Quarter
ended September 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
|
Accelerated
filer
|
Non-accelerated
filer ý
|
Shares
outstanding at November 14, 2006
|
||||
Common
stock, par value $.01
|
9,508,141
|
Page
|
||
PART
1 :
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
||
|
3
|
|
5
|
||
6
|
||
7
|
||
8
|
||
Item
2.
|
18
|
|
Item
3.
|
26
|
|
Item
4.
|
27
|
|
PART
II:
|
OTHER
INFORMATION
|
|
Item
1.
|
28
|
|
Item
1A.
|
28
|
|
Item
2.
|
28
|
|
Item
3.
|
28
|
|
Item
4.
|
28
|
|
Item
5.
|
28
|
|
Item
6.
|
28
|
|
29
|
||
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
|
30
|
SEPTEMBER
30,
|
DECEMBER
31,
|
||||||
2006
|
2005
|
||||||
(UNAUDITED)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
5,366,516
|
$
|
12,292,015
|
|||
Restricted
cash
|
5,214,411
|
1,759,237
|
|||||
Hire
receivables
|
53,377
|
13,583
|
|||||
Recoverable
from insurers
|
635,726
|
68,807
|
|||||
Inventories
|
1,334,950
|
406,643
|
|||||
Receivables
from affiliates
|
843,513
|
202,208
|
|||||
Prepaid
expenses and other current assets
|
1,713,356
|
1,950,940
|
|||||
TOTAL
CURRENT ASSETS
|
15,161,849
|
16,693,433
|
|||||
VESSELS,
AT COST
|
236,060,492
|
155,406,193
|
|||||
Less
accumulated depreciation
|
(40,693,490
|
)
|
(33,414,622
|
)
|
|||
195,367,002
|
121,991,571
|
||||||
OTHER
ASSETS
|
|||||||
Investments
in associated companies
|
7,005,529
|
6,485,906
|
|||||
Furniture
& Equipment (net of accumulated depreciation of $14,642 at September
30, 2006 and $13,596 at December 31, 2005)
|
211,601
|
3,139
|
|||||
Dry-docking
costs (net of accumulated amortization of $2,907,399 at September
30, 2006
and $1,772,673 at December 31, 2005)
|
8,136,005
|
3,139,184
|
|||||
Debt
issuance costs (net of accumulated amortization of $82,298 at September
30, 2006 and $68,511 at
December 31, 2005)
|
442,517
|
429,290
|
|||||
Other
assets
|
13,920
|
-
|
|||||
TOTAL
ASSETS
|
$
|
226,338,423
|
$
|
148,742,523
|
SEPTEMBER
30,
|
DECEMBER
31,
|
||||||
2006
|
2005
|
||||||
(UNAUDITED)
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
5,042,410
|
$
|
747,692
|
|||
Hire
received in advance
|
2,825,746
|
801,043
|
|||||
Accrued
expenses
|
3,667,293
|
2,466,845
|
|||||
Accrued
interest
|
2,744,073
|
1,061,128
|
|||||
Dividend
payable
|
-
|
557,104
|
|||||
Current
portion of long term debt
|
22,811,726
|
12,116,000
|
|||||
TOTAL
CURRENT LIABILITIES
|
37,091,248
|
17,749,812
|
|||||
LONG
TERM DEBT
|
|||||||
Secured
Loans, net of current portion
|
132,877,830
|
77,326,000
|
|||||
DEFERRED
GAIN ON SALE OF VESSELS
|
9,637,185
|
13,199,901
|
|||||
TOTAL
LIABILITIES
|
179,606,263
|
108,275,713
|
|||||
COMMITMENT
AND CONTINGENCIES
|
|||||||
SHAREHOLDERS’
EQUITY
|
|||||||
Common
stock, $.01 par value - 20,000,000 shares authorized9,508,141 shares
issued and outstanding at September 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
|
(2,988,170
|
)
|
(10,024,072
|
)
|
|||
Accumulated
other comprehensive income
|
102,060
|
990,460
|
|||||
46,732,160
|
40,466,810
|
||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
226,338,423
|
$
|
148,742,523
|
SEPTEMBER
30,
|
SEPTEMBER
30,
|
||||||
2006
|
2005
|
||||||
CHARTERHIRE
AND OTHER INCOME
|
$
|
14,054,515
|
$
|
9,796,898
|
|||
COSTS
AND EXPENSES
|
|||||||
Commission
on charterhire
|
(100,008
|
)
|
(121,415
|
)
|
|||
Vessel
operating expenses
|
(5,275,131
|
)
|
(3,659,226
|
)
|
|||
Costs
related to change of managers
|
(687,530
|
)
|
-
|
||||
Amortization
of dry-docking costs
|
(523,701
|
)
|
(176,564
|
)
|
|||
Depreciation
|
(3,996,770
|
)
|
(2,472,916
|
)
|
|||
General
and administrative expenses
|
(611,120
|
)
|
(469,745
|
)
|
|||
INCOME
FROM VESSEL OPERATIONS
|
2,860,255
|
2,897,032
|
|||||
Recognized
deferred gain on sale of vessels
|
1,200,622
|
1,189,597
|
|||||
Net
gain on sale of vessels
|
749
|
-
|
|||||
Equity
in (losses) of associated companies
|
(514,618
|
)
|
(21,478
|
)
|
|||
OPERATING
INCOME
|
3,547,008
|
4,065,151
|
|||||
OTHER
INCOME/(EXPENSES)
|
|||||||
Interest
Expense
|
(2,126,106
|
)
|
(1,255,384
|
)
|
|||
Interest
Income
|
100,446
|
111,852
|
|||||
Loss
on debt extinguishment
|
(220,210
|
)
|
-
|
||||
NET
INCOME
|
$
|
1,301,138
|
$
|
2,921,619
|
|||
EARNINGS
PER SHARE
|
|||||||
Basic
earnings per share
|
$
|
0.14
|
$
|
0.31
|
|||
Diluted
earnings per share
|
$
|
0.14
|
$
|
0.31
|
|||
Weighted
average number of Shares outstanding
|
9,508,141
|
9,366,687
|
|||||
Diluted
weighted average number of Shares outstanding
|
9,555,141
|
9,553,085
|
SEPTEMBER
30,
|
SEPTEMBER
30,
|
||||||
2006
|
2005
|
||||||
CHARTERHIRE
AND OTHER INCOME
|
$
|
34,102,754
|
$
|
25,664,119
|
|||
COSTS
AND EXPENSES
|
|||||||
Commission
on charterhire
|
(364,823
|
)
|
(407,158
|
)
|
|||
Vessel
operating expenses
|
(13,895,532
|
)
|
(10,139,339
|
)
|
|||
Costs
related to change of managers
|
(687,530
|
)
|
-
|
||||
Amortization
of dry-docking costs
|
(1,240,839
|
)
|
(563,449
|
)
|
|||
Depreciation
|
(8,792,834
|
)
|
(6,014,527
|
)
|
|||
General
and administrative expenses
|
(1,798,292
|
)
|
(1,556,811
|
)
|
|||
INCOME
FROM VESSEL OPERATIONS
|
7,322,904
|
6,982,835
|
|||||
Recognized
deferred gain on sale of vessels
|
3,562,716
|
3,303,736
|
|||||
Net
gain on sale of vessels
|
1,029,442
|
-
|
|||||
Equity
in (losses) / income of associated companies
|
(470,377
|
)
|
42,943
|
||||
OPERATING
INCOME
|
11,444,685
|
10,329,514
|
|||||
OTHER
INCOME/(EXPENSES)
|
|||||||
Interest
Expense
|
(4,578,033
|
)
|
(2,827,501
|
)
|
|||
Interest
Income
|
389,460
|
328,360
|
|||||
Loss
on debt extinguishment
|
(220,210
|
)
|
-
|
||||
NET
INCOME
|
$
|
7,035,902
|
$
|
7,830,373
|
|||
EARNINGS
PER SHARE
|
|||||||
Basic
earnings per share
|
$
|
0.74
|
$
|
0.84
|
|||
Diluted
earnings per share
|
$
|
0.74
|
$
|
0.83
|
|||
Weighted
average number of Shares outstanding
|
9,460,433
|
9,277,827
|
|||||
Diluted
weighted average number of Shares outstanding
|
9,554,945
|
9,439,249
|
SEPTEMBER
30,
|
SEPTEMBER
30,
|
||||||
2006
|
2005
|
||||||
OPERATING
ACTIVITIES:
|
|||||||
NET
INCOME
|
$
|
7,035,903
|
$
|
7,830,373
|
|||
Adjustments
to reconcile net income to net cash provided from operating
activities
|
|||||||
Depreciation
|
8,792,834
|
6,014,527
|
|||||
Recognized
deferred gain on sale of vessels
|
(3,562,716
|
)
|
(3,314,761
|
)
|
|||
Amortization
of dry-docking costs
|
1,240,839
|
563,449
|
|||||
Amortization
of issuance costs
|
13,787
|
40,832
|
|||||
Equity
in losses / (income) of associated companies
|
470,377
|
(42,943
|
)
|
||||
Shares
based compensation to directors
|
20,000
|
17,333
|
|||||
Net
Gain on disposal of vessels
|
(1,029,442
|
)
|
-
|
||||
Stock
based employee compensation
|
-
|
74,932
|
|||||
Changes
in Operating Assets and Liabilities:
|
|||||||
Hire
receivables
|
(39,794
|
)
|
4,835
|
||||
Recoverable
from insurers
|
(566,919
|
)
|
7,691
|
||||
Inventories
|
(928,308
|
)
|
639,722
|
||||
Receivables
from /payable to affiliates
|
(641,305
|
)
|
(320,640
|
)
|
|||
Prepaid
expenses and other current assets
|
(650,816
|
)
|
(471,879
|
)
|
|||
Dry-docking
costs capitalised
|
(6,431,513
|
)
|
(514,250
|
)
|
|||
Accounts
payable
|
4,294,718
|
357,984
|
|||||
Hire
received in advance
|
2,024,703
|
1,077,467
|
|||||
Accrued
expenses
|
1,200,448
|
(355,561
|
)
|
||||
Accrued
interest
|
1,682,945
|
1,725,647
|
|||||
Dividend
payable
|
(557,104
|
)
|
-
|
||||
NET
CASH PROVIDED FROM OPERATING
ACTIVITIES
|
12,368,636
|
13,334,758
|
|||||
INVESTING
ACTIVITIES:
|
|||||||
Purchase
of furniture and office equipment
|
(222,802
|
)
|
(3,631
|
)
|
|||
Proceeds
from disposals of vessels
|
1,224,341
|
29,802,138
|
|||||
Investments
in associated companies, net
|
(990,000
|
)
|
(6,371,924
|
)
|
|||
Purchases
of vessels
|
(82,154,972
|
)
|
(83,220,649
|
)
|
|||
Other
assets
|
(13,920
|
)
|
-
|
||||
(Increase)
/ decrease in restricted cash
|
(3,455,174
|
)
|
801,161
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(85,612,526
|
)
|
(58,992,905
|
)
|
|||
FINANCING
ACTIVITIES:
|
|||||||
Repayments
of long-term debt
|
(7,752,444
|
)
|
(18,750,000
|
)
|
|||
Drawdown
of term loan
|
74,000,000
|
68,000,000
|
|||||
Proceeds
from issuance of common stock
|
1,286,365
|
262,695
|
|||||
Payment
of debt issuance costs
|
(27,014
|
)
|
(263,641
|
)
|
|||
Dividend
paid
|
(1,188,517
|
)
|
(1,105,667
|
)
|
|||
NET
CASH PROVIDED FROM FINANCING ACTIVITIES
|
66,318,390
|
48,143,387
|
|||||
(DECREASE)
/ INCREASE IN CASH
|
(6,925,499
|
)
|
2,485,240
|
||||
CASH
AT BEGINNING OF PERIOD
|
12,292,015
|
11,629,896
|
|||||
CASH
AT END OF PERIOD
|
5,366,516
|
14,115,136
|
|||||
Interest
paid during the period
|
$
|
2,747,167
|
$
|
1,053,744
|
Three
months Ended
September
30, 2006
|
Three
months Ended
September
30, 2005
|
Nine
months Ended
September
30, 2006
|
Nine
months Ended
September
30, 2005
|
||||||||||
Other
comprehensive (loss) / income
|
$
|
(2,253,147
|
)
|
$
|
951,343
|
$
|
(888,400
|
)
|
$
|
(59,613
|
)
|
||
Net
Income
|
1,301,138
|
2,921,619
|
7,035,902
|
7,830,373
|
|||||||||
Comprehensive
(loss) / Income
|
$
|
(952,009
|
)
|
$
|
3,872,962
|
$
|
6,147,502
|
$
|
7,770,760
|
3
months ended
September
30, 2006
|
3
months ended
September
30, 2005
|
9
months ended
September
30, 2006
|
9
months ended
September
30, 2005
|
||||||||||
Numerator:
|
|||||||||||||
Net
income available for common stockholders
|
$
|
1,301,138
|
$
|
2,921,619
|
$
|
7,035,902
|
$
|
7,830,373
|
|||||
Denominator:
|
|||||||||||||
Weighted
average number of common shares
|
9,508,141
|
9,366,687
|
9,460,433
|
9,277,827
|
|||||||||
Dilutive
effect of employee stock options
|
47,000
|
186,398
|
94,512
|
161,422
|
|||||||||
Diluted
average number of common shares
|
9,555,141
|
9,553,085
|
9,554,945
|
9,439,249
|
|||||||||
Earnings
per common share:
|
|||||||||||||
-
Basic earnings per share
|
$
|
0.14
|
$
|
0.31
|
$
|
0.74
|
$
|
0.84
|
|||||
-
Diluted earnings per share
|
$
|
0.14
|
$
|
0.31
|
$
|
0.74
|
$
|
0.83
|
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
|
7,035,902
|
7,035,902
|
||||||||||||||
Foreign
currency translation adjustment
|
6,439
|
6,439
|
||||||||||||||
Unrealized
losses on cash flow hedges
|
(894,839
|
)
|
(894,839
|
)
|
||||||||||||
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
|
|||||||||||||
September
30, 2006
|
$
|
95,081
|
$
|
49,523,189
|
$
|
(2,988,170
|
)
|
$
|
102,060
|
$
|
46,732,160
|
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
|
3
months ended
September
30, 2006
|
3
months ended
September
30, 2005
|
9
months ended
September
30, 2006
|
9
months ended
September
30, 2005
|
||||||||||
Net
income, as reported
|
$
|
1,301,138
|
$
|
2,921,619
|
$
|
7,035,902
|
$
|
7,830,373
|
|||||
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
|
$
|
1,301,138
|
$
|
2,353,676
|
$
|
7,035,902
|
$
|
7,247,461
|
|||||
Earnings
per share:
|
|||||||||||||
Basic
- as reported
|
$
|
0.14
|
$
|
0.31
|
$
|
0.74
|
$
|
0.84
|
|||||
Basic
- pro forma
|
$
|
0.14
|
$
|
0.25
|
$
|
0.74
|
$
|
0.78
|
|||||
Diluted
- as reported
|
$
|
0.14
|
$
|
0.31
|
$
|
0.75
|
$
|
0.83
|
|||||
Diluted
- pro forma
|
$
|
0.14
|
$
|
0.25
|
$
|
0.74
|
$
|
0.77
|
Cancellation
fees
|
$229,500
|
Manning
expenses
|
144,249
|
Repairs
and maintenance
|
185,434
|
Stores
|
93,747
|
Spares
|
7,930
|
Superintendent
fees
|
2,530
|
Lub
oil
|
2,177
|
Others
|
21,963
|
Total
|
$687,530
|
ITEM
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
|
3
months ended
September
30, 2006
|
3
months ended
September
30, 2005
|
9
months ended
September
30, 2006
|
9
months ended
September
30, 2005
|
||||||||||
Net
income, before costs related to excess dry-dock off-hire, change
of
managers, loss on debt extinguishment and lost income related to
late
delivery of two vessels acquired in July
|
$
|
3,765,605
|
$
|
2,921,619
|
$
|
10,184,528
|
$
|
7,946,567,
|
|||||
Per
share
|
$
|
0.40
|
$
|
0.31
|
$
|
1.08
|
$
|
0.84
|
|||||
Excess
dry-dock off-hire
|
(1,106,727
|
)
|
-
|
(1,790,886
|
)
|
-
|
|||||||
Costs
related to change of managers
|
(687,530
|
)
|
-
|
(687,530
|
)
|
-
|
|||||||
Loss
on debt extinguishment
|
(220,210
|
)
|
-
|
(220,210
|
)
|
(116,194
|
)
|
||||||
Lost
income related to late delivery of two vessels acquired in
July
|
(450,000
|
)
|
-
|
(450,000
|
)
|
-
|
|||||||
Net
income, as reported
|
$
|
1,301,138
|
$
|
2,921,619
|
$
|
7,035,902
|
$
|
7,830,373
|
|||||
Per
share
|
$
|
0.14
|
$
|
0.31
|
$
|
0.74
|
$
|
0.84
|
3
months ended
September
30, 2006
|
3
months ended
September
30, 2005
|
9
months ended
September
30, 2006
|
9
months ended
September
30, 2005
|
||||||||||
Charterhire
and other income (gross)
|
$
|
17,289,795
|
$
|
9,828,535
|
$
|
38,485,958
|
$
|
25,763,593
|
|||||
Less:
off-hire
|
(3,235,280
|
)
|
(31,637
|
)
|
(4,383,204
|
)
|
(99,474
|
)
|
|||||
Charterhire
and other income, net as reported
|
$
|
14,054,515
|
$
|
9,796,898
|
$
|
34,102,754
|
$
|
25,664,119
|
Fourth
quarter of 2006
|
$
|
14,073,450
|
||
2007
|
$
|
44,899,925
|
||
2008
|
$
|
31,201,200
|
||
2009
|
$
|
24,721,200
|
||
2010
|
$
|
11,986,200
|
||
2011
|
$
|
3,870,600
|
Three
months ended
September
30, 2006
|
Three
months ended
September
30, 2005
|
Nine
months ended
September
30, 2006
|
Nine
months ended
September
30, 2005
|
||||||||||
MUNIA
share of net income
|
$
|
92,463
|
$
|
61,151
|
$
|
413,501
|
$
|
247,549
|
|||||
Waterloo
share of net loss
|
(607,081
|
)
|
(82,629
|
)
|
(883,878
|
)
|
(204,606
|
)
|
|||||
Equity
in( losses) / income of associated companies
|
$
|
(514,618
|
)
|
$
|
(21,478
|
)
|
$
|
(470,377
|
)
|
$
|
42,943
|
LPG
market
|
2004
|
2005
|
October
2006
|
Voyage
rates ($/mt) Arabian Gulf/Japan
|
$36.15
|
$40.51
|
$32.00
|
12-month
time charter ($/day)
|
|||
78,000
m3
average daily charter rate
|
$27,822
|
$33,538
|
$38,631
|
15,000
m3
average daily charter rate
|
$17,704
|
$21,440
|
$22,685
|
3,500
m3
average daily charter rate
|
$6,247
|
$7,566
|
$6,903
|
Sources:
|
©
Clarkson Research Services Limited; © Lorentzen & Stemoco; © Barry
Rogliano Salles; © Inge Steensland AS; © SSY Gas
Ltd.
|
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 September 30, 2006
|
Notional
amount
|
Fair
value
|
Interest
rate
|
Expiration
|
First
swap / Fortis loan
|
$
20,805,556
|
$501,000
|
3.075%
|
October
2007
|
Second
swap / Scotia loan
|
37,455,000
|
519,466
|
4.580%
|
April
2010
|
Third
swap / Scotia loan
|
23,429,000
|
317,983
|
4.545%
|
April
2010
|
Fourth
swap / Scotia
|
8,000,000
|
(144,534)
|
5.700%
|
April
2010
|
Fifth
swap / Scotia
|
58,000,000
|
(1,128,449)
|
5.690%
|
April
2011
|
Total
|
$
147,689,556
|
65,466
|
|
ITEM
4:
|
Controls
and procedures
|
a)
|
Certifications
provided by the Chief Executive Officer of the Company pursuant to
Section
302 of the Sarbanes-Oxley Act of
2002.
|
b)
|
Certifications
provided by the Chief Financial Officer of the Company pursuant to
Section
302 of the Sarbanes-Oxley Act of
2002.
|
c)
|
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.
|
d)
|
Reports
on Form 8-K filed after September 30,
2006
|
MC
SHIPPING INC.
|
|||
Registrant
|
|||
Date
: November 14, 2006
|
/S/
ANTONY CRAWFORD
|
||
Antony
Crawford
|
|||
Chief
Executive Officer
|
|||
(Principal
Executive Officer)
|
|||
Date
: November 14, 2006
|
/S/
DOMINIQUE SERGENT
|
||
Dominique
Sergent
|
|||
Vice
President
|
|||
Chief
Financial Officer and Treasurer
|
|||
(Principal
Financial and Accounting Officer)
|