Exhibit
|
Description
|
99.1
|
Financial
statements of Double Hull Tankers, Inc. for the second quarter and
the six
months ended June 30, 2007.
|
Double
Hull Tankers, Inc.
|
|||
(Registrant)
|
|||
Date
October 29, 2007
|
By
|
/s/
Eirik Ubøe
|
|
Eirik
Ubøe
|
|||
Chief
Financial Officer
|
Page
|
||
Double
Hull Tankers, Inc. Consolidated Financial
Statements
|
||
Unaudited
|
||
Consolidated
Balance Sheets as of June 30, 2007 and December 31,
2006
|
2
|
|
Consolidated
Statements of Operations for the six months ended June 30, 2007 and
2006
|
3
|
|
Consolidated
Statements of Changes in Stockholders’ Equity for the six months ended
June 30, 2007
|
4
|
|
Consolidated
Statement of Cash Flows for the six months ended June 30, 2007 and
2006
|
5
|
|
Notes
to Double Hull Tankers, Inc. Consolidated and Predecessor Combined
Carve-Out Financial Statements
|
6
|
June
30, 2007
(unaudited)
|
December
31, 2006
|
|||||||
(Dollars
in thousands)
|
||||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ |
17,142
|
$ |
17,680
|
||||
Voyage
receivables from OSG
|
3,268
|
4,009
|
||||||
Unrealized
gain on interest rate swap
|
3,760
|
1,712
|
||||||
Prepaid
expenses
|
436
|
331
|
||||||
Prepaid
technical management fee to OSG
|
1,324
|
1,324
|
||||||
Total
current assets
|
25,930
|
25,056
|
||||||
Vessels,
net of accumulated depreciation
|
314,189
|
322,577
|
||||||
Other
assets, including deferred debt issuance cost
|
1,327
|
1,407
|
||||||
Total
assets
|
$ |
341,446
|
$ |
349,040
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued expenses
|
$ |
3,642
|
$ |
3,456
|
||||
Deferred
shipping revenues
|
6,169
|
6,169
|
||||||
Total
current liabilities
|
9,811
|
9,625
|
||||||
Long
term liabilities
|
||||||||
Long
term debt
|
236,000
|
236,000
|
||||||
Stockholders’
equity
|
||||||||
Preferred
stock ($0.01 par value, 1,000,000 shares
authorized,
none issued or outstanding)
|
—
|
—
|
||||||
Common
stock ($0.01 par value, 100,000,000 authorized,
30,026,431
shares issued and outstanding)
|
300
|
300
|
||||||
Paid-in
additional capital
|
108,560
|
108,395
|
||||||
Retained
earnings/(deficit)
|
(16,985 | ) | (6,992 | ) | ||||
Accumulated
other comprehensive income
|
3,760
|
1,712
|
||||||
Total
stockholders’ equity
|
95,635
|
103,415
|
||||||
Total
liabilities and stockholders’ equity
|
$ |
341,446
|
$ |
349,040
|
Six
months ended June 30,
|
||||||||
2007
|
2006
|
|||||||
(Dollars
in thousands except share and per share amounts)
|
||||||||
Shipping
Revenues
|
$ |
40,976
|
$ |
43,561
|
||||
Ship
Operating Expenses:
|
||||||||
Vessel
expenses
|
9,870
|
9,175
|
||||||
Depreciation
and amortization
|
8,388
|
8,388
|
||||||
General
and administrative
|
1,553
|
1,181
|
||||||
Total
Ship Operating Expenses
|
19,811
|
18,744
|
||||||
Income
from Vessel Operations
|
21,165
|
24,817
|
||||||
Interest
Income
|
446
|
463
|
||||||
Interest
Expense and Amortization of Deferred Debt Issuance Costs
|
(6,987 | ) | (6,964 | ) | ||||
Income
before Income Taxes
|
14,624
|
18,316
|
||||||
Provision
for Income Taxes
|
—
|
—
|
||||||
Net
Income
|
$ |
14,624
|
$ |
18,316
|
||||
Basic
Net Income per Share
|
$ |
0.49
|
$ |
0.61
|
||||
Diluted
Net Income per Share
|
$ |
0.49
|
$ |
0.61
|
||||
Shares
Used in Computing
Basic
Net Income per Share
|
30,026,431
|
30,006,250
|
||||||
Shares
Used in Computing
Diluted
Net Income per Share
|
30,044,038
|
30,012,259
|
Common
Stock
|
Paid-in
Additional Capital
|
Retained
Earnings/(Deficit)
|
Accumulated
Other Comprehensive Income
|
Total
|
||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Balance
at January 1, 2007
|
30,009,250
|
$ |
300
|
$ |
108,395
|
$ | (6,992 | ) | $ |
1,712
|
$ |
103,415
|
||||||||||||
Net
Income
|
14,624
|
14,624
|
||||||||||||||||||||||
Other
Comprehensive Income,
effect of derivative instruments
|
2,048
|
2,048
|
||||||||||||||||||||||
Other
Comprehensive Income
|
16,672
|
|||||||||||||||||||||||
Cash
Dividends Declared
|
(24,617 | ) | (24,617 | ) | ||||||||||||||||||||
Deferred
Compensation Related to Options and Restricted Stock
Granted
|
17,181
|
165
|
165
|
|||||||||||||||||||||
Balance
at June 30, 2007
|
30,026,431
|
$ |
300
|
$ |
108,560
|
$ | (16,985 | ) | $ |
3,760
|
$ |
95,635
|
Six
months ended June 30,
|
||||||||
2007
|
2006
|
|||||||
(Dollars
in thousands)
|
||||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income
|
$ |
14,624
|
$ |
18,316
|
||||
Items
included in net income not affecting cash flows:
|
||||||||
Depreciation
|
8,388
|
8,388
|
||||||
Amortization,
including deferred finance charges
|
80
|
80
|
||||||
Deferred
compensation related to options and restricted stock
granted
|
165
|
41
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Receivables
|
741
|
3,680
|
||||||
Prepaid
expenses
|
(105 | ) |
88
|
|||||
Accounts
payable and accrued expenses
|
186
|
(581 | ) | |||||
Net
cash provided by operating activities
|
24,079
|
30,012
|
||||||
Cash
Flows from Investing Activities:
|
||||||||
Net
cash (used in) investing activities
|
—
|
—
|
||||||
Cash
Flows from Financing Activities:
|
||||||||
Cash
dividends paid
|
(24,617 | ) | (28,805 | ) | ||||
Net
cash (used in) financing activities
|
(24,617 | ) | (28,805 | ) | ||||
Net
(decrease)/increase in cash and cash equivalents
|
(538 | ) |
1,207
|
|||||
Cash
and cash equivalents at beginning of period
|
17,680
|
15,893
|
||||||
Cash
and cash equivalents at end of period
|
$ |
17,142
|
$ |
17,100
|
||||
Interest
Paid
|
$ |
6,602
|
$ |
6,832
|
Company
|
Vessel
name
|
Dwt
|
Flag
State
|
Year
Built
|
|||
Chris
Tanker Corporation
|
Overseas
Chris
|
309,285
|
Marshall
Islands
|
2001
|
|||
Ann
Tanker Corporation
|
Overseas
Ann
|
309,327
|
Marshall
Islands
|
2001
|
|||
Regal
Unity Tanker Corporation
|
Overseas
Regal
|
309,966
|
Marshall
Islands
|
1997
|
|||
Cathy
Tanker Corporation
|
Overseas
Cathy
|
112,028
|
Marshall
Islands
|
2004
|
|||
Sophie
Tanker Corporation
|
Overseas
Sophie
|
112,045
|
Marshall
Islands
|
2003
|
|||
Ania
Aframax Corporation
|
Overseas
Ania
|
94,848
|
Marshall
Islands
|
1994
|
|||
Rebecca
Tanker Corporation
|
Overseas
Rebecca
|
94,873
|
Marshall
Islands
|
1994
|
June
30, 2007
|
December
31, 2006
|
|||||||
Interest
|
$ |
2,833,000
|
$ |
2,835,000
|
||||
Insurance
|
-
|
213,000
|
||||||
Accounts
payable
|
95,000
|
57,000
|
||||||
Other
|
714,000
|
351,000
|
||||||
$ |
3,642,000
|
$ |
3,456,000
|
Amount
|
Revenue
Days
|
|||||||
July
1 to December 31, 2007
|
$ |
36,627,900
|
1,288
|
|||||
2008
|
73,090,200
|
2,562
|
||||||
2009
|
73,146,000
|
2,555
|
||||||
2010
|
70,830,200
|
2,407
|
||||||
2011
|
43,434,000
|
1,328
|
||||||
Thereafter
|
4,610,100
|
127
|
||||||
Net
minimum charter payments
|
$ |
301,738,400
|
10,267
|