|
·
|
on
an actual basis;
|
|
·
|
on
an adjusted basis to give effect to (i)
the aggregate payment of $8.5 million of dividends
declared and paid in April 2008; (ii) the loan drawdown of $49.4 million
for the vessel Conquistador, of which an amount of $4.9 million is payable
in the short- term; (iii) the loan repayment of $31.9 million for the
vessel Netadola of which an amount of $3.6 was classified as current at
March 31, 2008; (iv) the loan installment payments of $5.7 million paid in
April 2008; (v) the issuance of 1,000,000 shares of common stock of
the Company at par value $0.01 per share on April 10, 2008 pursuant to our
2008 Equity Incentive Plan; (vi) the issuance of 1,109,903 shares of
common stock par value $0.01 pursuant to our universal shelf registration
statement on Form F-3 ASR (Registration No. 333-146540) (the “Registration
Statement”) including a prospectus and related prospectus supplements
filed pursuant to Rule 424(b) on October 12, 2007, November 7, 2007 and
March 7, 2008 relating to offer and sale of a total of up to 12,000,000
common shares, of which 6,050,000 shares remained un-issued as of March
31, 2008, resulting in net proceeds of $101.6 million; (vii)
the loan drawdown of $485.2 million of a term loan amounting
$800.0 million in total concluded in order to finance the purchase
price of Ocean Rig ASA (“Ocean Rig”) shares acquired in April and May 2008
and to refinance the balance of $227.9 million, of which an amount of
$60.8 million was classified as current at March 31, 2008, relating to
prior indebtedness obtained as of December 31, 2007 in order to finance
the purchase price of Ocean Rig’s shares acquired in December 2007; out of
the amount drawn down, $136.4 million is payable in the short-term; and
(viii) the loan drawdown of $81.8 million of a term loan of $125.0
million in total concluded in order to partly finance the acquisition cost
of vessels Capri and Positano. The amount drawn down relates to the
tranche payable for Capri and an amount of $8.5 million is payable in the
short-term;
|
|
·
|
on
a further adjusted basis giving effect to (i) our issuance and sale of
4,940,097 shares of common stock pursuant to the Registration Statement
and related prospectus supplement dated March 7, 2008 discussed under (vi)
“On an adjusted basis” above, at an assumed offering price of $99.25 per
share, the last reported closing price of our common stock on May 20,
2008, resulting in net proceeds of $481.7 million including issuance costs
of $8.6 million on the basis of 1.75% commission charged to our last
sales; (ii) the undrawn amount of the loan of $90.0 million concluded in
April 2008 in order to partly finance one of the Company’s newly acquired
Capesize vessels; of this amount, $10.0 million is payable in the
short term; (iii) the un-drawn amount of the term loan of $125.0 million
discussed under (vii) “On an adjusted basis” above; an amount of
$88.5 million is payable in the short-term; and (iv) the un-drawn
amount of $43.2 million of the loan discussed under (viii) “On an adjusted
basis” related to the tranche payable for Positano of which $4.5 million
is payable in the short-term.
|
As
of March 31, 2008
|
||||||||||||
Actual
|
As
Adjusted
(1)
|
As
Further Adjusted (2)
|
||||||||||
(in
thousands of U.S. dollars)
|
||||||||||||
Debt
|
||||||||||||
Current
portion of long-term debt
|
$ | 194,295 | $ | 274,064 | $ | 377,098 | ||||||
Total
long-term debt, net of current portion
|
1,149,358 | 1,420,422 | 1,765,402 | |||||||||
Total
debt
|
$ | 1,343,653 | $ | 1,694,486 | $ | 2,142,500 | ||||||
Shareholders’
equity
|
||||||||||||
Preferred
stock, $0.01 par value; 500,000,000 shares authorized, none
issued
|
- | - | - | |||||||||
Common
stock, $0.01 par value; 1,000,000,000 shares authorized,
41,440,097
|
||||||||||||
shares
issued and outstanding at March 31, 2008, 43,550,000 shares as adjusted
at
March 31, 2008, 48,490,097 shares as further adjusted at March
31, 2008
|
414 | 435 | 485 | |||||||||
Additional
paid-in capital
|
807,085 | 908,647 | 1,390,322 | |||||||||
Retained
earnings
|
735,820 | 727,332 | 727,332 | |||||||||
Total
shareholders’ equity
|
1,543,319 | 1,636,414 | 2,118,139 | |||||||||
Total
capitalization
|
$ | 2,886,972 | $ | 3,330,900 | $ | 4,260,639 |
(1)
|
There
have been no significant adjustments to our capitalization since March 31,
2008, as so adjusted.
|
(2)
|
Assumes
a sale price of $99.25 per share, which was the last reported closing
price of our common stock on May 20,
2008.
|
Page
|
||
Unaudited
Interim Condensed Consolidated Balance Sheets as of December 31, 2007 and
March 31, 2008
|
F-2
|
|
Unaudited
Interim Condensed Consolidated Statements of Income for the three month
periods ended March 31, 2007 and 2008
|
F-3
|
|
Unaudited
Interim Condensed Consolidated Statements of Stockholders’ Equity for the
three month period ended March 31, 2008
|
F-4
|
|
Unaudited
Interim Condensed Consolidated Statements of Cash Flows for the three
month periods ended March 31, 2007 and 2008
|
F-5
|
|
Notes
to Unaudited Interim Condensed Consolidated Financial
Statements
|
F-6
|
|
DRYSHIPS
INC.
|
||||||||
Unaudited
Interim Condensed Consolidated Balance Sheets
|
||||||||
December
31, 2007 and March 31, 2008
|
||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
||||||||
December
31, 2007
(as
adjusted)
|
March
31, 2008
|
|||||||
ASSETS
|
(Notes
1 and 4)
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 111,068 | $ | 624,515 | ||||
Restricted
cash (Note 10)
|
6,791 | 6,453 | ||||||
Trade
accounts receivable
|
9,185 | 10,959 | ||||||
Insurance
claims
|
4,807 | 4,999 | ||||||
Due
from related parties (Note 5)
|
9,963 | 12,743 | ||||||
Inventories
(Note 6)
|
3,912 | 2,985 | ||||||
Prepayments
and advances
|
7,309 | 3,727 | ||||||
Total
current assets
|
153,035 | 666,381 | ||||||
FIXED
ASSETS, NET:
|
||||||||
Advances
for vessels under construction and acquisitions (Note 7)
|
118,652 | 162,423 | ||||||
Vessels,
net (Note 8)
|
1,643,867 | 1,668,578 | ||||||
Total
fixed assets, net
|
1,762,519 | 1,831,001 | ||||||
OTHER
NON CURRENT ASSETS:
|
||||||||
Long
term investments (Note 9)
|
405,725 | 406,582 | ||||||
Restricted
cash (Note 10)
|
20,000 | 40,000 | ||||||
Other
|
3,153 | 2,155 | ||||||
Total
non current assets
|
428,878 | 448,737 | ||||||
Total
assets
|
$ | 2,344,432 | $ | 2,946,119 | ||||
LIABILITIES AND STOCKHOLDERS’
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Current
portion of long-term debt (Note 10)
|
$ | 194,999 | $ | 191,830 | ||||
Accounts
payable
|
7,166 | 7,933 | ||||||
Accrued
liabilities
|
20,223 | 7,714 | ||||||
Deferred
revenue
|
16,916 | 15,093 | ||||||
Financial
Instruments (Note 11)
|
- | 2,526 | ||||||
Total
current liabilities
|
239,304 | 225,096 | ||||||
NON
CURRENT LIABILITIES
|
||||||||
Fair value of below
market acquired time charter
|
32,509 | 27,851 | ||||||
Long
term debt, net of current portion (Note 10)
|
1,048,779 | 1,144,283 | ||||||
Financial
instruments (Note 11)
|
1,768 | 5,316 | ||||||
Other
non current liabilities
|
343 | 254 | ||||||
Total
non current liabilities
|
1,083,399 | 1,177,704 | ||||||
COMMITMENTS
AND CONTIGENCIES
|
- | - | ||||||
STOCKHOLDERS’
EQUITY:
|
||||||||
Preferred
stock, $ 0.01 par value; 30,000,000 shares authorized, none issued at
December 31, 2007 and 500,000,000 shares authorized none issued at March
31, 2008
|
- | - | ||||||
Common
stock, $0.01 par value; 75,000,000 and 1,000,000,000 shares authorized at
December 31, 2007 and March 31, 2008 respectively; 36,681,097 and
41,440,097 shares issued and outstanding at December 31, 2007 and March
31, 2008 respectively.
|
367 | 414 | ||||||
Additional
paid-in capital
|
454,538 | 807,085 | ||||||
Retained
earnings
|
566,824 | 735,820 | ||||||
Total
stockholders’ equity
|
1,021,729 | 1,543,319 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 2,344,432 | $ | 2,946,119 | ||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
Unaudited
Interim Condensed Consolidated Statements of Income
|
||||||||
For
the three month periods ended March 31, 2007 and 2008
|
||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2007
(as
adjusted)
|
2008
|
|||||||
(Notes
1
and 4)
|
||||||||
REVENUES:
|
||||||||
Voyage
revenues
|
$ | 86,650 | $ | 231,552 | ||||
Voyage
revenues-related party (Note 5)
|
- | 511 | ||||||
86,650 | 232,063 | |||||||
EXPENSES:
|
||||||||
Voyage
expenses
|
4,836 | 12,357 | ||||||
Voyage
expenses – related party (Note 5)
|
1,046 | 2,827 | ||||||
(Gain)
loss on sale of bunkers, net
|
(612 | ) | (1,034 | ) | ||||
Vessels’
operating expenses
|
14,309 | 17,773 | ||||||
Depreciation
|
16,045 | 24,418 | ||||||
Gain
on sale of vessels (Note 8)
|
(31,609 | ) | (24,443 | ) | ||||
Management
fees – related party (Note 5)
|
2,196 | 2,787 | ||||||
General
and administrative expenses
|
938 | 1,795 | ||||||
General
and administrative expenses–related parties (Note 5)
|
950 | 1,123 | ||||||
Operating
income
|
78,551 | 194,460 | ||||||
OTHER
INCOME (EXPENSES):
|
||||||||
Interest
and finance costs
|
(11,165 | ) | (15,104 | ) | ||||
Interest
and finance costs – related party (Note 5)
|
(37 | ) | - | |||||
Interest
income
|
614 | 2,212 | ||||||
Other,
net
|
(161 | ) | (6,093 | ) | ||||
Total
other income (expenses), net
|
(10,749 | ) | (18,985 | ) | ||||
Net
Income before equity in income of investee
|
67,802 | 175,475 | ||||||
Equity
in income of investee (Note 9)
|
- | 857 | ||||||
Net
Income
|
$ | 67,802 | $ | 176,332 | ||||
Earnings
per common share, basic and diluted
|
$ | 1.91 | $ | 4.61 | ||||
Weighted
average number of common shares, basic and diluted
|
35,490,097 | 38,213,975 | ||||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements
|
Unaudited
Interim Condensed Consolidated Statements of Stockholders’
Equity
|
|||||||||||||
For
the three month period ended March 31, 2008
|
|||||||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
|||||||||||||
Common
Stock
|
||||||||||||||||||||||||
Comprehensive
Income
|
#
of
Shares
|
Par
Value
|
Additional
Paid-in
Capital
|
|
||||||||||||||||||||
Retained Earnings |
Total
|
|||||||||||||||||||||||
BALANCE,
December 31, 2007
|
36,681,097 | $ | 367 | $ | 454,538 | $ | 569,316 | $ | 1,024,221 | |||||||||||||||
-Cumulative
effect adjustment from change in accounting policy for
dry-dockings
|
- | - | - | (2,492 | ) | (2,492 | ) | |||||||||||||||||
BALANCE,
December 31, 2007
(as
adjusted)
|
36,681,097 | $ | 367 | $ | 454,538 | $ | 566,824 | $ | 1,021,729 | |||||||||||||||
-
Net income
|
176,332 | - | - | - | 176,332 | 176,332 | ||||||||||||||||||
-Issuance
of common stock
|
4,759,000 | 47 | 352,547 | - | 352,594 | |||||||||||||||||||
-
Dividends declared and paid
($
0.20 per share)
|
- | - | - | (7,336 | ) | (7,336 | ) | |||||||||||||||||
Comprehensive
income
|
$ | 176,332 | ||||||||||||||||||||||
BALANCE,
March 31, 2008
|
41,440,097 | $ | 414 | $ | 807,085 | $ | 735,820 | $ | 1,543,319 |
Unaudited
Interim Condensed Consolidated Statements of Cash Flows
|
|||||||
For
the three month periods ended March 31, 2007 and 2008
|
|||||||
(Expressed
in thousands of U.S. Dollars)
|
|||||||
Three
Months Ended March 31,
|
||||||||
2007
(as
adjusted)
(Notes
1
and 4)
|
2008
|
|||||||
Cash Flows from Operating Activities: | ||||||||
Net
income
|
$ | 67,802 | $ | 176,332 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
Depreciation
|
16,045 | 24,418 | ||||||
Amortization
and write-off of financing costs
|
439 | 820 | ||||||
Amortization
of fair value of acquired time charter agreements
|
(1,299 | ) | (4,658 | ) | ||||
Equity
in income of investee
|
- | (857 | ) | |||||
Gain
on sale of vessels
|
(31,609 | ) | (24,443 | ) | ||||
Change
in fair value of derivatives
|
(1,106 | ) | 6,074 | |||||
Amortization
of free lubricants benefit
|
(33 | ) | (24 | ) | ||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
(2,476 | ) | (776 | ) | ||||
Insurance
claims
|
(4,158 | ) | (306 | ) | ||||
Due
from related parties
|
294 | (2,780 | ) | |||||
Inventories
|
(148 | ) | 927 | |||||
Prepayments
and advances
|
699 | 3,582 | ||||||
Accounts
payable
|
(2,194 | ) | 767 | |||||
Due
to related parties
|
(71 | ) | - | |||||
Accrued
liabilities
|
22 | (12,353 | ) | |||||
Deferred
revenue
|
383 | (1,823 | ) | |||||
Net
Cash provided by Operating Activities
|
42,590 | 164,900 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Insurance
proceeds
|
140 | 114 | ||||||
Advances
for vessel acquisitions
|
(25,170 | ) | (50,721 | ) | ||||
Vessels
acquisitions and improvements
|
(56,420 | ) | (63,915 | ) | ||||
Proceeds
from sale of vessels
|
70,528 | 45,508 | ||||||
Change
in restricted cash
|
- | (19,662 | ) | |||||
Net
Cash used in Investing Activities
|
(10,922 | ) | (88,676 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Payments
of long-term debt
|
(39,360 | ) | (55,602 | ) | ||||
Proceeds
from long-term credit facility
|
- | 178,650 | ||||||
Proceeds
from short-term credit facility
|
43,400 | - | ||||||
Payment
of short-term credit facility
|
(25,000 | ) | (30,076 | ) | ||||
Change
in restricted cash
|
143 | - | ||||||
Net
proceeds from common stock issuance
|
- | 352,594 | ||||||
Dividends
paid
|
(7,098 | ) | (7,336 | ) | ||||
Payment
of financing costs
|
(202 | ) | (1,007 | ) | ||||
Net
Cash (used in) provided by Financing Activities
|
(28,117 | ) | 437,223 | |||||
Net
increase in cash and cash equivalents
|
3,551 | 513,447 | ||||||
Cash
and cash equivalents at beginning of period
|
2,537 | 111,068 | ||||||
Cash
and cash equivalents at end of period
|
$ | 6,088 | $ | 624,515 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 10,793 | $ | 14,410 |
Ship-owning
Companies with vessels in operations at March 31, 2008
|
Country
of Incorporation
|
Vessel
|
|||
1.
|
Tolan
Shipping Company Limited (“Tolan”)
|
Malta
|
Tonga
|
||
2.
|
Malvina
Shipping Company Limited (“Malvina”)
|
Malta
|
Coronado
|
||
3.
|
Arleta
Navigation Company Limited (“Arleta”)
|
Malta
|
Xanadu
|
||
4.
|
Selma
Shipping Company Limited (“Selma”)
|
Malta
|
La
Jolla
|
||
5.
|
Samsara
Shipping Company Limited (“Samsara”)
|
Malta
|
Ocean
Crystal
|
||
6.
|
Lansat
Shipping Company Limited (“Lansat”)
|
Malta
|
Paragon
|
||
7.
|
Farat
Shipping Company Limited (“Farat”)
|
Malta
|
Toro
|
||
8.
|
Iguana
Shipping Company Limited (“Iguana”)
|
Malta
|
Iguana
|
||
9.
|
Borsari
Shipping Company Limited (“Borsari”)
|
Malta
|
Catalina
|
||
10.
|
Onil
Shipping Company Limited (“Onil”)
|
Malta
|
Padre
|
||
11.
|
Zatac
Shipping Company Limited (“Zatac”)
|
Malta
|
Waikiki
(Note 14)
|
||
12.
|
Fabiana
Navigation Company Limited (“Fabiana”)
|
Malta
|
Alameda
|
||
13.
|
Felicia
Navigation Company Limited (“Felicia”)
|
Malta
|
Solana
(Note 14)
|
||
14.
|
Karmen
Shipping Company Limited (“Karmen”)
|
Malta
|
Sonoma
|
||
15.
|
Thelma
Shipping Company Limited (“Thelma”)
|
Malta
|
Manasota
|
||
16.
|
Celine
Shipping Company Limited (“Celine”)
|
Malta
|
Mendocino
|
||
17.
|
Annapolis
Shipping Company Limited (“Annapolis”)
|
Malta
|
Lacerta
(Note 8)
|
||
18.
|
Royerton
Shipping Company Limited (“Royerton”)
|
Malta
|
Netadola
(Note 14)
|
||
19.
|
Tempo
Marine Co. (“Tempo”)
|
Marshall
Islands
|
Maganari
|
||
20.
|
Star
Record Owning Company Limited (“Star”)
|
Marshall
Islands
|
Ligari
|
||
21.
|
Argo
Owning Company Limited (“Argo”)
|
Marshall
Islands
|
Redondo
|
||
22.
|
Rea
Owning Company Limited (“Rea”)
|
Marshall
Islands
|
Ecola
|
||
23.
|
Gaia
Owning Company Limited (“Gaia”)
|
Marshall
Islands
|
Samsara
|
||
24.
|
Kronos
Owning Company Limited (“Kronos”)
|
Marshall
Islands
|
Primera
|
||
25.
|
Trojan
Maritime Co. (“Trojan”)
|
Marshall
Islands
|
Brisbane
|
||
26.
|
Atlas
Owning Company Limited (“Atlas”)
|
Marshall
Islands
|
Menorca
|
||
27.
|
Dione
Owning Company Limited (“Dione”)
|
Marshall
Islands
|
Marbella
|
||
28.
|
Phoebe
Owning Company Limited (“Phoebe”)
|
Marshall
Islands
|
Majorca
|
||
29.
|
Uranus Owning
Company Limited (“Uranus”)
|
Marshall
Islands
|
Heinrich
Oldendorff
|
||
30.
|
Selene
Owning Company Limited (“Selene”)
|
Marshall
Islands
|
Bargara
|
||
31.
|
Tethys
Owning Company Limited (“Tethys”)
|
Marshall
Islands
|
Capitola
|
||
32.
|
Ioli
Owning Company Limited (“Ioli”)
|
Marshall
Islands
|
Clipper
Gemini
|
||
33.
|
Iason
Owning Company Limited (“Iason”)
|
Marshall
Islands
|
Oregon
|
||
34.
|
Orpheus
Owning Company Limited (“Orpheus”)
|
Marshall
Islands
|
Avoca
|
||
35.
|
Team
up Owning Company Limited (“Team-up”)
|
Marshall
Islands
|
Saldanha
|
||
36.
|
Iokasti
Owning Company Limited (“Iokasti”)
|
Marshall
Islands
|
VOC
Galaxy
|
||
37.
|
Boone
Star Owners Inc. (“Boone”)
|
Marshall
Islands
|
Samatan
|
||
38.
|
Norwalk
Star Owners Inc. (“Norwalk”)
|
Marshall
Islands
|
Capri
(Note 7)
|
||
39.
|
Ionian
Traders Inc. (“Ionian”)
|
Marshall
Islands
|
Positano
(Note 7)
|
||
40.
|
NT
LLC Investors Ltd. (“NT”)
|
Marshall
Islands
|
Conquistador
(Note 14)
|
||
41.
|
Maternal
Owning Company Limited (“Maternal”)
|
Marshall
Islands
|
Lanzarote (Note
8)
|
Ship-owning
Companies with vessels under construction
|
Country
of Incorporation
|
Hull
Number
|
|||
42.
|
Roscoe
Marine Ltd. (“Roscoe”)
|
Marshall
Islands
|
Hull
1518A
|
||
43.
|
Monteagle
Shipping S.A. (“Monteagle”)
|
Marshall
Islands
|
Hull
1519A
|
||
44.
|
Iktinos
Owning Company Limited (“Iktinos”)
|
Marshall
Islands
|
Hull
SS058
|
||
45.
|
Kallikrates
Owning Company Limited (“Kallikrates”)
|
Marshall
Islands
|
Hull
SS059
|
||
46.
|
Mensa
Enterprises Inc. (“Mensa”)
|
Marshall
Islands
|
Hull
0002
|
||
47.
|
Mandarin
Shipholding Co. (“Mandarin”)
|
Marshall
Islands
|
Hull
0003
|
||
48.
|
Faedon
Owning Company Limited (“Faedon”)
|
Marshall
Islands
|
Hull
2089
|
||
49.
|
Dalian
Star Owners Inc. (“Dalian”)
|
Marshall
Islands
|
Hull
HN-1001
|
||
50.
|
Drillship Kithira
Owners Inc. (“Kithira”)
|
Marshall
Islands
|
Drillship Hull
1865
|
||
51.
|
Drillship Skopelos
Owners Inc. (“Skopelos”)
|
Marshall
Islands
|
Drillship Hull
1866
|
Ship-owning
Companies with vessels sold
|
Country
of
Incorporation
|
Vessel
|
|||
52.
|
Lancat
Shipping Company Limited (“Lancat”)
|
Malta
|
Matira
(sold – February 2008)
|
||
53.
|
Paternal
Owning Company Limited (“Paternal”)
|
Marshall
Islands
|
Formentera
(sold – December 2007)
|
||
54.
|
Fago
Shipping Company Limited (“Fago”)
|
Malta
|
Lanikai
(sold – July 2007)
|
||
55.
|
Hydrogen
Shipping Company Limited (“Hydrogen”)
|
Malta
|
Mostoles
(sold – July 2007)
|
||
56.
|
Madras
Shipping Company Limited (“Madras”)
|
Malta
|
Alona
(sold – June 2007)
|
||
57.
|
Seaventure
Shipping Limited (“Seaventure”)
|
Marshall
Islands
|
Hille
Oldendorff (sold – June 2007)
|
||
58.
|
Classical
Owning Company Limited (“Classical”)
|
Marshall
Islands
|
Delray
(sold – May 2007)
|
||
59.
|
Oxygen
Shipping Company Limited (“Oxygen”)
|
Malta
|
Shibumi
(sold – April 2007)
|
||
60.
|
Human
Owning Company Limited (“Human”)
|
Marshall
Islands
|
Estepona
(sold – April 2007)
|
||
61.
|
Helium
Shipping Company Limited (“Helium”)
|
Malta
|
Striggla
(sold – January 2007)
|
||
62.
|
Blueberry
Shipping Company Limited (“Blueberry”)
|
Malta
|
Panormos
(sold – January 2007)
|
||
63.
|
Platan
Shipping Company Limited (“Platan”)
|
Malta
|
Daytona
(sold – January 2007)
|
||
64.
|
Silicon
Shipping Company Limited (“Silicon”)
|
Malta
|
Flecha
(sold – December 2006)
|
||
Other
companies
|
Activity
|
||||
65.
|
Wealth
Management Inc. (“Wealth”)
|
Marshall
Islands
|
Cash
Manager
|
||
66.
|
Primelead
Limited (“Primelead”)
|
Cyprus
|
Investment
Company
|
Consolidated
balance sheets
|
||||||||||||||||||||||||
December
31, 2007
|
March
31, 2008
|
|||||||||||||||||||||||
As
originally reported under deferral method
|
As
adjusted under direct expense method
|
Effect
of change
|
As
computed under deferral method
|
As
reported under direct expense method
|
Effect
of change
|
|||||||||||||||||||
Increase
(decrease)
|
||||||||||||||||||||||||
Deferred
charges
|
2,492 | - | (2,492 | ) | 1,898 | - | (1,898 | ) | ||||||||||||||||
Total
non current assets
|
431,370 | 428,878 | (2,492 | ) | 450,635 | 448,737 | (1,898 | ) | ||||||||||||||||
Total
assets
|
2,346,924 | 2,344,432 | (2,492 | ) | 2,948,017 | 2,946,119 | (1,898 | ) | ||||||||||||||||
Retained
earnings
|
569,316 | 566,824 | (2,492 | ) | 737,718 | 735,820 | (1,898 | ) | ||||||||||||||||
Total
stockholders equity
|
1,024,221 | 1,021,729 | (2,492 | ) | 1,545,217 | 1,543,319 | (1,898 | ) | ||||||||||||||||
Total
liabilities and stockholders’ equity
|
2,346,924 | 2,344,432 | (2,492 | ) | 2,948,017 | 2,946,119 | (1,898 | ) |
Consolidated
Statements of income
|
||||||||||||||||||||||||
March
31, 2007
|
March
31, 2008
|
|||||||||||||||||||||||
As
originally reported under deferral method
|
As
adjusted under direct expense method
|
Effect
of change
|
As
computed under deferral method
|
As
reported under direct expense method
|
Effect
of change
|
|||||||||||||||||||
Income
(expense)
|
||||||||||||||||||||||||
Vessel
operating expenses
|
(13,789 | ) | (14,309 | ) | (520 | ) | (17,458 | ) | (17,773 | ) | (315 | ) | ||||||||||||
Amortization
of dry-docking costs
|
(809 | ) | - | 809 | (508 | ) | - | 508 | ||||||||||||||||
Gain
on sale of vessel
|
30,497 | 31,609 | 1,112 | 24,042 | 24,443 | 401 | ||||||||||||||||||
Operating
income
|
77,150 | 78,551 | 1,401 | 193,866 | 194,460 | 594 | ||||||||||||||||||
Income
before equity in income of investee
|
66,401 | 67,802 | 1,401 | 174,881 | 175,475 | 594 | ||||||||||||||||||
Net
income
|
66,401 | 67,802 | 1,401 | 175,738 | 176,332 | 594 | ||||||||||||||||||
Earnings
per common share, basic and diluted
|
$ | 1.87 | $ | 1.91 | $ | 0.04 | $ | 4.60 | $ | 4.61 | $ | 0.01 |
Consolidated
Statements of cash flows
|
||||||||||||||||||||||||
March
31, 2007
|
March
31, 2008
|
|||||||||||||||||||||||
As
originally reported under deferral method
|
As
adjusted under direct expense method
|
Effect
of change
|
As
computed under deferral method
|
As
reported under direct expense method
|
Effect
of change
|
|||||||||||||||||||
Inflow
(outflow)
|
||||||||||||||||||||||||
Net
income
|
66,401 | 67,802 | 1,401 | 175,738 | 176,332 | 594 | ||||||||||||||||||
Amortization
and write-off of deferred dry-docking costs
|
809 | - | (809 | ) | 508 | - | (508 | ) | ||||||||||||||||
Payments
for dry-docking
|
520 | - | 520 | 315 | - | 315 | ||||||||||||||||||
Gain
on sale of vessel
|
30,497 | 31,609 | (1,112 | ) | 24,042 | 24,443 | (401 | ) |
December
31, 2007
|
March
31, 2008
|
|||||||
Lubricants
|
2,647 | 2,633 | ||||||
Victualling
stores
|
324 | 352 | ||||||
Bunkers
|
941 | - | ||||||
Total
|
3,912 | 2,985 |
Vessel
Cost
|
Accumulated
Depreciation
|
Net
Book Value
|
||||||||||
B
Balance, December 31, 2007
|
$ | 1,794,184 | $ | (150,317 | ) | $ | 1,643,867 | |||||
-Vessel
acquisitions
|
70,194 | - | 70,194 | |||||||||
-Vessel
disposal
|
(26,422 | ) | 5,357 | (21,065 | ) | |||||||
-
Depreciation
|
- | (24,418 | ) | (24,418 | ) | |||||||
Balance,
March 31, 2008
|
$ | 1,837,956 | $ | (169,378 | ) | $ | 1,668,578 |
Financial
position as of:
|
December
31, 2007
|
March
31, 2008
|
||||||
Current
assets
|
93,648 | 101,436 | ||||||
Non
current assets
|
1,168,672 | 1,160,016 | ||||||
Current
liabilities
|
145,115 | 651,839 | ||||||
Non
current liabilities
|
656,524 | 146,233 |
Results
of Operations for
|
3-month
period ended March 31, 2008
|
|||
Revenues
|
67,822 | |||
Operating
income
|
17,500 | |||
Net
earnings
|
2,819 |
December
31, 2007
|
March
31, 2008
|
|||||||
Term
loans
|
1,220,605 | 1,343,653 | ||||||
Bridge
loan
|
30,076 | - | ||||||
Less
related deferred financing costs
|
(6,903 | ) | (7,540 | ) | ||||
Total
|
1,243,778 | 1,336,113 | ||||||
Less:
Current portion
|
(194,999 | ) | (191,830 | ) | ||||
Long-term
portion
|
1,048,779 | 1,144,283 |
March
31, 2008
|
194,295 | |||
March
31, 2009
|
282,658 | |||
March
31, 2010
|
105,584 | |||
March
31, 2011
|
100,459 | |||
March
31, 2012
|
99,709 | |||
March
31, 2013 and thereafter
|
560,948 | |||
1,343,653 | ||||
Less-Financing
fees
|
(7,540 | ) | ||
1,336,113 |
|
(a)
|
Declaration
of dividends: On
April 2, 2008, the Company declared dividends amounting to $8,488 or $0.20
per share paid on April 24, 2008, to the stockholders of record as of
April 17, 2008.
|
|
(b)
|
Purchase
of vessel-deliveries: On April 8, 2008, the Company took
delivery of the vessel Conquistador a 2000 built second-hand 75,607dwt
Panamax drybulk carrier, which it had agreed to acquire on November 29,
2007, for a purchase price of $85.0 million. The purchase price of the
vessel was partly financed by an amount of $49,400 under one of the
Company’s existing loans providing a re-borrowing option for mandatory
repayment due to sale of vessels. On May 15, 2008, the vessel Capri a
2001 built secondhand 172,579 dwt Capesize drybulk carrier was
delivered to the Company for $152,300. As of March 31, 2008, an
amount of $15,225 had been advanced for the above
acquisition.
|
|
(c)
|
Purchase
of vessels: During April 2008, the Company concluded contracts to
acquire one Panamax vessel and two Capesize vessels for total
consideration of $397,750. The vessels are expected to be delivered during
the third quarter of 2008 and the first and third quarters of
2009.
|
|
(d)
|
Sale
of vessel-delivery: On April 10, 2008, the vessel Netadola was
delivered to her new owners. The Memorandum of Agreement had
been signed on November 26, 2007 for a sale price of $93,900 and the
resulting gain from the sale of this vessel will be approximately
$63,496.
|
|
(e)
|
Sale
of vessels: Based on memoranda of agreement dated April 14, 2008,
vessels Waikiki and Solana were sold for an aggregate price of $126,000.
The gain on sale of vessels is estimated to approximately $67,600 and will
be recognized upon the delivery of the vessels to their new owners. The
vessels are expected to be delivered to their new owners during the third
quarter of 2008.
|
|
(f)
|
Purchase
of shares in Ocean Rig: During
April and May 2008, Primelead Limited (Note 9) acquired at a
price of NOK 45, 76,256,726 shares or 44.7% of the issued shares in Ocean
Rig ASA, increasing its share portion to 75.1%. Out of the total shares
acquired 7,546,668 shares, representing 4.4% of the share capital of Ocean
Rig ASA, were purchased from companies controlled by the Company’s Chief
Executive Officer. The Company launched a mandatory tender
offer for the remaining outstanding shares of Ocean Rig within the four
week deadline set by Oslo Stock Exchange rules. On May 14, 2008, the
Company filed the Offer Document with the Oslo Stock Exchange and the
mandatory offer period commenced. The mandatory offer period will end on
June 11, 2008. The Company will use a combination of cash on hand and debt
financing to acquire the remaining shares of Ocean Rig. In this respect,
on May 9, 2008, the Company concluded a guarantee facility of NOK 5.0
billion and a term loan of $800.0 million in order to guarantee
the purchase price vis-à-vis the Oslo Stock Exchange, to finance the
acquisition cost of the above shares and to refinance prior debt obtained
to finance the purchase price of the shares acquired as of December 31,
2007. The final expiry date of the guarantee facility shall be on the
90th
day after the guarantee issuance date and the final maturity
of the term loan, which will be repaid in consecutive quarterly varying
installments, will be on the second anniversary of the initial borrowing
date. On May 12 and May 14, 2008, the Company drew down a total
amount of $485,186 as part of the term loan. On May 12,
2008, the then balance of $227,907 of prior debt obtained to
finance the purchase price of the shares acquired as of December 31, 2007
was fully repaid.
|
|
(g)
|
Newbuildings:
On April 24, 2008, the Company proceeded with the order of the two
drill ships discussed under Note 7 above. The expected delivery cost of
the two drill ships is approximately $800 million per each and they are
expected to be delivered from the shipyard in the third quarter of 2011.
In April 2008, the Company paid $58,300 as advance for the first
installment of both
hulls.
|
|
(h)
|
New
loan agreements: In
April 2008, the Company concluded a loan for $90,000 in order to partly
finance one of the Capesize vessels discussed under (c) above. The loan is
repayable in three consecutive semi annual installments of $10,000 each
and eleven consecutive semi annual installments of $3,000 plus a balloon
payment of $27,000 payable together with the last installment. The first
installment is repayable on the date falling 6 months after the drawdown
date and the last installment on the date falling 90 months after the
drawdown date.
|
In May 2008, the Company concluded a loan for $125,000 in order to partly finance the acquisition cost of vessels Capri and Positano (Note 7). The loan is repayable in eight consecutive quarterly installments of $6,500 followed by twenty four consecutive quarterly installments of $2,250 plus a balloon payment of $19,000 payable together with the last installment. On May 13, 2008, an amount of $81,800 was drew down in relation to the anticipated delivery of vessel Capri. The first installment of the loan shall be repaid on the earlier date falling 3 months after the drawdown date for vessel Positano or July 31, 2008. | ||
|
(i)
|
Shares
issued under the 2008 Equity incentive plan: Pursuant to the
Company’s 2008 Equity Incentive Plan, in April 2008, 1,000,000 shares of
common stock of the Company were issued at par value $0.01 per share to
Fabiana Services S.A. a related party entity incorporated in the Marshall
Islands which provides the services of the individuals who serve in the
positions of Chief Executive and Chief Financial Officers of the Company
(Note 5).
|
|
(j)
|
Sale
of shares: On May 6 and 7, 2008, the Company issued 1,109,903
shares of common stock with par value $0.01 per share pursuant to the
Company’s Controlled Equity Offering made under the Company’s shelf
registration statement on Form F-3ASR and related prospectus
supplement discussed in Note 12. The net proceeds, after underwriting
commissions of 1.75% and other issuance fees, amounted to
$101,573.
|
DryShips
Inc.
|
|||
(Registrant)
|
|||
Dated: May
23, 2008
|
By:
|
/s/George
Economou
|
|
George
Economou
|
|||
Chief
Executive Officer and Interim Chief Financial Officer
|