HVIDE MARINE INC
10-Q, 2000-05-15
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: IOS CAPITAL INC, 10-Q, 2000-05-15
Next: DICKSTEIN PARTNERS INC, 13F-HR, 2000-05-15





                 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 March 31, 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 May 1, 2000.


<PAGE>



HVIDE MARINE INCORPORATED

Quarter ended March 31, 2000

Index
<TABLE>
<CAPTION>

                                                                                                               Page
<S>                                                                                                          <C>
Part I.  Financial Information

 Item 1.  Financial Statements.................................................................................. 1

    Condensed Consolidated Balance Sheets at

    December 31, 1999 and March 31, 2000 (Unaudited)............................................................ 2

    Condensed Consolidated Statements of Operations (Unaudited) for the three months
    ended March 31, 1999 (Predecessor Company) and 2000 (Successor Company)..................................... 4

    Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months
    ended March 31, 1999 (Predecessor Company) and 2000 (Successor Company)...................................... 5

    Notes to Condensed Consolidated Financial Statements......................................................... 6

 Item 2.  Management's Discussion and Analysis of

           Financial Condition and Results of Operations.........................................................19

 Part II.  Other Information

 Item 6.  Exhibits and Reports on Form 8-K.......................................................................28

 Signature.......................................................................................................28
</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.  Financial Statements


<PAGE>



                                     Hvide Marine Incorporated and Subsidiaries
                                        Condensed Consolidated Balance Sheets

                                                   (in thousands)
<TABLE>
<CAPTION>

                                                                                    December 31,         March 31,
                                                                                        1999               2000
                                                                                                        (Unaudited)
                                     ASSETS
<S>                                                                                  <C>                 <C>
Current assets:
   Cash and cash equivalents................................................             $ 19,046           $ 12,825
   Restricted cash..........................................................               15,217             12,211
   Accounts receivable:
     Trade, net of allowance for doubtful accounts of
       $5,799 and $5,677, respectively......................................               47,555             49,995
     Insurance claims and other.............................................                6,775              7,882
   Marine operating supplies................................................               10,632             10,892
   Prepaid expenses.........................................................                4,013              6,154
   Other current assets.....................................................                   --              4,000
                                                                                     ------------        -----------
       Total current assets.................................................              103,238            103,959

Property:
   Construction-in-progress.................................................                1,345                511
   Vessels and improvements.................................................              698,979            696,906
   Furniture and equipment..................................................               11,643             11,720
   Less accumulated depreciation............................................              (22,087)           (32,806)
                                                                                     ------------        -----------
       Net property.........................................................              689,880            676,331

Other assets:
   Deferred costs, net......................................................               29,464             30,205
   Restricted investments...................................................                3,752              3,792
   Other....................................................................                4,406              5,392
                                                                                     ------------        -----------
                                                                                        $ 830,740          $ 819,679
                                                                                    =============        ===========
</TABLE>

Continued.


<PAGE>



                   Hvide Marine Incorporated and Subsidiaries
                     Condensed Consolidated Balance Sheets
                   (in thousands, except par value amounts)

<TABLE>
<CAPTION>

                                                                                    December 31,        March 31,
                                                                                        1999              2000
                                                                                                      (Unaudited)
                      LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                                  <C>             <C>
Current liabilities:
   Accounts payable.........................................................             $ 10,895          $ 12,344
   Current maturities of long-term debt.....................................               17,775            22,777
   Current obligations under capital leases.................................                3,332             3,399
   Accrued interest.........................................................                3,102             5,861
   Accrued liabilities and other............................................               37,489            35,016
                                                                                     ------------        ----------
     Total current liabilities..............................................               72,593            79,397

Long-term debt..............................................................              465,769           462,613
Obligations under capital leases............................................               33,934            33,050
Senior notes................................................................               76,709            76,905
Other.......................................................................                5,952             5,324

Minority interest...........................................................               10,457             9,988

Commitments and contingencies

Stockholders' equity:
   Class A Common Stock -- $.01 par value, 20,000 shares
      authorized, 10,000 shares issued and outstanding......................                  100               100
   Additional paid-in capital...............................................              166,791           166,776
   Accumulated deficit......................................................              (1,565)          (14,474)
                                                                                     ------------        ----------
     Total stockholders' equity.............................................              165,326           152,402
                                                                                     ------------        ----------
                                                                                        $ 830,740         $ 819,679
                                                                                     ============        ==========

</TABLE>

See accompanying notes.


<PAGE>



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


                                                                                Predecessor          Successor
                                                                                  Company             Company
                                                                                      Three Months Ended
                                                                                         March 31,
                                                                                  1999                2000
<S>                                                                           <C>                    <C>
Revenues.............................................................          $  90,399             $ 78,607

Operating expenses:
     Crew payroll and benefits.......................................             24,844               23,214
     Charter hire and bond guarantee fee.............................              3,561                4,234
     Repairs and maintenance.........................................              6,338                6,398
     Insurance.......................................................              3,497                2,970
     Fuel............................................................              3,619                7,957
     Consumables.....................................................              5,239                3,308
     Rent and utilities..............................................              7,739                6,428
                                                                               ---------              -------
       Total operating expenses......................................             54,837               54,509
Selling, general and administrative expenses:
     Salaries and benefits...........................................              5,373                5,249
     Office..........................................................              1,867                1,546
     Professional fees...............................................              1,397                1,396
     Other...........................................................              2,164                1,607
                                                                               ---------              -------
       Total overhead expenses.......................................             10,801                9,798
Depreciation, amortization and drydocking............................             20,333               12,287
                                                                               ---------              -------
Income from operations...............................................              4,428                2,013
Other income (expense):
     Interest expense................................................            (18,303)             (14,451)
     Interest income.................................................                 62                  259
     Minority interest and equity in earnings of subsidiaries........             (1,017)                 294
     Other...........................................................                181                   --
                                                                               ---------              -------
       Total other expense, net......................................            (19,077)             (13,898)
                                                                               ---------              -------
Loss before provision for (benefit from) income taxes................            (14,649)             (11,885)
Provision for (benefit from) income taxes............................             (5,581)               1,024
                                                                               ---------              -------
     Net loss........................................................          $  (9,068)            $(12,909)
                                                                               =========              =======
Net loss per common share - basic and diluted........................                  *              $ (1.29)
                                                                               =========              =======
Weighted average common shares outstanding - basic and diluted ......                  *               10,000
                                                                               =========              =======
</TABLE>

*  Earnings per share is not presented for the three months ended March 31, 1999
   because such presentation  would not be meaningful.  The old common stock was
   cancelled and new common stock was issued pursuant to the Plan.

See accompanying notes.


<PAGE>



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

                                                                                        Predecessor      Successor
                                                                                          Company         Company

                                                                                             Three Months Ended
                                                                                                   March 31,
                                                                                            1999              2000
<S>                                                                                  <C>               <C>
Operating activities:
   Net loss......................................................................     $       (9,068)   $     (12,909)
   Adjustments to reconcile net loss to net cash
     provided by (used in) operating activities:
       Depreciation and amortization of property.................................              16,395           10,716
       Amortization of drydocking costs..........................................               3,125            1,548
       Amortization of goodwill..................................................                 813               --
       Amortization of discount on long-term debt and financing costs............                 401              958
       Provision for bad debts...................................................                 300               62
       Deferred income tax benefit...............................................             (5,581)               --
       Minority partners' equity in earnings of subsidiaries, net................                  --            (469)
       Undistributed earnings losses of affiliates...............................               (626)               --
       Other non-cash items......................................................               (146)             (45)
       Changes in operating assets and liabilities:
         Accounts receivable.....................................................               4,236          (3,813)
         Other current and long-term assets......................................             (1,285)          (6,398)
         Accounts payable and other liabilities..................................             (2,802)            1,364
                                                                                      ---------------    -------------
           Net cash provided by (used in) operating activities...................               5,762          (8,986)

Investing activities:
     Purchases of property.......................................................            (26,548)          (1,166)
     Payments on vessels under construction......................................             (5,102)               --
                                                                                      ---------------    -------------
       Net cash used in investing activities.....................................            (31,650)          (1,166)

Financing activities:
     Proceeds from short-term borrowings.........................................               5,000               --
     Proceeds from revolving credit facility.....................................                  --            6,975
     Repayment of revolving credit facility......................................                  --          (2,000)
     Proceeds from long-term borrowings..........................................              45,479               --
     Repayment of long-term borrowings...........................................            (16,240)          (1,762)
     Proceeds from issuance of Title XI bonds, net of offering costs.............               2,095               --
     Repayment of Title XI bonds.................................................                  --          (1,366)
     Redemption of (deposit to) restricted cash..................................                  --            3,464
     Payment of financing costs..................................................               (207)            (563)
     Payment of obligations under capital leases.................................               (633)            (817)
     Proceeds from issuance of common stock......................................                 213               --
     Repayment of short-term debt................................................             (5,000)               --
                                                                                      ---------------    -------------
       Net cash provided by financing activities.................................              30,707            3,931
                                                                                      ---------------    -------------

Change in cash and cash equivalents..............................................               4,819          (6,221)
Cash and cash equivalents at beginning of period.................................              10,106           19,046
                                                                                      ---------------    -------------
Cash and cash equivalents at end of period.......................................     $        14,925   $       12,825
                                                                                      ===============   ==============
</TABLE>

See accompanying notes.


<PAGE>



                            HVIDE MARINE INCORPORATED
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  March 31, 2000
                                   (Unaudited)


1.       Organization and Basis of Presentation

         Hvide  Marine   Incorporated   and  subsidiaries   (collectively,   the
"Company") is a provider of marine support and transportation services,  serving
primarily  the energy and chemical  industries.  The Company  operates  offshore
energy  support  vessels,  principally  in the U.S. Gulf of Mexico,  the Arabian
Gulf,  offshore West Africa and Southeast  Asia. The Company's  fleet of tankers
transports  petroleum  products and  specialty  chemicals  in the U.S.  domestic
trade. The Company also provides commercial tug services in several ports in the
southeastern U.S.

         The accompanying  condensed  consolidated  financial statements include
the accounts of Hvide Marine  Incorporated and its majority-owned  subsidiaries.
All material intercompany  transactions and balances have been eliminated in the
condensed consolidated financial statements.

         The  condensed  consolidated  financial  statements  in this Report are
unaudited for the period  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  Parent'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
three-month  interim period ended March 31, 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 (the "Bankruptcy  Code") in the United States Bankruptcy
Court for the  District of Delaware  (the  "Bankruptcy  Court") 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  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, and as such,
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.  Accordingly,  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 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 accounted for this investment 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 a 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

         As a result of a decline in revenues, 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 has entered into an amendment
to the Credit Facility with the lending banks under which the relevant covenants
have been modified  through March 31, 2001 and the Company is required to prepay
principal  under the term loans of $10.0  million  before June 30,  2000,  $25.0
million  before August 31, 2000, and $25.0 million before January 1, 2001, or an
aggregate of $60.0 million. The Company intends to sell 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 amended  Credit  Facility
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. 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.  The Company paid a fee of $4.5 million to
the lending banks in  connection  with the amendment 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.

         The Company  believes that it will remain in compliance with the Credit
Facility,  as amended.  Additionally,  the Company  believes that operating cash
flow  and  amounts  available  under  its  revolving  credit  facility  will  be
sufficient to meet current obligations and capital requirements through 2000 and
that net  proceeds  from  planned  asset  sales  will be  sufficient  to satisfy
prepayments of debt as set forth above. As the Company's  operating cash flow is
dependent on factors beyond the Company's  control,  however,  including general
economic conditions and conditions in the markets the Company serves,  there can
be no assurance  that actual  operating cash flow and the proceeds from sales of
vessels will equal or exceed management's 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.       Income Taxes

         For the three  months  ended March 31,  1999,  the benefit  from income
taxes was computed using estimated annual  effective tax rates of 38%,  adjusted
principally for depreciation on vessels built with capital  construction  funds.
For the three  months  ended March 31,  2000,  the benefit for income  taxes was
computed  using an estimated  annual  effective tax rate of 36%.  Management has
determined  that a tax  valuation  allowance  is  necessary at March 31, 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  provision for income taxes
represents taxes withheld on foreign source revenue. 5.


<PAGE>



Earnings Per Share (EPS)

         Pursuant to the Plan,  10,000,000 new common shares were granted at the
Effective  Date.  These  shares were issued on January 21,  2000.  Common  stock
equivalents  outstanding  during the period ending March 31, 2000, have not been
included  in the  computation  of  diluted  loss per  share as their  effect  is
antidilutive for this period.

6.       Segments

         Revenues  by segment  and  geographic  area  consist  only of  services
provided to external  customers,  as  reported  in the  condensed  consolidating
statements of operations.  Income 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):


<PAGE>



                                                Predecessor         Successor
                                                    Company           Company
                                                      Three Months Ended
                                                             March 31,
                                                     1999              2000
 Revenues:
      Offshore energy support..............     $       45,738   $      34,219
      Harbor and offshore towing...........             11,149           8,731
      Marine transportation services.......             33,512          35,657
                                                --------------   -------------
 Consolidated revenues.....................     $       90,399    $     78,607
                                                ==============   =============
 Income (loss) from operations:

      Offshore energy support..............     $          878    $    (1,803)
      Harbor and offshore towing...........              3,102           1,653
      Marine transportation services.......               4187           5,604
      General corporate....................            (3,739)         (3,441)
                                                --------------   -------------
 Consolidated income from operations.......     $        4,428    $      2,013
                                                ==============   =============
 Income (loss) before income taxes:
      Offshore energy support..............     $        (165)    $    (2,755)
      Harbor and offshore towing...........              3,117           1,665
      Marine transportation services.......                886           1,992
      General corporate....................           (18,487)         (12,787)
                                                --------------   -------------
 Consolidated loss before income taxes.....     $     (14,649)    $    (11,885)
                                                ==============   =============

<PAGE>



7.       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  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  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
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                          December 31, 1999
                                                                                                                 Condensed
                                                           Guarantor       Non Guarantor                       Consolidated
                                              Parent     Subsidiaries      Subsidiaries       Eliminations          Total
<S>                                       <C>          <C>               <C>                <C>             <C>
Assets
Current assets
   Cash and cash equivalents............. $     4,830  $        10,724   $         3,492    $          --    $       19,046
   Restricted cash.......................      15,027              190                --               --            15,217
   Accounts receivable:
     Trade, net..........................       1,804           41,307             5,132            (688)            47,555
     Insurance claims and other..........       1,866            5,178               516            (785)             6,775
   Marine operating supplies.............       (465)            6,291             4,806               --            10,632
   Prepaid expenses......................         933            2,593               487               --             4,013
                                          -----------  ---------------   ---------------    -------------    --------------
     Total current assets................      23,995           66,283            14,433          (1,473)           103,238

Property:
   Construction-in-progress..............          --            1,205               140               --             1,345
   Vessels and improvements..............       9,292          384,702           304,985               --           698,979
   Furniture and equipment...............       5,822            5,186               635               --            11,643
   Less accumulated depreciation.........       (196)          (1,204)          (20,687)               --          (22,087)
                                          -----------  ---------------   ---------------    -------------    --------------
     Net property........................      14,918          389,889           285,073               --           689,880
Other assets:
Deferred costs, net......................      14,962            6,069             8,433               --            29,464
Restricted investments...................          --               --             3,752               --             3,752
Other....................................     455,560          477,480             8,303        (936,937)             4,406
                                          -----------  ---------------   ---------------    -------------    --------------
                                          $   509,435  $       939,721   $       319,994    $   (938,410)    $      830,740
                                          ===========  ===============   ===============    =============    ==============
Liabilities and stockholders' equity
Current liabilities:
   Accounts payable...................... $     1,383  $         8,565   $           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           17,214             3,063          (1,473)            37,489
                                          -----------  ---------------   ---------------    -------------    --------------
     Total current liabilities...........      35,106           30,447             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            1,299               226                2             5,952
Minority interest........................          --               --                --           10,457            10,457

Commitments and contingencies

Stockholders' equity:
Common stock.............................         100               --                --               --               100
Additional paid-in capital...............     166,786          633,985            11,143        (645,123)           166,791
                                          -----------  ---------------   ---------------    -------------    --------------
Retained earnings (accumulated deficit)..     (1,565)          226,308            75,964        (302,272)           (1,565)
     Total stockholders' equity..........     165,321          860,293            87,107        (947,395)           165,326
                                          -----------  ---------------   ---------------    -------------    --------------
                                          $   509,435  $       939,721   $       319,994    $   (938,410)    $      830,740
                                          ===========  ===============   ===============    =============    ==============

</TABLE>




<PAGE>





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

                                                                                   March 31, 2000

                                                                                                                     Condensed
                                                                                    Non-Guarantor                  Consolidated
                                                                      Guarantor
                                                        Parent      Subsidiaries     Subsidiaries   Eliminations      Total
<S>                                                <C>               <C>           <C>              <C>             <C>
     Assets
     Current assets:
      Cash and cash equivalents................       $        132   $      5,247   $      7,446     $         --   $     12,825
      Restricted cash..........................             11,736            475             --               --         12,211
      Accounts receivable:
        Trade, net.............................                663         43,779          5,756            (203)         49,995
        Insurance claims and other.............              2,107          5,215            560               --          7,882
      Marine operating supplies................              (433)          7,458          3,867               --         10,892
      Prepaid expenses.........................                756          4,036          1,362               --          6,154
      Other current assets.....................                 --          4,000             --               --          4,000
                                                      ------------   ------------   ------------    -------------    -----------
        Total current assets...................             14,961         70,210         18,991            (203)        103,959
     Property:
      Construction-in-progress.................                 71            323             78               39            511
      Vessels and improvements.................              9,292        382,156        305,458               --        696,906
      Furniture and equipment..................              5,828          5,257            635               --         11,720
      Less accumulated depreciation............              (991)        (8,493)       (23,322)               --       (32,806)
                                                      ------------   ------------   ------------    -------------    -----------
        Net property...........................             14,200        379,243        282,849               39        676,331
     Other assets:
      Deferred costs, net......................             14,832          7,199          8,174               --         30,205
      Restricted investments...................                 --             --          3,792               --          3,792
      Other....................................            447,889        480,476          5,826        (928,799)          5,392
                                                      ------------   ------------   ------------    -------------    -----------
         Total.................................       $    491,882   $    937,128   $    319,632     $  (928,963)   $    819,679
                                                      ============   ============   ============    =============    ===========
     Liabilities and Stockholders' Equity
     Current liabilities:
      Accounts payable.........................       $      1,910  $       9,987   $        447     $         --   $     12,344
      Current maturities of long-term debt.....             17,040          1,917          3,820               --         22,777
      Current obligations under capital leases.                563          2,836             --               --          3,399
      Accrued interest.........................              1,243             --          4,618               --          5,861
      Accrued liabilities and other............             13,107         18,458          3,616            (165)         35,016
                                                      ------------   ------------   ------------    -------------    -----------
        Total current liabilities..............             33,863         33,198         12,501            (165)         79,397

     Long-term debt............................            211,390         27,076        224,147               --        462,613
     Obligations under capital leases..........             13,513         19,537             --               --         33,050
     Senior notes..............................             76,905             --             --               --         76,905
     Other ....................................              3,723          1,363            238               --          5,324

     Minority interest.........................                 --             --             --            9,988          9,988

     Commitment and contingencies

     Stockholders equity:
      Common stock.............................                100             20             --             (20)            100
      Additional paid-in capital...............            166,786        634,261         10,756        (645,103)        166,776
      Retained earnings (accumulated deficit)..           (14,398)        221,673         71,990        (293,663)       (14,474)
                                                      ------------   ------------   ------------    -------------    -----------
        Total stockholders' equity.............            152,488        855,954         82,746        (938,786)        152,402
                                                      ------------   ------------   ------------    -------------    -----------
                                                      $    491,882   $    937,128   $    319,632     $  (928,963)   $    819,679
                                                      ============   ============   ============    =============    ===========
</TABLE>



<PAGE>



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

                                                                          Three Months Ended March 31, 1999
                                                                                                                       Condensed
                                                                     Guarantor      Non-Guarantor                   Consolidated
                                                        Parent     Subsidiaries     Subsidiaries     Eliminations       Total
<S>                                               <C>            <C>              <C>             <C>             <C>
      Predecessor Company

     Revenues................................     $      13,138   $      85,707    $      12,512   $    (20,958)    $      90,399
     Operating expenses:
       Crew payroll.........................              4,635          17,158            3,059             (8)           24,844
       Charter hire.........................                471          16,723               --        (13,633)            3,561
       Repairs and maintenance...............               470           5,784               99            (15)            6,338
       Insurance.............................               419           2,764              314              --            3,497
       Fuel..................................               673           2,418              528              --            3,619
       Consumables...........................               332           4,858              185           (136)            5,239
       Rent and utilities....................               929           6,097            1,714         (1,001)            7,739
                                                  -------------    ------------    -------------   -------------    -------------
           Total operating expenses..........             7,929          55,802            5,899        (14,793)           54,837
     Selling, general and administrative
     expenses:
       Salaries and benefits.................             1,784           2,922              667              --            5,373
       Office................................               838             668              361              --            1,867
       Professional fees.....................               666           2,132               88         (1,489)            1,397
       Other.................................               662           1,418               75               9            2,164
                                                  -------------    ------------    -------------   -------------    -------------
          Total overhead expenses............             3,950           7,140            1,191         (1,480)           10,801
     Depreciation, amortization
        and drydocking.......................             3,415          14,927            1,991              --           20,333
                                                  -------------    ------------    -------------   -------------    -------------
     Income (loss) from operations...........           (2,156)           7,838            3,431         (4,685)            4,428

     Other income (expense):
       Interest expense......................          (15,911)            (66)          (4,823)           2,497         (18,303)
       Interest income.......................               632           1,923                4         (2,497)               62
       Minority interest and equity
         in earnings of subsidiaries.........             1,676         (2,190)              702         (1,205)          (1,017)
       Other.................................             1,110         (5,598)             (16)           4,685              181
                                                  -------------    ------------    -------------   -------------    -------------
           Total other expense, net..........          (12,493)         (5,931)          (4,133)           3,480         (19,077)
                                                  -------------    ------------    -------------   -------------    -------------
     Income (loss) before income taxes.......          (14,649)           1,907            (702)         (1,205)         (14,649)
     Benefit from income taxes...............           (5,581)              --               --              --          (5,581)
                                                  -------------    ------------    -------------   -------------    -------------
     Net income (loss).......................     $     (9,068)   $       1,907    $       (702)   $     (1,205)    $     (9,068)
                                                  =============    ============    =============   =============    =============

</TABLE>






<PAGE>







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

                                                                          Three Months Ended March 31, 2000
                                                                                                                       Condensed
                                                                     Guarantor      Non-Guarantor                   Consolidated
                                                        Parent     Subsidiaries     Subsidiaries     Eliminations       Total
<S>                                                <C>            <C>              <C>             <C>             <C>
      Successor Company

     Revenues................................      $     11,453    $     62,452     $     19,030    $   (14,328)     $     78,607
     Operating expenses:
       Crew payroll and benefits.............             4,144          14,111            4,969            (10)           23,214
       Charter hire and bond guarantee fee...               491          13,628            1,000        (10,885)            4,234
       Repairs and maintenance...............               421           5,364              622             (9)            6,398
       Insurance.............................               397           2,242              331              --            2,970
       Fuel..................................             1,228           4,762            1,967              --            7,957
       Consumables...........................               260           2,898              260           (110)            3,308
       Rent and utilities....................               476           3,935            3,117         (1,100)            6,428
                                                  -------------    ------------     ------------     -----------     ------------
         Total operating expenses............             7,417          46,940           12,266        (12,114)           54,509
     Selling, general and administrative
      expenses:
      Salaries and benefits..................             1,465           3,068              716              --            5,249
      Office.................................               485           2,332              167         (1,438)            1,546
      Professional fees......................               926             373               97              --            1,396
      Other..................................               355             845              406               1            1,607
                                                  -------------    ------------     ------------     -----------     ------------
       Total overhead expenses...............             3,231           6,618            1,386         (1,437)            9,798
     Depreciation, amortization and
       drydocking................... ........               788           8,799            2,700              --           12,287
                                                  -------------    ------------     ------------     -----------     ------------
     Income from operations..................                17              95            2,678           (777)            2,013

     Other income (expense):
       Interest expense......................          (10,331)             (1)          (4,724)             605         (14,451)
       Interest income.......................               824             (5)               45           (605)              259
          Minority interest and equity
            in earnings of subsidiaries......           (3,165)         (3,029)          (1,945)           8,609              294
       Other.................................               770         (1,723)               --             777               --
                                                  -------------    ------------     ------------     -----------     ------------
           Total other expense, net..........          (11,902)         (4,758)          (6,624)           9,386         (13,898)
                                                  -------------    ------------     ------------     -----------     ------------
     Loss before income taxes................          (11,885)         (4,663)          (3,946)           8,609         (11,885)
     Provision for income taxes..............             1,024              --               --              --            1,024
                                                  -------------    ------------     ------------     -----------     ------------
     Net loss................................      $   (12,909)    $    (4,663)     $    (3,946)    $      8,609     $   (12,909)
                                                  =============    ============     ============     ===========     ============

</TABLE>






<PAGE>







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

                                                                                 Three Months Ended March 31, 1999

                                                                                                                         Condensed
                                                                         Guarantor     Non-Guarantor                    Consolidated
                                                            Parent     Subsidiaries    Subsidiaries    Eliminations       Total
<S>                                                   <C>            <C>             <C>             <C>             <C>
 Predecessor Company
 Operating activities:

 Net income (loss)................................     $   (9,068)    $      1,907    $      (702)    $    (1,205)    $    (9,068)
 Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
   Depreciation and amortization of property......           2,602          11,862           1,931              --          16,395
   Amortization of drydocking costs...............             810           2,255              60              --           3,125
   Amortization of goodwill.......................               3             810              --              --             813
   Amortization of discount on long-term debt
     and financing costs..........................             336               8              57              --             401
   Provision for bad debts........................               9             291              --              --             300
   Deferred income tax benefit....................         (5,581)              --              --              --         (5,581)
   Minority partners' equity in earnings loss of
      subsidiaries, net...........................              --              --              --           (626)           (626)
   Undistributed earnings of affiliates...........         (1,676)           2,190           (702)             188              --
   Other non-cash items...........................              47              --           (193)              --           (146)
   Changes in operating assets and liabilities:
      Accounts receivable.........................           2,335           3,532         (1,142)           (489)           4,236
      Other current and long-term assets..........           2,353         (2,992)             549         (1,195)         (1,285)
      Accounts payable and other liabilities......        (11,130)         (7,849)          12,615           3,562         (2,802)
                                                      ------------    ------------   -------------   -------------    ------------
        Net cash provided by (used in)
         operating activities.....................        (18,960)          12,014          12,473             235           5,762

 Investing activities:
   Purchases of property..........................           2,771        (22,627)         (8,848)           2,156        (26,548)
   Payments on vessels under construction.........              --         (5,102)              --              --         (5,102)
                                                      ------------    ------------   -------------   -------------    ------------
      Net cash provided by (used in)
        investing activities......................           2,771        (27,729)         (8,848)           2,156        (31,650)

 Financing activities:
   Proceeds from short-term borrowings............              --           5,000              --              --           5,000
   Proceeds from long-term borrowings.............          31,008          14,471              --              --          45,479
   Repayment of long-term borrowings..............        (16,114)           (126)              --              --        (16,240)
   Proceeds from issuance of Title XI bonds,
     net of offering costs........................              --              --           2,095              --           2,095
   Payment of financing costs.....................            (50)              --           (157)              --           (207)
   Payment of obligations under capital leases....           (201)           (432)              --              --           (633)
   Proceeds from issuance of common stock.........             213              --              --              --             213
   Repayments of short-term borrowings............              --         (5,000)              --              --         (5,000)
   Capital contributions from parent/parents......             313           5,166         (3,088)         (2,391)              --
                                                      ------------    ------------   -------------   -------------    ------------
      Net cash provided by (used in) financing
       activities.................................          15,169          19,079         (1,150)         (2,391)          30,707

 Change in cash and cash equivalents..............         (1,020)           3,364           2,475              --           4,819
 Cash and cash equivalents at beginning of period.           1,401           7,101           1,604              --          10,106
                                                      ------------    ------------   -------------   -------------    ------------
 Cash and cash equivalents at end of period.......    $        381    $     10,465    $      4,079    $         --    $     14,925
                                                      ============    ============   =============   =============    ============

</TABLE>


<PAGE>



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

                                                                                 Three Months Ended March 31, 2000
                                                                                                                         Condensed
                                                                                                                        Consolidated
                                                                         Guarantor     Non-Guarantor
                                                            Parent     Subsidiaries    Subsidiaries    Eliminations       Total
<S>                                                    <C>           <C>             <C>             <C>            <C>
 Successor Company
 Operating activities:

 Net loss.........................................     $   (12,909)   $     (4,663)   $     (3,946)   $       8,609   $    (12,909)
 Adjustments to reconcile net loss to net cash
   provided by (used in) operating activities:
      Depreciation and amortization of property...              609           7,497           2,610             --          10,716
      Amortization of drydocking costs............              179           1,304              65             --           1,548
      Amortization of discount on long-term debt
         and financing costs......................              661            (10)             307             --             958
   Provision for bad debts........................             (11)             (8)              81             --              62
   Minority partners' equity in earnings
     of subsidiaries, net.........................            3,165            3,030           1,945        (8,609)           (469)
   Other non-cash items...........................               --             342           (387)             --            (45)
   Changes in operating assets and liabilities:
      Accounts receivable.........................               911         (2,705)           (749)         (1,270)        (3,813)
      Other current and long-term assets..........             (597)         (6,028)             188             39         (6,398)
      Accounts payable and other liabilities......          (5,875)           1,970           3,999           1,270           1,364
                                                        ------------    ------------   -------------   -------------    -----------
        Net cash provided by (used in)
          operating activities....................          (13,867)             729           4,113             39         (8,986)

 Investing activity:
   Purchases of property..........................              109           (850)           (386)            (39)         (1,166)
   Capital contribution to affiliate..............            4,611         (4,866)             255              --              --
                                                        ------------    ------------   -------------   -------------    -----------
      Net cash provided by (used in)
        investing activity........................            4,720         (5,716)           (131)            (39)         (1,166)

 Financing activities:
   Proceeds from revolving credit facility........            6,975               --              --             --           6,975
   Repayment of revolving credit facility.........          (2,000)               --              --             --         (2,000)
   Repayment of long-term borrowings..............          (3,849)            2,115            (28)             --         (1,762)
   Repayment of Title XI bonds....................               --          (1,366)              --             --         (1,366)
   Redemption of restricted cash..................            3,464               --              --             --           3,464
   Payment of financing costs.....................            (141)            (422)              --             --           (563)
   Payment of obligations under capital leases....               --           (817)              --              --           (817)
                                                        ------------    ------------   -------------   -------------    -----------
      Net cash provided by (used in)
        financing activities......................            4,449           (490)             (28)             --           3,931

 Change in cash and cash equivalents..............          (4,698)          (5,477)           3,954             --         (6,221)
 Cash and cash equivalents at beginning of period             4,830          10,724           3,492              --          19,046
                                                        ------------    ------------   -------------   -------------    -----------
 Cash and cash equivalents at end of period.......    $         132   $       5,247   $       7,446   $          --   $      12,825
                                                        ============    ============   =============   =============   ============

</TABLE>


<PAGE>



8.       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  Marine  Towing  of  Tampa,   Inc.  v.  Hvide  Marine  Towing,   No.
8:00-CV-444-T-26C, a civil action filed in March 2000 in the U.S. District Court
for the Middle  District of Florida,  the  plaintiff  seeks  unspecified  treble
damages from the Company as a result of alleged  violations of federal and state
antitrust  laws.  The  plaintiff,  Marine  Towing  of  Tampa,  Inc.,  has been a
competitor  of the Company in the harbor  towing  business in the port of Tampa,
Florida since October 1999 and alleges that the Company has obtained an unlawful
monopoly in  providing  tug  services in Tampa Bay and has  unlawfully  used its
monopoly  power and engaged in a  conspiracy  in  restraint of trade to restrain
others,  including  the  plaintiff,  from  competing in the port and to maintain
prices at  artificially  high levels.  The specific  acts of which the plaintiff
complains  include  the  non-exclusive  franchise  granted  by  the  Tampa  Port
Authority to the Company,  the Company's  reduction of its rates and granting of
discounts to specific customers when confronted with competition,  the Company's
one-year exclusive-provider agreements with customers, and the Company's alleged
disparagement of the plaintiff's  service.  The Company believes that it has not
engaged in any unlawful conduct, that the plaintiff has not been restrained from
competing in the market,  and that the suit has no merit. The Company intends to
vigorously defend the suit.

         In J. Erik Hvide and Betsy  Hvide v.  Hvide  Marine  Incorporated,  No.
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.  In addition,  Mr. and
Mrs. Hvide allege that the Company's conduct, in obtaining the return of certain
of the  Company's  property from Mr. Hvide and in  discontinuing  the payment of
life insurance premiums, constituted an intentional course of conduct calculated
to cause them severe  emotional  distress and public  humiliation for which they
seek unspecified  punitive  damages.  The Company believes that it never reached
any agreement with Mr. Hvide concerning  compensation relating to his severance,
that it engaged in no conduct  intended to cause harm to Mr. or Mrs. Hvide,  and
that the suit has no merit. The Company intends to vigorously defend the suit.

         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.

9.       Subsequent Events

         On April 14, 2000,  the Company  amended its primary  banking  facility
(See Note 2).

         During the  Company's  Chapter 11  Bankruptcy  proceeding,  the Company
cancelled  the   construction   contracts  for  several   vessels  and  recorded
approximately $7 million in accrued  liabilities for the payment of damages to a
shipyard  that were  upheld by the  Bankruptcy  Court.  On April 25,  2000,  the
Company settled  substantially all outstanding  claims to a shipyard by agreeing
to purchase one of the vessels  previously  under  construction and completed by
the  shipyard.  The Company  acquired  the vessel  pursuant  to a capital  lease
obligation.  In connection  with the  settlement on April 25, 2000,  the Company
recorded a reduction in amounts previously accrued, which will be reflected as a
reorganization  item in the Company's  June 30, 2000  Consolidated  Statement of
Operations.


<PAGE>



                                       19

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,  as amended on Form
10-K/A.

         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, as amended on Form 10-K/A.


<PAGE>



                                       21

Revenue Overview

  Marine Support Services

         Revenue  derived  from vessels  providing  marine  support  services is
attributable to the Company's offshore energy support fleet and its 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/or operated by the Company in the
U.S. Gulf of Mexico and their average utilization for the periods indicated.


<PAGE>

<TABLE>
<CAPTION>


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

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


<PAGE>





(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,  average  supply  boat  day  rates
continued to decline in 1999 and improved slightly in the first quarter of 2000.
Supply boat  utilization  improved  slightly in the third and fourth quarters of
1999 due to the increase in offshore exploration  activities in the U.S. Gulf of
Mexico, but has declined slightly in the first quarter of 2000. At May 10, 2000,
supply boat day rates averaged  approximately $3,900, which reflects a continued
increase over levels  experienced  in the first quarter of 2000 and results from
increased exploration and production activities. The current low level of supply
boat day rates is expected to continue until energy  exploration  and production
activities return to higher levels,  which in turn is dependent upon a sustained
improvement in energy prices.

         Crew boat day rates  declined  during the first three  quarters of 1999
but improved  slightly through the first quarter of 2000.  Utilization  improved
throughout  1999 due to a slight  increase  in offshore  exploration  activities
indicated  above,  but has  decreased  in the  first  quarter  of 2000  due to a
seasonal decline in demand for the services of smaller vessels. At May 10, 2000,
crew boat day rates averaged  approximately  $1,800.  As is the case with supply
boat rates,  no  substantial  improvement  in crew boat day rates is anticipated
until energy exploration and production activities return to higher levels.

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


<PAGE>


<TABLE>
<CAPTION>


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

     Number of crew/utility boats.........................             38         39         39        39             39
     Average crew/utility boat day rates(1)...............         $1,543     $1,559     $1,629    $1,749         $1,551
     Average crew/utility boat utilization(2).............            65%        48%        47%       52%            40%
</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
boats experienced  declining utilization rates during 1999, with an increase the
first quarter 2000  primarily  due to increased  activity in the Middle East and
West Africa. Day rates fluctuated during 1999, and declined in the first quarter
2000,  primarily due to lower rates in West Africa.  Foreign  crew/utility boats
experienced increased day rates during 1999, with a decline in the first quarter
2000. The decline in foreign crew/utility boat average day rates and utilization
is primarily due to the political and civil unrest in Nigeria and other parts of
Africa.  At May 10, 2000,  day rates averaged  approximately  $4,000 per day for
foreign anchor handling  tug/supply boats and  approximately  $1,500 per day for
foreign crew/utility boats.

         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.

         Revenue  from the  Company's  towboats and fuel barges has been derived
primarily from  contracts of  affreightment  with FPL and Steuart  Petroleum Co.
that  require the Company to  transport  fuel as needed by those two  customers,
with the FPL contract  having a guaranteed  minimum  utilization.  The principal
contract with FPL expired in September  1998. The Company has since entered into
a new contract,  expiring in September 2002, to provide similar  services to FPL
at similar rates.  However,  the extent of the services to be provided under the
new contract is substantially less than under the prior contract.

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  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations,  Area of Operations  Overview,  Overview of
Operating  Expenses and Capital  Expenditures" in the 1999 Form 10-K, as amended
on Form 10-K/A.

Results of Operations

         Upon  emergence  from its Chapter 11 proceeding the adopted Fresh Start
Accounting.  See  Note  1 to  the  Company's  condensed  consolidated  financial
statements.  Thus the Company's  balance  sheets and statements of operation and
cash flows after the Effective Date reflect a new reporting  Company and are not
comparable to periods to the Effective Date.

         The three  months  ended March 31, 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 and amortization  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>

                                                                              For Period ended March 31,
                                                                          1999                         2000
                                                                                    (in millions)
<S>                                                            <C>               <C>         <C>               <C>
Revenues..................................................      $     90.4           100%    $     78.6           100%
Operating expenses........................................            54.8           60            54.5           69
Overhead expenses.........................................            10.8           12             9.8           12
Depreciation, amortization and drydocking.................            20.3           23            12.3           16
                                                                ----------      --------     ----------        ------
Income from operations....................................      $      4.5             5%    $      2.0             3%
                                                                ==========      ========     ==========        ======
Interest expense, net.....................................      $     18.2            20%    $     14.2            18%
                                                                ==========      ========     ==========        ======
Net loss..................................................      $    (9.1)          (10)%    $   (12.9)          (16)%
                                                                ==========      ========     ==========        ======
</TABLE>







Three months ended March 31, 2000 compared with the three months ended March 31,
1999

         Revenues.  Revenues decreased 13% to $78.6 million for the three months
ended March 31,  2000,  from $90.4  million for the three months ended March 31,
1999,  primarily due to lower revenue from the Company's offshore energy support
operations.

         Revenue from  offshore  energy  operations  decreased 25% for the three
months  ended  March 31,  2000  compared to the 1999  period,  primarily  due to
generally lower utilization and day rates resulting from the decline in offshore
exploration and production activity.  During the 2000 period, domestic day rates
for supply boats owned,  operated,  or managed by the Company  declined 17% from
the 1999 period,  while  domestic day rates for crew boats owned,  operated,  or
managed by the Company fell 12% from the 1999 period. Internationally, day rates
for anchor handling tug/supply boats fell 11% to $4,290 from $4,817.

        Harbor and offshore towing revenue decreased 22% to $8.7 million for the
three months ended March 31, 2000 from $11.1  million for the three months ended
March 31, 1999,  primarily due to the decline in the Company's  offshore  towing
operations  (resulting  from a decline in  exploration  activity  in Mexico) and
increased competition in the Port of Tampa.

         Marine  transportation  revenue  increased 6% to $35.6  million for the
three months ended March 31, 2000 from $33.5  million for the three months ended
March 31, 1999,  primarily  due to two new  double-hull  tankers that were fully
operating  in the 2000 period  offset by two older  tankers that were retired in
the fourth quarter of 1999.

         Operating  Expenses.  Operating  expenses  decreased  slightly to $54.5
million for the three  months  ended  March 31, 2000 from $54.8  million for the
three months ended March 31,  1999,  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 69% for the three  months  ended  March 31,  2000 from 60% for the
three months ended March 31, 1999, due to the decline in revenues from lower day
rates and utilization in the offshore energy support business.

         Overhead  Expenses.  Overhead expenses decreased 9% to $9.8 million for
the three  months  ended March 31, 2000 from $10.8  million for the three months
ended March 31, 1999,  primarily due to a reduction in administrative  expenses.
As a percentage of revenue, overhead expenses remained equal at 12% for both the
three month periods ended March 31, 2000 and March 31, 1999, due to the decrease
in revenues from lower day rates and  utilization in the offshore energy support
business.

         Depreciation  and Amortization  Expense.  Depreciation and amortization
expense  decreased  39% to $12.3  million for the three  months  ended March 31,
2000,  compared with $20.3 million for the three months ended March 31, 1999 due
to the  decrease in book value of property,  goodwill  and  deferred  costs as a
result of the reorganization on December 15, 1999.

         Income from Operations.  Operations resulted in income of $2.0 million,
or 3% of revenue,  for the three  months  ended March 31, 2000 versus  income of
$4.5 million,  or 5% of revenue,  for the three months ended March 31, 1999 as a
result of the factors noted above.

         Net Interest  Expense.  Net  interest  expense  decreased  22% to $14.2
million, or 18% of revenue, for the three months ended March 31, 2000 from $18.2
million, or 20% of revenue, for the three months ended March 31, 1999, primarily
as a result of the  reorganization  and  conversion of the  Predecessor  Company
senior notes and preferred  securities to 9.8 million and 0.2 million  shares of
the Successor Company's common stock, respectively.

         Net Loss.  The  Company  had a net loss of $12.9  million for the three
months  ended March 31,  2000,  compared  to a net loss of $9.1  million for the
three months ended March 31,  1999,  primarily as a result of the factors  noted
above.

Liquidity and Capital Resources

         Background. The Company's capital requirements have historically arisen
primarily from its working capital needs,  acquisitions  of and  improvements to
vessels, and debt service requirements.  The Company's principal sources of cash
have been bank borrowings, cash provided by operations, and proceeds from public
offerings of  securities,  consisting of the initial  public  offering of common
stock in August 1996, a second  offering of common  stock in February  1997,  an
offering  of 6 1/2%  Trust  Convertible  Preferred  Securities  (the  "preferred
securities")  in 1997,  and an  offering  of 8 3/8%  Senior  Notes (the  "senior
notes") in February 1998. In addition,  the Company has financed  various vessel
acquisitions  through U.S.  government-guaranteed  Title XI ship financing bonds
and capital lease obligations.

         In addition to these securities offerings,  the Company has established
various bank credit  facilities  from time to time.  The Company  entered into a
revolving credit and term loan agreement with a group of banks in February 1998.
The  agreement  provided  for (i) a $175.0  million  revolving  credit  facility
maturing in 2003, and (ii) a $150.0 million term loan maturing in 2005,  payable
in equal quarterly  installments  beginning in June 1998. The agreement required
the Company to maintain specified ratios relating to leverage,  debt service and
indebtedness;  limited the Company's  ability to create or incur certain  liens;
limited the incurrence of certain indebtedness; restricted the Company's ability
to  make  certain  investments;   and  restricted  certain  payments,  including
dividends on the Company's capital stock.

         As a result of the  declines in rates and  utilization  of its offshore
energy support vessels  beginning in 1998 (discussed more fully under "Liquidity
Concerns"  below),  the Company  entered  into an  amendment  of the  agreement,
effective September 30, 1998. In the absence of the amendment, the Company would
not have  been in  compliance  with the  covenant  in the  loan  agreement  that
required it to maintain a maximum "Leverage Ratio" (as defined in the Agreement)
of 4.0:1.0.  The amendment  modified that and other  covenants in the agreement,
generally  imposing  restraints  on future  capital and other  expenditures.  In
addition,  the  amendment (i) reduced the  revolving  credit  facility to $150.0
million,  increasing to $166.0 million  subsequent to March 1, 1999,  subject to
repayment of a portion of the term loan with  proceeds from a sale and leaseback
transaction, and then increasing to $175.0 million, subject to compliance with a
specified leverage ratio; (ii) provided that borrowings thereunder be secured by
Company-owned  vessels having an appraised  value of at least $600.0 million and
by substantially  all other assets of the Company;  and (iii) increased the rate
of interest on borrowings and fees payable under the Agreement.

         The Company's current and future capital needs relate primarily to debt
service and maintenance and improvements of its fleet.  The Company's  principal
and  interest  payment  obligations  for the  last  three  quarters  of 2000 are
estimated to be approximately  $100.1 million,  and operating lease  obligations
for the last three quarters 2000 are estimated to be approximately $2.8 million.
Capital  requirements  for fleet  maintenance  and  improvements  are  currently
expected to aggregate  $16.5  million  during the  remainder of 2000. In view of
declines in average day rates compared to prior years,  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 five 45,300 dwt double-hull  product and chemical  carriers in which
the Company currently holds a 75.8% equity interest (see Note 1 to the condensed
consolidated financial  statements).  During 2000, an estimated $19.5 million of
principal and interest payments are due on the Title XI ship financing bonds for
these carriers. In the event that the operations of the carriers do not generate
sufficient cash to fund those payments and other operating and capital  expenses
of the  carriers  on a  cumulative  basis from May 1, 1999,  the Company has the
right to require the current holder of the 24.2% minority interest to fund up to
$5.0 million of the cumulative operating shortfall through June 1, 2000.

         During the first three months of 2000, the Company used $9.0 million of
cash from  operations  primarily  reflecting the net loss for the period,  after
elimination   of  noncash   items.   Cash  used  in  investing   activities  was
approximately  $1.2 million for the period,  primarily  reflecting  the costs of
capital  improvements  to vessels.  Cash  provided by financing  activities  was
approximately $3.9 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.  The results for the first three
months of 2000 continue to be adversely  affected by the weak market  conditions
in the  offshore  markets.  See  "Results of  Operations"  above for  additional
information.

         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, as amended on Form 10-K/A.

         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 senior notes
represent 98.0% of the Company's currently outstanding common stock and 89.3% of
its common stock on a fully  diluted  basis after  assuming  exercise of all the
Class A warrants and the noteholder  warrants.  The 200,000  shares  received by
holders  of the  trust  preferred  securities  represent  2.0% of the  Company's
currently  outstanding  common  stock  and 1.8% of its  common  stock on a fully
diluted basis.

         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 new 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 Company's bank loans and to pay
administrative and other fees and expenses.  The balance of the proceeds will be
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>

         Facility.                          Amount            Maturity          Interest Rate as of
                                                                                   May 11, 2000
<S>                                         <C>                   <C>                 <C>
         Tranche A term loan                $75 million          2004                   9.47%
         Tranche B term loan                $30 million          2005                   9.97%
         Tranche C term loan                $95 million          2006                  10.47%
         Revolving credit facility          $25 million          2004                   9.47%

</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 March 31, 2000, approximately $5.0 million was outstanding under the
revolving  credit  facility.  On March 31, 2000,  the Company made the following
payments under the term loans Tranche A, $75,000, Tranche B, $30,000 and Tranche
C, $95,000.

         The senior  secured notes are senior  obligations  and are secured by a
second  priority  lien on the 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,  we
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.

         Since the Company has not yet  received the  necessary  rating from the
rating agencies required under this indenture,  beginning April 15, the interest
rate has increased  from 12 1/2% to 13 1/2%. The  incremental  interest is to be
paid by the issuance of additional securities.  The Company is currently seeking
the appropriate ratings, which would return the interest rate to 12 1/2%.

         Recent  Developments.  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
anticipated  that earnings  would be lower than expected in the first quarter of
2000. As a result,  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 have been modified through March 31, 2001 and
the  Company  is  required  to prepay  principal  under the term  loans of $10.0
million  before June 30, 2000,  $25.0 million  before August 31, 2000, and $25.0
million before  January 1, 2001, or an aggregate of $60.0  million.  The Company
intends to sell  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.  The Company paid a fee of $4.5
million to the lending  banks in  connection  with the  amendment  of the credit
agreement 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.

         As of May 11,  2000,  the  Company  has  completed  asset sales of $5.9
million and expects to complete at least an  additional $5 million by the end of
June.

         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,  including the  prepayments
described above, and other capital  requirements  through 2000. As the Company's
operating  cash flow is  dependent  on  factors  beyond the  Company's  control,
however, including general economic conditions and conditions in the markets the
Company serves,  there can be no assurance that actual  operating cash flow will
meet expectations.

Impact of the "Year 2000 Issue"

          In prior  years,  the  Predecessor  Company  discussed  the nature and
progress  of its plans to become Year 2000 ready.  In late 1999,  the  Successor
Company  substantially  completed its remediation  and testing of systems.  As a
result of those  planning and  implementation  efforts,  the  Successor  Company
experienced  no  significant   disruptions   in   mission-critical   information
technology  and  non-information  technology  systems and believes those systems
successfully  responded to the Year 2000 date change.  The Successor  Company is
not aware of any material problems resulting from Year 2000 issues,  either with
its  products,  its  internal  systems,  or the  products  and services of third
parties.  The Company  will  continue to monitor its  mission-critical  computer
applications and those of its suppliers and vendors  throughout the year 2000 to
ensure that any latent Year 2000 matters that may arise are addressed promptly.


<PAGE>



PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings.

         For information concerning certain legal proceedings see Note 8 of the
financial statements.

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

          None

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:  May 15, 2000


<TABLE> <S> <C>

<ARTICLE>                               5
<MULTIPLIER>                            1000
<CURRENCY>                              U.S. DOLLARS

<S>                                     <C>
<PERIOD-TYPE>                           3-MOS
<FISCAL-YEAR-END>                       DEC-31-2000
<PERIOD-START>                          JAN-01-2000
<PERIOD-END>                            MAR-31-2000
<EXCHANGE-RATE>                                   1
<CASH>                                       12,825
<SECURITIES>                                      0
<RECEIVABLES>                                55,672
<ALLOWANCES>                                 (5,677)
<INVENTORY>                                       0
<CURRENT-ASSETS>                            103,959
<PP&E>                                      709,137
<DEPRECIATION>                              (32,806)
<TOTAL-ASSETS>                              819,679
<CURRENT-LIABILITIES>                        79,397
<BONDS>                                     539,518
                             0
                                       0
<COMMON>                                        100
<OTHER-SE>                                  152,302
<TOTAL-LIABILITY-AND-EQUITY>                819,679
<SALES>                                           0
<TOTAL-REVENUES>                             78,607
<CGS>                                             0
<TOTAL-COSTS>                                54,509
<OTHER-EXPENSES>                                  0
<LOSS-PROVISION>                                 62
<INTEREST-EXPENSE>                           14,451
<INCOME-PRETAX>                             (11,885)
<INCOME-TAX>                                  1,024
<INCOME-CONTINUING>                         (12,909)
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                (12,909)
<EPS-BASIC>                                   (1.29)
<EPS-DILUTED>                                 (1.29)


</TABLE>


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