FORM 6-K/A SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 Report of Foreign Private Issuer Pursuant to Rule 13a-16 or 15d-16 of the Securities Exchange Act of 1934 For the month of June 2006 Commission File Number 000-51141 DRYSHIPS INC. 80 Kifissias Avenue Amaroussion 15125, Athens Greece (Address of principal executive offices) Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. Form 20-F [X] Form 40-F [_] Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ___ Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ___ Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes [_] No [X] If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-______________. INFORMATION CONTAINED IN THIS FORM 6-K REPORT Included in this Report on Form 6-K/A as Exhibit 1 is the amended operating report of DryShips Inc. (the "Company") for the quarter ended March 31, 2006. This Form 6-K/A amends and restates in its entirety the Form 6-K filed on June 9, 2006 containing the Company's operating report for the quarter ended March 31, 2006. This Report on Form 6-K/A is hereby incorporated by reference into the Company's Registration Statement on Form F-3/A filed on May 3, 2006 (Registration No. 333-133482). Exhibit 1 DRYSHIPS INC. First Quarter 2006 Financial Results For the first quarter ended March 31, 2006, Net Revenues (Voyage revenues less voyage expenses, excluding bunkers) amounted to $50.2 million as compared to $28.0 million for the first quarter ended March 31, 2005 and Operating Income was $ 24.1 million as compared to $19.8 million as of March 31, 2005. Net Income for the first quarter of 2006 was $18.1 million as compared to $19.6 million in the quarter ended March 31, 2005 and Earnings Per Share (EPS) calculated on 30,350,000 weighted average basic and diluted shares outstanding were $0.60 as compared to $0.79 in the quarter ended March 31, 2005 calculated on 24,702,222 weighted average basic and diluted shares outstanding. EBITDA(1) for the first quarter of 2006 was $38.0 million as compared to $23.1 million in the quarter ended March 31, 2005. An average of 27 vessels were owned and operated during the first quarter of 2006, earning an average Time Charter Equivalent, or TCE, rate of $21,324 per day as compared to an average of 8.6 vessels owned and operated during the first quarter of 2005 earning an average TCE rate of $36,430 per day. New Credit Facility On March 31, 2006 DryShips entered into a new credit facility with HSH Nordbank acting as Lead Arranger and Agent and with HSH Nordbank and Bank of Scotland acting as joint underwriters. The new facility provides for an amount of up to $628.75 million in total of which $557.5 million is to be used for the purpose of refinancing existing indebtedness, financing the acquisition costs of the Hille Oldendorff and providing the Company with working capital, with a term of 10 years maturing in May 2016 and up to $71.25 million for the acquisition of additional vessels. On April 5, 2006, the Company drew down $553.3 million for the refinancing of existing debt together with the financing for the Hille Oldendorff and for working capital. Total principal repayments under the new facility are $36.0 million for the remainder (9 months) of 2006, followed by $55.5 million in 2007, $49.0 million in 2008, $45.5 million in 2009 and $252.0 million in 2010 thru 2015 and $115.3 million in 2016. Capitalization Total debt net of deferred financing fees to total capitalization (total debt net of deferred financing fees and stockholders' equity) at March 31, 2006 was 57.88% and net debt (total debt net of deferred financing fees less cash and cash equivalents and restricted cash) to total capitalization (total debt net of deferred financing fees and stockholders' equity) was 56.48%. --------------------- (1) Please see below for a description of EBITDA and a reconciliation of EBITDA to Net cash provided by Operating activities. As of May 31, 2006 the Company had a total liquidity of approximately $64.15 million consisting of $19.4 million in cash and cash equivalents and an undrawn balance of $44.75 million available under the new credit facility. Fleet Expansion During the first quarter of 2006, DryShips announced two accretive acquisitions that expanded the fleet to a total of 29 vessels with a total carrying capacity of approximately 2.4 million dwt, while at the same time enhancing the predictability and stability of the Company's earnings as both vessels were acquired with period employment. In March 2006, DryShips exercised its purchase option for the Hille Oldendorff, a 2005 built, 55,566 dwt, handymax drybulk carrier, which was delivered on April 19, 2006. The vessel was purchased for a total price of $40.76 million with a bareboat charter attached at $19,745 per day, net of commissions, until March 2007. The seller was an affiliated company of DryShips that acquired the vessel in late October 2005 from an unaffiliated company. The vessel was partly financed by a short-term unsecured sellers' credit for an amount of $3.25 million. The sellers' credit, which bears interest at LIBOR plus a margin of 1.5%, is repayable not later than March 2007. In April, 2006, DryShips entered into an agreement to acquire the Maganari, a 2001 built second-hand 75,941 dwt Panamax drybulk carrier, which was delivered on May 15, 2006. The vessel was purchased for a total price of $35.4 million with a time charter attached at a daily rate of $29,000 until February 2007 and thereafter at a daily rate of $18,400 until February 2008. The seller was an unaffiliated company. The vessel was partly financed with a $8.84 million short term unsecured fully subordinated bridge loan provided by an affiliated company that accrues interest of $100,000 per month pro-rata until December 31, 2006. Dividend Payment In April 2006, DryShips declared and paid its quarterly dividend of $0.20 per common share. This was the fourth consecutive dividend payment since the Company went public in 2005. Since that time, DryShips has paid a total of $0.80 per share in dividends. Fleet Data Average number of vessels (1) 27.00 8.6 Total voyage days for fleet (2) 2,381 774 Total calendar days for fleet (3) 2,430 774 Fleet Utilization (4) 98.0% 100.0% Average Daily Results Time charter equivalent (5) $21,324 $36,430 Capesize (5) $33,768 $74,244 Panamax(5) $19,698 $30,927 Handymax(5) $15,063 $15,288 Vessel operating expenses (6) $4,318 $5,081 Management fees $594 $709 General and administrative expenses (7) $399 $1,002 Total vessel operating expenses (8) $5,311 $6,792 (1) Average number of vessels is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of our fleet during the period divided by the number of calendar days in that period. (2) Total voyage days for fleet are the total days the vessels were in our possession for the relevant period net of off hire days associated with major repairs, drydockings or special or intermediate surveys. (3) Calendar days are the total days the vessels were in our possession for the relevant period including off hire days associated with major repairs, drydockings or special or intermediate surveys. (4) Fleet utilization is the percentage of time that our vessels were available for revenue generating voyage days, and is determined by dividing voyage days by fleet calendar days for the relevant period. (5) Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating TCE is consistent with industry standards and is determined by dividing voyage revenues (net of voyage expenses) by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, as well as commissions. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company's performance despite changes in the mix of charter types (i.e., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods. (6) Daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs is calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. (7) Daily general and administrative expense is calculated by dividing general and administrative expense by fleet calendar days for the relevant time period. (8) Total vessel operating expenses, or TVOE is a measurement of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses, management fees and general and administrative expenses. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period. Fleet Employment We actively and strategically employ our vessels in the spot charter market (under charters that generally last for periods of 10 days to four months), under period time charters (which can last up to several years) and in drybulk carrier pools. Total TCE revenue increased during the first quarter of 2006 compared to the first quarter of 2005, primarily as a result of an increase in the average number of vessels operated, from an average of 8.6 vessels in the first quarter of 2005 to an average of 27 vessels in the first quarter of 2006 offset by a decline in the average daily TCE rate from $36,430 in the first quarter of 2005 to $21,324 in the first quarter of 2006. Vessel operating expenses increased to $10.5 million for the first quarter of 2006 compared to $3.9 million for the first quarter of 2005. The increase is attributable to the increase in the number of vessels operated from an average of 8.6 vessels for the first quarter of 2005 to an average of 27 vessels for the first quarter of 2006, offset by a lower daily vessel operating expenses decreasing from $5,081 per day for the first quarter of 2005 to $4,318 per day for the first quarter of 2006. This decrease is primarily a result of a younger fleet and no deliveries in the first quarter of 2006, whereas 11 vessels were delivered to the Company during the first quarter of 2005. Generally the delivery of vessels entails additional associated costs. Depreciation and amortization increased to $13.8 million in the first quarter of 2006 compared to $3.1 million in the first quarter of 2005. This was a direct result of the increase in the Company's fleet from an average of 8.6 vessels in the first quarter of 2005 to an average of 27 vessels in the first quarter of 2006. Management fees increased to $1.4 million in the first quarter of 2006 compared to $0.5 million in the first quarter of 2005 as a direct result of the increase in the number of vessels operated from an average of 8.6 vessels in the first quarter of 2005 to an average of 27 vessels in the first quarter of 2006. General and administrative expense increased from $0.8 million in the first quarter of 2005 to $1.0 million in the first quarter of 2006 primarily as a result of the quarterly fee of $250,000 paid to Cardiff Marine Inc. under our contract for ongoing services entered into in November 2005 and effective January 1, 2005 for services rendered by Cardiff Marine Inc. in relation to the Company's compliance with the reporting requirements under the rules of the Securities and Exchange Commission and the establishment and monitoring of internal controls over financial reporting. During the first quarter of 2005, no services were rendered under the contract and we did not incur such quarterly fee. DryShips Inc. Fleet As at March 31, 2006, our fleet consisted of 27 vessels. During the three month period ended March 31, 2006, the Company operated the following types of vessels: Capesize Panamax Handymax Total --------------------------------------------------- Average number of vessels during period 4.00 21.00 2.00 27.00 Number of vessels at end of period 4.00 21.00 2.00 27.00 Dwt at end of period 657,256 1,512,456 94,503 2,264,215 Dwt as percentage of total fleet 29.03% 66.80% 4.17% 100.00% Average age at end of period 10.50 11.81 8.00 11.33 Financial Statement Data The following are DryShips Inc.'s Unaudited Condensed Income Statement Data for the three-month periods ended March 31, 2006 and March 31, 2005: (Expressed in thousands of U.S. Dollars except for share and per share data) 3 Months Ended 3 Months Ended March 31, 2006 March 31, 2005 ------------------ ----------------- Restated Unaudited Restated Unaudited INCOME STATEMENT DATA Voyage revenues $54,809 $30,165 Voyage expenses and voyage expenses - related party 4,577 2,143 Bunkers (541) (175) Vessels operating expenses 10,492 3,933 Depreciation and amortization 13,766 3,090 Management fees - related party 1,444 549 General and administrative expenses and general and administrative expenses - related party 969 776 Operating Income 24,102 19,849 Interest and finance costs, net (6,109) (402) Other, net 121 147 NET INCOME $18,114 $19,594 Earnings per common share, basic and diluted $0.60 $0.79 Weighted average basic and diluted shares outstanding 30,350,000 24,702,222 The following are DryShips Inc.'s Condensed Balance Sheet Data as at March 31, 2006 (unaudited) and December 31, 2005: (Expressed in thousands of U.S. Dollars) As at As at March 31, 2006 December 31, 2005 ------------------- -------------------- Restated Unaudited BALANCE SHEET DATA Cash and cash equivalents $7,891 $5,184 Other current assets 13,503 13,593 Vessels, net 851,686 864,733 Other non-current assets 28,877 27,049 ------------------- -------------- TOTAL ASSETS $901,957 $910,559 =================== ============== Current portion of long-term debt, net of deferred financing fees $107,726 $107,738 Other current liabilities 26,276 28,007 Long-term debt, net of current portion and net of 398,684 417,615 deferred financing fees Other non-current liabilities 726 698 Total Liabilities 533,412 554,058 Total Stockholders' Equity 368,545 356,501 ------------------- -------------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $901,957 $910,559 =================== ============== EBITDA Reconciliation DryShips Inc. considers EBITDA to represent net income before interest, taxes, depreciation and amortization. EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined by United States generally accepted accounting principles, or U.S. GAAP, and our calculation of EBITDA may not be comparable to that reported by other companies. EBITDA is included herein because it is a basis upon which we assess our liquidity position, because it is used by our lenders as a measure of our compliance with certain loan covenants and because we believe that it presents useful information to investors regarding a company's ability to service and/or incur indebtedness. The following table reconciles Net cash provided by Operating activities to EBITDA: (Dollars in thousands) 3 Months ended 3 Months ended March 31, 2006 March 31, 2005 ---------------- --------------- Net cash provided by Operating activities 26,512 29,162 Net increase (decrease) in current assets 1,245 3,948 Net (increase) decrease in current liabilities, excluding current portion of long term debt 1,382 (10,900) Amortization of deferred revenue 361 527 Amortization of free lubricants (40) (29) Change in fair value of derivatives 1,705 - Net interest expense 6,109 402 Amortization of deferred financing costs included in interest expense (121) (24) Payments for dry-docking costs 836 - EBITDA 37,989 23,086 Fleet List The table below describes in detail our fleet development and current employment profile as of June 5th, 2006: Year Current Redelivery Built Deadweight Type Employment Earliest Latest Capesize Manasota 2004 171,061 Capesize $46,000 Sep-06 Nov-06 Alameda 2001 170,662 Capesize $28,000 Feb-07 Apr-07 Shibumi 1984 166,058 Capesize Spot - $20,000 Netadola 1993 149,475 Capesize Spot - $29,250 Panamax Conrad Oldendorff 2002 76,623 Panamax $42,000 Nov-06 Feb-07 Coronado 2000 75,706 Panamax Spot - $16,750 Waikiki 1995 75,473 Panamax Spot - $15,500 Mostoles 1981 75,395 Panamax Baumarine $11,576 Linda Oldendorff 1995 75,100 Panamax $43,250 Jul-06 Oct-06 Sonoma 2001 74,786 Panamax Baumarine $15,905 Catalina 2005 74,432 Panamax $18,100 Sep-06 Oct-06 Ocean Crystal 1999 73,688 Panamax $17,900 Jul-06 Jul-06 Padre 2004 73,601 Panamax $17,800 Jul-06 Jul-06 Toro ** 1995 73,034 Panamax Baumarine $15,739 Xanadu 1999 72,270 Panamax $35,000 Jun-06 Sep-06 La Jolla 1997 72,126 Panamax Spot - $17,500 Lacerta ** 1994 71,862 Panamax Baumarine $15,646 Panormos ** 1995 71,747 Panamax Baumarine $16,237 Paragon 1995 71,259 Panamax $30,000 Aug-06 Oct-06 Iguana 1996 70,349 Panamax $16,500 Jul-06 Jul-06 Daytona ** 1989 69,703 Panamax Baumarine $13,683 Lanikai ** 1988 68,676 Panamax Baumarine $13,881 Tonga ** 1984 66,798 Panamax Baumarine $11,016 Flecha 1982 65,081 Panamax Baumarine $11,571 Striggla ** 1982 64,747 Panamax Baumarine $12,037 Maganari*** 2001 75,941 Panamax $29,000 Feb-07 May-07 $18,400 Feb-08 Jul-08 Handymax Alona 2002 48,640 Handymax $19,900 Sep-06 Nov-06 Matira 1994 45,863 Handymax $15,800 Sep-06 Nov-06 Hille Oldendorff**** 2005 55,566 Handymax $20,020 Jan-07 May-07 DRYSHIPS FLEET 2,395,722 * Where the Redelivery column is left blank it signifies that the vessel is trading in the spot market. For those vessels where rates are quoted, the Company has calculated the estimated rates under current specific contracted voyages. The Company gives no guarantee that these rates are correct, or that the rates are sustainable beyond the duration of the current voyage. The quoted rates are not indications of future earnings and the Company gives no assurance or guarantee of future rates after the current voyage. ** Indicates vessels that are trading in the Baumarine Pool. Rates quoted refer to the vessels' earnings as last reported, usually the previous month's earnings. *** Maganari has been fixed on a direct continuation at $18,400 per day for 12 months. Earliest and latest redelivery dates are February 2007 and May 2007 respectively. **** Hille Oldendorff is employed under a bareboat charter. Forward-Looking Statement Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management's examination of historical operating trends, data contained in our records and other data available from third parties. Although DryShips Inc. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, the Company cannot assure you that it will achieve or accomplish these expectations, beliefs or projections. Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charterhire rates and vessel values, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in the Company's operating expenses, including bunker prices, dry-docking and insurance costs, or actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists. Risks and uncertainties are further described in reports filed by DryShips Inc. with the U.S. Securities and Exchange Commission. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. DryShips Inc. --------------------------------- (Registrant) Dated: June 29, 2006 By: /s/ Christopher J. Thomas ---------------------------------- Christopher J. Thomas Chief Financial Officer SK 23113 0002 681816 v4