Quarter
ended March 31, 2007
|
Commission
File Number:
|
1-10231
|
LIBERIA
|
98-0101881
|
State
or other jurisdiction of incorporation or organization
|
(IRS
Employer Identification No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer ý
|
Shares
outstanding at
April
27, 2007
|
|
Common
stock, par value $.01
|
9,510,017
|
Page
|
|||
3
|
|||
5
|
|||
6
|
|||
7
|
|||
16
|
|||
24
|
|||
25
|
|||
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
|
MARCH 31,
2007
|
DECEMBER 31,
2006
|
|||||||
(UNAUDITED)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
9,168,184
|
$ |
1,838,044
|
||||
Restricted
cash
|
10,068,767
|
4,594,402
|
||||||
Charterhire
receivables
|
917,189
|
1,668,948
|
||||||
Recoverable
from insurers, net
|
504,509
|
1,037,523
|
||||||
Inventories
|
1,597,561
|
1,592,890
|
||||||
Receivables
from affiliates
|
317,876
|
-
|
||||||
Prepaid
expenses and other current assets
|
1,805,367
|
1,301,757
|
||||||
TOTAL
CURRENT ASSETS
|
24,379,453
|
12,033,564
|
||||||
VESSELS,
AT COST
|
236,127,238
|
236,127,238
|
||||||
Less
accumulated depreciation
|
(50,359,243 | ) | (45,136,723 | ) | ||||
185,767,995
|
190,990,515
|
|||||||
OTHER
ASSETS
|
||||||||
Investments
in associated companies
|
14,019,740
|
8,801,155
|
||||||
Furniture
& equipment (net of accumulated depreciation of $39,373 at March 31,
2007 and $26,638 at December 31, 2006)
|
215,874
|
225,071
|
||||||
Dry-docking
costs (net of accumulated amortization of $3,982,406 at March 31,
2007 and
$3,457,217 at December 31, 2006)
|
7,538,420
|
8,056,312
|
||||||
Debt
issuance costs (net of accumulated amortization of $48,497 at March
31,
2007 and $99,395 at December 31,
2006)
|
293,919
|
432,024
|
||||||
Other
assets
|
666,317
|
790,748
|
||||||
TOTAL
ASSETS
|
$ |
232,881,718
|
$ |
221,329,389
|
MARCH
31,
2007
|
DECEMBER 31,
2006
|
|||||||
(UNAUDITED)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ |
2,184,224
|
$ |
4,290,287
|
||||
Charterhire
received in advance
|
1,423,131
|
1,518,088
|
||||||
Accrued
expenses
|
3,037,597
|
4,338,367
|
||||||
Payable
to affiliates
|
96,062
|
369,423
|
||||||
Accrued
interest
|
2,648,150
|
1,964,908
|
||||||
Dividend
payable
|
594,376
|
594,259
|
||||||
Current
portion of long term debt
|
27,708,419
|
26,167,176
|
||||||
Current
portion of long-term charter obligations
|
8,729,915
|
-
|
||||||
TOTAL
CURRENT LIABILITIES
|
46,421,874
|
39,242,508
|
||||||
LONG
TERM DEBT
|
||||||||
Secured
loans, net of current portion
|
97,023,150
|
124,269,936
|
||||||
Long-term
charter obligations, net of current portion
|
30,792,584
|
-
|
||||||
DEFERRED
GAIN ON SALE OF VESSELS
|
7,262,041
|
8,436,563
|
||||||
OTHER
LIABILITIES
|
1,251,010
|
1,133,175
|
||||||
TOTAL
LIABILITIES
|
182,750,659
|
173,082,182
|
||||||
COMMITMENT
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Common
stock, $.01 par value – 20,000,000 shares authorized 9,510,017 shares
issued and outstanding at March 31, 2007 (9,508,141 at December 31,
2006)
|
95,100
|
95,081
|
||||||
Additional
paid-in capital
|
48,479,788
|
48,459,807
|
||||||
Retained
earnings
|
2,101,694
|
-
|
||||||
Accumulated
other comprehensive loss
|
(545,523 | ) | (307,681 | ) | ||||
50,131,059
|
48,247,207
|
|||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ |
232,881,718
|
$ |
221,329,389
|
For
the Quarters ended March 31,
|
||||||||
2007
|
2006
|
|||||||
CHARTERHIRE
AND OTHER INCOME
|
$ |
15,504,166
|
$ |
10,107,255
|
||||
COSTS
AND EXPENSES
|
||||||||
Commission
on charter hire and freight
|
(107,966 | ) | (133,121 | ) | ||||
Vessel
operating expenses
|
(4,909,355 | ) | (3,899,134 | ) | ||||
Amortization
of dry-docking costs
|
(525,189 | ) | (238,765 | ) | ||||
Depreciation
|
(5,235,065 | ) | (2,099,766 | ) | ||||
General
and administrative expenses
|
(783,253 | ) | (513,987 | ) | ||||
INCOME
FROM VESSEL OPERATIONS
|
3,943,338
|
3,222,482
|
||||||
Recognized
deferred gain on sale of vessels
|
1,174,522
|
1,174,522
|
||||||
Equity
in income / (losses) of associated companies
|
537,047
|
291,
982
|
||||||
OPERATING
INCOME
|
5,654,907
|
4,688,986
|
||||||
OTHER
INCOME/(EXPENSES)
|
||||||||
Interest
expense
|
(3,172,809 | ) | (1,150,649 | ) | ||||
Interest
income
|
213,972
|
173,562
|
||||||
NET
INCOME
|
$ |
2,696,070
|
$ |
3,711,899
|
||||
EARNINGS
PER SHARE
|
||||||||
Basic
earnings per share
|
$ |
0.28
|
$ |
0.40
|
||||
Diluted
earnings per share
|
$ |
0.28
|
$ |
0.39
|
||||
Weighted
average number of shares outstanding
|
9,509,183
|
9,372,582
|
||||||
Diluted
weighted average number of shares outstanding
|
9,556,183
|
9,554,547
|
For
the Quarters ended March 31,
|
||||||||
2007
|
2006
|
|||||||
OPERATING
ACTIVITIES:
|
||||||||
NET
INCOME
|
$ |
2,696,070
|
$ |
3,711,899
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
|
5,235,065
|
2,099,766
|
||||||
Recognized
deferred gain on sale of vessels
|
(1,174,522 | ) | (1,174,522 | ) | ||||
Amortization
of dry-docking costs
|
525,189
|
238,765
|
||||||
Amortization
of issuance costs
|
138,105
|
17,356
|
||||||
Equity
in (income) / losses of associated companies
|
(537,047 | ) | (291,982 | ) | ||||
Share-based
compensation to directors
|
20,000
|
20,000
|
||||||
Changes
in Operating Assets and Liabilities:
|
||||||||
Charterhire
receivables
|
751,759
|
(97,945 | ) | |||||
Recoverable
from insurers
|
533,014
|
(4,540 | ) | |||||
Inventories
|
(4,671 | ) | (129,079 | ) | ||||
Receivables
from /payable to affiliates
|
(591,237 | ) |
486,364
|
|||||
Prepaid
expenses and other current assets
|
(503,610 | ) | (296,891 | ) | ||||
Dry-docking
costs capitalized
|
(7,297 | ) | (306,121 | ) | ||||
Accounts
payable
|
(2,106,063 | ) |
245,263
|
|||||
Charterhire
received in advance
|
(94,957 | ) |
514,582
|
|||||
Accrued
expenses
|
(1,300,770 | ) |
2,196
|
|||||
Accrued
interest
|
683,242
|
856,975
|
||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
4,262,270
|
5,892,086
|
||||||
INVESTING
ACTIVITIES:
|
||||||||
Purchase
of furniture and office equipment and other assets
|
(3,348 | ) | (80 | ) | ||||
Dividends
from / (investments in) associated companies
|
(4,681,538 | ) |
180,000
|
|||||
Purchases
of vessels
|
-
|
(11,000,000 | ) | |||||
Vessels
pre-operating expenses
|
-
|
(2,406 | ) | |||||
Other
assets
|
(162 | ) |
-
|
|||||
Restricted
cash deposits
|
(5,474,365 | ) | (2,607,387 | ) | ||||
NET
CASH USED IN INVESTING ACTIVITIES
|
(10,159,413 | ) | (13,429,873 | ) | ||||
FINANCING
ACTIVITIES:
|
||||||||
Repayments
of long-term debt
|
(28,183,044 | ) | (1,250,000 | ) | ||||
Increase
in long-term debt
|
42,000,000
|
-
|
||||||
Proceeds
from issuance of common stock
|
-
|
525,997
|
||||||
Dividend
paid
|
(594,259 | ) | (557,104 | ) | ||||
NET
CASH (USED IN) / PROVIDED BY FINANCING ACTIVITIES
|
13,222,697
|
(1,281,107 | ) | |||||
EFFECTS
OF FOREIGN CURRENCY TRANSLATIONS
|
4,586
|
-
|
||||||
(DECREASE)
/ INCREASE IN CASH
|
7,330,140
|
(8,818,894 | ) | |||||
CASH
AT BEGINNING OF PERIOD
|
1,838,044
|
12,292,015
|
||||||
CASH
AT END OF PERIOD
|
$ |
9,168,184
|
$ |
3,473,121
|
||||
Interest
paid during the period, including interest portion of long-term charter
obligations
|
$ |
2,351,465
|
$ |
276,318
|
USD
|
Three
months Ended
March
31, 2007
|
Three
months Ended
March
31, 2006
|
||||||
Other
comprehensive income
|
$ | (237,842 | ) | $ |
716,890
|
|||
Net
Income
|
2,696,070
|
3,711,899
|
||||||
Comprehensive
Income
|
$ |
2,458,228
|
$ |
4,428,789
|
Three
months Ended
March
31, 2007
|
Three
months Ended
March
31, 2006
|
|||||||
Numerator:
|
||||||||
Net
income available for common stockholders
|
$ |
2,696,070
|
$ |
3,711,899
|
||||
Denominator:
|
||||||||
Weighted
average number of common shares
|
9,509,183
|
9,372,582
|
||||||
Dilutive
effect of employee stock options
|
47,000
|
181,965
|
||||||
Diluted
average number of common shares
|
9,556,183
|
9,554,547
|
||||||
Earnings
per common share:
|
||||||||
-
Basic earnings per share
|
$ |
0.28
|
$ |
0.40
|
||||
-
Diluted earnings per share
|
$ |
0.28
|
$ |
0.39
|
Vessel
|
Delivery
Date
|
Coniston
|
January
11, 2007
|
Auteuil
|
January
24, 2007
|
Cheltenham
|
January
25, 2007
|
Longchamp
|
January
26, 2007
|
Malvern
|
January
30, 2007
|
-
|
The
vessels remain on the balance sheet of the Company and are depreciated
to
zero over the four year charter period starting from each respective
delivery date.
|
-
|
Revenues
from chartering the vessels by the Company are recorded as revenues
in
accordance with the Company’s revenue recognition policies. The Company
cannot estimate at this time the revenues it will derive from the
chartering of the vessels over the next four years, since the vessels
are
currently employed on voyages or time charters not exceeding one
year.
|
-
|
The
Company does not pay for the vessels’ operating expenses since it is
time-chartering the vessels from LTF. However it is guaranteeing
up to
$135 per day per vessel if the operating expenses exceed a pre-agreed
budget.
|
-
|
Upon
receiving the sale proceeds on the five vessels delivered through
January
2007, the Company recorded a total liability of $42 million for the
amount
received. After the $17.97 million prepayment of the portion of the
Fortis
Loan attributable to five vessels, the debt of the Company increased
by a
net amount of $24.03 million.
|
-
|
Each
charter payment paid to LTF is recorded part as interest and part
as
principal. The breakdown between principal and interest is calculated
so
that the $42 million liability is amortized over the four year charter
period. The average effective annual interest rate for this transaction
is
12.44%.
|
-
|
The
Company’s $4.36 million investment in LTF was recorded as an investment in
associated companies.
|
Common
|
Additional
|
Retained
|
Accumulated
|
Total
|
||||||||||||||||
Stock
|
Paid-in
|
Earnings
|
Other
|
Shareholders’
|
||||||||||||||||
Par
|
Capital
|
Comprehensive
|
Equity
|
|||||||||||||||||
USD
|
Value
|
Income
/ (Loss)
|
||||||||||||||||||
December
31, 2006
|
$ |
95,081
|
$ |
48,459,807
|
$ |
-
|
$ | (307,681 | ) | $ |
48,247,207
|
|||||||||
Net
income
|
2,696,070
|
2,696,070
|
||||||||||||||||||
Foreign
currency translation adjustment
|
4,586
|
4,586
|
||||||||||||||||||
Unrealized
losses on cash flow hedges
|
(242,428 | ) | (242,428 | ) | ||||||||||||||||
Issuance
of stock to Directors
|
19
|
19,981
|
20,000
|
|||||||||||||||||
Dividend
declared
|
(594,376 | ) | (594,376 | ) | ||||||||||||||||
March
31, 2007
|
$ |
95,100
|
$ |
48,479,788
|
$ |
2,101,694
|
$ | (545,523 | ) | $ |
50,131,059
|
March 31,
2007
|
December 31,
2006
|
|||||||
($
in thousands)
|
||||||||
Scotia
Loan
|
$ |
120,544
|
$ |
123,326
|
||||
Fortis
Loan
|
4,187
|
27,111
|
||||||
124,731
|
150,437
|
|||||||
less
current portion
|
27,708
|
26,167
|
||||||
Secured
loans, net of current portion
|
97,023
|
124,270
|
||||||
Long-term
charter obligations
|
39,523
|
-
|
||||||
less
current portion
|
8,730
|
-
|
||||||
Long
term charter obligations, net of current portion
|
30,793
|
-
|
||||||
Total
long-term debt, net of current portion
|
$ |
127,816
|
$ |
124,270
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
|
Vessel
|
Delivery
Date
|
Coniston
|
January
11, 2007
|
Auteuil
|
January
24, 2007
|
Cheltenham
|
January
25, 2007
|
Longchamp
|
January
26, 2007
|
Malvern
|
January
30, 2007
|
Last
9 months of 2007
|
$ |
35,181,650
|
||
2008
|
$ |
31,201,200
|
||
2009
|
$ |
24,721,200
|
||
2010
|
$ |
11,986,200
|
||
2011
|
$ |
3,870,600
|
USD
|
Three
months ended
March 31, 2007
|
Three
months ended
March 31, 2006
|
||||||
MUNIA
share of net income / (loss)
|
$ |
203,445
|
$ |
232,674
|
||||
Waterloo
share of net income
|
55,954
|
59,308
|
||||||
LTF
share of net income
|
277,648
|
-
|
||||||
Equity
in income of associated companies
|
$ |
537,047
|
$ |
291,982
|
LPG
market
|
2005
|
2006
|
March
2007
|
|||||||||
Voyage
rates ($/mt) Arabian Gulf/Japan
|
40.51
|
46.71
|
26.8
|
|||||||||
12-month
time charter ($/day)
|
||||||||||||
78,000
m3
average daily charter rate
|
33,538
|
37,327
|
26,316
|
|||||||||
15,000
m3
average daily charter rate
|
22,353
|
23,014
|
23,553
|
|||||||||
3,500
m3
average daily charter rate
|
7,566
|
7,401
|
7,401
|
Sources
|
©
Clarkson Research Services Limited; © Lorentzen & Stemoco; © Barry
Rogliano Salles; © Inge Steensland
AS.
|
Total
|
Less
than 1 year
|
2-3
years
|
4-5
years
|
More
than 5 years
|
||||||||||||||||
Fortis
Loan
|
$ |
4,186,819
|
$ |
4,186,819
|
-
|
-
|
-
|
|||||||||||||
Scotia
Loan
|
$ |
113,631,300
|
$ |
19,389,400
|
$ |
33,233,925
|
$ |
30,681,575
|
$ |
30,326,400
|
||||||||||
Long-term
charter obligations
|
$ |
38,835,806
|
$ |
8,821,602
|
$ |
21,468,962
|
$ |
8,545,242
|
-
|
|||||||||||
Total
|
$ |
156,653,925
|
$ |
32,397,821
|
$ |
54,702,887
|
$ |
39,226,817
|
$ |
30,326,400
|
As
of March 31, 2007
|
Notional
amount
|
Fair
value
|
Interest
rate
|
Expiration
|
||||||||||
First
swap / Scotia Loan
|
$ |
35,682,500
|
402,800
|
4.580 | % |
April
2010
|
||||||||
Second
swap / Scotia Loan
|
$ |
21,643,500
|
248,865
|
4.545 | % |
April
2010
|
||||||||
Third
swap / Scotia Loan
|
$ |
8,000,000
|
(147,467 | ) | 5.700 | % |
April
2010
|
|||||||
Fourth
swap / Scotia Loan
|
$ |
55,218,750
|
(1,103,543 | ) | 5.690 | % |
April
2011
|
|||||||
Total
|
$ |
120,544,750
|
(599,345 | ) |
|
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 of the Company pursuant to
Section
906 of the Sarbanes-Oxley Act of
2002.
|
|
d)
|
Certifications
provided by the Chief Financial Officer of the Company pursuant to
Section
906 of the Sarbanes-Oxley Act of
2002.
|
|
e)
|
Reports
on Form 8-K filed after March 31,
2007
|
MC
SHIPPING INC.
|
|
Registrant
|
|
Date
: May 14, 2007
|
/S/
ANTONY CRAWFORD
|
Antony
Crawford
|
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
|
Date
: May 14, 2007
|
/S/
ALEXANDER GORCHAKOV
|
Alexander
Gorchakov
|
|
Chief
Financial Officer and Treasurer
|
|
(Principal
Financial and Accounting Officer)
|