Operating Results
The following table highlights certain financial information for Teekay LNG’s two segments: the Liquefied Gas Segment and the Conventional Tanker Segment (please refer to the “Teekay LNG’s Fleet” section of this release below and
Appendices C
through
E
for further details).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
September 30, 2017
|
September 30, 2016
|
|
(in thousands of U.S. Dollars)
|
(unaudited)
|
(unaudited)
|
|
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
|
GAAP FINANCIAL COMPARISON
|
|
|
|
|
|
|
|
Voyage revenues
|
92,700
|
|
11,585
|
|
104,285
|
|
87,260
|
|
13,398
|
|
100,658
|
|
|
Income (loss) from vessel operations
|
44,902
|
|
(34,580)
|
10,322
|
|
48,009
|
|
2,625
|
|
50,634
|
|
|
Equity income
|
1,417
|
|
—
|
|
1,417
|
|
13,514
|
|
—
|
|
13,514
|
|
|
NON-GAAP FINANCIAL COMPARISON
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CFVO from consolidated vessels
(i)
|
68,448
|
|
6,188
|
|
74,636
|
|
72,446
|
|
7,061
|
|
79,507
|
|
|
CFVO from equity-accounted vessels
(i)
|
32,618
|
|
—
|
|
32,618
|
|
36,466
|
|
—
|
|
36,466
|
|
|
Total CFVO
(i)
|
101,066
|
|
6,188
|
|
107,254
|
|
108,912
|
|
7,061
|
|
115,973
|
|
|
|
|
|
(i)
|
These are non-GAAP financial measures. Please refer to “Definitions and Non-GAAP Financial Measures” and the Appendices to this release for definitions of these terms and reconciliations of these non-GAAP financial measures as used in this release to the most directly comparable financial measures under GAAP.
|
Liquefied Gas Segment
Income from vessel operations and cash flow from vessel operations from consolidated vessels for the three months ended September 30, 2017, compared to the same quarter of the prior year, was impacted primarily by lower revenues from the Partnership's six LPG carriers on charter to Skaugen as a result of uncollected hire. These decreases were partially offset by the delivery of two MEGI LNG carrier newbuildings, the
Oak Spirit
and the
Torben Spirit,
which commenced their respective charter contracts in August 2016 and March 2017.
Equity income and cash flow from vessel operations from equity-accounted vessels for the three months ended September 30, 2017, compared to the same quarter of the prior year, was impacted primarily by lower spot rates earned in 2017 on certain vessels in the Exmar LPG Joint Venture. This decrease was partially offset by deliveries of three mid-size LPG carriers in the Exmar LPG Joint Venture between November 2016 and July 2017. Equity income was also impacted by a decrease in net unrealized gains on designated and non-designated derivative instruments during the three months ended September 30, 2017, compared to the same period of the prior year.
Conventional Tanker Segment
Income (loss) from vessel operations and cash flow from vessel operations for the three months ended September 30, 2017, compared to the same quarter of the prior year, were impacted by the sale of the
Asian Spirit
in the first quarter of 2017. Income (loss) from vessel operations for the three months ended September 30, 2017 was also impacted by $
38.0 million
of write-downs related to the
African Spirit, Teide Spirit
and
Toledo Spirit
.
Teekay LNG's Fleet
The following table summarizes the Partnership’s fleet as of November 1, 2017:
|
|
|
|
|
|
|
|
|
Number of Vessels
|
|
|
Owned and In-Chartered Vessels
(i)
|
Newbuildings
|
Total
|
|
LNG Carrier Fleet
|
35
(ii)
|
15
(ii)
|
50
|
|
LPG/Multigas Carrier Fleet
|
27
(iii)
|
3
(iv)
|
30
|
|
Conventional Tanker Fleet
|
5
(v)
|
—
|
5
|
|
Total
|
67
|
18
|
85
|
|
|
|
|
(i)
|
Owned vessels includes vessels accounted for under capital leases.
|
|
|
|
|
(ii)
|
The Partnership’s ownership interests in these vessels range from 20 percent to 100 percent.
|
|
|
|
|
(iii)
|
The Partnership’s ownership interests in these vessels range from 50 percent to 99 percent.
|
|
|
|
|
(iv)
|
The Partnership’s interest in these vessels is 50 percent.
|
|
|
|
|
(v)
|
One of the Partnership's conventional tankers is held for sale.
|
Liquidity
In October 2017, the Partnership completed a public offering of $170 million of its 8.5-percent Series B Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units (
Series B Preferred Units
), including $20 million sold pursuant to the exercise of the underwriter's over-allotment option, raising net proceeds of approximately $164 million. The Partnership intends to use the net proceeds for general partnership purposes, which may include funding installment payments on newbuilding deliveries and debt repayments.
As of September 30, 2017, the Partnership had total liquidity of $251.0 million (comprised of $161.0 million in cash and cash equivalents and $90.0 million in undrawn credit facilities). Giving pro-forma effect to the issuance of the Series B Preferred Units completed in October 2017, the Partnership's total liquidity as at September 30, 2017 would have been approximately $415 million.
Conference Call
The Partnership plans to host a conference call on Thursday, November 9, 2017 at 11:00 a.m. (ET) to discuss the results for the
third quarter
of
2017
. All unitholders and interested parties are invited to listen to the live conference call by choosing from the following options:
|
|
|
|
▪
|
By dialing (800) 239-9838 or (416) 640-5942, if outside North America, and quoting conference ID code 4124786.
|
|
|
|
|
▪
|
By accessing the webcast, which will be available on Teekay LNG’s website at
www.teekay.com
(the archive will remain on the website for a period of one year).
|
An accompanying Third Quarter 2017 Earnings Presentation will also be available at
www.teekay.com
in advance of the conference call start time.
About Teekay LNG Partners L.P.
Teekay LNG Partners is one of the world's largest independent owners and operators of LNG carriers, providing LNG, LPG and crude oil marine transportation services primarily under long-term, fee-based charter contracts through its interests in 50 LNG carriers (including 15 newbuildings), 30 LPG/Multigas carriers (including three newbuildings) and five conventional tankers. The Partnership's interests in these vessels range from 20 to 100 percent. In addition, the Partnership owns a 30 percent interest in a regasification facility, which is currently under construction. Teekay LNG Partners L.P. is a publicly-traded master limited partnership (
MLP
) formed by Teekay Corporation (NYSE: TK) as part of its strategy to expand its operations in the LNG and LPG shipping sectors.
Teekay LNG Partners’ common units and preferred units trade on the New York Stock Exchange under the symbol “TGP”, "TGP PR A" and "TGP PR B", respectively.
For Investor Relations
enquiries contact:
Ryan Hamilton
Tel: +1 (604) 609-2963
Website:
www.teekay.com
Definitions and Non-GAAP Financial Measures
This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the U.S. Securities and Exchange Commission. These non-GAAP financial measures, which include Cash Flow from Vessel Operations, Adjusted Net Income, and Distributable Cash Flow, are intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings, and may not be comparable to similar measures presented by other companies. The Partnership believes that certain investors use this information to evaluate the Partnership’s financial performance, as does management.
Non-GAAP Financial Measures
Cash Flow from Vessel Operations
(
CFVO
) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, losses on the sale of vessels and adjustments for direct financing leases to a cash basis, but includes realized gains or losses on a derivative charter contract.
CFVO from Consolidated Vessels
represents CFVO from vessels that are consolidated on the Partnership’s financial statements.
CFVO from Equity-Accounted Vessels
represents the Partnership’s proportionate share of CFVO from its equity-accounted vessels. The Partnership does not control its equity-accounted vessels and as a result, the Partnership does not have the unilateral ability to determine whether the cash generated by its equity-accounted vessels is retained within the entities in which the Partnership holds the equity-accounted investments or distributed to the Partnership and other owners. In addition, the Partnership does not control the timing of such distributions to the Partnership and other owners. Consequently, readers are cautioned when using total CFVO as a liquidity measure as the amount contributed from
CFVO from Equity-Accounted Vessels
may not be available to the Partnership in the periods such CFVO is generated by its equity-accounted vessels. CFVO is a non-GAAP financial measure used by certain investors and management to measure the operational financial performance of companies. Please refer to
Appendices D
and
E
of this release for reconciliations of these non-GAAP financial measures to income from vessel operations and income from vessel operations of equity-accounted vessels, respectively, the most directly comparable GAAP measures reflected in the Partnership’s consolidated financial statements.
Adjusted Net Income Attributable to the Partners and Preferred Unitholders
excludes items of income or loss from GAAP net (loss) income that are typically excluded by securities analysts in their published estimates of the Partnership’s financial results. The Partnership believes that certain investors use this information to evaluate the Partnership’s financial performance, as does management. Please refer to
Appendix A
of this release for a reconciliation of this non-GAAP financial measure to net (loss) income, and refer to footnote (2) of the statement of (loss) income for a reconciliation of adjusted equity income to equity income (loss), the most directly comparable GAAP measure reflected in the Partnership’s consolidated financial statements.
Distributable Cash Flow
(
DCF
) represents GAAP net (loss) income adjusted for depreciation and amortization expense, deferred income tax and other non-cash items, estimated maintenance capital expenditures, unrealized gains and losses from non-designated derivative instruments, ineffectiveness for derivative instruments designated as hedges for accounting purposes, distributions relating to equity financing of newbuilding installments, adjustments for direct financing leases to a cash basis and foreign exchange related items, including the Partnership's proportionate share of such items in equity-accounted for investments. Maintenance capital expenditures represent those capital expenditures required to maintain over the long-term the operating capacity of, or the revenue generated by, the Partnership's capital assets. DCF is a quantitative standard used in the publicly-traded partnership investment community and by management to assist in evaluating financial performance. Please refer to
Appendix B
of this release for a reconciliation of this non-GAAP financial measure to net (loss) income, the most directly comparable GAAP measure reflected in the Partnership’s consolidated financial statements.
Teekay LNG Partners L.P.
Consolidated Statements of (Loss) Income
(in thousands of U.S. Dollars, except units outstanding)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
|
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|
2017
|
2017
|
2016
|
2017
|
2016
|
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|
Voyage revenues
|
104,285
|
|
100,904
|
|
100,658
|
|
306,369
|
|
295,670
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses
|
(1,466
|
)
|
(996
|
)
|
(355
|
)
|
(3,899
|
)
|
(1,354
|
)
|
|
Vessel operating expenses
|
(26,724
|
)
|
(26,001
|
)
|
(22,055
|
)
|
(76,113
|
)
|
(66,320
|
)
|
|
Depreciation and amortization
|
(24,980
|
)
|
(26,794
|
)
|
(24,041
|
)
|
(77,894
|
)
|
(70,521
|
)
|
|
General and administrative expenses
|
(2,793
|
)
|
(4,642
|
)
|
(3,573
|
)
|
(11,592
|
)
|
(14,865
|
)
|
|
Write-down and loss on sales of vessels
(1)
|
(38,000
|
)
|
(12,600
|
)
|
—
|
|
(50,600
|
)
|
(27,439
|
)
|
|
Income from vessel operations
|
10,322
|
|
29,871
|
|
50,634
|
|
86,271
|
|
115,171
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity income (loss)
(2)
|
1,417
|
|
(507
|
)
|
13,514
|
|
6,797
|
|
52,579
|
|
|
Interest expense
|
(20,091
|
)
|
(20,525
|
)
|
(15,644
|
)
|
(57,604
|
)
|
(42,910
|
)
|
|
Interest income
|
602
|
|
579
|
|
653
|
|
2,035
|
|
1,800
|
|
|
Realized and unrealized (loss) gain on
non-designated derivative instruments
(3)
|
(2,178
|
)
|
(7,384
|
)
|
5,004
|
|
(8,375
|
)
|
(50,406
|
)
|
|
Foreign currency exchange (loss) gain
(4)
|
(5,104
|
)
|
(15,825
|
)
|
504
|
|
(24,497
|
)
|
(10,139
|
)
|
|
Other income
|
356
|
|
390
|
|
397
|
|
1,137
|
|
1,223
|
|
|
Net (loss) income before tax expense
|
(14,676
|
)
|
(13,401
|
)
|
55,062
|
|
5,764
|
|
67,318
|
|
|
Income tax expense
|
(750
|
)
|
(236
|
)
|
(209
|
)
|
(1,143
|
)
|
(722
|
)
|
|
Net (loss) income
|
(15,426
|
)
|
(13,637
|
)
|
54,853
|
|
4,621
|
|
66,596
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest in net (loss) income
|
3,470
|
|
2,436
|
|
4,746
|
|
10,533
|
|
10,556
|
|
|
Preferred unitholders' interest in net (loss) income
|
2,813
|
|
2,813
|
|
—
|
|
8,438
|
|
—
|
|
|
General Partner's interest in net (loss) income
|
(434
|
)
|
(378
|
)
|
1,002
|
|
(287
|
)
|
1,121
|
|
|
Limited partners’ interest in net (loss) income
|
(21,275
|
)
|
(18,508
|
)
|
49,105
|
|
(14,063
|
)
|
54,919
|
|
|
Weighted-average number of common
units outstanding:
|
|
|
|
|
|
|
|
|
|
• Basic
|
79,626,819
|
|
79,626,819
|
|
79,571,820
|
|
79,614,731
|
|
79,567,188
|
|
|
• Diluted
|
79,626,819
|
|
79,626,819
|
|
79,697,417
|
|
79,773,745
|
|
79,659,822
|
|
|
Total number of common units
outstanding at end of period
|
79,626,819
|
|
79,626,819
|
|
79,571,820
|
|
79,626,819
|
|
79,571,820
|
|
|
|
|
|
(1)
|
The write-down and loss on sales of vessels for the three and nine months ended September 30, 2017 includes impairment charges on the
African Spirit, Teide Spirit
and
Toledo Spirit Suezmax
tankers. The charterer for the
African Spirit
notified the Partnership in August 2017 that it would redeliver the vessel to the Partnership upon its charter contract ending in November 2017, which resulted in a write-down of the vessel to its estimated market value. The charterer for the
Teide Spirit
and
Toledo Spirit,
who is also the owner of these vessels, has the option to cancel the charter contracts 13 years following commencement of the respective charter contracts. In October 2017, the charterer notified the Partnership that it is marketing the
Teide Spirit f
or sale and, upon sale of the vessel, it will concurrently terminate its existing charter contract with the Partnership. The charterer’s cancellation option for the
Toledo Spirit
is first exercisable in August 2018. Given the Partnership's prior experience with this charterer, the Partnership expects it will also cancel the charter contract and sell the
Toledo Spirit
to a third party in 2018. As a result, the Partnership wrote down the
Teide Spirit
and
Toledo Spirit
to their estimated market values. The write-down and loss on sales of vessels for the three months ended June 30, 2017 and nine months ended September 30, 2017 includes the write-down of the
European Spirit Suezmax
tanker to its estimated market value, as the Partnership commenced marketing the vessel for sale upon receiving notification from the charterer in late-June 2017 that it will redeliver the vessel back to the Partnership in August 2017. The write-down and loss on sales of vessels for the nine months ended September 30, 2016 relates to Centrofin Management Inc. exercising its purchase options, under the 12-year charter contracts, to acquire the
Bermuda Spirit
and
Hamilton Spirit
Suezmax tankers.
|
|
|
|
|
(2)
|
The Partnership’s proportionate share of items within equity income (loss) as identified in
Appendix A
of this release is detailed in the table below. By excluding these items from equity income (loss), the Partnership believes the resulting adjusted equity income is a normalized amount that can be used to evaluate the financial performance of the Partnership’s equity-accounted investments. Adjusted equity income is a non-GAAP financial measure.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
|
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|
|
2017
|
2017
|
2016
|
2017
|
2016
|
|
Equity income (loss)
|
1,417
|
|
(507
|
)
|
13,514
|
|
6,797
|
|
52,579
|
|
|
Proportionate share of unrealized (gain) loss on non-designated derivative instruments
|
(1,485
|
)
|
182
|
|
(4,525
|
)
|
(3,087
|
)
|
1,117
|
|
|
Proportionate share of ineffective portion of hedge-accounted interest rate swaps
|
968
|
|
4,109
|
|
(682
|
)
|
4,534
|
|
(8
|
)
|
|
Proportionate share of other items
|
219
|
|
211
|
|
81
|
|
460
|
|
153
|
|
|
Equity income adjusted for items in Appendix A
|
1,119
|
|
3,995
|
|
8,388
|
|
8,704
|
|
53,841
|
|
|
|
|
|
(3)
|
The realized (losses) gains on non-designated derivative instruments relate to the amounts the Partnership actually paid or received to settle non-designated derivative instruments and the unrealized gains (losses) on non-designated derivative instruments relate to the change in fair value of such non-designated derivative instruments, as detailed in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
|
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|
|
2017
|
2017
|
2016
|
2017
|
2016
|
|
Realized (losses) gains relating to:
|
|
|
|
|
|
|
|
|
Interest rate swap agreements
|
(4,528
|
)
|
(4,610
|
)
|
(6,494
|
)
|
(13,813
|
)
|
(19,750
|
)
|
|
Interest rate swaption agreements termination
|
—
|
|
(1,005
|
)
|
—
|
|
(610
|
)
|
—
|
|
|
Toledo Spirit time-charter derivative contract
|
646
|
|
(135
|
)
|
(10
|
)
|
526
|
|
620
|
|
|
|
(3,882
|
)
|
(5,750
|
)
|
(6,504
|
)
|
(13,897
|
)
|
(19,130
|
)
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) relating to:
|
|
|
|
|
|
|
Interest rate swap agreements
|
1,775
|
|
(1,866
|
)
|
8,436
|
|
4,211
|
|
(18,441
|
)
|
|
Interest rate swaption agreements
|
285
|
|
112
|
|
1,992
|
|
427
|
|
(16,765
|
)
|
|
Toledo Spirit time-charter derivative contract
|
(356
|
)
|
120
|
|
1,080
|
|
884
|
|
3,930
|
|
|
|
1,704
|
|
(1,634
|
)
|
11,508
|
|
5,522
|
|
(31,276
|
)
|
|
|
|
|
|
|
|
|
Total realized and unrealized (losses) gains on non-designated derivative instruments
|
(2,178
|
)
|
(7,384
|
)
|
5,004
|
|
(8,375
|
)
|
(50,406
|
)
|
|
|
|
|
(4)
|
For accounting purposes, the Partnership is required to revalue all foreign currency-denominated monetary assets and liabilities based on the prevailing exchange rates at the end of each reporting period. This revaluation does not affect the Partnership’s cash flows or the calculation of distributable cash flow, but results in the recognition of unrealized foreign currency translation gains or losses in the Consolidated Statements of (Loss) Income.
|
Foreign currency exchange (loss) gain includes realized losses relating to the amounts the Partnership paid to settle or terminate the Partnership’s non-designated cross-currency swaps that were entered into as economic hedges in relation to the Partnership’s Norwegian Kroner (
NOK
) denominated unsecured bonds and realized gains on NOK bond repurchases. Foreign currency exchange (loss) gain also includes unrealized gains relating to the change in fair value of such derivative instruments, partially offset by unrealized losses on the revaluation of the NOK bonds as detailed in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
|
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|
|
2017
|
2017
|
2016
|
2017
|
2016
|
|
Realized losses on cross-currency swaps
|
(1,598
|
)
|
(2,084
|
)
|
(2,283
|
)
|
(7,219
|
)
|
(6,903
|
)
|
|
Realized losses on cross-currency swaps termination
|
—
|
|
(25,733
|
)
|
—
|
|
(25,733
|
)
|
34,958
|
|
|
Realized gains on repurchase of NOK bonds
|
—
|
|
25,733
|
|
—
|
|
25,733
|
|
—
|
|
|
Unrealized gains on cross-currency swaps
|
20,523
|
|
34,906
|
|
20,217
|
|
58,128
|
|
—
|
|
|
Unrealized losses on revaluation of NOK bonds
|
(17,906
|
)
|
(36,325
|
)
|
(14,748
|
)
|
(54,837
|
)
|
(31,611
|
)
|
Teekay LNG Partners L.P.
Consolidated Balance Sheets
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
As at September 30,
|
As at June 30,
|
As at December 31,
|
|
|
2017
|
2017
|
2016
|
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|
ASSETS
|
|
|
|
|
Current
|
|
|
|
|
Cash and cash equivalents
|
161,008
|
|
191,110
|
|
126,146
|
|
|
Restricted cash – current
|
21,386
|
|
5,896
|
|
10,145
|
|
|
Accounts receivable
|
22,079
|
|
20,600
|
|
25,224
|
|
|
Prepaid expenses
|
4,345
|
|
3,484
|
|
3,724
|
|
|
Vessels held for sale
|
17,000
|
|
17,000
|
|
20,580
|
|
|
Current portion of derivative assets
|
1,759
|
|
1,354
|
|
531
|
|
|
Current portion of net investments in direct financing leases
|
9,683
|
|
9,487
|
|
150,342
|
|
|
Advances to affiliates
|
9,245
|
|
2,433
|
|
9,739
|
|
|
Total current assets
|
246,505
|
|
251,364
|
|
346,431
|
|
|
|
|
|
|
|
|
|
Restricted cash – long-term
|
71,626
|
|
102,347
|
|
106,882
|
|
|
|
|
|
|
|
|
|
Vessels and equipment
|
|
|
|
|
|
|
At cost, less accumulated depreciation
|
1,316,234
|
|
1,340,138
|
|
1,374,128
|
|
|
Vessels under capital leases, at cost, less accumulated depreciation
|
643,973
|
|
674,771
|
|
484,253
|
|
|
Advances on newbuilding contracts
|
492,800
|
|
388,366
|
|
357,602
|
|
|
Total vessels and equipment
|
2,453,007
|
|
2,403,275
|
|
2,215,983
|
|
|
Investment in and advances to equity-accounted joint ventures
|
1,114,709
|
|
1,074,430
|
|
1,037,726
|
|
|
Net investments in direct financing leases
|
624,122
|
|
624,484
|
|
492,666
|
|
|
Other assets
|
1,440
|
|
3,335
|
|
5,529
|
|
|
Derivative assets
|
9,324
|
|
2,576
|
|
4,692
|
|
|
Intangible assets – net
|
63,293
|
|
65,506
|
|
69,934
|
|
|
Goodwill – liquefied gas segment
|
35,631
|
|
35,631
|
|
35,631
|
|
|
Total assets
|
4,619,657
|
|
4,562,948
|
|
4,315,474
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Accounts payable
|
2,240
|
|
2,884
|
|
5,562
|
|
|
Accrued liabilities
|
38,056
|
|
39,280
|
|
35,881
|
|
|
Unearned revenue
|
20,283
|
|
18,701
|
|
16,998
|
|
|
Current portion of long-term debt
|
516,232
|
|
205,881
|
|
188,511
|
|
|
Current obligations under capital lease
|
108,592
|
|
95,355
|
|
40,353
|
|
|
Current portion of in-process contracts
|
9,050
|
|
10,527
|
|
15,833
|
|
|
Current portion of derivative liabilities
|
69,964
|
|
42,060
|
|
56,800
|
|
|
Advances from affiliates
|
9,864
|
|
11,474
|
|
15,492
|
|
|
Total current liabilities
|
774,281
|
|
426,162
|
|
375,430
|
|
|
Long-term debt
|
1,380,175
|
|
1,618,131
|
|
1,602,715
|
|
|
Long-term obligations under capital lease
|
595,674
|
|
574,484
|
|
352,486
|
|
|
Long-term unearned revenue
|
9,358
|
|
9,682
|
|
10,332
|
|
|
Other long-term liabilities
|
58,432
|
|
59,338
|
|
60,573
|
|
|
In-process contracts
|
2,418
|
|
4,019
|
|
8,233
|
|
|
Derivative liabilities
|
59,312
|
|
102,165
|
|
128,293
|
|
|
Total liabilities
|
2,879,650
|
|
2,793,981
|
|
2,538,062
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Limited partners – common units
|
1,516,634
|
|
1,548,935
|
|
1,563,852
|
|
|
Limited partners – preferred units
|
123,520
|
|
123,520
|
|
123,426
|
|
|
General partner
|
49,690
|
|
50,348
|
|
50,653
|
|
|
Accumulated other comprehensive income
|
1,747
|
|
1,184
|
|
575
|
|
|
Partners' equity
|
1,691,591
|
|
1,723,987
|
|
1,738,506
|
|
|
Non-controlling interest
|
48,416
|
|
44,980
|
|
38,906
|
|
|
Total equity
|
1,740,007
|
|
1,768,967
|
|
1,777,412
|
|
|
Total liabilities and total equity
|
4,619,657
|
|
4,562,948
|
|
4,315,474
|
|
Teekay LNG Partners L.P.
Consolidated Statements of Cash Flows
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
September 30,
|
September 30,
|
|
|
2017
|
2016
|
|
|
(unaudited)
|
(unaudited)
|
|
Cash and cash equivalents provided by (used for)
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
Net income
|
4,621
|
|
66,596
|
|
|
Non-cash items:
|
|
|
|
Unrealized (gain) loss on non-designated derivative instruments
|
(5,522
|
)
|
31,276
|
|
|
Depreciation and amortization
|
77,894
|
|
70,521
|
|
|
Write-down and loss on sales of vessels
|
50,600
|
|
27,439
|
|
|
Unrealized foreign currency exchange gain and other
|
(7,845
|
)
|
(4,476
|
)
|
|
Equity income, net of dividends received of $28,781 (2016 – $32,851)
|
21,984
|
|
(19,728
|
)
|
|
Ineffective portion on qualifying cash flow hedging instruments included in interest expense
|
755
|
|
1,044
|
|
|
Change in operating assets and liabilities
|
1,804
|
|
(15,177
|
)
|
|
Expenditures for dry docking
|
(17,067
|
)
|
(6,574
|
)
|
|
Net operating cash flow
|
127,224
|
|
150,921
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
249,682
|
|
259,922
|
|
|
Debt issuance costs
|
(1,765
|
)
|
(562
|
)
|
|
Scheduled repayments of long-term debt
|
(136,582
|
)
|
(141,505
|
)
|
|
Prepayments of long-term debt
|
(67,040
|
)
|
(195,789
|
)
|
|
Scheduled repayments of capital lease obligations
|
(27,411
|
)
|
(17,477
|
)
|
|
Decrease in restricted cash
|
22,196
|
|
13,086
|
|
|
Cash distributions paid
|
(42,462
|
)
|
(34,099
|
)
|
|
Dividends paid to non-controlling interest
|
(658
|
)
|
(1,167
|
)
|
|
Other
|
(605
|
)
|
—
|
|
|
Net financing cash flow
|
(4,645
|
)
|
(117,591
|
)
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
Capital contributions to equity-accounted joint ventures
|
(143,513
|
)
|
(32,994
|
)
|
|
Return of capital from equity-accounted joint ventures
|
40,320
|
|
—
|
|
|
Receipts from direct financing leases
|
9,203
|
|
18,262
|
|
|
Proceeds from sale of vessels
|
20,580
|
|
94,311
|
|
|
Proceeds from sale-leaseback of vessels
|
335,830
|
|
355,306
|
|
|
Expenditures for vessels and equipment
|
(350,137
|
)
|
(302,301
|
)
|
|
Net investing cash flow
|
(87,717
|
)
|
132,584
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
34,862
|
|
165,914
|
|
|
Cash and cash equivalents, beginning of the period
|
126,146
|
|
102,481
|
|
|
Cash and cash equivalents, end of the period
|
161,008
|
|
268,395
|
|
Teekay LNG Partners L.P.
Appendix A - Reconciliation of Non-GAAP Financial Measures
Adjusted Net Income
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
September 30,
|
|
2017
|
2016
|
|
(unaudited)
|
(unaudited)
|
|
Net (loss) income – GAAP basis
|
(15,426
|
)
|
54,853
|
|
|
Less: Net (loss) income attributable to non-controlling interests
|
(3,470
|
)
|
(4,746
|
)
|
|
Net (loss) income attributable to the partners and preferred unitholders
|
(18,896
|
)
|
50,107
|
|
|
Add (subtract) specific items affecting net income:
|
|
|
|
|
|
Write-down of vessels
(1)
|
38,000
|
|
—
|
|
|
Unrealized foreign currency exchange losses (gains)
(2)
|
3,548
|
|
(2,685
|
)
|
|
Unrealized (gains) losses on non-designated and designated derivative instruments and other items from equity–accounted investees
(3)
|
(298
|
)
|
(5,126
|
)
|
|
Unrealized gains on non-designated derivative instruments
(4)
|
(1,704
|
)
|
(11,508
|
)
|
|
Ineffective portion on qualifying cash flow hedging instruments included in interest expense
|
8
|
|
130
|
|
|
Non-controlling interests’ share of items above
(5)
|
267
|
|
1,175
|
|
|
Total adjustments
|
39,821
|
|
(18,014
|
)
|
|
Adjusted net income attributable to the partners and preferred unitholders
|
20,925
|
|
32,093
|
|
|
|
|
|
(1)
|
Write-down of vessels relate to the Partnership's impairment charges on the
African Spirit, Teide Spirit and Toledo Spirit
. See Note 1 to the Consolidated Statements of (Loss) Income included in this release for further details.
|
|
|
|
|
(2)
|
Unrealized foreign exchange losses (gains) primarily relate to the Partnership’s revaluation of all foreign currency-denominated monetary assets and liabilities based on the prevailing exchange rate at the end of each reporting period and unrealized (gains) losses on the cross-currency swaps economically hedging the Partnership’s NOK bonds. This amount excludes the realized losses relating to the cross-currency swaps for the NOK bonds. See Note 4 to the Consolidated Statements of (Loss) Income included in this release for further details.
|
|
|
|
|
(3)
|
Reflects the unrealized (gains) losses due to changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes and any ineffectiveness for derivative instruments designated as hedges for accounting purposes within the Partnership’s equity-accounted investments. See Note 2 to the Consolidated Statements of (Loss) Income included in this release for further details.
|
|
|
|
|
(4)
|
Reflects the unrealized gains due to changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes. See Note 3 to the Consolidated Statements of (Loss) Income included in this release for further details.
|
|
|
|
|
(5)
|
Items affecting net (loss) income include items from the Partnership’s consolidated non-wholly-owned subsidiaries. The specific items affecting net income are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests’ percentage share in this subsidiary to arrive at the non-controlling interests’ share of the amount. The amount identified as “non-controlling interests’ share of items listed above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of the other specific items affecting net (loss) income listed in the table.
|
Teekay LNG Partners L.P.
Appendix B - Reconciliation of Non-GAAP Financial Measures
Distributable Cash Flow (
DCF
)
(in thousands of U.S. Dollars, except units outstanding and per unit data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
September 30,
|
|
2017
|
2016
|
|
(unaudited)
|
(unaudited)
|
|
|
|
|
|
|
|
|
Net (loss) income:
|
(15,426
|
)
|
54,853
|
|
|
Add:
|
|
|
|
|
|
Write-down of vessels
|
38,000
|
|
—
|
|
|
Depreciation and amortization
|
24,980
|
|
24,041
|
|
|
Partnership’s share of equity–accounted joint ventures' DCF net of estimated maintenance capital expenditures
(1)
|
11,008
|
|
16,397
|
|
|
Unrealized foreign currency exchange losses (gains)
|
|
3,548
|
|
(2,685
|
)
|
|
Direct finance lease payments received in excess of revenue recognized
|
1,901
|
|
5,247
|
|
|
Distributions relating to equity financing of newbuildings
|
1,589
|
|
—
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
Deferred income tax and other non-cash items
|
(894
|
)
|
(1,012
|
)
|
|
Equity income
|
(1,417
|
)
|
(13,514
|
)
|
|
Unrealized gains on non-designated derivative instruments
|
(1,704
|
)
|
(11,508
|
)
|
|
Distributions relating to preferred units
|
(2,813
|
)
|
—
|
|
|
Estimated maintenance capital expenditures
|
(13,232
|
)
|
(12,065
|
)
|
|
Distributable Cash Flow before Non-controlling interest
|
45,540
|
|
59,754
|
|
|
Non-controlling interests’ share of DCF before estimated maintenance capital expenditures
|
(5,316
|
)
|
(5,429
|
)
|
|
Distributable Cash Flow
|
40,224
|
|
54,325
|
|
|
Amount of cash distributions attributable to the General Partner
|
(227
|
)
|
(227
|
)
|
|
Limited partners' Distributable Cash Flow
|
39,997
|
|
54,098
|
|
|
Weighted-average number of common units outstanding
|
79,626,819
|
|
79,571,820
|
|
|
Distributable Cash Flow per limited partner common unit
|
0.50
|
|
0.68
|
|
|
|
|
|
(1)
|
The estimated maintenance capital expenditures relating to the Partnership’s share of equity-accounted joint ventures were $8.3 million and $7.6 million for the three months ended
September 30,
2017 and 2016, respectively.
|
Teekay LNG Partners L.P.
Appendix C - Supplemental Segment Information
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
|
(unaudited)
|
|
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
|
Voyage revenues
|
92,700
|
|
11,585
|
|
104,285
|
|
|
Voyage expenses
|
(716
|
)
|
(750
|
)
|
(1,466
|
)
|
|
Vessel operating expenses
|
(22,172
|
)
|
(4,552
|
)
|
(26,724
|
)
|
|
Depreciation and amortization
|
(22,580
|
)
|
(2,400
|
)
|
(24,980
|
)
|
|
General and administrative expenses
|
(2,330
|
)
|
(463
|
)
|
(2,793
|
)
|
|
Write-down of vessels
|
—
|
|
(38,000
|
)
|
(38,000
|
)
|
|
Income (loss) from vessel operations
|
44,902
|
|
(34,580
|
)
|
10,322
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016
|
|
|
(unaudited)
|
|
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
|
Voyage revenues
|
87,260
|
|
13,398
|
|
100,658
|
|
|
Voyage expenses
|
(175
|
)
|
(180
|
)
|
(355
|
)
|
|
Vessel operating expenses
|
(16,751
|
)
|
(5,304
|
)
|
(22,055
|
)
|
|
Depreciation and amortization
|
(19,317
|
)
|
(4,724
|
)
|
(24,041
|
)
|
|
General and administrative expenses
|
(3,008
|
)
|
(565
|
)
|
(3,573
|
)
|
|
Income from vessel operations
|
48,009
|
|
2,625
|
|
50,634
|
|
Teekay LNG Partners L.P.
Appendix D - Reconciliation of Non-GAAP Financial Measures
Cash Flow from Vessel Operations from Consolidated Vessels
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
|
(unaudited)
|
|
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
|
Income (loss) from vessel operations
(See Appendix C)
|
44,902
|
|
(34,580
|
)
|
10,322
|
|
|
Depreciation and amortization
|
22,580
|
|
2,400
|
|
24,980
|
|
|
Write-down of vessels
|
—
|
|
38,000
|
|
38,000
|
|
|
Amortization of in-process contracts included in voyage revenues
|
(935
|
)
|
(278
|
)
|
(1,213
|
)
|
|
Direct finance lease payments received in excess of revenue recognized
|
1,901
|
|
—
|
|
1,901
|
|
|
Realized gain on Toledo Spirit derivative contract
|
—
|
|
646
|
|
646
|
|
|
Cash flow from vessel operations from consolidated vessels
|
68,448
|
|
6,188
|
|
74,636
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016
|
|
|
(unaudited)
|
|
|
Liquefied Gas Segment
|
Conventional Tanker Segment
|
Total
|
|
Income from vessel operations
(See Appendix C)
|
48,009
|
|
2,625
|
|
50,634
|
|
|
Depreciation and amortization
|
19,317
|
|
4,724
|
|
24,041
|
|
|
Amortization of in-process contracts included in voyage revenues
|
(127
|
)
|
(278
|
)
|
(405
|
)
|
|
Direct finance lease payments received in excess of revenue recognized
|
5,247
|
|
—
|
|
5,247
|
|
|
Realized loss on Toledo Spirit derivative contract
|
—
|
|
(10
|
)
|
(10
|
)
|
|
Cash flow from vessel operations from consolidated vessels
|
72,446
|
|
7,061
|
|
79,507
|
|
Teekay LNG Partners L.P.
Appendix E - Reconciliation of Non-GAAP Financial Measures
Cash Flow from Vessel Operations from Equity-Accounted Vessels
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
September 30, 2017
|
September 30, 2016
|
|
|
(unaudited)
|
(unaudited)
|
|
|
At
|
Partnership's
|
At
|
Partnership's
|
|
100%
|
Portion
(1)
|
100%
|
Portion
(1)
|
|
Voyage revenues
|
117,013
|
|
52,310
|
|
125,278
|
|
56,502
|
|
|
Voyage expenses
|
(3,933
|
)
|
(2,015
|
)
|
(5,398
|
)
|
(2,730
|
)
|
|
Vessel operating expenses and general and administrative expenses
|
(43,631
|
)
|
(20,246
|
)
|
(41,465
|
)
|
(19,384
|
)
|
|
Depreciation and amortization
|
(29,201
|
)
|
(14,486
|
)
|
(25,771
|
)
|
(12,899
|
)
|
|
Income from vessel operations of equity-accounted vessels
|
40,248
|
|
15,563
|
|
52,644
|
|
21,489
|
|
|
Other items, including interest expense and realized and unrealized gain (loss) on derivative instruments
|
(31,322
|
)
|
(14,146
|
)
|
(15,012
|
)
|
(7,975
|
)
|
|
Net income / equity income of equity-accounted vessels
|
8,926
|
|
1,417
|
|
37,632
|
|
13,514
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from vessel operations of equity-accounted vessels
|
40,248
|
|
15,563
|
|
52,644
|
|
21,489
|
|
|
Depreciation and amortization
|
29,201
|
|
14,486
|
|
25,771
|
|
12,899
|
|
|
Direct finance lease payments received in excess of revenue recognized
|
10,018
|
|
3,636
|
|
9,333
|
|
3,388
|
|
|
Amortization of in-process revenue contracts
|
(2,065
|
)
|
(1,067
|
)
|
(2,553
|
)
|
(1,310
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from vessel operations from equity-accounted vessels
|
77,402
|
|
32,618
|
|
85,195
|
|
36,466
|
|
|
|
|
|
(1)
|
The Partnership's equity-accounted vessels for the three months ended
September 30, 2017
and
2016
include: the Partnership’s 40 percent ownership interest in Teekay Nakilat (III) Corporation, which owns four LNG carriers; the Partnership’s ownership interests of 49 percent and 50 percent, respectively, in the Excalibur and Excelsior joint ventures, which own one LNG carrier and one regasification unit, respectively; the Partnership’s 33 percent ownership interest in four LNG carriers servicing the Angola LNG project; the Partnership’s 52 percent ownership interest in the Teekay LNG-Marubeni joint venture, which owns six LNG carriers; the Partnership’s 50 percent ownership interest in Exmar LPG BVBA, which owns and in-charters 23 vessels, including three newbuildings, as at
September 30, 2017
, compared to 23 vessels owned and in-chartered, including five newbuildings, as at
September 30, 2016
; the Partnership’s 30 percent ownership interest in two LNG carrier newbuildings and 20 percent ownership interest in two LNG carrier newbuildings for Shell; the Partnership’s 50 percent ownership interest in six ARC7 Ice-Class LNG carrier newbuildings in the joint venture between the Partnership and China LNG Shipping (Holdings) Limited; and the Partnership's 30 percent ownership interest in Bahrain LNG W.L.L., which owns an LNG receiving and regasification terminal under construction in Bahrain.
|
Teekay LNG Partners L.P.
Appendix F - Summarized Financial Information of Equity-Accounted Joint Ventures
(in thousands of U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at September 30, 2017
|
As at December 31, 2016
|
|
|
(unaudited)
|
(unaudited)
|
|
|
At
|
Partnership's
|
At
|
Partnership's
|
|
100%
|
Portion
(1)
|
100%
|
Portion
(1)
|
|
Cash and restricted cash, current and non-current
|
334,695
|
|
139,527
|
|
400,090
|
|
167,813
|
|
|
Other current assets
|
47,077
|
|
20,383
|
|
72,437
|
|
33,817
|
|
|
Vessels and equipment
|
2,219,304
|
|
1,142,365
|
|
2,174,467
|
|
1,121,293
|
|
|
Advances on newbuilding contracts
|
1,157,300
|
|
420,494
|
|
824,534
|
|
303,162
|
|
|
Net investments in direct financing leases, current and non-current
|
1,788,979
|
|
655,602
|
|
1,816,365
|
|
665,599
|
|
|
Other non-current assets
|
76,737
|
|
50,635
|
|
73,814
|
|
44,177
|
|
|
Total assets
|
5,624,092
|
|
2,429,006
|
|
5,361,707
|
|
2,335,861
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and obligations under capital lease
|
147,205
|
|
67,279
|
|
209,814
|
|
99,994
|
|
|
Current portion of derivative liabilities
|
25,170
|
|
8,444
|
|
27,388
|
|
9,622
|
|
|
Other current liabilities
|
83,491
|
|
36,785
|
|
76,480
|
|
32,068
|
|
|
Long-term debt and obligations under capital lease
|
2,755,740
|
|
1,135,713
|
|
2,677,447
|
|
1,087,425
|
|
|
Shareholders' loans, current and non-current
|
368,444
|
|
131,439
|
|
545,028
|
|
272,514
|
|
|
Derivative liabilities
|
82,468
|
|
27,259
|
|
82,738
|
|
27,526
|
|
|
Other long-term liabilities
|
75,128
|
|
38,817
|
|
80,170
|
|
41,500
|
|
|
Equity
|
2,086,446
|
|
983,270
|
|
1,662,642
|
|
765,212
|
|
|
Total liabilities and equity
|
5,624,092
|
|
2,429,006
|
|
5,361,707
|
|
2,335,861
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in equity-accounted joint ventures
|
|
|
983,270
|
|
|
|
765,212
|
|
|
Advances to equity-accounted joint ventures
|
|
|
131,439
|
|
|
|
272,514
|
|
|
Investments in and advances to equity-accounted joint ventures
|
|
|
1,114,709
|
|
|
|
1,037,726
|
|
|
|
|
|
(1)
|
The Partnership's equity-accounted joint ventures as at
September 30, 2017
and
December 31, 2016
include: the Partnership’s 40 percent ownership interest in Teekay Nakilat (III) Corporation, which owns four LNG carriers; the Partnership’s ownership interests of 49 percent and 50 percent, respectively, in the Excalibur and Excelsior joint ventures, which own one LNG carrier and one regasification unit, respectively; the Partnership’s 33 percent ownership interest in four LNG carriers servicing the Angola LNG project; the Partnership’s 52 percent ownership interest in the Teekay LNG-Marubeni joint venture, which owns six LNG carriers; the Partnership’s 50 percent ownership interest in Exmar LPG BVBA, which owns and in-charters 23 vessels, including three newbuildings, as at
September 30, 2017
, compared to 23 vessels owned and in-chartered, including four newbuildings, as at
December 31, 2016
; the Partnership’s 30 percent ownership interest in two LNG carrier newbuildings and 20 percent ownership interest in two LNG carrier newbuildings for Shell; the Partnership’s 50 percent ownership interest in six ARC7 Ice-Class LNG carrier newbuildings in the joint venture between the Partnership and China LNG Shipping (Holdings) Limited; and the Partnership's 30 percent ownership interest in Bahrain LNG W.L.L., which owns an LNG receiving and regasification terminal under construction in Bahrain.
|
Forward Looking Statements
This release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflect management’s current views with respect to certain future events and performance, including statements regarding: the effects of recent and future newbuilding deliveries on the Partnership’s cash flows and earnings; the timing of newbuilding vessel deliveries and the commencement of related contracts; and the Partnership's access to capital markets. The following factors are among those that could cause actual results to differ materially from the forward-looking statements, which involve risks and uncertainties, and that should be considered in evaluating any such statement: potential shipyard and project construction delays, newbuilding specification changes or cost overruns; changes in production of LNG or LPG, either generally or in particular regions; changes in trading patterns or timing of start-up of new LNG liquefaction and regasification projects significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; the potential for early termination of long-term contracts of existing vessels in the Partnership's fleet; the inability of charterers to make future charter payments; the inability of the Partnership to renew or replace long-term contracts on existing vessels; the Partnership's or the Partnership's joint ventures' ability to secure financing for its existing newbuildings and projects; and other factors discussed in Teekay LNG Partners’ filings from time to time with the SEC, including its Report on Form 20-F for the fiscal year ended December 31, 2016. The Partnership expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Partnership’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.