Maritrans Part (NYSE:TUG)
Historical Stock Chart
From Dec 2019 to Dec 2024
Maritrans Inc. (NYSE:TUG), a leading U.S. flag marine
petroleum transport company, today announced its second quarter
financial results and declared its quarterly dividend.
Net income for the quarter ended June 30, 2006 was $3.6 million,
or $0.30 diluted earnings per share, on revenues of $43.9 million.
This compares with net income of $7.2 million, or $0.84 diluted
earnings per share, on revenues of $46.3 million for the quarter ended
June 30, 2005, which included $4.0 million received in connection with
the settlement of the Company's lawsuit with Penn Maritime, which was
equivalent to approximately $0.30 diluted earnings per share, net of
tax. Diluted earnings per share for the quarter ended June 30, 2006
includes a $0.01 increase as a result of the Company's decision in the
second quarter to account for major maintenance through the deferral
method instead of the accrual method which the Company previously
used.
As of April 1, 2006, the Company changed its method of accounting
for planned major maintenance activities from the accrual method to
the deferral method. Previously, the Company made provisions for the
cost of upcoming major periodic overhauls of vessels and equipment in
advance of performing the related maintenance and repairs. The costs
expected to be paid in the upcoming year were included in accrued
shipyard costs as a current liability with the remainder classified as
a long-term liability. Under the deferral method, costs actually
incurred are amortized on a straight-line basis over the period
beginning at the completion of the maintenance event and ending at the
commencement of the next scheduled regulatory drydocking. Management
believes the deferral method is a preferable method for accounting for
planned major maintenance activities because (i) it better matches the
expenses incurred with the revenues generated, (ii) the deferral
method improves comparability with the Company's industry since the
majority of the Company's competitors use this method and (iii) the
deferral method best fits the Company's business circumstances because
the expenditures for planned major maintenance activities for the
Company's vessels are not continuous and the expenditures are not
consistent across periods due to the timing of regulatory drydockings.
An appendix is included at the end of this release that details the
effect of the accounting change on Maritrans' results from January 1,
2004 and each period thereafter.
Walter Bromfield, Chief Financial Officer of Maritrans, commented,
"We have changed our method of accounting for planned major
maintenance activities in order to best match our planned drydocking
costs with the revenues generated and to make our results more
comparable with the majority of our competitors. As of the adoption of
the change on April 1, 2006, we decreased our liabilities by $8.3
million, increased our retained earnings by $18.9 million and
increased our assets by $10.6 million. Additionally, for each period
that we are reporting we have decreased our maintenance expense and
increased our depreciation and amortization, which in turn will
increase EBITDA, to reflect the effect of the change in accounting
principle. This change flows through to other measures of results of
the Company, including operating income, net income and diluted
earnings per share, all of which we further detail in the appendix to
this release."
Operating income for the quarter ended June 30, 2006 was $4.8
million compared to $8.0 million for the quarter ended June 30, 2005.
Operating income for both periods include the accounting change
mentioned above. During the second quarter, rates in the U.S. Jones
Act spot market remained stable compared to the first quarter of 2006,
although higher fuel costs reduced the net margins in that trade. The
Company's idle time in the spot clean fleet was higher than the
comparable 2005 quarter but declined from the first quarter of 2006.
This idle time tracked with refinery output available to move, which
was lower than the comparable quarter in 2005, but higher than the
first quarter of 2006. During the second quarter of 2006, the Company
delivered 21 million barrels of crude oil to lightering customers
compared to 23.9 million barrels delivered during the first quarter of
2006, which was primarily a result of ongoing refinery maintenance at
one Delaware River refinery and changes in the crude oil sourcing
patterns of two lightering customers.
On a Time Charter Equivalent ("TCE") basis, a commonly used
industry measure where direct voyage costs are deducted from voyage
revenue, TCE revenue was $33.6 million for the quarter ended June 30,
2006 compared to $34.7 million for the quarter ended June 30, 2005, a
decrease of $1.1 million, or 3.2%. TCE revenue is a non-GAAP financial
measure and a reconciliation of TCE revenue to revenue calculated in
accordance with GAAP is attached hereto.
During the second quarter of 2006, the Company experienced lower
overall utilization than in the second quarter of 2005. Utilization
for the second quarter of 2006 was 77.5% compared to 81.8% in the
second quarter of 2005. In the quarter ended June 30, 2006, the
Company experienced 140 days of out of service time for capital
projects, including barge rebuilding, and vessel maintenance. This
compares to out of service time for maintenance and capital projects,
including barge rebuilding, of 154 days in the second quarter of 2005.
In the quarter ended June 30, 2006, the Company also experienced 52
days of out of service for idle time in its spot clean product fleet
due to refinery outages and refinery maintenance taking place in the
quarter. This compares to out of service for idle time in the
Company's spot clean product fleet of 7 days in the second quarter of
2005. In addition, the Company experienced 49 days of out of service
for the ALLEGIANCE while awaiting orders for a grain voyage. The
Company had no vessels in grain service in the comparable period in
2005.
Operating expenses increased to $39.1 million in the second
quarter of 2006 from $38.4 million for the second quarter of 2005
primarily due to charter hire costs related to the charters of the
vessels SEABROOK and SEA SWIFT, which charters did not exist in 2005.
Jonathan Whitworth, Chief Executive Officer of Maritrans,
commented, "While we believe that refinery maintenance will decrease
in the third quarter and spot rates will remain strong, we expect
certain factors to impact our results over the short-term. These
factors are expected to produce lower earnings for the third quarter
compared to the second quarter of 2006, but we currently anticipate
that fourth quarter earnings will be higher than those achieved in the
second quarter of 2006. Longer-term, we remain optimistic in
Maritrans' prospects for taking advantage of the favorable demand and
supply fundamentals in the Jones Act industry as result of our leading
market share in our two core businesses, significant progress building
an OPA compliant double-hull fleet, as well as our capital cost
advantage."
Commenting on factors expected to impact results in the
short-term, Mr. Whitworth stated, "In terms of vessel days out of
service for maintenance and barge rebuilding, the third quarter is
expected to be the highest quarter for planned vessel shipyarding in
2006 with at least 184 days expected as we continue the double-hulling
and lengthening of our barge M 210 and transforming her into the M
242. When the M 242 rejoins our fleet in the fall we will immediately
commence the double-hulling and lengthening of our OCEAN 211 and
transforming her into the M 243. We expect the number of vessel days
out of service days for maintenance and barge rebuilding to be at
least 92 days for the fourth quarter. In total, we expect to invest
approximately 340 days into these two rebuild projects in 2006. For
2007, as we reach the completion of the double-hulling of the M 243,
we expect to invest approximately 180 days in rebuilding. Therefore,
looking ahead to 2007, we will have less vessel time out of service
for maintenance and rebuilding than we have experienced in 2006. We
currently do not expect the M 215, our last single-hulled barge, to be
converted to a double-hull until 2008, although we may sign a contract
and begin pre-fabrication before that time.
"Our second single-hulled tanker, the PERSEVERANCE, is set to
enter the grain trade, although she is likely going to be idle for 30
to 45 days while we bid on upcoming grain cargoes. The rates that we
expect this vessel will achieve, as well as her sister vessel, the
ALLEGIANCE, are significantly lower than the rates they were
previously achieving in oil transportation and are currently lower
than our expectation when we decided to enter this trade. As a result
of rates currently being very close to their cash breakeven levels, we
continue to evaluate these vessels' viability in our service going
forward.
"In our lightering fleet, two of our customers have lowered their
lightering needs as a result of the smaller size of the vessels that
they are bringing to their refineries and the less lightering required
to reach the final destination. One of these customers has informed us
that they will revert back to larger vessels by the end of the third
quarter. We are working with the second customer to demonstrate the
economies of scale that accrue to them by using larger vessels to
deliver their crude oil to their refineries. We expect lightering
volumes to increase by the fourth quarter of 2006.
"For the remainder of 2006, we expect to continue to maintain
approximately 35% of our fleet in spot and 65% in contract. Recently
renewed contracts will generate higher daily rates on four of our term
contracts in the second half of the year, with the biggest impact
being recognized beginning in December 2006 and continuing into 2007.
"In terms of operating expenses, we have begun recruiting
mariners, and utilizing them in training positions, so that we will be
well positioned to man our three new articulated tug/barge units when
we begin taking delivery in 2007. Those new mariners are expected to
add to our operating expenses going forward."
FLEET AND MARKET REPORT
Maritrans operates a fleet of oil tankers and oceangoing married
tug/barge units. In the second quarter of 2006, the Company operated
its fleet at approximately 35% spot and 65% contract and intends to
maintain similar spot market exposure in the third quarter of 2006.
The overall spot market rates for the second quarter of 2006 increased
approximately 6.4% compared to the second quarter of 2005, yet, due to
the increase in fuel cost, the average spot TCE rate increased
approximately 1%-2%.
In June, the ALLEGIANCE entered into a charter to transport grain
from Corpus Christi to Port Sudan. The vessel is scheduled to complete
discharging in August and return to the US west coast by early
September. The current grain cargo is the vessel's third charter since
being removed from petroleum transportation service in December 2005
in accordance with the Oil Pollution Act of 1990. In July 2006, the
Company's tanker PERSEVERANCE reached its mandatory oil retirement
date and will now also bid for grain cargoes. The Company believes
that the vessel will be idle for the next 30 to 45 days while awaiting
orders for her initial grain voyage.
FLEET CONSTRUCTION PROGRAM
Since 1998, Maritrans has been actively engaged in a double-hull
rebuilding program aimed at ensuring that the Company's Jones Act
fleet is compliant with the U.S. Oil Pollution Act of 1990 ("OPA").
Maritrans' patented barge rebuilding process enables the Company to
convert its vessels for significantly less cost than building new
vessels.
During 2006, the Company has continued to successfully implement
its rebuilding program. The rebuild of the Company's seventh barge,
the M 210, commenced on January 26, 2006. The vessel's rebuild is
expected to have a total cost of approximately $30 million. The
rebuild of the Company's eighth barge, the OCEAN 211, is expected to
commence following the return to service of the M 210. The OCEAN 211's
rebuild is also expected to have a total cost of approximately $30
million. The rebuilds of the M 210 and OCEAN 211 will also include the
insertions of mid-bodies that will increase each of their respective
capacities by approximately 38,000 barrels, or 17%. The rebuilds of
the M 210 and the OCEAN 211 are expected to be completed in the fourth
quarter of 2006 and the second quarter of 2007, respectively. Upon
completion of their double-hulling, and reflecting their larger
carrying capacities, the M 210 and OCEAN 211 will be renamed the M 242
and M 243, respectively.
Following the execution of a letter of intent in April 2006,
Maritrans signed a definitive agreement in May 2006 with Bender
Shipbuilding & Repair Co., Inc. to build two new 8,000-horsepower
tugboats. One tugboat is expected to be delivered in the fourth
quarter of 2008 with the second delivered in the first quarter of
2009. The cost of each tugboat is expected to be $16 million, for a
total cost of $32 million. Once delivered, one of the tugboats will
replace the tugboat VALOUR. The Company has entered into a charter to
lease a substitute tugboat until the new tugboat is delivered. The
Company plans to pair the second newbuild tugboat with the M 215, the
final single-hulled barge slated for rebuilding and lengthening.
Mr. Whitworth concluded, "Achieving fleet growth remains a core
objective for Maritrans and complements our successful barge
rebuilding program. We continue to believe that large articulated tug
barges will become the replacement vessel of choice. We remain
committed to providing the market with the next generation of ATB's,
enabling the Company to satisfy customers' domestic petroleum
transportation needs at a lower cost than competitors without
sacrificing speed, cargo capacity or safety. Consistent with the three
ATB's that the Company is currently building, we will continue to seek
opportunities that expand our industry leadership in a financially
responsible manner in both core and related businesses."
DIVIDEND
Maritrans' Board of Directors declared a quarterly dividend of
$0.11 per share, payable on August 30, 2006 to stockholders of record
on August 16, 2006.
CONFERENCE CALL INFORMATION
Maritrans' management will host a conference call on Wednesday,
August 2, 2006, at 9:00 a.m. eastern time to discuss the Company's
second quarter results. To access this call, please dial 800-732-8451.
A replay of the call may be accessed by dialing 800-633-8284 and
providing the reservation number 21299278. The replay will be
available from 11:00 a.m. eastern time on Wednesday, August 2, 2006,
to 11:00 a.m. eastern time on Wednesday, August 16, 2006. The
conference call will also be webcast live on Maritrans' website,
www.maritrans.com and will be available on the website through
Wednesday, August 16, 2006.
ABOUT MARITRANS
Maritrans Inc. is a U.S.-based company with a 78-year commitment
to building and operating petroleum transport vessels for the U.S.
domestic trade. Maritrans employs a fleet of 11 tug/barge units and 5
tankers. Two of these tankers were redeployed to the transportation of
non-petroleum cargo. Approximately 75 percent of our oil carrying
fleet capacity is double-hulled. Our current oil carrying fleet
capacity aggregates approximately 3.4 million barrels, 79 percent of
which is barge capacity. Maritrans is headquartered in Tampa, Florida,
and maintains an office in the Philadelphia area.
SAFE HARBOR STATEMENT
Certain statements in this news release are 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, including statements made with respect to present or
anticipated utilization, future revenues and customer relationships,
capital expenditures, future financings, and other statements
regarding matters that are not historical facts, and involve
predictions. These statements involve known and unknown risks,
uncertainties and other factors that may cause actual results, levels
of activity, growth, performance, earnings per share or achievements
to be materially different from any future results, levels of
activity, growth, performance, earnings per share or achievements
expressed in or implied by such forward-looking statements. In some
cases you can identify forward-looking statements by terminology such
as "may," "seem," "should," "believe," "future," "potential,"
"estimate," "offer," "opportunity," "quality," "growth," "expect,"
"intend," "plan," "focus," "through," "strategy," "provide," "meet,"
"allow," "represent," "commitment," "create," "implement," "result,"
"seek," "increase," "establish," "work," "perform," "make,"
"continue," "can," "will," "include," or the negative of such terms or
comparable terminology. These forward-looking statements inherently
involve certain risks and uncertainties, although they are based on
our current plans or assessments that are believed to be reasonable as
of the date of this prospectus supplement. The forward-looking
statements are subject to a number of risks and uncertainties and
include the following: demand for, or level of consumption of, oil and
petroleum products; future spot market charter rates; ability to
attract and retain experienced, qualified and skilled crewmembers;
competition that could affect our market share and revenues; risks
inherent in marine transportation; the cost and availability of
insurance coverage; delays or cost overruns in the building of new
vessels, the double-hulling of our remaining single hulled vessels and
scheduled shipyard maintenance; decrease in demand for lightering
services; environmental and regulatory conditions; reliance on a
limited number of customers for revenue; the continuation of federal
law restricting United States point-to-point maritime shipping to US
vessels (the Jones Act); asbestos-related lawsuits; fluctuating fuel
prices; high fixed costs; capital expenditures required to operate and
maintain a vessel may increase due to government regulations; reliance
on unionized labor; federal laws covering our employees that may
subject us to job-related claims; and significant fluctuations of our
stock price. Given these uncertainties, you should not place undue
reliance on these forward-looking statements. You should read this
news release completely and with the understanding that our actual
future results may be materially different from what we expect. These
forward-looking statements represent our estimates and assumptions
only as of the date of this news release. Except for our ongoing
obligations to disclose material information under the federal
securities laws, we are not obligated to update these forward-looking
statements, even though our situation may change in the future. We
qualify all of our forward-looking statements by these cautionary
statements.
-0-
*T
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
($ Thousands)
Three Months Ended Six Months Ended
June 30, June 30,
2006 2005 2006 2005
--------- --------- --------- ---------
Revenue $43,903 $46,330 $91,287 $89,870
Voyage Costs 10,344 11,667 22,008 20,596
--------- --------- --------- ---------
Time Charter Equivalent $33,559 $34,663 $69,279 $69,274
========= ========= ========= =========
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
($ Thousands, Except Per Share Amounts)
Three Months Ended Six Months Ended
June 30, June 30,
2006 2005 2006 2005
--------- --------- --------- ---------
Revenue $43,903 $46,330 $91,287 $89,870
Operations expense
Operations expense 13,880 13,575 28,525 26,689
Charter hire 2,870 -- 5,537 --
Voyage costs 10,344 11,667 22,008 20,596
Maintenance expense 1,649 1,426 3,823 2,819
General and administrative
expense 2,287 2,423 4,592 7,809
Depreciation and amortization
expense 8,056 9,271 17,059 18,216
Gain on sale of assets -- -- (2,868) (647)
--------- --------- --------- ---------
Operating Income 4,817 7,968 12,611 14,388
Other Income 824 4,152 1,578 4,259
Interest Expense (108) (733) (381) (1,421)
--------- --------- --------- ---------
Pre-tax income 5,533 11,387 13,808 17,226
Income Tax Provision 1,928 4,156 4,849 6,287
--------- --------- --------- ---------
Net Income $3,605 $7,231 $8,959 $10,939
========= ========= ========= =========
NOTE: All periods presented are conformed to the new major maintenance
accounting treatment. See also Appendix I.
Diluted Earnings Per Share $0.30 $0.84 $0.74 $1.28
Diluted Shares Outstanding 12,042 8,571 12,039 8,545
Capital Expenditures $15,495 $6,030 $26,564 $14,004
Utilization of Calendar days 77.5% 81.8% 78.5% 81.8%
Barrels carried (in millions) 40.7 44.4 84.3 89.6
Available days 1,308 1,203 2,615 2,392
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION
($ Thousands)
-------------
June 30, December
2006 31, 2005
Cash and cash equivalents $58,875 $58,794
Other current assets 27,371 29,522
Net vessels and equipment 248,872 233,641
Other assets 18,458 24,479
--------- ---------
Total assets $353,576 $346,436
========= =========
Current portion of debt $4,086 $3,973
Total other current liabilities 25,060 21,311
Long-term debt 53,329 55,400
Deferred other liabilities 9,930 9,435
Deferred income taxes 41,253 42,321
Stockholders' equity 219,918 213,996
--------- ---------
Total liabilities and stockholders' equity $353,576 $346,436
========= =========
NOTE: All periods presented are conformed to the new major maintenance
accounting treatment. See also Appendix I
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS INFORMATION
($ Thousands)
Six Months Ended June 30,
2006 2005
-------- --------
Cash flows from operating activities:
Net income $8,959 $10,939
Depreciation and amortization 17,059 18,216
Other 1,026 (356)
-------- --------
Total adjustments to net income 18,085 17,860
-------- --------
Net cash provided by operating activities 27,044 28,799
Net cash used in investing activities (22,564) (13,357)
-------- --------
Net cash used in financing activities (4,399) (2,958)
-------- --------
Net increase in cash and cash equivalents 81 12,484
Cash and cash equivalents at beginning of
period 58,794 6,347
-------- --------
Cash and cash equivalents at end of period $58,875 $18,831
======== ========
NOTE: All periods presented are conformed to the new major maintenance
accounting treatment. See also Appendix I.
Barge or
Tanker
Initial
Capacity in Double- Construction/
Barges/Tugs Barrels(1) Hull Rebuild Date
----------------------------------------------------------------------
M 400/Constitution 410,000 Yes 1981 Originally built with
double-hull
M 300/Liberty 263,000 Yes 1979 Originally built with
double-hull
M 254/Intrepid 250,000 Yes 2002 Double-hull rebuild
M 252/Navigator 250,000 Yes 2002 Double-hull rebuild
M 244/Seafarer 240,000 Yes 2000 Double-hull rebuild
M 215/Sea Swift(5) 214,000 No 1975 Decision to rebuild
has not yet been
made(2)
Ocean 211/Freedom 212,000 No 2007 Scheduled double-hull
delivery(3)
M 210/Columbia 213,000 No 2006 Scheduled double-hull
delivery(3)
M 214/Honour 208,000 Yes 2004 Double-hull
rebuild(4)
M 209/Enterprise 206,000 Yes 2005 Double-hull
rebuild(4)
M 192/Independence 172,000 Yes 1998 Double-hull rebuild
-----------
Total oil
carrying
capacity 2,638,000
-----------
Oil Tankers
----------------------------------------------------------------------
Integrity 270,000 Yes 1975 Originally built with
double-hull
Diligence 270,000 Yes 1977 Originally built with
double-hull
Seabrook(6) 224,000 No 1983
-----------
Total oil
carrying
capacity 764,000
-----------
Other
----------------------------------------------------------------------
Allegiance 251,000 No 1980 Redeployed in
transport of grain
Perseverance 251,000 No 1981 Prepared to transport
grain
-----------
502,000
-----------
===========
Total capacity 3,904,000
===========
(1) Represents 98% capacity, which is the effective carrying capacity
of a tank vessel.
(2) If rebuilt, we anticipate that a 30,000 barrel mid-body would be
inserted.
(3) Vessels are being rebuilt with 38,000 barrel mid-body insertions.
(4) Completion of the double-hull rebuild included a 30,000 barrel
mid-body insertion.
(5) Sea Swift chartered in from Crowley Maritime Corporation.
(6) Chartered in from Seabrook Carriers Inc.
APPENDIX I
ACCOUNTING CHANGE FOR PLANNED MAJOR MAINTENANCE ACTIVITIES
As of April 1, 2006, the Company changed its method of accounting for
planned major maintenance activities from the accrual method to the
deferral method. Previously the Company made provisions for the cost
of upcoming major periodic overhauls of vessels and equipment in
advance of performing the related maintenance and repairs. The costs
expected to be paid in the upcoming year were included in accrued
shipyard costs as a current liability with the remainder classified as
a long-term liability. Under the deferral method, costs actually
incurred are amortized on a straight-line basis over the period
beginning at the completion of the maintenance event and ending at the
commencement of the next scheduled regulatory drydocking. Management
believes the deferral method is a preferable method for accounting for
planned major maintenance activities because (i) it better matches the
expenses incurred with the revenues generated, (ii) the deferral
method improves comparability with the Company's industry since the
majority of the Company's competitors use this method and (iii) the
deferral method best fits the Company's business circumstances because
the expenditures for planned major maintenance activities for the
Company's vessels are not continuous and the expenditures are not
consistent across periods due to the timing of regulatory drydockings.
The Company recorded this change in accounting principle in accordance
with SFAS No. 154, Accounting Changes and Error Corrections, which
provides guidance on the accounting for and the reporting of
accounting changes, including changes in accounting principles. SFAS
154 is effective for accounting changes made in fiscal years beginning
after December 15, 2005. This statement requires retrospective
application of accounting changes which is defined as the application
of a different accounting principle to prior accounting periods as if
that principle had always been used.
Pursuant to SFAS No. 154, the Company is required to apply the new
accounting principle to all prior periods that the Company will report
upon in the Annual Report on Form 10-K for the year ended December 31,
2006. Therefore, this accounting principle was retrospectively applied
to the period of January 1, 2004 and to each period thereafter. The
cumulative effect of the retrospective change to this accounting
principle as of January 1, 2004 was a $17.5 million increase in total
assets, a $3.1 million decrease in total liabilities and a $20.6
million increase in retained earnings.
Before the Impact of the Change in Accounting Principle ($000, except
per share amounts)
2Q06 2Q05 YTD 6/06 YTD 6/05 2005 2004
------- ------- -------- -------- -------- --------
Maintenance
Expense $4,931 $5,166 $10,208 $10,091 $20,320 $20,761
Depreciation and
Amortization 4,958 5,719 10,202 11,215 23,201 22,193
Operating Income 4,633 7,780 13,083 14,117 26,638 14,538
Net Income 3,487 7,111 9,261 10,766 19,879 9,832
Diluted Earnings
per Share $0.29 $0.83 $0.77 $1.26 $2.28 $1.16
After the Impact of the Change in Accounting Principle ($000, except
per share amounts)
2Q06 2Q05 YTD 6/06 YTD 6/05 2005 2004
------- ------- -------- -------- -------- --------
Maintenance
Expense $1,649 $1,426 $3,823 $2,819 $6,245 $7,688
Depreciation and
Amortization 8,056 9,271 17,059 18,216 35,912 37,775
Operating Income 4,817 7,968 12,611 14,388 28,002 12,029
Net Income 3,605 7,231 8,959 10,939 20,752 8,226
Diluted Earnings
per Share $0.30 $0.84 $0.74 $1.28 $2.38 $0.97
The following presents the effect of the retrospective application of
this change in accounting principle on the Company's income statement
and balance sheet as of and for the respective periods.
Three Months Effect of Three Months
Ended June Change in Ended June
30, 2006 Accounting 30, 2006
Pre Adoption Principle as Reported
------------ ----------- ------------
Revenues $43,903 $43,903
Costs and expenses:
Operation expense 27,094 27,094
Maintenance expense 4,931 (3,282) 1,649
General and administrative 2,287 2,287
Depreciation and
amortization 4,958 3,098 8,056
------------ ----------- ------------
Total operating expenses 39,270 (184) 39,086
Operating income 4,633 184 4,817
Interest expense (108) (108)
Interest income 761 761
Other income, net 63 63
------------ ----------- ------------
Income before income taxes 5,349 184 5,533
Income tax provision 1,862 66 1,928
------------ ----------- ------------
Net income $3,487 $118 $3,605
============ =========== ============
Basic earnings per share $0.29 $0.01 $0.30
Diluted earnings per share $0.29 $0.01 $0.30
Three Months Effect of Three Months
Ended March Change in Ended March
31, 2006 Accounting 31, 2006
as Reported Principle as Adjusted
------------ ----------- ------------
Revenues $47,384 $47,384
Costs and expenses:
Operation expense 28,976 28,976
Maintenance expense 5,277 (3,103) 2,174
General and administrative 2,305 2,305
Depreciation and
amortization 5,244 3,759 9,003
Gain on involuntary
conversion of assets (2,868) (2,868)
------------ ----------- ------------
Total operating expenses 38,934 656 39,590
Operating income 8,450 (656) 7,794
Interest expense (273) (273)
Interest income 678 678
Other income, net 76 76
------------ ----------- ------------
Income before income taxes 8,931 (656) 8,275
Income tax provision 3,157 (236) 2,921
------------ ----------- ------------
Net income $5,774 $(420) $5,354
============ =========== ============
Basic earnings per share $0.49 $(0.04) $0.45
Diluted earnings per share $0.48 $(0.03) $0.45
Three Months Effect of Three Months
Ended June Change in Ended June
30, 2005 Accounting 30, 2005
as Reported Principle as Adjusted
------------ ----------- ------------
Revenues $46,330 $46,330
Costs and expenses:
Operation expense 25,242 25,242
Maintenance expense 5,166 (3,740) 1,426
General and administrative 2,423 2,423
Depreciation and
amortization 5,719 3,552 9,271
------------ ----------- ------------
Total operating expenses 38,550 (188) 38,362
Operating income 7,780 188 7,968
Interest expense (733) (733)
Interest income 115 115
Other income, net 4,037 4,037
------------ ----------- ------------
Income before income taxes 11,199 188 11,387
Income tax provision 4,088 68 4,156
------------ ----------- ------------
Net income $7,111 $120 $7,231
============ =========== ============
Basic earnings per share $0.85 $0.01 $0.86
Diluted earnings per share $0.83 $0.01 $0.84
Six Months Effect of Six Months
Ended June Change in Ended June
30, 2006 Accounting 30, 2006
Pre Adoption Principle as Reported
------------ ----------- ------------
Revenues $91,287 $91,287
Costs and expenses:
Operation expense 56,070 56,070
Maintenance expense 10,208 (6,385) 3,823
General and administrative 4,592 4,592
Depreciation and
amortization 10,202 6,857 17,059
Gain on involuntary
conversion of assets (2,868) (2,868)
------------ ----------- ------------
Total operating expenses 78,204 472 78,676
Operating income 13,083 (472) 12,611
Interest expense (381) (381)
Interest income 1,439 1,439
Other income, net 139 139
------------ ----------- ------------
Income before income taxes 14,280 (472) 13,808
Income tax provision 5,019 (170) 4,849
------------ ----------- ------------
Net income $9,261 $(302) $8,959
============ =========== ============
Basic earnings per share $0.78 $(0.03) $0.75
Diluted earnings per share $0.77 $(0.03) $0.74
Six Months Effect of Six Months
Ended June Change in Ended June
30, 2005 Accounting 30, 2005
as Reported Principle as Adjusted
------------ ----------- ------------
Revenues $89,870 $89,870
Costs and expenses:
Operation expense 47,285 47,285
Maintenance expense 10,091 (7,272) 2,819
General and administrative 7,809 7,809
Depreciation and
amortization 11,215 7,001 18,216
Gain on sale of assets (647) (647)
------------ ----------- ------------
Total operating expenses 75,753 (271) 75,482
Operating income 14,117 271 14,388
Interest expense (1,421) (1,421)
Interest income 167 167
Other income, net 4,092 4,092
------------ ----------- ------------
Income before income taxes 16,955 271 17,226
Income tax provision 6,189 98 6,287
------------ ----------- ------------
Net income $10,766 $173 $10,939
============ =========== ============
Basic earnings per share $1.29 $0.02 $1.31
Diluted earnings per share $1.26 $0.02 $1.28
Effect of
June 30, Change in June 30,
2006 Accounting 2006
Pre Adoption Principle as Reported
------------ ----------- ------------
ASSETS
Current assets $93,779 $(7,533) $86,246
Vessels and equipment, net 248,872 248,872
Deferred costs, net - 15,389 15,389
Goodwill 2,863 2,863
Other 687 (481) 206
------------ ----------- ------------
Total assets $346,201 $7,375 $353,576
============ =========== ============
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities $35,613 $(6,467) $29,146
Non-current liabilities 109,669 (5,157) 104,512
Stockholders' equity 200,919 18,999 219,918
------------ ----------- ------------
Total liabilities and
stockholders' equity $346,201 $7,375 $353,576
============ =========== ============
Effect of
December 31, Change in December 31
2005 Accounting 2005
as Reported Principle as Adjusted
------------ ----------- ------------
ASSETS
Current assets $94,474 $(6,158) $88,316
Vessels and equipment, net 233,572 69 233,641
Deferred costs, net - 21,405 21,405
Goodwill 2,863 2,863
Other 1,094 (883) 211
------------ ----------- ------------
Total assets $332,003 $14,433 $346,436
============ =========== ============
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities $31,867 $(6,583) $25,284
Non-current liabilities 106,153 1,003 107,156
Stockholders' equity 193,983 20,013 213,996
------------ ----------- ------------
Total liabilities and
stockholders' equity $332,003 $14,433 $346,436
============ =========== ============
Six Months Effect of Six Months
Ended June Change in Ended June
30, 2006 Accounting 30, 2006
Pre Adoption Principle as Reported
------------ ----------- ------------
Cash flows from operating
activities:
Net income $9,261 $(302) $8,959
Total adjustments to net
income 17,852 233 18,085
------------ ----------- ------------
Net cash provided by
operating activities 27,113 (69) 27,044
Cash flows from investing
activities:
Net cash used in investing
activities (22,633) 69 (22,564)
Cash flows from financing
activities:
Net cash used in financing
activities (4,399) -- (4,399)
------------ ----------- ------------
Net increase in cash and cash
equivalents 81 81
Cash and cash equivalents at
beginning of year 58,794 -- 58,794
------------ ----------- ------------
Cash and cash equivalents at end
of year $58,875 $-- $58,875
============ =========== ============
Six Months Effect of Six Months
Ended June Change in Ended June
30, 2005 Accounting 30, 2005
as Reported Principle as Adjusted
------------ ----------- ------------
Cash flows from operating
activities:
Net income $10,766 $173 $10,939
Total adjustments to net
income 18,033 (173) 17,860
------------ ----------- ------------
Net cash provided by
operating activities 28,799 -- 28,799
Cash flows from investing
activities:
Net cash used in investing
activities (13,357) (13,357)
Cash flows from financing
activities:
Net cash used in financing
activities (2,958) -- (2,958)
------------ ----------- ------------
Net increase in cash and cash
equivalents 12,484 12,484
Cash and cash equivalents at
beginning of year 6,347 -- 6,347
------------ ----------- ------------
Cash and cash equivalents at end
of year $18,831 $-- $18,831
============ =========== ============
Twelve Months Twelve Months
Ended Effect of Ended
December 31, Change in December 31,
2005 Accounting 2005
as Reported Principle as Adjusted
------------- ----------- -------------
Revenues $180,710 $180,710
Costs and expenses:
Operation expense 98,701 98,701
Maintenance expense 20,320 (14,075) 6,245
General and administrative 12,478 12,478
Depreciation and
amortization 23,201 12,711 35,912
Gain on sale of assets (628) (628)
------------- ----------- -------------
Total operating expenses 154,072 (1,364) 152,708
Operating income 26,638 1,364 28,002
Interest expense (2,846) (2,846)
Interest income 393 393
Other income, net 4,203 4,203
------------- ----------- -------------
Income before income taxes 28,388 1,364 29,752
Income tax provision 8,509 491 9,000
------------- ----------- -------------
Net income $19,879 $873 $20,752
============= =========== =============
Basic earnings per share $2.33 $0.10 $2.43
Diluted earnings per share $2.28 $0.10 $2.38
Twelve Months Twelve Months
Ended Effect of Ended
December 31, Change in December 31,
2005 Accounting 2005
as Reported Principle as Adjusted
------------- ----------- -------------
Cash flows from operating
activities:
Net income $19,879 $873 $20,752
Total adjustments to net
income 18,895 (804) 18,091
------------- ----------- -------------
Net cash provided by
operating activities 38,774 69 38,843
Cash flows from investing
activities:
Net cash used in
investing activities (64,222) (69) (64,291)
Cash flows from financing
activities:
Net cash provided by
financing activities 77,895 -- 77,895
------------- ----------- -------------
Net increase in cash and cash
equivalents 52,447 52,447
Cash and cash equivalents at
beginning of year 6,347 -- 6,347
------------- ----------- -------------
Cash and cash equivalents at
end of year $58,794 $-- $58,794
============= =========== =============
Twelve Months Twelve Months
Ended Effect of Ended
December 31, Change in December 31,
2004 Accounting 2004
as Reported Principle as Adjusted
------------- ----------- -------------
Revenues $149,718 $149,718
Costs and expenses:
Operation expense 80,517 80,517
Maintenance expense 20,761 (13,073) 7,688
General and administrative 11,709 11,709
Depreciation and
amortization 22,193 15,582 37,775
------------- ----------- -------------
Total operating expenses 135,180 2,509 137,689
Operating income 14,538 (2,509) 12,029
Interest expense (2,318) (2,318)
Interest income 254 254
Other income, net 333 333
------------- ----------- -------------
Income before income taxes 12,807 (2,509) 10,298
Income tax provision 2,975 (903) 2,072
------------- ----------- -------------
Net income $9,832 $(1,606) $8,226
============= =========== =============
Basic earnings per share $1.20 $(0.20) $1.00
Diluted earnings per share $1.16 $(0.19) $0.97
Twelve Months Twelve Months
Ended Effect of Ended
December 31, Change in December 31,
2004 Accounting 2004
as Reported Principle as Adjusted
------------- ----------- -------------
Cash flows from operating
activities
Net income $9,832 $(1,606) $8,226
Total adjustments to net
income 16,684 1,606 18,290
------------- ----------- -------------
Net cash provided by
operating activities 26,516 -- 26,516
Cash flows from investing
activities:
Net cash used in
investing activities (25,111) (25,111)
Cash flows from financing
activities
Net cash provided by
financing activities 1,328 -- 1,328
------------- ----------- -------------
Net increase in cash and cash
equivalents 2,733 2,733
Cash and cash equivalents at
beginning of year 3,614 -- 3,614
------------- ----------- -------------
Cash and cash equivalents at
end of year $6,347 $-- $6,347
============= =========== =============
*T