Quarter
ended June 30, 2006
|
Commission
File Number:
|
1-10231
|
LIBERIA
|
98-0101881
|
|
State
or other jurisdiction of incorporation or organization
|
(IRS
Employer Identification N°)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer ý
|
Shares
outstanding at
August 10, 2006
|
||
Common
stock, par value $.01
|
9,508,141
|
Page
|
||
PART
1 :
|
FINANCIAL
INFORMATION
|
|
Item
1. Condensed Consolidated Financial Statements
|
||
3
|
||
5
|
||
6
|
||
7
|
||
8
|
||
16
|
||
24
|
||
25
|
||
PART
II:
|
OTHER
INFORMATION
|
|
26
|
||
26
|
||
26
|
||
26
|
||
26
|
||
26
|
||
26
|
||
27
|
||
Certifications
provided by the Chief Executive Officer and the Chief Financial Officer
of
the Company pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
|
28
|
ITEM
1:
|
CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS
|
JUNE
30,
|
DECEMBER
31,
|
||||||
2006
|
2005
|
||||||
(UNAUDITED)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
7,617,313
|
$
|
12,292,015
|
|||
Restricted
cash
|
1,884,344
|
1,759,237
|
|||||
Hire
receivables
|
296,748
|
13,583
|
|||||
Recoverable
from insurers
|
619,810
|
68,807
|
|||||
Inventories
|
594,220
|
406,643
|
|||||
Receivables
from affiliates
|
-
|
202,208
|
|||||
Prepaid
expenses and other current assets
|
4,225,713
|
1,950,940
|
|||||
TOTAL
CURRENT ASSETS
|
15,238,148
|
16,693,433
|
|||||
VESSELS,
AT COST
|
164,946,931
|
155,406,193
|
|||||
Less
accumulated depreciation
|
(36,707,049
|
)
|
(33,414,622
|
)
|
|||
128,239,882
|
121,991,571
|
||||||
OTHER
ASSETS
|
|||||||
Down
payment on acquisition of vessel
|
4,000,000
|
-
|
|||||
Investments
in associated companies
|
6,850,147
|
6,485,906
|
|||||
Furniture
& Equipment (net of accumulated depreciation of $4,348 at June 30,
2006 and $13,596 at December 31, 2005)
|
136,133
|
3,139
|
|||||
Dry-docking
costs (net of accumulated amortization of $2,383,700 at June 30,
2006 and
$1,772,673 at December 31, 2005)
|
7,228,702
|
3,139,184
|
|||||
Debt
issuance costs (net of accumulated amortization of $103,214 at
June 30,
2006 and $68,511 at
December 31, 2005)
|
394,587
|
429,290
|
|||||
TOTAL
ASSETS
|
$
|
162,087,599
|
$
|
148,742,523
|
JUNE
30,
|
DECEMBER
31,
|
||||||
2006
|
2005
|
||||||
(UNAUDITED)
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
2,097,335
|
747,692
|
|||||
Payable
to affiliates
|
86,478
|
-
|
|||||
Hire
received in advance
|
1,446,020
|
801,043
|
|||||
Accrued
expenses
|
6,883,832
|
2,466,845
|
|||||
Accrued
interest
|
1,073,699
|
1,061,128
|
|||||
Dividend
payable
|
594,259
|
557,104
|
|||||
Current
portion of long term debt
|
13,893,776
|
12,116,000
|
|||||
TOTAL
CURRENT LIABILITIES
|
26,075,399
|
17,749,812
|
|||||
LONG
TERM DEBT
|
|||||||
Secured
Loans, net of current portion
|
77,490,224
|
77,326,000
|
|||||
DEFERRED
GAIN ON SALE OF VESSELS
|
10,837,807
|
13,199,901
|
|||||
TOTAL
LIABILITIES
|
114,403,430
|
108,275,713
|
|||||
COMMITMENT
AND CONTINGENCIES
|
|||||||
SHAREHOLDERS’
EQUITY
|
|||||||
Common
stock, $.01 par value - 20,000,000 shares authorized 9,508,141
shares
issued and outstanding at June 30, 2006 (8,913,658 at December
31,
2005)
|
95,081
|
89,137
|
|||||
Additional
paid-in capital
|
49,523,189
|
49,411,285
|
|||||
Accumulated
deficit
|
(4,289,308
|
)
|
(10,024,072
|
)
|
|||
Accumulated
other comprehensive income
|
2,355,207
|
990,460
|
|||||
47,684,169
|
40,466,810
|
||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
162,087,599
|
$
|
148,742,523
|
JUNE
30,
|
JUNE
30,
|
||||||
2006
|
2005
|
||||||
CHARTERHIRE
AND OTHER INCOME
|
$
|
9,940,984
|
$
|
9,628,735
|
|||
COSTS
AND EXPENSES
|
|||||||
Commission
on charterhire
|
(131,694
|
)
|
(131,887
|
)
|
|||
Vessel
operating expenses
|
(4,721,267
|
)
|
(3,756,246
|
)
|
|||
Amortization
of dry-docking costs
|
(478,373
|
)
|
(166,217
|
)
|
|||
Depreciation
|
(2,696,298
|
)
|
(2,363,335
|
)
|
|||
General
and administrative expenses
|
(673,185
|
)
|
(550,664
|
)
|
|||
INCOME
FROM VESSEL OPERATIONS
|
1,240,167
|
2,660,386
|
|||||
Recognized
deferred gain on sale of vessels
|
1,187,572
|
1,187,572
|
|||||
Net
gain on sale of vessels
|
1,028,693
|
-
|
|||||
Equity
in (losses) / income of associated companies
|
(247,741
|
)
|
148,872
|
||||
OPERATING
INCOME
|
3,208,691
|
3,996,830
|
|||||
OTHER
INCOME/(EXPENSES)
|
|||||||
Interest
Expense
|
(1,301,278
|
)
|
(1,217,768
|
)
|
|||
Interest
Income
|
115,452
|
82,937
|
|||||
NET
INCOME
|
$
|
2,022,865
|
$
|
2,861,999
|
|||
EARNINGS
PER SHARE
|
|||||||
Basic
earnings per share
|
$
|
0.21
|
$
|
0.31
|
|||
Diluted
earnings per share
|
$
|
0.21
|
$
|
0.30
|
|||
Weighted
average number of Shares outstanding
|
9,499,086
|
9,238,979
|
|||||
Diluted
weighted average number of Shares outstanding
|
9,555,141
|
9,399,460
|
JUNE
30,
|
JUNE
30,
|
||||||
2006
|
2005
|
||||||
CHARTERHIRE
AND OTHER INCOME
|
$
|
20,048,239
|
$
|
15,867,221
|
|||
COSTS
AND EXPENSES
|
|||||||
Commission
on charterhire
|
(264,815
|
)
|
(285,743
|
)
|
|||
Vessel
operating expenses
|
(8,620,401
|
)
|
(6,480,113
|
)
|
|||
Amortization
of dry-docking costs
|
(717,138
|
)
|
(386,885
|
)
|
|||
Depreciation
|
(4,796,064
|
)
|
(3,541,611
|
)
|
|||
General
and administrative expenses
|
(1,187,172
|
)
|
(1,087,066
|
)
|
|||
INCOME
FROM VESSEL OPERATIONS
|
4,462,649
|
4,085,803
|
|||||
Recognized
deferred gain on sale of vessels
|
2,362,094
|
2,114,139
|
|||||
Net
gain on sale of vessels
|
1,028,693
|
-
|
|||||
Equity
in income of associated companies
|
44,241
|
64,421
|
|||||
OPERATING
INCOME
|
7,897,677
|
6,264,363
|
|||||
OTHER
INCOME/(EXPENSES)
|
|||||||
Interest
Expense
|
(2,451,927
|
)
|
(1,572,117
|
)
|
|||
Interest
Income
|
289,014
|
216,508
|
|||||
NET
INCOME
|
5,734,764
|
$
|
4,908,754
|
||||
EARNINGS
PER SHARE
|
|||||||
Basic
earnings per share
|
$
|
0.61
|
$
|
0.53
|
|||
Diluted
earnings per share
|
$
|
0.60
|
$
|
0.52
|
|||
Weighted
average number of Shares outstanding
|
9,436,184
|
9,232,660
|
|||||
Diluted
weighted average number of Shares outstanding
|
9,554,846
|
9,381,388
|
JUNE
30,
|
JUNE
30,
|
||||||
2006
|
2005
|
||||||
OPERATING
ACTIVITIES:
|
|||||||
NET
INCOME
|
$
|
5,734,764
|
$
|
4,908,754
|
|||
Adjustments
to reconcile net income to net cash provided from operating
activities
|
|||||||
Depreciation
|
4,796,064
|
3,541,611
|
|||||
Recognized
deferred gain on sale of vessels
|
(2,362,094
|
)
|
(2,114,139
|
)
|
|||
Amortization
of dry-docking costs
|
717,138
|
386,885
|
|||||
Amortization
of issuance costs
|
34,703
|
23,475
|
|||||
Equity
in income of associated companies
|
(44,241
|
)
|
(64,421
|
)
|
|||
Shares
based compensation to directors
|
20,000
|
17,333
|
|||||
Net
Gain on disposal of vessels
|
(1,028,693
|
)
|
-
|
||||
Stock
based employee compensation
|
-
|
74,932
|
|||||
Changes
in Operating Assets and Liabilities:
|
|||||||
Hire
receivables
|
(283,165
|
)
|
4,835
|
||||
Recoverable
from insurers
|
(551,003
|
)
|
4,029
|
||||
Inventories
|
(187,577
|
)
|
560,699
|
||||
Receivables
from /payable to affiliates
|
288,686
|
(469,836
|
)
|
||||
Prepaid
expenses and other current assets
|
(910,026
|
)
|
(1,241,509
|
)
|
|||
Dry-docking
costs capitalised
|
(5,000,511
|
)
|
(140,972
|
)
|
|||
Accounts
payable
|
1,349,643
|
324,006
|
|||||
Hire
received in advance
|
644,977
|
208,717
|
|||||
Accrued
expenses
|
4,416,987
|
258,702
|
|||||
Accrued
interest
|
12,571
|
791,055
|
|||||
Dividend
payable
|
37,155
|
-
|
|||||
NET
CASH PROVIDED FROM OPERATING
ACTIVITIES
|
$
|
7,685,378
|
$
|
7,074,156
|
|||
INVESTING
ACTIVITIES:
|
|||||||
Purchase
of furniture and office equipment
|
(135,963
|
)
|
(3,641
|
)
|
|||
Proceeds
from disposals of vessels
|
1,222,544
|
29,802,138
|
|||||
Dividends
from / (investments in) associated companies
|
(320,000
|
)
|
(6,481,923
|
)
|
|||
Purchases
of vessels
|
15,000,000
|
(82,977,250
|
)
|
||||
Vessels
pre-operating expenses
|
(41,411
|
)
|
|||||
(Increase)
/ decrease in restricted cash
|
(125,107
|
)
|
3,324,354
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
$
|
(14,399,937
|
)
|
$
|
(56,336,322
|
)
|
|
FINANCING
ACTIVITIES:
|
|||||||
Repayments
of long-term debt
|
(6,058,000
|
)
|
(17,500,000
|
)
|
|||
Drawdown
of term loan
|
8,000,000
|
68,000,000
|
|||||
Proceeds
from issuance of common stock
|
1,286,365
|
262,695
|
|||||
Payment
of debt issuance costs
|
-
|
(262,269
|
)
|
||||
Dividend
paid
|
(1,188,517
|
)
|
(548,563
|
)
|
|||
NET
CASH PROVIDED FROM FINANCING ACTIVITIES
|
$
|
2,039,848
|
$
|
49,951,863
|
|||
(DECREASE)
/ INCREASE IN CASH
|
(4,674,702
|
)
|
689,697
|
||||
CASH
AT BEGINNING OF PERIOD
|
12,292,015
|
11,629,896
|
|||||
CASH
AT END OF PERIOD
|
$
|
7,617,313
|
$
|
12,319,593
|
|||
Interest
paid during the period
|
$
|
2,301,740
|
$
|
753,096
|
Three
months Ended June
30, 2006
|
Three
months Ended June
30, 2005
|
Six
months Ended June
30, 2006
|
Six
months Ended June
30, 2005
|
||||||||||
Other
comprehensive income
|
$
|
647,857
|
$
|
(1,010,976
|
)
|
$
|
1,364,747
|
$
|
(1,399,289
|
)
|
|||
Net
Income
|
2,022,865
|
2,861,999
|
5,734,764
|
4,908,754
|
|||||||||
Comprehensive
Income
|
2,670,722
|
1,851,023
|
7,099,511
|
3,509,465
|
3
months ended June 30, 2006
|
3
months ended June 30, 2005
|
6
months ended June 30, 2006
|
6
months ended June 30, 2005
|
||||||||||
Numerator:
|
|||||||||||||
Net
income available for common stockholders
|
$
|
2,022,865
|
$
|
2,861,999
|
$
|
5,734,764
|
$
|
4,908,754
|
|||||
Denominator:
|
|||||||||||||
Weighted
average number of common shares
|
9,499,086
|
9,238,979
|
9,436,184
|
9,232,660
|
|||||||||
Dilutive
effect of employee stock options
|
56,055
|
160,481
|
118,662
|
148,728
|
|||||||||
Diluted
average number of common shares
|
9,555,141
|
9,399,460
|
9,554,846
|
9,381,388
|
|||||||||
Earnings
per common share:
|
|||||||||||||
-
Basic earnings per share
|
0.21
|
0.31
|
0.61
|
0.53
|
|||||||||
-
Diluted earnings per share
|
0.21
|
0.30
|
0.60
|
0.52
|
Common
Stock at par Value
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Income
|
Total
Shareholders Equity
|
||||||||||||
December
31, 2005
|
$
|
89,137
|
$
|
49,411,285
|
$
|
(10,024,072
|
)
|
$
|
990,460
|
$
|
40,466,810
|
|||||
Net
income
|
5,734,764
|
5,734,764
|
||||||||||||||
Foreign
currency translation adjustment
|
13,386
|
13,386
|
||||||||||||||
Unrealized
gains on cash flow hedges
|
1,351,361
|
1,351,361
|
||||||||||||||
Issuance
of stock to Directors
|
20
|
19,980
|
20,000
|
|||||||||||||
Dividends
declared
|
(1,188,517
|
)
|
(1,188,517
|
)
|
||||||||||||
Issuance
of Stock dividend
|
4,530
|
(4,530
|
)
|
-
|
||||||||||||
Issuance
of stock under stock option plan
|
1,394
|
1,284,971
|
1,286,365
|
|||||||||||||
June
30, 2006
|
$
|
95,081
|
$
|
49,523,189
|
$
|
(4,289,308
|
)
|
$
|
2,355,207
|
$
|
47,684,169
|
3
months ended June 30, 2006
|
3
months ended June 30, 2005
|
6
months ended June 30, 2006
|
6
months ended June 30, 2005
|
||||||||||
Net
income, as reported
|
$
|
2,022,865
|
$
|
2,861,999
|
$
|
5,734,764
|
$
|
4,908,754
|
|||||
Add:
Stock-based employee compensation expense included in reported net
income
|
-
|
74,932
|
-
|
74,932
|
|||||||||
Deduct:
total stock-based employee compensation expense determined under
fair
value based method for all awards
|
-
|
(642,875
|
)
|
-
|
(657,844
|
)
|
|||||||
Proforma
net income
|
$
|
2,022,865
|
$
|
2,294,056
|
$
|
5,734,764
|
$
|
4,325,842
|
|||||
Earnings
per share:
|
|||||||||||||
Basic
- as reported
|
$
|
0.21
|
$
|
0.31
|
$
|
0.61
|
$
|
0.53
|
|||||
Basic
- pro forma
|
0.21
|
0.25
|
0.61
|
0.47
|
|||||||||
Diluted
- as reported
|
0.21
|
0.32
|
0.60
|
0.52
|
|||||||||
Diluted
- pro forma
|
0.21
|
0.24
|
0.60
|
0.46
|
ITEM
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
|
Second
half of 2006
|
$
|
28,250,600
|
||
2007
|
$
|
43,531,125
|
||
2008
|
$
|
31,260,000
|
||
2009
|
$
|
24,780,000
|
||
2010
|
$
|
12,045,000
|
||
2011
|
$
|
4,225,000
|
Three
months ended June 30, 2006
|
Three
months ended June 30, 2005
|
Six
months ended June 30, 2006
|
Six
months ended June 30, 2005
|
||||||||||
MUNIA
share of net income
|
$
|
88,364
|
$
|
270,849
|
321,038
|
$
|
186,398
|
||||||
Waterloo
share of net (loss)
|
(336,105
|
)
|
(121,977
|
)
|
(276,797
|
)
|
(121,977
|
)
|
|||||
Equity
in income of associated companies
|
(247,741
|
)
|
148,872
|
44,241
|
64,421
|
LPG
market
|
2004
|
2005
|
June
2006
|
Voyage
rates ($/mt) Arabian Gulf/Japan
|
$36.15
|
$40.51
|
$59.20
|
12-month
time charter ($/day)
|
|||
78,000
m3
average daily charter rate
|
$27,822
|
$33,538
|
$39,289
|
15,000
m3
average daily charter rate
|
$17,704
|
$21,440
|
$21,436
|
3,500
m3
average daily charter rate
|
$6,247
|
$7,566
|
$7,938
|
Sources: |
©
Clarkson Research Services Limited; © Lorentzen &
Stemoco; ©
Barry Rogliano Salles;
|
Total
|
Less
than 1 year
|
1-3
years
|
3-5
years
|
More
than 5 years
|
|
Fortis
loan due 2010
|
$
28,805,556
|
$
6,777,776
|
$
13,555,552
|
$
8,472,228
|
$ -
|
New
Scotia loan due 2016
|
126,884,000
|
16,033,950
|
35,610,300
|
30,623,550
|
44,616,200
|
Total
|
$
155,689,556
|
$
22,811,726
|
$
49,165,852
|
$
39,095,778
|
$
44,616,200
|
ITEM
3:
|
Market
Risk
|
As
of June 30, 2006
|
Notional
amount
|
Fair
value
|
Interest
rate
|
Expiration
|
First
swap / Fortis loan
|
$
22,500,000
|
$
685,630
|
3.075%
|
October
2007
|
Second
swap / Scotia loan
|
37,455,000
|
1,035,715
|
4.580%
|
April
2010
|
Third
swap / Scotia loan
|
23,429,000
|
590,321
|
4.545%
|
April
2010
|
Total
|
$
83,384,000
|
$2,311,666
|
ITEM
4:
|
Controls
and procedures
|
a)
|
Articles
of Incorporation
|
b)
|
Exhibit
10.1
|
Loan
and Guarantee Agreement with Scotia Bank dated July 10, 2006 (incorporated
by reference to Exhibit 99.1 to the Company’s Form 8-K dated July 20,
2006).
|
c)
|
Agreement
for the purchase of Hans Maersk dated June 14,
2006
|
d)
|
Agreement
for the purchase of Immanuel Kant dated June 21, 2006
|
e)
|
Agreement
for the purchase of Tycho Brahe dated June 21,
2006.
|
f)
|
Certifications
provided by the Chief Executive Officer of the Company pursuant to
Section
302 of the Sarbanes-Oxley Act of
2002.
|
g)
|
Certifications
provided by the Chief Financial Officer of the Company pursuant to
Section
302 of the Sarbanes-Oxley Act of
2002.
|
h)
|
Certifications
provided by the Chief Executive Officer and the Chief Financial Officer
of
the Company pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
MC
SHIPPING INC.
|
|
Registrant
|
|
Date
: August 14, 2006
|
/S/
ANTONY CRAWFORD
|
Antony
Crawford
|
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
|
Date
: August 14, 2006
|
/S/
DOMINIQUE SERGENT
|
Dominique
Sergent
|
|
Vice
President
|
|
Chief
Financial Officer and Treasurer
|
|
(Principal
Financial and Accounting Officer)
|