Back to GetFilings.com



Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

(Mark One)
x   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the period ended June 30, 2004

OR

o   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from                     to                    

Commission File No. 001-08430

McDERMOTT INTERNATIONAL, INC.


(Exact name of registrant as specified in its charter)
     
REPUBLIC OF PANAMA   72-0593134

 
(State or Other Jurisdiction of   (I.R.S. Employer Identification No.)
Incorporation or Organization)    
     
1450 Poydras Street, New Orleans, Louisiana   70112-6050

 
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s Telephone Number, Including Area Code (504) 587-5400

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days. Yes [ ü ] No [    ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes [ ü ] No [    ]

The number of shares of the registrant’s common stock outstanding at July 30, 2004 was 66,762,938.

 


McDERMOTT INTERNATIONAL, INC.

INDEX — FORM 10 - Q

         
    PAGE
       
    3  
    4  
    6  
    7  
    8  
    9  
    28  
    42  
    42  
       
    43  
    43  
    43  
    44  
    45  
 Key Executive Retention Program - Bruce W. Wilkinson
 Key Executive Retention Program - Francis S. Kalman
 Key Executive Retention Program - John T. Nesser
 Key Executive Retention Program - Robert A. Deason
 Change in Control Agreement - John A. Fecs
 Rule 13a-14/15d-14a certification by CEO
 Rule 13a-14a/15d-14a certification by CFO
 Section 1350 certification by CEO
 Section 1350 certification by CFO

2


Table of Contents

PART I

McDERMOTT INTERNATIONAL, INC.

FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

3


Table of Contents

McDERMOTT INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

ASSETS

                 
    June 30,   December 31,
    2004
  2003
    (Unaudited)        
    (In thousands)
Current Assets:
               
Cash and cash equivalents
  $ 134,694     $ 174,790  
Restricted cash and cash equivalents
    168,308       180,480  
Accounts receivable - trade, net
    214,234       195,073  
Accounts receivable from The Babcock & Wilcox Company
    5,017       6,192  
Accounts and notes receivable - unconsolidated affiliates
    10,292       14,024  
Accounts receivable - other
    28,613       38,296  
Contracts in progress
    78,480       69,485  
Deferred income taxes
    3,440       4,168  
Other current assets
    20,506       16,019  
 
   
 
     
 
 
Total Current Assets
    663,584       698,527  
 
   
 
     
 
 
Property, Plant and Equipment
    1,202,712       1,244,222  
Less accumulated depreciation
    854,535       880,460  
 
   
 
     
 
 
Net Property, Plant and Equipment
    348,177       363,762  
 
   
 
     
 
 
Investments
    42,820       42,800  
 
   
 
     
 
 
Goodwill
    12,926       12,926  
 
   
 
     
 
 
Prepaid Pension Costs
    18,573       18,722  
 
   
 
     
 
 
Other Assets
    160,156       112,137  
 
   
 
     
 
 
TOTAL
  $ 1,246,236     $ 1,248,874  
 
   
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

4


Table of Contents

LIABILITIES AND STOCKHOLDERS’ DEFICIT

                 
    June 30,   December 31,
    2004
  2003
    (Unaudited)        
    (In thousands)
Current Liabilities:
               
Notes payable and current maturities of long-term debt
  $ 11,988     $ 37,217  
Accounts payable
    164,430       146,665  
Accounts payable to The Babcock & Wilcox Company
    36,507       42,137  
Accrued employee benefits
    66,812       69,923  
Accrued liabilities - other
    178,607       166,129  
Accrued contract costs
    49,418       69,928  
Advance billings on contracts
    160,966       176,105  
U.S. and foreign income taxes payable
    28,474       14,727  
 
   
 
     
 
 
Total Current Liabilities
    697,202       722,831  
 
   
 
     
 
 
Long-Term Debt
    268,096       279,682  
 
   
 
     
 
 
Accumulated Postretirement Benefit Obligation
    26,388       26,861  
 
   
 
     
 
 
Self-Insurance
    74,197       60,737  
 
   
 
     
 
 
Pension Liability
    334,938       311,393  
 
   
 
     
 
 
Accrued Cost of The Babcock & Wilcox Company Bankruptcy Settlement
    102,888       100,916  
 
   
 
     
 
 
Other Liabilities
    103,711       109,631  
 
   
 
     
 
 
Commitments and Contingencies.
               
Stockholders’ Deficit:
               
Common stock, par value $1.00 per share, authorized 150,000,000 shares; issued 68,993,119 at June 30, 2004 and 68,129,390 at December 31, 2003
    68,993       68,129  
Capital in excess of par value
    1,110,464       1,105,828  
Accumulated deficit
    (1,121,629 )     (1,122,547 )
Treasury stock at cost, 2,354,069 shares at June 30, 2004 and 2,061,407 at December 31, 2003
    (65,332 )     (62,792 )
Accumulated other comprehensive loss
    (353,680 )     (351,795 )
 
   
 
     
 
 
Total Stockholders’ Deficit
    (361,184 )     (363,177 )
 
   
 
     
 
 
TOTAL
  $ 1,246,236     $ 1,248,874  
 
   
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

5


Table of Contents

McDERMOTT INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004
  2003
  2004
  2003
            (Unaudited)        
    (In thousands, except per share amounts)
Revenues
  $ 499,817     $ 595,475     $ 999,151     $ 1,108,212  
 
   
 
     
 
     
 
     
 
 
Costs and Expenses:
                               
Cost of operations
    426,804       578,578       892,372       1,044,085  
Selling, general and administrative expenses
    45,526       36,052       89,118       77,235  
 
   
 
     
 
     
 
     
 
 
 
    472,330       614,630       981,490       1,121,320  
 
   
 
     
 
     
 
     
 
 
Equity in Income of Investees
    8,197       5,237       15,940       13,125  
 
   
 
     
 
     
 
     
 
 
Operating Income (Loss)
    35,684       (13,918 )     33,601       17  
 
   
 
     
 
     
 
     
 
 
Other Income (Expense):
                               
Interest income
    872       909       1,820       1,889  
Interest expense
    (8,213 )     (4,171 )     (16,684 )     (7,830 )
Increase in estimated cost of The Babcock & Wilcox Company bankruptcy settlement
    (4,383 )     (39,395 )     (1,972 )     (15,324 )
Other-net
    912       652       2,115       1,987  
 
   
 
     
 
     
 
     
 
 
 
    (10,812 )     (42,005 )     (14,721 )     (19,278 )
 
   
 
     
 
     
 
     
 
 
Income (Loss) from Continuing Operations before Provision for Income Taxes and Cumulative Effect of Accounting Change
    24,872       (55,923 )     18,880       (19,261 )
Provision for Income Taxes
    13,087       4,624       17,962       11,661  
 
   
 
     
 
     
 
     
 
 
Income (Loss) from Continuing Operations before Cumulative Effect of Accounting Change
    11,785       (60,547 )     918       (30,922 )
Income from Discontinued Operations
          695             2,906  
 
   
 
     
 
     
 
     
 
 
Income (Loss) before Cumulative Effect of Accounting Change
    11,785       (59,852 )     918       (28,016 )
Cumulative Effect of Accounting Change
                      3,710  
 
   
 
     
 
     
 
     
 
 
Net Income (Loss)
  $ 11,785     $ (59,852 )   $ 918     $ (24,306 )
 
   
 
     
 
     
 
     
 
 
Earnings (Loss) per Common Share:
                               
Basic
                               
Income (Loss) from Continuing Operations before Cumulative Effect of Accounting Change
  $ 0.18     $ (0.95 )   $ 0.01     $ (0.49 )
Income from Discontinued Operations
  $     $ 0.01     $     $ 0.05  
Cumulative Effect of Accounting Change
  $     $     $     $ 0.06  
Net Income (Loss)
  $ 0.18     $ (0.94 )   $ 0.01     $ (0.38 )
Diluted
                               
Income (Loss) from Continuing Operations before Cumulative Effect of Accounting Change
  $ 0.17     $ (0.95 )   $ 0.01     $ (0.49 )
Income from Discontinued Operations
  $     $ 0.01     $     $ 0.05  
Cumulative Effect of Accounting Change
  $     $     $     $ 0.06  
Net Income (Loss)
  $ 0.17     $ (0.94 )   $ 0.01     $ (0.38 )
 
   
 
     
 
     
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

6


Table of Contents

McDERMOTT INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004
  2003
  2004
  2003
            (Unaudited)        
            (In thousands)        
Net Income (Loss)
  $ 11,785     $ (59,852 )   $ 918     $ (24,306 )
Other Comprehensive Income (Loss):
                               
Currency translation adjustments:
                               
Foreign currency translation adjustments
    (26 )     952       (26 )     1,258  
Unrealized gains (losses) on derivative financial instruments:
                               
Unrealized gains (losses) on derivative financial instruments
    508       355       (2,150 )     577  
Reclassification adjustment for losses (gains) included in net income (loss)
    (136 )     (399 )     300       (401 )
Unrealized gains (losses) on investments:
                               
Unrealized gains (losses) arising during the period
    9       (62 )     (8 )     (191 )
Reclassification adjustment for gains included in net income (loss)
          (31 )     (1 )     (399 )
 
   
 
     
 
     
 
     
 
 
Other Comprehensive Income (Loss)
    355       815       (1,885 )     844  
 
   
 
     
 
     
 
     
 
 
Comprehensive Income (Loss)
  $ 12,140     $ (59,037 )   $ (967 )   $ (23,462 )
 
   
 
     
 
     
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

7


Table of Contents

McDERMOTT INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 
    Six Months Ended
    June 30,
    2004
  2003
    (Unaudited)
    (In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net Income (Loss)
  $ 918     $ (24,306 )
 
   
 
     
 
 
Adjustments to reconcile net income (loss) to net cash used in operating activities:
               
Depreciation and amortization
    19,426       21,177  
Income or loss of investees, less dividends
    (6,689 )     (310 )
Gain on asset disposals and impairments - net
    (2,953 )     (2,089 )
Benefit from deferred taxes
    (7,996 )     (2,233 )
Increase in estimated cost of The Babcock & Wilcox Company bankruptcy settlement
    1,972       15,324  
Cumulative effect of accounting change
          (3,710 )
Other
    1,200       3,293  
Changes in assets and liabilities, net of effects of acquisitions and divestitures:
               
Accounts receivable
    (4,633 )     (8,049 )
Net contracts in progress and advance billings
    (24,102 )     (31,781 )
Accounts payable
    12,130       7,401  
Accrued and other current liabilities
    (7,332 )     (49,576 )
Income taxes
    13,748       (11,840 )
Other, net
    (9,326 )     33,172  
 
   
 
     
 
 
NET CASH USED IN OPERATING ACTIVITIES
    (13,637 )     (53,527 )
 
   
 
     
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
(Increase) decrease in restricted cash and cash equivalents
    12,172       (12,312 )
Purchases of property, plant and equipment
    (8,111 )     (20,727 )
Purchases of available-for-sale securities
    (34,965 )     (232,364 )
Sales of available-for-sale securities
    5,140       131,241  
Maturities of available-for-sale securities
    30,025       227,493  
Proceeds from asset disposals
    6,601       2,377  
Other
    (1 )     (399 )
 
   
 
     
 
 
NET CASH PROVIDED BY INVESTING ACTIVITIES
    10,861       95,309  
 
   
 
     
 
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Payment of long-term debt
          (9,500 )
Decrease in short-term borrowing
    (36,750 )     (39,875 )
Issuance of common stock
    281       271  
Other
    (857 )     2,140  
 
   
 
     
 
 
NET CASH USED IN FINANCING ACTIVITIES
    (37,326 )     (46,964 )
 
   
 
     
 
 
EFFECTS OF EXCHANGE RATE CHANGES ON CASH
    6       (6 )
NET DECREASE IN CASH AND CASH EQUIVALENTS
    (40,096 )     (5,188 )
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
    174,790       129,517  
 
   
 
     
 
 
CASH AND CASH EQUIVALENTS AT END OF PERIOD
  $ 134,694     $ 124,329  
 
   
 
     
 
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
               
Cash paid during the period for:
               
Interest (net of amount capitalized)
  $ 16,939     $ 7,725  
Income taxes - - net
  $ 24,428     $ 3,124  
 
   
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

8


Table of Contents

McDERMOTT INTERNATIONAL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2004
(UNAUDITED)

NOTE 1 – BASIS OF PRESENTATION

     We have presented our condensed consolidated financial statements in U.S. Dollars in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and GAAP footnotes required for complete financial statements. We have included all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation. These condensed consolidated financial statements include the accounts of McDermott International, Inc. and its subsidiaries and controlled joint ventures. We use the equity method to account for investments in joint ventures and other entities we do not control, but over which we have significant influence. We have eliminated all significant intercompany transactions and accounts. We have reclassified certain amounts previously reported to conform with the presentation at and for the three- and six-month periods ended June 30, 2004. We present the notes to our condensed consolidated financial statements on the basis of continuing operations, unless otherwise stated.

     McDermott International, Inc., a Panamanian corporation (“MII”), is the parent company of the McDermott group of companies, which includes:

    J. Ray McDermott, S.A., a Panamanian subsidiary of MII (“JRM”), and its consolidated subsidiaries;
 
    McDermott Incorporated, a Delaware subsidiary of MII (“MI”), and its consolidated subsidiaries;
 
    Babcock & Wilcox Investment Company, a Delaware subsidiary of MI (“BWICO”);
 
    BWX Technologies, Inc., a Delaware subsidiary of BWICO (“BWXT”), and its consolidated subsidiaries; and
 
    The Babcock & Wilcox Company, an unconsolidated Delaware subsidiary of BWICO (“B&W”), and its consolidated subsidiaries.

     Operating results for the three and six months ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and footnotes thereto included in our annual report on Form 10-K for the year ended December 31, 2003.

     On February 22, 2000, B&W and certain of its subsidiaries (collectively, the “Debtors”) filed a voluntary petition in the U.S. Bankruptcy Court for the Eastern District of Louisiana in New Orleans (the “Bankruptcy Court”) to reorganize under Chapter 11 of the U.S. Bankruptcy Code (“Chapter 11”). B&W and these subsidiaries took this action as a means to determine and comprehensively resolve their asbestos liability. B&W’s operations have been subject to the jurisdiction of the Bankruptcy Court since February 22, 2000 and, as a result, our access to cash flows of B&W and its subsidiaries is restricted.

     Due to the bankruptcy filing, we stopped consolidating the results of operations of B&W and its subsidiaries in our condensed consolidated financial statements, and we began presenting our investment in B&W on the cost method. During the year ended December 31, 2002, due to increased uncertainty with respect to the amounts, means and timing of the ultimate settlement of asbestos claims and the recovery of our investment in B&W, we wrote off our net investment in B&W. On December 19, 2002, drafts of a joint plan of reorganization and settlement agreement, together with a draft of a related disclosure statement, were filed in the Chapter 11 proceedings, and we determined that a liability related to the proposed settlement was probable and that the value was reasonably estimable. Accordingly, we established an estimate for the cost of the settlement of the B&W bankruptcy proceedings. We revalue this estimate on a quarterly basis to reflect

9


Table of Contents

current conditions. For the six months ended June 30, 2004 and 2003, the revaluation of the estimated cost of the settlement resulted in an aggregate increase in the provision of $1.3 million and $16.4 million, respectively, primarily due to increases in our stock price. The increase in the provision includes tax benefits (expense) of $0.7 million and ($1.1) million for the six months ended June 30, 2004 and 2003, respectively. As of June 30, 2004, our estimate for the cost of the settlement is $129.3 million. See Note 9.

     At a special meeting of our shareholders on December 17, 2003, our shareholders voted on and approved a resolution relating to a proposed settlement agreement that would resolve the B&W Chapter 11 proceedings. The shareholders’ approval of the resolution is conditioned on the subsequent approval of the proposed settlement by MII’s Board of Directors (the “Board”). We would become bound to the settlement agreement only when the plan of reorganization becomes effective, and the plan of reorganization cannot become effective without the approval of the Board within 30 days prior to the effective time of the plan. The Board’s decision will be made after consideration of any developments that might occur prior to the effective date, including any changes in the status of the Fairness in Asbestos Injury Resolution legislation pending in the United States Senate. According to documents filed with the Bankruptcy Court, the asbestos personal injury claimants have voted in favor of the proposed B&W plan of reorganization. See Note 9 for information regarding developments in the B&W Chapter 11 proceedings and a summary of the components of the settlement.

     Effective January 1, 2003, we adopted Statement of Financial Accounting Standards (“SFAS”) No. 143, “Accounting for Asset Retirement Obligations,” and recorded income of approximately $3.7 million as the cumulative effect of an accounting change, which is net of tax expense of $2.2 million. Prior to our adoption of SFAS No. 143, we accrued the estimated cost of remediation activities over the economic life of the related assets, and our accrued liabilities at December 31, 2002 totaled approximately $4.6 million more than the asset retirement obligations measured at January 1, 2003 under the provisions of SFAS No. 143. In addition, as of January 1, 2003, we recorded additions to property, plant and equipment totaling $1.3 million under the provision of SFAS No. 143.

     In January 2003, the Financial Accounting Standards Board (the “FASB”) issued FASB Interpretation No. 46 (“FIN 46”), “Consolidation of Variable Interest Entities,” which addresses consolidation of variable interest entities (“VIEs”) that either do not have sufficient equity investment at risk to permit the entity to finance its activities without additional subordinated financial support, or the equity investors lack an essential characteristic of a controlling financial interest. In December 2003, the FASB revised FIN 46. FIN 46 applies immediately to VIEs created after January 31, 2003, and to VIEs in which an enterprise obtains an interest after that date. For a variable interest in a VIE acquired before February 1, 2003, we adopted FIN 46 as of January 1, 2004, the revised effective date. At the date of adoption of FIN 46, we had no entities that required consolidation as a result of adopting its provisions, as amended.

     In December 2003, the FASB revised SFAS No. 132, “Employers’ Disclosures about Pensions and Other Postretirement Benefits.” It does not change the measurement or recognition of pension and other postretirement benefit plans. It requires additional disclosures to those in the original SFAS No. 132 about the assets, obligations, cash flows and net periodic benefit cost of defined benefit pension plans and other defined benefit postretirement plans. It also requires disclosure of the components of net periodic benefit cost in interim financial statements. See Note 4 for the required interim financial statement disclosures. See also Note 6 to the consolidated financial statements included in our annual report on Form 10-K for the year ended December 31, 2003, for additional disclosures about our pension plans and postretirement benefits.

     In January 2004, the FASB issued a staff position in response to certain accounting issues raised by the enactment of the Medicare Prescription Drug, Improvement and Modernization Act of 2003 on December 8, 2003. With regard to our financial reporting, the most significant issue concerns how and when to account for the federal subsidy to plan sponsors provided for in that Act. The staff position allows a company to defer recognizing the impact of the new legislation in its accounting for postretirement health benefits. If elected, the deferral is effective until authoritative guidance on the accounting for the federal subsidy is issued or until certain significant events occur, such as a plan amendment. We made this deferral election. In May 2004, the FASB issued Staff Position No. FAS 106-2, “Accounting and Disclosure Requirements related to

10


Table of Contents

the Medicare Prescription Drug, Improvement and Modernization Act of 2003” which provides authoritative guidance on accounting for the effects of the new Medicare prescription drug legislation. We must adopt this staff position as of July 1, 2004 and are currently reviewing its impact, which we believe will be immaterial.

NOTE 2 – STOCK-BASED COMPENSATION

     We have several stock-based employee compensation plans. We account for those plans using the intrinsic value method under Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB 25”), and related interpretations. Under APB 25, if the exercise price of the employee stock option equals or exceeds the fair value of the underlying stock on the measurement date, no compensation expense is recognized. If the measurement date is later than the date of grant, compensation expense is recorded to the measurement date based on the quoted market price of the underlying stock at the end of each reporting period.

     The following table illustrates the effect on net income (loss) and earnings (loss) per share if we had applied the fair value recognition provisions of SFAS No. 123 to stock-based employee compensation.

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004
  2003
  2004
  2003
            (Unaudited)        
    (In thousands, except per share data)
Net income (loss), as reported
  $ 11,785     $ (59,852 )   $ 918     $ (24,306 )
Add back: stock-based compensation cost included in net income (loss), net of related tax effects
    985       634       681       1,355  
Deduct: total stock-based compensation cost determined under fair-value-based method, net of related tax effects
    (1,839 )     (2,034 )     (3,418 )     (4,311 )
 
   
 
     
 
     
 
     
 
 
Pro forma net income (loss)
  $ 10,931     $ (61,252 )   $ (1,819 )   $ (27,262 )
 
   
 
     
 
     
 
     
 
 
Earnings (loss) per share:
                               
Basic, as reported
  $ 0.18     $ (0.94 )   $ 0.01     $ (0.38 )
Basic, pro forma
  $ 0.17     $ (0.96 )   $ (0.03 )   $ (0.43 )
Diluted, as reported
  $ 0.17     $ (0.94 )   $ 0.01     $ (0.38 )
Diluted, pro forma
  $ 0.16     $ (0.96 )   $ (0.03 )   $ (0.43 )

NOTE 3 – DISCONTINUED OPERATIONS

     On August 29, 2003, we completed the sale of Menck GmbH (“Menck”), a component of our Marine Construction Services segment. We received cash of $17.3 million and recorded a gain on sale of $1.0 million in the year ended December 31, 2003. We reported the gain on sale and results of operations for Menck in discontinued operations. Accordingly, for the three and six months ended June 30, 2003, we reported the results of operations of Menck in discontinued operations. Condensed financial information for our operations reported in discontinued operations follows:

                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2003
  2003
    (Unaudited)
    (In thousands)
Revenues
  $ 5,849     $ 16,591  
Income before Provision for Income Taxes
  $ 869     $ 3,350  

11


Table of Contents

NOTE 4 – PENSION PLANS AND POSTRETIREMENT BENEFITS

     Components of net periodic benefit cost are as follows:

                                                                 
            Pension Benefits                   Other Benefits        
    Three Months Ended   Six Months Ended   Three Months Ended   Six Months Ended
    June 30,   June 30,   June 30,   June 30,
    2004
  2003
  2004
  2003
  2004
  2003
  2004
  2003
    (Unaudited)
    (In thousands)
Service cost
  $ 6,931     $ 5,835     $ 13,861     $ 13,586     $     $     $     $  
Interest cost
    29,415