·
|
on
an actual basis;
|
·
|
on
an adjusted basis to give effect to (i)
the aggregate payment of $7.3 million of dividends
declared and paid in January 2008, (ii) the additional drawdown
of $48.65 million for the vessel Avoca of which $4.5 million is payable in
the short term, (iii) the loan installment payments of $2.6 million
paid in January 2008, and (iv) the repayment of the bridge loan
facility of $30.1 million in February 2008;
and
|
·
|
on
a further adjusted basis giving effect to our issuance and sale of
4,809,000 shares of common stock pursuant to our Sales Agreement with
Cantor Fitzgerald & Co. dated October 12, 2007, at an assumed offering
price of $81.73 per share, the last reported closing price of our common
stock on February 20, 2008, net of issuance costs of $9.8 million.
|
As
of December 31, 2007
|
||||||||||||
Actual
|
As
Adjusted (1)
|
As
Further Adjusted (2)
|
||||||||||
(in
thousands of U.S. dollars)
|
||||||||||||
Debt
|
||||||||||||
Short-term
facility from a shareholder
|
||||||||||||
Current
portion of long-term debt
|
$ | 197,574 | $ | 169,407 | $ | 169,407 | ||||||
Total
long-term debt, net of current portion
|
1,053,107 | 1,097,248 | 1,097,248 | |||||||||
Total
debt
|
$ | 1,250,681 | $ | 1,266,655 | $ | 1,266,655 | ||||||
Shareholders’
equity
|
||||||||||||
Preferred
stock, $0.01 par value; 30,000,000 shares
|
||||||||||||
authorized,
none issued
|
- | - | - | |||||||||
Common
stock, $0.01 par value; 75,000,000 shares authorized,
|
||||||||||||
36,681,097
shares issued and outstanding at December 31, 2007, 41,490,097 shares as
further adjusted at December 31, 2007
|
367 | 367 | 415 | |||||||||
Additional
paid-in capital
|
454,538 | 454,538 | 837,703 | |||||||||
Retained
earnings
|
570,064 | 562,728 | 562,728 | |||||||||
Total
shareholders’ equity
|
1,024,969 | 1,017,633 | 1,400,846 | |||||||||
Total
capitalization
|
$ | 2,275,649 | $ | 2,284,288 | $ | 2,677,501 |
(1)
|
On
January 17, 2008, the Company amended its Articles of Incorporation to
increase its authorized share capital to 1,000,000,000 shares of common
stock, par value $0.01, and 500,000,000 shares of preferred stock, par
value $0.01 per share. There have been no other significant
adjustments to our capitalization since December 31, 2007, as so
adjusted.
|
(2)
|
Assumes
a sale price of $81.73 per share, which was the last reported closing
price of our common stock on February 20,
2008.
|
Page
|
||
Unaudited
Condensed Consolidated Balance Sheets as of December 31, 2006 and
2007
|
F-2
|
|
Unaudited
Condensed Consolidated Statements of Income for the years ended December
31, 2006 and 2007
|
F-3
|
|
Unaudited
Condensed Consolidated Statements of Stockholders’ Equity for the years
ended December 31, 2006 and 2007
|
F-4
|
|
Unaudited
Condensed Consolidated Statements of Cash Flows for the for the years
ended December 31, 2006 and 2007
|
F-5
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
F-6
|
DRYSHIPS
INC.
|
||||||||
Unaudited
Condensed Consolidated Balance Sheets
|
||||||||
December
31, 2006 and 2007
|
||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
||||||||
2006
|
2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 2,537 | $ | 111,068 | ||||
Restricted
cash (Note 9)
|
6,614 | 6,791 | ||||||
Trade
accounts receivable
|
3,187 | 9,185 | ||||||
Insurance
claims
|
671 | 4,807 | ||||||
Due
from related parties (Note 2)
|
3,353 | 9,963 | ||||||
Inventories
(Note 3)
|
2,571 | 3,912 | ||||||
Prepayments
and advances
|
5,568 | 7,309 | ||||||
Fair
value of above market acquired time charter (Note 6)
|
1,335 | - | ||||||
Financial
instruments (Note 11)
|
39 | - | ||||||
Total
current assets
|
25,875 | 153,035 | ||||||
FIXED
ASSETS, NET:
|
||||||||
Advances
for vessels under construction and acquisitions (Note 5)
|
27,380 | 118,652 | ||||||
Vessels,
net (Note 4)
|
1,084,924 | 1,643,867 | ||||||
Total
fixed assets, net
|
1,112,304 | 1,762,519 | ||||||
OTHER
NON CURRENT ASSETS:
|
||||||||
Long
term investments (Note 8)
|
- | 406,473 | ||||||
Deferred
charges, net (Note 7)
|
6,200 | 2,492 | ||||||
Restricted
cash (Note 9)
|
20,000 | 20,000 | ||||||
Financial
instruments (Note 11)
|
946 | - | ||||||
Other
|
2,848 | 3,153 | ||||||
Total
non current assets, net
|
29,994 | 432,118 | ||||||
Total
assets
|
$ | 1,168,173 | $ | 2,347,672 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Current
portion of long-term debt (Note 9)
|
$ | 71,412 | $ | 194,999 | ||||
Accounts
payable
|
11,423 | 7,166 | ||||||
Due
to related parties (Note 2)
|
25,086 | - | ||||||
Accrued
liabilities (Note 10)
|
6,326 | 20,014 | ||||||
Deferred
revenue
|
12,270 | 16,916 | ||||||
Financial
instruments (Note 11)
|
2,625 | - | ||||||
Other
current liabilities
|
202 | 209 | ||||||
Total
current liabilities
|
129,344 | 239,304 | ||||||
NON
CURRENT LIABILITIES
|
||||||||
Fair
value of below market acquired time charter (Note 6)
|
- | 32,509 | ||||||
Long
term debt, net of current portion (Note 9)
|
587,330 | 1,048,779 | ||||||
Financial
instruments (Note 11)
|
- | 1,768 | ||||||
Other
|
607 | 343 | ||||||
Total
non current liabilities
|
587,937 | 1,083,399 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS’
EQUITY:
|
||||||||
Preferred
stock, $ 0.01 par value; 30,000,000 shares authorized, none
issued
|
- | - | ||||||
Common
stock, $0.01 par value; 75,000,000 shares authorized at December 31, 2006
and 2007; 35,490,097 and 36,681,097 shares issued and outstanding at
December 31, 2006 and 2007, respectively
|
355 | 367 | ||||||
Additional
paid-in capital (Note 12)
|
327,446 | 454,538 | ||||||
Retained
earnings
|
123,091 | 570,064 | ||||||
Total
stockholders’ equity
|
450,892 | 1,024,969 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 1,168,173 | $ | 2,347,672 | ||||
The
accompanying notes are an integral part of these unaudited condensed
consolidated statements.
|
DRYSHIPS
INC.
|
||||||||
Unaudited
Condensed Consolidated Statements of Income
|
||||||||
December
31, 2006 and 2007
|
||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
2006
|
2007
|
||||||
REVENUES:
|
||||||||
Voyage
revenues
|
$ | 248,431 | $ | 582,561 | ||||
EXPENSES:
|
||||||||
Loss
on forward freight agreements (Note 11)
|
22,473 | - | ||||||
Voyage
expenses
|
16,229 | 31,955 | ||||||
Voyage
expenses – related party (Note 2)
|
3,056 | 7,159 | ||||||
Gain
on sale of bunkers
|
(3,320 | ) | (7,467 | ) | ||||
Vessel
operating expenses
|
47,889 | 61,409 | ||||||
Depreciation
(Note 4)
|
58,011 | 76,511 | ||||||
Amortization
of deferred drydocking costs (Note 7)
|
3,594 | 2,793 | ||||||
Gain
on sale of vessels (Note 4)
|
(8,583 | ) | (134,963 | ) | ||||
Management
fees - related party (Note 2)
|
6,609 | 9,579 | ||||||
General
and administrative expenses
|
2,737 | 3,664 | ||||||
General
and administrative expenses – related party (Note
2)
|
3,194 | 3,829 | ||||||
Operating
income
|
96,542 | 528,092 | ||||||
OTHER
INCOME / (EXPENSES):
|
||||||||
Interest
and finance costs
|
(41,999 | ) | (50,617 | ) | ||||
Interest
and finance costs – related parties (Note 2)
|
(393 | ) | (614 | ) | ||||
Interest
income
|
1,691 | 5,073 | ||||||
Other,
net
|
890 | (7,018 | ) | |||||
Total
other (expenses), net
|
(39,811 | ) | (53,176 | ) | ||||
Income
before equity in income of investees
|
56,731 | 474,916 | ||||||
Equity
in income of investees (Note 8)
|
- | 449 | ||||||
|
||||||||
Net
income
|
$ | 56,731 | $ | 475,365 | ||||
Net
income per share, basic and diluted
|
1.75 | 13.32 | ||||||
Weighted
average number of shares, basic and diluted
|
||||||||
32,348,194 | 35,700,182 | |||||||
The
accompanying notes are an integral part of these unaudited condensed
consolidated statements
|
DRYSHIPS
INC.
|
||||||||||||||||||||||
Unaudited
Condensed Consolidated Statements of Stockholders’ Equity
|
||||||||||||||||||||||
For
the years ended December 31, 2006 and 2007
|
||||||||||||||||||||||
(Expressed
in thousands of U.S. Dollars – except for share and per share
data)
|
||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
Capital
Stock
|
|
|
|
Comprehensive Income |
# of Shares |
Par
Value
|
Additional
Paid-in Capital |
Retained
Earnings
|
Total
Stockholders’
Equity
|
|||||||||||||||||||
BALANCE,
December 31, 2005
|
30,350,000 | $ | 304 | $ | 264,600 | $ | 91,597 | $ | 356,501 | |||||||||||||||
Net
income
|
$ | 56,731 | - | - | - | 56,731 | 56,731 | |||||||||||||||||
Issuance
of common stock
|
- | 4,650,000 | 46 | 56,444 | - | 56,490 | ||||||||||||||||||
Issuance
of common stock to settle dividends
|
- | 235,585 | 2 | 3,078 | - | 3,080 | ||||||||||||||||||
Issuance
of common stock to settle liabilities
|
- | 254,512 | 3 | 3,324 | - | 3,327 | ||||||||||||||||||
Dividends
declared and paid ($0.80 per share)
|
- | - | - | - | (25,237 | ) | (25,237 | ) | ||||||||||||||||
Comprehensive
income
|
$ | 56,731 | ||||||||||||||||||||||
BALANCE,
December 31, 2006
|
35,490,097 | $ | 355 | $ | 327,446 | $ | 123,091 | $ | 450,892 | |||||||||||||||
Net
income
|
475,365 | - | - | - | 475,365 | 475,365 | ||||||||||||||||||
Issuance
of common stock
|
- | 1,191,000 | 12 | 127,092 | - | 127,104 | ||||||||||||||||||
Dividends
declared and paid ($0.80 per share)
|
- | - | - | (28,392 | ) | (28,392 | ) | |||||||||||||||||
Comprehensive
income
|
$ | 475,365 | ||||||||||||||||||||||
BALANCE,
December 31, 2007
|
36,681,097 | $ | 367 | $ | 454,538 | $ | 570,064 | $ | 1,024,969 | |||||||||||||||
|
DRYSHIPS
INC
|
|||||||||
Unaudited
Condensed Consolidated Statements of Cash Flows
|
|||||||||
For the years ended December 31, 2006 and 2007 | |||||||||
(Expressed in thousands of U.S. Dollars - except for share and per share data) | |||||||||
2006
|
2007
|
|
|||||||
Cash
Flows from Operating Activities:
|
|||||||||
Net
income
|
$ | 56,731 | $ | 475,365 | |||||
Adjustments
to reconcile net income to net cash
|
|||||||||
provided
by operating activities:
|
|||||||||
Depreciation
|
58,011 | 76,511 | |||||||
Amortization
of deferred drydocking costs
|
3,594 | 2,793 | |||||||
Payments
for drydocking
|
(6,275 | ) | (1,406 | ) | |||||
Amortization
and write-off of deferred financing costs
|
3,785 | 2,190 | |||||||
Gain
on sale of vessels
|
(8,583 | ) | (134,963 | ) | |||||
Equity
in income of investees
|
- | (449 | ) | ||||||
Amortization
of fair value of acquired time charter revenue
|
(2,967 | ) | (7,185 | ) | |||||
Change
in fair value of derivatives
|
1,910 | 128 | |||||||
Interest
on credit facility from related parties
|
77 | - | |||||||
Recognition
/ (amortization) of free lubricants benefit
|
(119 | ) | (257 | ) | |||||
Changes
in operating assets and liabilities:
|
|||||||||
Trade
accounts receivable
|
2,327 | (6,303 | ) | ||||||
Insurance
claims
|
(564 | ) | (7,296 | ) | |||||
Due
from related parties
|
(3,353 | ) | (6,610 | ) | |||||
Inventories
|
(1,245 | ) | (1,341 | ) | |||||
Prepayments
and advances
|
(2,232 | ) | (1,741 | ) | |||||
Accounts
payable
|
2,944 | (4,257 | ) | ||||||
Due
to related parties
|
(6,374 | ) | (86 | ) | |||||
Accrued
liabilities
|
(203 | ) | 12,607 | ||||||
Deferred
income
|
1,618 | 10,199 | |||||||
Net
Cash Provided by Operating Activities
|
99,082 | 407,899 | |||||||
Cash
Flows from Investing Activities:
|
|||||||||
Insurance
proceeds
|
- | 3,160 | |||||||
Long
term investment
|
- | (406,024 | ) | ||||||
Advances
for vessel acquisitions
|
(27,380 | ) | (105,242 | ) | |||||
Vessels
acquisitions and improvements
|
(270,993 | ) | (799,456 | ) | |||||
Proceeds
from sale of vessels
|
10,861 | 351,813 | |||||||
Net
Cash Used in Investing Activities
|
(287,512 | ) | (955,749 | ) | |||||
Cash
Flows from Financing Activities:
|
|||||||||
Proceeds
from long-term debt
|
706,875 | 787,298 | |||||||
Principal
payments of long-term debt
|
(573,612 | ) | (228,278 | ) | |||||
Proceeds
from short-term credit facility
|
95,337 | 73,476 | |||||||
Payments
of short-term credit facility
|
(70,337 | ) | (68,400 | ) | |||||
Change
in restricted cash
|
(2,563 | ) | (177 | ) | |||||
Advances
to Baumarine Pool
|
(591 | ) | - | ||||||
Net
proceeds from common stock issuance
|
56,490 | 127,104 | |||||||
Dividends
paid
|
(22,157 | ) | (28,392 | ) | |||||
Payment
of financing costs
|
(3,659 | ) | (6,250 | ) | |||||
Net
Cash Provided by Financing Activities
|
185,783 | 656,381 | |||||||
Net
(decrease) / increase in cash and cash equivalents
|
(2,647 | ) | 108,531 | ||||||
Cash
and cash equivalents at beginning of year
|
5,184 | 2,537 | |||||||
Cash
and cash equivalents at end of year
|
$ | 2,537 | $ | 111,068 | |||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||||
Cash
paid during the year/period for:
|
|||||||||
Interest
payments, net of amounts capitalized
|
$ | 39,321 | $ | 47,342 | |||||
Non
cash activities:
|
|||||||||
Fair
value of below market charter acquired
|
|||||||||
$ | (11,492 | ) | $ | (38,687 | ) | ||||
Settlement
of sellers’ credit in Company’s common stock
|
|||||||||
$ | (3,327 | ) | $ | - | |||||
Settlement
of dividends in Company’s common stock
|
|||||||||
$ | (3,080 | ) | $ | - | |||||
Amounts
owed for capital expenditures
|
$ | - | $ | (671 | ) |
Ship-owning
Company
|
Country
of
Incorporation
|
Vessel
|
|||
1.
|
Hydrogen
Shipping Company Limited (“Hydrogen”)
|
Malta
|
Mostoles
(sold - July 2007)
|
||
2. |
Oxygen
Shipping Company Limited (“Oxygen”)
|
Malta
|
Shibumi
(sold – April 2007)
|
||
3. |
Annapolis
Shipping Company Limited (“Annapolis”)
|
Malta
|
Lacerta
|
||
4. |
Helium
Shipping Company Limited (“Helium”)
|
Malta
|
Striggla
(sold – January 2007)
|
||
5. |
Blueberry
Shipping Company Limited (“ Blueberry “)
|
Malta
|
Panormos
(sold – January 2007)
|
||
6. |
Silicon
Shipping Company Limited (“Silicon”)
|
Malta
|
Flecha
(sold – December 2006)
|
||
7. |
Lancat
Shipping Company Limited (“Lancat”)
|
Malta
|
Matira
(Note 4)
|
||
8. |
Tolan
Shipping Company Limited (“Tolan”)
|
Malta
|
Tonga
|
||
9. |
Malvina
Shipping Company Limited (“Malvina”)
|
Malta
|
Coronado
|
||
10. |
Arleta
Navigation Company Limited (“Arleta”)
|
Malta
|
Xanadu
|
||
11. |
Selma
Shipping Company Limited (“Selma”)
|
Malta
|
La
Jolla
|
||
12. |
Royerton
Shipping Company Limited (“Royerton”)
|
Malta
|
Netadola
(Note 4)
|
||
13. |
Samsara
Shipping Company Limited (“Samsara”)
|
Malta
|
Ocean
Crystal
|
||
14. |
Lansat
Shipping Company Limited (“Lansat”)
|
Malta
|
Paragon
|
||
15. |
Farat
Shipping Company Limited (“Farat”)
|
Malta
|
Toro
|
||
16. |
Madras
Shipping Company Limited (“Madras”)
|
Malta
|
Alona
(sold – June 2007)
|
||
17. |
Iguana
Shipping Company Limited (“Iguana”)
|
Malta
|
Iguana
|
||
18. |
Borsari
Shipping Company Limited (“Borsari”)
|
Malta
|
Catalina
|
||
19. |
Onil
Shipping Company Limited (“Onil”)
|
Malta
|
Padre
|
||
20. |
Zatac
Shipping Company Limited (“Zatac”)
|
Malta
|
Waikiki
|
||
21. |
Fabiana
Navigation Company Limited (“Fabiana”)
|
Malta
|
Alameda
|
||
22. |
Fago
Shipping Company Limited (“Fago”)
|
Malta
|
Lanikai
(sold -July 2007)
|
||
23. |
Felicia
Navigation Company Limited (“Felicia”)
|
Malta
|
Solana
|
||
24. |
Karmen
Shipping Company Limited (“Karmen”)
|
Malta
|
Sonoma
|
||
25. |
Thelma
Shipping Company Limited (“Thelma”)
|
Malta
|
Manasota
|
||
26. |
Celine
Shipping Company Limited (“Celine”)
|
Malta
|
Mendocino
|
||
27. |
Seaventure
Shipping Limited (“Seaventure”)
|
Marshall
Islands
|
Hille
Oldendorff (sold June 2007)
|
||
28. |
Tempo
Marine Co. (“Tempo”)
|
Marshall
Islands
|
Maganari
|
||
29. |
Star
Record Owning Company Limited (‘Star”)
|
Marshall
Islands
|
Ligari
|
||
30. |
Human
Owning Company Limited (“Human”)
|
Marshall
Islands
|
Estepona
(sold – April 2007)
|
||
31. |
Classical
Owning Company Limited (“Classical”)
|
Marshall
Islands
|
Delray
(sold – May 2007)
|
||
32. |
Maternal
Owning Company Limited (“Maternal”)
|
Marshall
Islands
|
Lanzarote
|
||
33. |
Paternal
Owning Company Limited (“Paternal”)
|
Marshall
Islands
|
Formentera
(sold – December 2007)
|
||
34. |
Argo
Owning Company Limited (“Argo”)
|
Marshall
Islands
|
Redondo
|
||
35. |
Rea
Owning Company Limited (“Rea”)
|
Marshall
Islands
|
Ecola
(ex Zella Oldendorff)
|
||
36. |
Gaia
Owning Company Limited (“Gaia”)
|
Marshall
Islands
|
Samsara
(ex Cape Venture)
|
||
37. |
Kronos
Owning Company Limited (“Kronos”)
|
Marshall
Islands
|
Primera
(ex Sea Epoch)
|
||
38. |
Trojan
Maritime Co. (“Trojan”)
|
Marshall
Islands
|
Brisbane
(ex Spring Brave)
|
||
39. |
Atlas
Owning Company Limited (“Atlas”)
|
Marshall
Islands
|
Menorca
(ex Oinoussian Legend)
|
||
40. |
Dione
Owning Company Limited (“Dione”)
|
Marshall
Islands
|
Marbella
(ex Restless)
|
||
41. |
Phoebe
Owning Company Limited (“Phoebe”)
|
Marshall
Islands
|
Majorca
(ex Maria G.O.)
|
||
42. |
Uranus Owning
Company Limited (“Uranus”)
|
Marshall
Islands
|
Heinrich
Oldendorff
|
||
43. |
Platan
Shipping Company Limited (“Platan”)
|
Malta
|
Daytona
(sold – January 2007)
|
||
44. |
Selene
Owning Company Limited (“Selene”)
|
Marshall
Islands
|
Bargara
(ex Songa Hua)
|
||
45. |
Tethys
Owning Company Limited (“Tethys”)
|
Marshall
Islands
|
Capitola
(ex Songa Hui)
|
||
46. |
Ioli
Owning Company Limited (“Ioli”)
|
Marshall
Islands
|
Clipper
Gemini
|
||
47. |
Iason
Owning Company Limited (“Iason”)
|
Marshall
Islands
|
Oregon
(ex Athina Zafirakis)
|
||
48. |
Orpheus
Owning Company Limited (“Orpheus”)
|
Marshall
Islands
|
Nord
Mercury (tbr Avoca)
|
||
49. |
Team
up Owning Company Limited (“Team-up”)
|
Marshall
Islands
|
Saldanha
(ex Shino Brilliance)
|
||
50. |
Iokasti
Owning Company Limited (“Iokasti”)
|
Marshall
Islands
|
VOC
Galaxy
|
||
51. |
Boone
Star Owners Inc. (“Boone”)
|
Marshall Islands | Samatan (ex Trans Atlantic) | ||
52. | Norwalk Star Owners Inc. (“Norwalk”) | Marshall Islands | Capri (ex Gran Trader) | ||
53. |
Roscoe
Marine Ltd. (“Roscoe”)
|
Marshall
Islands
|
Hull
1518A
|
||
54. |
Monteagle
Shipping S.A. (“Monteagle”)
|
Marshall
Islands
|
Hull
1519A
|
||
55. |
Iktinos
Owning Company Limited (“Iktinos”)
|
Marshall
Islands
|
Hull
SS058
|
||
56. |
Kallikrates
Owning Company Limited (“Kallikrates”)
|
Marshall
Islands
|
Hull
SS059
|
||
57. |
Mensa
Enterprises Inc. (“Mensa”)
|
Marshall
Islands
|
Hull
0002
|
||
58. |
Mandarin
Shipholding Co. (“Mandarin”)
|
Marshall
Islands
|
Hull
0003
|
||
59. |
Faedon
Owning Company Limited (“Faedon”)
|
Marshall
Islands
|
Hull
2089
|
||
60. |
Dalian
Star Owners Inc. (“Dalian”)
|
Marshall
Islands
|
Hull
HN-1001
|
||
61. |
NT
LLC Investors Ltd.
|
Marshall
Islands
|
Conquistador
(ex Kookabura)
|
||
Other
companies
|
Activity
|
||||
62. |
Wealth
Management Inc. (“Wealth”)
|
Marshall
Islands
|
Cash
Manager
|
||
63. |
Primelead
Limited (“Primelead”)
|
Cyprus
|
Investment
Company
|
(a)
|
Cardiff
Marine Inc. and Drybulk S.A. (“the Manager” or “Cardiff”): The Manager provides
the Company a wide range of shipping services such as technical support
and maintenance, insurance consulting, chartering, financial and
accounting services, in exchange for a daily fixed management fee of Euro
530 per day, per vessel. In addition the Manager charges the
Company with: (i) a fee of $100 per day per vessel for compliance with
section 404 of Sarbanes-Oxley Act of 2002; (ii) $550 for superintendent
visits on board vessels in excess of five days per annum, per vessel, for
each additional day, per superintendent; (iii) chartering
commission of 1.25% on all freight, hire and demurrage
revenues; (iv) a commission of 1.00% on all gross sale proceeds
or purchase price paid of vessels since October 1, 2006; and (v) a
quarterly fee of $250 for services in relation to the financial reporting
requirements of the Company under the Securities and Exchange Commission
Rules and the establishment and monitoring of internal controls over
financial reporting. Transactions with Cardiff in Euros are settled on the
basis of the average EURO/USD exchange rate calculated internally for each
quarter which was EURO/USD 1.23 and 1.34 for the years ended December 31,
2006 and 2007, respectively.
|
|
The management agreements concluded between the Manager and the Company’s vessel-owning subsidiaries have an initial term of five years and will automatically be extended to successive five-year terms. Notice to terminate shall not be effective until 30 days following its having been delivered, unless otherwise mutually agreed in writing. | ||
The fees charged by the Manager for the years ended December 31, 2006 and 2007, amounted to $6,609 and $9,579 respectively. Chartering commissions charged by Drybulk S.A. for the year ended December 31, 2006, totaled $2,117 and by Cardiff for the years ended December 31, 2006 and 2007, totaled $939 and $7,160, respectively. Such commissions are separately reflected as “Voyage expenses - related party” in the accompanying condensed consolidated statements of income. In addition, during the year ended December 31, 2006, an amount of $2,011 were charged by Drybulk S.A. and during the years ended December 31, 2006 and 2007 an amount of $698 and $8,060 respectively, were charged by Cardiff, relating to the acquisition of vessels. These amounts are capitalized as a vessel acquisition cost and included in “Vessels, net” in the accompanying condensed consolidated balance sheets. | ||
During the years ended December 31, 2006 and 2007 the Company also paid to the Manager $750 and $1,369 for additional services not contemplated by the contract for ongoing services discussed above with respect to the Manager’s compliance with the Sarbanes Oxley Act of 2004 Section 404 requirements. The above amounts, totaling $1,750 and $2,369 for 2006 and 2007, respectively, are included in “General and administrative expenses - related party” in the accompanying condensed consolidated statements of income. At December 31, 2006 and 2007, the amounts due from Cardiff were $3,353 and $9,963, respectively. |
(b)
|
Consultancy
Agreements: On February 3, 2005, the Company concluded two
agreements with Fabiana Services S.A. (“Fabiana”) a related party entity
incorporated in Marshall Islands. Fabiana is beneficially owned by
the Company’s Chief Executive Officer. Under the agreements, Fabiana
provides the services of the individuals who serve in the positions of
Chief Executive and Chief Financial Officers of the Company. The
duration of the agreements is for three years beginning February 3, 2005
and ending, unless terminated earlier on the basis of any other provisions
as may be defined in the agreement, on the day before the third
anniversary of such date. The Company pays Euro 1,066,600 (Euro
1,126,000 until November 21, 2006) per annum payable monthly on the last
working day of every month in twelve installments for the services of the
Chief Executive and Chief Financial Officers, respectively. The
related expense for 2006 and 2007 amounted to $1,383 and $1,448
respectively, and is included in “General and administrative expenses -
related party” in the accompanying 2006 and 2007 condensed consolidated
statements of income. At December 31, 2006 and 2007 an amount
of $86 and $0, respectively was payable to Fabiana.
|
(c)
|
Lease
Agreement: On October 1, 2005 and effective as of the same date,
the Company entered into a rental agreement with its Chief Executive
Officer to lease office space in Athens, Greece. The agreement is
for duration of 5 years beginning October 1, 2005 and expires on September
30, 2010. The annual rental for the first two years is Euro 9,000
and thereafter it will be adjusted annually for inflation increases.
Prior to entering the above agreement both parties agreed to cancel
without penalties a previously existing rental agreement for leased office
space. That agreement had been effective for a five years period
beginning January 1, 2005 at an annual rental of Euro 14,000 before any
annual inflation increases. The related expense for 2006 and 2007
amounted to $12 and $12 respectively, and is included in “General and
administrative expenses - related party” in the accompanying 2006 and 2007
condensed consolidated statements of income.
|
(d)
|
Acquisition
of vessels: In March 2006, the Company concluded a Memorandum of
Agreement with a company controlled by the Company’s Chief Executive
Officer for the acquisition of the vessel Hille Oldendorff for $40,760
which was delivered to the Company in April 2006. Upon her
acquisition, the vessel was under an existing bareboat charter contract at
the rate of $593 net of commission per month until March 31, 2007 with a
two-month extension in charterer’s option. The purchase price was
partly financed by an unsecured sellers’ credit of $3,250 as provided by
the Memorandum of Agreement. The sellers’ credit bore interest at
Libor plus a margin of 1.5% and was initially repayable in one installment
not earlier than December 2006 but not later than March 2007. In
October 2006, the sellers’ credit was fully settled with common
stock. Interest expense for the above credit for 2006 amounted
to $77 and is included in “Interest and finance costs – related parties”
in the accompanying condensed consolidated statement of income.
|
(e)
|
Short-term
credit facilities: During 2006, the Company borrowed an amount of
$33,837 in aggregate from Elios Investments Inc. (“Elios”), a wholly owned
subsidiary of the Foundation as follows (a) in May 2006 an amount of
$8,837 in order to partially finance the acquisition cost of vessel
Maganari, repayable within six months from drawdown and bearing interest
of $100 per month. The amount was fully repaid in cash in August
2006 and (b) in December 2006 an amount of $25,000 in order to partially
finance the acquisition cost of vessel Redondo. The facility bears
interest at three month Libor plus a margin of 1.3% and is repayable in
one installment not later than March 31, 2007. Furthermore, the
Company paid a non-refundable arrangement fee of 0.425% on the aggregate
facility amount. In January 2007 the facility was fully repaid
in cash. Interest and finance costs for the above two
facilities for 2006 amounted to $393 and are separately reflected as
“Interest and finance costs - related party” in the accompanying condensed
consolidated statements of income.
|
During 2007, the Company borrowed an amount of $63,000 in aggregate from Elios as follows: (a) in April 5, 2007 an amount of $33,000 in order to partially finance the acquisition cost of the vessel Primera (ex Sea Epoch). The loan was fully repaid on April 23, 2007 (b) on May 23, 2007 an amount of $30,000, in addition to the amendment of the loan facility discussed in Note 10(c) below, to partially finance the acquisition cost of the vessels Bargara (ex Songa Hua), Marbella (ex Restless), Primera (ex Sea Epoch), Brisbane (ex Spring Brave), Menorca (ex Oinoussian Legend), Capitola (ex Songa Hui), Ecola (ex Zella Oldendorff) and Majorca (ex Maria G.O.). The facility was fully repaid on June 15, 2007. Interest and finance costs paid by the Company for the above facility during the year ended December 31, 2007 totaled $614 and are separately reflected as “Interest and finance costs - related party” in the accompanying condensed consolidated statements of income. |
(f)
|
Purchase
of derivatives from related parties: In
order to maintain the minimum hedging ratio of the loan amendment, on
June
22, 2007 the
Company acquired the following interest rate derivatives which were valued
on that date by the financial institutions which were counterparties to
these agreements at an amount of $1,290 (asset), from the following two
related companies:
|
(i) Sea Glory Navigation Ltd. which originally entered into an interest rate cap and floor agreement on November 3, 2004 for a period of seven years through November 2011, for a notional amount of $60 million. Under the cap leg of the agreement interest rate is 5.34% if three-month USD LIBOR lies between 5.34% and 7%. If three-month USD LIBOR is above 7% the interest rate is three-month USD LIBOR. Under the floor leg of the agreement interest rate is 2.75% if the three-month USD LIBOR is equal or less than 1.75%. | |
(ii) River Camel Shipping Co which originally entered into an interest rate cap and floor agreement for a period of seven years through November 2011, for a notional amount of $75 million. Under the cap leg of the agreement interest rate is 5.25% if three-month USD LIBOR is within the range of 5.25% and 7%. If three-month USD LIBOR exceeds 7%, then interest rate is three-month USD LIBOR. Under the floor leg of the agreement interest rate is 2.75%, if the three-month USD LIBOR is equal or less than 1.75%. |
(g)
|
Purchase
of Ocean Rig ASA from a related party: On
December 20, 2007 Primelead, a wholly owned subsidiary of Dryships
acquired 51,778,647 shares in Ocean Rig ASA following
its nomination as a buyer by Cardiff.
This represents 30.4% of the issued shares in Ocean Rig. A
commission was paid to Cardiff
amounting
to $4,050. The commission was treated as an internal cost and is
included in "Other, net" in the accompanying condensed consolidated
statemens of income (Note
8).
|
As
of December 31,
|
||||||||
2006
|
2007
|
|||||||
Lubricants
|
$ | 2,328 | $ | 2,647 | ||||
Victualling
stores
|
243 | 324 | ||||||
Bunkers
|
- | 941 | ||||||
$ | 2,571 | $ | 3,912 |
Vessel
|
Accumulated
|
Net Book
|
||||||||||
cost
|
depreciation
|
Value
|
||||||||||
Balance, December 31,
2006
|
1,197,053 | (112,129 | ) | 1,084,924 | ||||||||
- Vessel
acquisitions
|
851,006 | - | 851,006 | |||||||||
- Vessel
disposals
|
(253,875 | ) | 38,323 | (215,552 | ) | |||||||
-
Depreciation
|
- | (76,511 | ) | (76,511 | ) | |||||||
Balance, December 31,
2007
|
$ | 1,794,184 | $ | (150,317 | ) | $ | 1,643,867 | |||||
Vessel
disposals
|
||||||||||
Vessel
|
M.O.A.
date
|
Delivery
date
|
M.O.A.
price
|
Gain
on sale
|
||||||
Panormos
|
September
8, 2006
|
January
8, 2007
|
$ | 35,000 | $ | 15,256 | ||||
Striggla
|
December
18, 2006
|
January
22, 2007
|
12,120 | 9,184 | ||||||
Daytona
|
December
15, 2006
|
January
23, 2007
|
25,300 | 6,058 | ||||||
Estepona
|
February
9, 2007
|
April
10, 2007
|
36,735 | 7,585 | ||||||
Shibumi
|
November
20, 2006
|
April
12, 2007
|
24,600 | 17,813 | ||||||
Delray
|
January
16, 2007
|
May
8, 2007
|
36,735 | 8,172 | ||||||
Hille
Oldendorff
|
March
26, 2007
|
June
8, 2007
|
50,500 | 12,873 | ||||||
Alona
|
March
14, 2007
|
June
12, 2007
|
39,500 | 7,323 | ||||||
Mostoles
|
March
26, 2007
|
July
3, 2007
|
13,260 | 10,312 | ||||||
Lanikai
|
March
13, 2007
|
July
27, 2007
|
26,100 | 8,936 | ||||||
Formentera
|
August
7, 2007
|
December
14, 2007
|
63,000 | 31,451 | ||||||
Total:
|
$ | 362,850 | $ | 134,963 |
Vessel
acquisitions
|
||||||
Vessel
|
M.O.A.
date
|
Delivery
date
|
Acquisition
price
|
|||
Samsara,
(ex Cape Venture)
|
December
14, 2006
|
February
14, 2007
|
$ | 62,620 | ||
Primera
(ex Sea Epoch)
|
December
15, 2006
|
April
11, 2007
|
38,380 | |||
Marbella
(ex Restless)
|
February
27, 2007
|
April
27, 2007
|
46,460 | |||
Bargara
(ex Songa Hua)
|
April
11, 2007
|
May
14, 2007
|
49,490 | |||
Brisbane
(ex Spring Brave)
|
January
10, 2007
|
May
23, 2007
|
60,600 | |||
Capitola
(ex Songa Hui)
|
April
11, 2007
|
June
1, 2007
|
49,490 | |||
Menorca
(ex Oinoussian Legend)
|
January
18, 2007
|
June
7, 2007
|
41,410 | |||
Majorca
(ex Maria G.O.)
|
March
26, 2007
|
June
11, 2007
|
54,035 | |||
Heinrich
Oldendorff
|
March
23, 2007
|
June
11, 2007
|
52,785 | |||
Ecola
(ex Zella Oldendorff)
|
November
23, 2006
|
August
29, 2007
|
40,097 | |||
Clipper
Gemini
|
June
8, 2007
|
October
9, 2007
|
62,421 | |||
Samatan
(ex Trans Atlantic)
|
August
15, 2007
|
October
17, 2007
|
71,710 | |||
VOC
Galaxy
|
August
8, 2007
|
November
27, 2007
|
77,912 | |||
Saldanha
(ex Shinyo Brilliance)
|
August
6, 2007
|
December
13, 2007
|
75,750 | |||
Oregon
(ex Athina Zafirakis)
|
July
13, 2007
|
December
31, 2007
|
67,846 | |||
Total:
|
$ | 851,006 |
Year
ending December 31,
|
|||
2008
|
$
|
132,750
|
|
2009
|
197,000
|
||
2010
|
170,900
|
||
$
|
500,650
|
Balance, December 31,
2005
|
|
$
|
3,781
|
||
- Additions
|
|
|
6,275
|
||
-
Amortization
|
|
|
(3,594
|
)
|
|
- Write-off due to sale of
vessels
|
|
|
(262
|
)
|
|
|
|
|
|||
Balance, December 31,
2006
|
|
$
|
6,200
|
||
- Additions
|
|
|
1,816
|
||
-
Amortization
|
|
|
(2,793
|
)
|
|
- Write-off due to sale of
vessels
|
|
|
(2,731
|
)
|
|
Balance, December 31,
2007
|
|
$
|
2,492
|
||
As
of December 31,
|
||||||||
2006
|
2007
|
|||||||
Term
loans
|
$ | 661,586 | $ | 1,220,605 | ||||
Bridge
loan
|
- | 30,076 | ||||||
Less
deferred financing fees
|
(2,844 | ) | (6,903 | ) | ||||
Total
|
658,742 | 1,243,778 | ||||||
Less:
Current portion
|
(71,412 | ) | (194,999 | ) | ||||
Long-term
portion
|
$ | 587,330 | $ | 1,048,779 |
Year
ending December 31,
|
||||
2008
|
$ | 197,574 | ||
2009
|
164,030 | |||
2010
|
215,556 | |||
2011
|
87,027 | |||
2012
|
86,027 | |||
2013
and there after
|
500,467 | |||
1,250,681 | ||||
Less-Financing
fees
|
(6,903 | ) | ||
$ | 1,243,778 |
|
The
amounts shown in the accompanying consolidated balance sheets are analyzed
as follows:
|
As
of December 31,
|
||||||||
2006
|
2007
|
|||||||
Accrued
expenses
|
$ | 5,309 | $ | 11,527 | ||||
Cardiff
commission
|
- | 4,052 | ||||||
Accrued
financial expenses
|
453 | 1,691 | ||||||
Accrued
commissions
|
371 | 1,566 | ||||||
Baumarine Pool adjustment | - | 1,000 | ||||||
Provision
for back calls
|
193 | 178 | ||||||
$ | 6,326 | $ | 20,014 |
(a)
|
Interest
rate cap and floor agreements: As of December 31, 2006 and 2007,
the Company had outstanding six and eight, respectively, interest
rate cap and floor agreements, all concluded in May 2005 (Note 2 (f)), in
order to hedge its exposure to interest rate fluctuations with respect to
its borrowings. Such agreements did not qualify for hedge accounting
and therefore changes in their fair value are reflected in earnings.
More specifically:
|
The fair value of each of these eight interest rate cap and floor agreements equates to the amount that would be received or paid by the Company if the agreements were cancelled. The aggregate fair value of all such agreements at December 31, 2006 was an asset of $946 and at December 31, 2007 was a liability of $1,768 and is included in “Financial instruments” in the accompanying condensed consolidated balance sheets. A gain of $676 and a loss of $3,981, respectively, are included in “Other, net” in the accompanying condensed consolidated statements of income for the years ended December 31, 2006 and 2007. |
|
(b)
|
Foreign
exchange transactions: In January 2006, the Company engaged in a
total of 12 foreign currency call options, maturing in monthly intervals
from February 2006 to January 2007, under one foreign exchange transaction
involving the US dollar against the Euro. As of December 31, 2006
the Company had one open foreign currency call option which matured in
January 2007. The strike rate under this option is 1.21 U.S. dollars
per Euro, for an amount of Euro 200,000.
|
In January 2006, the Company engaged in a total of 12 forward foreign exchange contracts, maturing in monthly intervals from February 2006 to January 2007. As of December 31, 2006 the Company had one open forward foreign exchange contract which matured in January 2007. The forward rate was 1.2320 U.S. Dollars per Euro for an amount of Euro 200,000. |
(b) | Foreign exchange transactions –(continued): | |
As of December 31, 2006, the fair market values of the open foreign currency call option and open forward foreign exchange contract discussed above were $22 and $17, respectively. A gain of $206 and a loss of $8 respectively, have been included in “General and administrative expenses” in the accompanying condensed consolidated statements of income for the years ended December 31, 2006 and 2007. | ||
|
(c)
|
Forward
freight agreements: During the year ended December 31,
2006, the Company entered into seventeen forward freight agreements
(“FFAs”) with the objective to utilize them as economic hedging
instruments in order to reduce its exposure to market price fluctuations
with respect to its fleet. Such agreements did not qualify for hedge
accounting and therefore changes in their fair value were reflected in
earnings. During the year ended December 31, 2006, and 2007 the
loss on FFAs amounted to $22,473 and $0 respectively. As of
December 31, 2006 the fair value of the FFAs resulted in a liability of
$2,625. As of December 31, 2007, no FFAs remain open.
|
(a)
|
Declaration
of dividends: On January 9, 2008 the Company declared dividends
amounting to $7,336 ($0.20 per share) paid on January 31, 2008 to the
stockholders of record as of January 18, 2008).
|
(b)
|
Authorised
shares: Increase
of the aggregate number of authorised shares of common stock of the
Company from 75,000,000 registered shares with a par value of $0.01 to
1,000,000,000 registered shares with a par value of $0.01 made through a
resolution adopted at the General Shareholders meeting on January 16,
2008.
|
(c)
|
Authorised
preference shares: Authorisation
of the Company to issue 500,000,000 registered preferred shares with a par
value of $0.01 per shares made through a resolution adopted at the General
Shareholders meeting of the Company on January 16, 2008.
|
(d)
|
Equity
incentive plan: Adoption of Equity Incentive Plan by the BoD of the
Company on January 16, 2008.
|
(e)
|
Stockholders
Rights Agreement: Adoption of Stockholders Rights Agreements by the
BoD of the Company on January 16, 2008.
|
|
(f)
|
Newbuildings:
On January 17 and 23, 2008, respectively, the BOD of the Company
acquired the right to purchase two drillships for an aggregate purchase
price of $1.3 billion from a major Korean shipyard, for an amount of $20
million. Under the agreement with the shipyard, the Company can
exercise its right to purchase the two drillships by March 24, 2008.
|
(g) | Purchase of vessel - delivery: On January 29, 2008, the vessel Avoca (ex Nord Mercury) was delivered to her new owner. | |
(h) | Loan drawdown: On January 29, 2008, the Company drew down the amount of $48,650 in order to partly finance the acquisition cost of vessel Avoca (ex Nord Mercury). | |
(i) | Commission to Cardiff: The commission due to Cardiff relating to the acquisition of 30.4% in Ocean Rig of $4,050 was paid on February 1, 2008. | |
(j) | Loan repayment: On February 19, 2008, the Company repaid the bridge loan facility of $30,076 (Note 9d). |
DryShips
Inc.
|
---------------------------------
|
(Registrant)
|
Dated: February 21, 2008 |
By: /s/ George
Economou
|
Name: George
Economou
Title: Chief
Executive Officer and Interim Chief Financial
Officer
|