UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
Date of Report: July 23, 2009
Commission file number 1- 32479
TEEKAY LNG PARTNERS L.P.
(Exact name of Registrant as specified in its charter)
4th Floor
Belvedere Building
69 Pitts Bay Road
Hamilton, HM08 Bermuda
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover
Form 20-F or 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.
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b):82-
Item 1 Information Contained in this Form 6-K Report
Attached as Exhibit I is a copy of an announcement of Teekay LNG Partners L.P. dated July 23,
2009.
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.
|
|
|
|
|
|
TEEKAY LNG PARTNERS L.P.
|
|
Date: July 23, 2009
|
By:
|
/s/ Peter Evensen
|
|
|
|
Peter Evensen
|
|
|
|
Chief Executive Officer and Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
TEEKAY LNG PARTNERS L.P.
4
th
Floor, Belvedere Building, 69 Pitts Bay Road
Hamilton, HM 08, Bermuda
|
EARNINGS RELEASE
TEEKAY LNG PARTNERS
DECLARES SECOND QUARTER DISTRIBUTION AND
REPORTS FIRST QUARTER RESULTS
Highlights
§
|
|
Generated distributable cash flow of $27.6 million in the first quarter of 2009, up over
26% from the first quarter of 2008.
|
|
§
|
|
Declared cash a distribution of $0.57 per unit for the second quarter of 2009, unchanged
from the previous quarter.
|
|
§
|
|
Completed follow-on public equity offering of 4.0 million common units in March 2009.
|
|
§
|
|
First of five Skaugen LPG carriers delivered in April 2009.
|
Hamilton, Bermuda, July 23, 2009 Teekay GP LLC, the general partner of Teekay LNG Partners L.P.
(
Teekay LNG or the Partnership
) (NYSE: TGP) today declared a cash distribution of $0.57 per unit
($2.28 per unit on an annualized basis) for the quarter ended June 30, 2009. The cash distribution
is payable on August 14, 2009 to all unit holders of record on July 29, 2009.
The Partnership also reported today its results for the quarter ended March 31, 2009. During the
first quarter of 2009, the Partnership generated distributable cash flow
(1)
of $27.6
million, compared to $21.9 million in the same quarter of the previous year. The increase was
mainly as a result of the acquisition of the two Kenai and the four RasGas 3 LNG carriers during
the second and third quarters of 2008. On May 4, 2009, the Partnership declared a cash
distribution of $0.57 per unit for the quarter ended March 31, 2009. The cash distribution was
paid on May 15, 2009 to all unitholders of record on May 8, 2009.
Results for the first quarter of 2009 were in-line with our expectations, commented Peter
Evensen, Chief Executive Officer of Teekay GP LLC. Our diversified portfolio of fixed-rate
long-term contracts, strong liquidity position, and fully-financed newbuilding program support the
stability of the Partnerships distributable cash flows. Mr. Evensen added, Through 2011, our
committed newbuildings will provide incremental distributable cash flow to support future
distribution increases.
Teekay LNGs Fleet
In April 2009, the Partnership took delivery of the first of five Skaugen LPG/Multigas vessels,
which commenced a 15-year fixed-rate charter concurrently.
The following table summarizes the Partnerships fleet as of July 1, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Vessels
|
|
|
Delivered
|
|
Committed
|
|
|
|
|
|
Vessels
|
|
Vessels
|
|
|
Total
|
|
|
|
|
LNG Carrier Fleet
*
|
|
|
13
|
|
|
|
2
|
|
|
|
|
15
|
|
LPG Carrier Fleet
|
|
|
2
|
|
|
|
4
|
**
|
|
|
|
6
|
|
Suezmax Tanker Fleet
|
|
|
8
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
Total
|
|
|
23
|
|
|
|
6
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
*
|
|
Excludes Teekays 33 percent interest in the four Angola LNG
newbuildings, as described below.
|
|
**
|
|
Represents the four Skaugen LPG carriers currently under construction,
as described below.
|
|
(1)
|
|
Distributable cash flow is a non-GAAP financial measure used by certain investors to measure
the financial performance of the Partnership and other master limited partnerships. Please
see
Appendix B
for a reconciliation of this non-GAAP measure to the most directly comparable
GAAP financial measure.
|
- more-
1
Future LNG/LPG Projects
Below is a summary of LNG and LPG newbuildings that the Partnership has agreed to, or has the
right to, acquire:
Tangguh LNG
The Partnership has agreed to acquire Teekay Corporations (
Teekays)
70 percent interest in two
155,000 cubic meter newbuilding LNG carriers and expects the purchase to be completed during third
quarter of 2009. The Tangguh vessels will provide transportation services to The Tangguh
Production Sharing Contractors, a consortium led by a subsidiary of BP plc, to service the Tangguh
LNG project in Indonesia. The vessels have been chartered at fixed rates, with inflation
adjustments, for a period of 20 years. An Indonesian joint venture partner owns the remaining 30
percent interest in these vessels.
Skaugen LPG
The Partnership has agreed to acquire a total of five LPG carriers from subsidiaries of IM Skaugen
ASA (
Skaugen
), four of which are currently under construction and will be purchased upon their
deliveries from the shipyard or from Teekay Corporation scheduled in 2009 and 2010. Upon their
delivery, the vessels will commence service under 15-year fixed-rate charters to Skaugen. The
first of the five vessels was delivered in April 2009.
Angola LNG
As previously announced, a consortium in which Teekay has a 33 percent interest, has agreed to
charter four newbuilding LNG carriers for a period of 20 years to the Angola LNG Project, which is
being developed by subsidiaries of Chevron, Sonangol, BP, Total and ENI. The vessels will be
chartered at fixed rates, with inflation adjustments, following their deliveries, which are
scheduled to commence in 2011. In accordance with an agreement between Teekay and Teekay LNG,
Teekay is obligated to offer the Partnership its interest in these vessels and related charter
contracts no later than 180 days before delivery of the first of these newbuilding LNG carriers.
Financial Summary
The Partnership reported adjusted net income
(1)
(as detailed in
Appendix A
to this
release) of $16.1 million for the quarter ended March 31, 2009, compared to adjusted net income of
$11.6 million for the same period of the prior year. Adjusted net income excludes a number of
specific items which had the net effect of increasing net income by $5.9 million and decreasing
net income by $54.7 million for the three months ended March 31, 2009 and 2008, respectively, as
detailed in
Appendix A.
Including these items, the Partnership reported net income attributable
to the Partners, on a GAAP basis
(2)
, of $22.0 million and a net loss attributable to
the partners, on a GAAP basis
(2)
, of $43.1 million for the three months ended March 31,
2009 and 2008, respectively.
For accounting purposes, the Partnership is required to recognize the changes in the fair value of
its derivative instruments on the statements of income (loss). This method of accounting does not
affect the Partnerships cash flows or the calculation of distributable cash flow, but results in
the recognition of unrealized gains or losses on the statements of income (loss).
The Partnerships financial statements for the prior periods include historical results of vessels
acquired by the Partnership from Teekay, referred to herein as the
Dropdown Predecessor
, for the
period when these vessels were owned and operated by Teekay.
|
|
|
(1)
|
|
Adjusted net income is a non-GAAP financial measure. Please refer to
Appendix A
to this
release for a reconciliation of this non-GAAP measure to the most directly comparable
financial measure under GAAP and information about specific items affecting net income (loss)
which are typically excluded by securities analysts in their published estimates of the
Partnerships financial results.
|
|
(2)
|
|
Commencing in 2009, and applied retroactively, in accordance with SFAS 160, the
Partnerships GAAP net income (loss) is presented before non-controlling interest on the
Statements of Income (Loss). Net income (loss) attributable to the Partners represents net
income (loss) attributable to the limited partners and general partner of Teekay LNG.
|
- more-
2
Operating Results
The following table highlights certain financial information for Teekay LNGs segments: the
liquefied gas segment and the Suezmax tanker segment (please refer to the Teekay LNGs Fleet
section of this release above and
Appendix C
for further details).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
March 31, 2009
|
|
March 31, 2008
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Liquefied
|
|
Suezmax
|
|
|
|
|
|
Liquefied
|
|
Suezmax
|
|
|
|
|
Gas
|
|
Tanker
|
|
|
|
|
|
Gas
|
|
Tanker
|
|
|
(in thousands of U.S. dollars)
|
|
Segment
|
|
Segment
|
|
Total
|
|
Segment
|
|
Segment
|
|
Total
|
|
|
|
|
|
Net voyage revenues
(1),(3)
|
|
|
57,290
|
|
|
|
17,865
|
|
|
|
75,155
|
|
|
|
55,982
|
|
|
|
19,915
|
|
|
|
75,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vessel operating expenses
|
|
|
12,589
|
|
|
|
6,152
|
|
|
|
18,741
|
|
|
|
11,769
|
|
|
|
6,638
|
|
|
|
18,407
|
|
Depreciation and amortization
|
|
|
14,478
|
|
|
|
4,848
|
|
|
|
19,326
|
|
|
|
14,196
|
|
|
|
4,594
|
|
|
|
18,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from vessel operations
(2)
|
|
|
40,005
|
|
|
|
9,208
|
|
|
|
49,213
|
|
|
|
35,083
|
|
|
|
11,284
|
|
|
|
46,367
|
|
|
|
|
(1)
|
|
Net voyage revenues represents voyage revenues less voyage expenses, which comprise all
expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls
and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by
certain investors to measure the financial performance of shipping companies. Please see the
Partnerships web site at
www.teekaylng.com
for a reconciliation of this non-GAAP
measure as used in this release to the most directly comparable GAAP financial measure.
|
|
(2)
|
|
Cash flow from vessel operations represents income from vessel operations before
depreciation and amortization expense, excluding the cash flow from vessel operations
relating to the Partnerships Variable Interest Entities and Dropdown Predecessors. Cash flow
from vessel operations is a non-GAAP financial measure used by certain investors to measure
the financial performance of shipping companies. Please see the Partnerships web site at
www.teekaylng.com
for a reconciliation of this non-GAAP measure as used in this
release to the most directly comparable GAAP financial measure.
|
|
(3)
|
|
Commencing in the three months ended March 31, 2009, and applied retroactively, the gains
and losses related to derivative instruments that are not designated as hedges for accounting
purposes have been reclassified to a separate line item in the statements of income (loss)
and are no longer included in the amounts above.
|
Liquefied Gas Segment
Cash flow from vessel operations from the Partnerships liquefied gas segment increased to $40.0
million in the first quarter of 2009 from $35.1 million in the same quarter of the prior year,
primarily due to the acquisition of the two Kenai LNG carriers from Teekay in April 2008 and the
unscheduled offhire of the Cataluyna Spirit in the first quarter of 2008.
Suezmax Tanker Segment
Cash flow from vessel operations from the Partnerships Suezmax tanker segment decreased to $9.2
million for the first quarter of 2009 from $11.3 million in the same quarter of the prior year.
This is primarily due to restructuring costs incurred to move certain ship management functions
from the Partnerships Spain office to a subsidiary of Teekay, and a reduction in revenue relating
to a decrease in LIBOR, which affected the daily charter rates that are adjusted for changes in
LIBOR under the time-charter contracts for five Suezmax tankers. Under the terms of the capital
leases relating to these vessels, there was a corresponding decrease in the Partnerships lease
payments, which is reflected as a decrease to interest expense. Accordingly, these and future
interest rate adjustments do not impact the Partnerships current or future cash flows or net
income.
Follow-on Equity Offering and Liquidity
On March 30, 2009, Teekay LNG completed a follow-on equity offering for 4.0 million common units,
generating gross proceeds of $70.4 million. Proceeds, after offering expenses and underwriter
commissions, were used to repay amounts drawn under the Partnerships revolving credit facilities.
As of March 31, 2009, the Partnership had total liquidity of $567.2 million, comprised of $201.0
million in cash and cash equivalents (of which $44.7 million is only available to the Tangguh joint
venture) and $366.3 million in undrawn medium-term revolving credit facilities.
- more-
3
About Teekay LNG Partners L.P.
Teekay LNG Partners L.P. is a publicly-traded master limited partnership 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 L.P. provides LNG, LPG and crude oil marine transportation
services under long-term, fixed-rate time-charter contracts with major energy and utility
companies through its fleet of fifteen LNG carriers, six LPG carriers and eight Suezmax class
crude oil tankers. Two of the fifteen LNG carriers are expected to be acquired by the Partnership
during the third quarter of 2009. Four of the six LPG carriers are newbuildings scheduled for
delivery in late-2009 and 2010.
Teekay LNG Partners common units trade on the New York Stock Exchange under the symbol TGP.
For Investor Relations enquiries contact:
Kent Alekson
Tel: +1 (604) 609-6442
For Media enquiries contact:
Alana Duffy
Tel: +1 (604) 844-6605
Web site:
www.teekaylng.com
- more-
4
TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in thousands of U.S. dollars, except unit data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
2009
|
|
2008
|
|
2008
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
VOYAGE REVENUES
|
|
|
75,673
|
|
|
|
88,993
|
|
|
|
76,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses
|
|
|
518
|
|
|
|
1,581
|
|
|
|
408
|
|
Vessel operating expenses
|
|
|
18,741
|
|
|
|
20,414
|
|
|
|
18,407
|
|
Depreciation and amortization
|
|
|
19,326
|
|
|
|
20,113
|
|
|
|
18,790
|
|
General and administrative
|
|
|
3,555
|
|
|
|
5,834
|
|
|
|
4,455
|
|
Restructuring charge
(1)
|
|
|
1,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,091
|
|
|
|
47,942
|
|
|
|
42,060
|
|
|
Income from vessel operations
|
|
|
31,582
|
|
|
|
41,051
|
|
|
|
34,245
|
|
|
OTHER ITEMS
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(17,119
|
)
|
|
|
(37,092
|
)
|
|
|
(37,214
|
)
|
Interest income
|
|
|
3,975
|
|
|
|
18,647
|
|
|
|
16,072
|
|
Realized and unrealized loss on derivative instruments
(2)
|
|
|
(16,236
|
)
|
|
|
(73,944
|
)
|
|
|
(44,296
|
)
|
Income tax recovery (expense)
|
|
|
250
|
|
|
|
(453
|
)
|
|
|
(80
|
)
|
Foreign exchange gain (loss)
(3)
|
|
|
20,428
|
|
|
|
3,597
|
|
|
|
(33,891
|
)
|
Equity income (loss)
(4)
|
|
|
3,873
|
|
|
|
1,549
|
|
|
|
(64
|
)
|
Other net
|
|
|
(81
|
)
|
|
|
287
|
|
|
|
(1
|
)
|
|
Net income (loss)
|
|
|
26,672
|
|
|
|
(46,358
|
)
|
|
|
(65,229
|
)
|
|
Net income (loss) attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
(5)
|
|
|
4,691
|
|
|
|
(30,463
|
)
|
|
|
(23,006
|
)
|
Dropdown Predecessor
|
|
|
|
|
|
|
|
|
|
|
894
|
|
Partners
|
|
|
21,981
|
|
|
|
(15,895
|
)
|
|
|
(43,117
|
)
|
|
Limited partners units outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common units outstanding Basic and diluted
|
|
|
33,382,764
|
|
|
|
33,338,320
|
|
|
|
22,540,547
|
|
Weighted-average number of subordinated units outstanding Basic and diluted
|
|
|
11,050,929
|
|
|
|
11,050,929
|
|
|
|
14,734,572
|
|
Weighted-average number of total units outstanding Basic and diluted
|
|
|
44,433,693
|
|
|
|
44,389,249
|
|
|
|
37,275,119
|
|
|
|
|
|
(1)
|
|
The total estimated cost to be incurred in connection with the Partnerships restructuring
plan to move certain ship management functions from the Partnerships office in Spain to a
subsidiary of Teekay is approximately $3 million of which $2.0 million was incurred for the
three months ended March 31, 2009. The remaining $1.0 million is expected to be incurred
during the remainder of the year.
|
|
(2)
|
|
Commencing in the three months ended March 31, 2009, and applied retroactively, the realized
and unrealized gains and losses related to derivative instruments that are not designated as
hedges for accounting purposes have been reclassified to a separate line item in the
statements of income (loss). The realized gains (losses) relate to the amounts the
Partnership actually paid to settle such derivative instruments and the unrealized gains
(losses) relate to the change in fair value of such derivative instruments as detailed in the
table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended,
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
2009
|
|
2008
|
|
2008
|
Realized (losses) relating to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
(5,900
|
)
|
|
|
(2,009
|
)
|
|
|
(501
|
)
|
Toledo Spirit
time-charter derivative contract
|
|
|
|
|
|
|
(8,620
|
)
|
|
|
|
|
|
|
|
|
|
|
(5,900
|
)
|
|
|
(10,629
|
)
|
|
|
(501
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) relating to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
(15,414
|
)
|
|
|
(72,590
|
)
|
|
|
(41,101
|
)
|
Toledo Spirit
time-charter derivative contract
|
|
|
5,078
|
|
|
|
9,275
|
|
|
|
(2,694
|
)
|
|
|
|
|
|
|
(10,336
|
)
|
|
|
(63,315
|
)
|
|
|
(43,795
|
)
|
|
|
|
Total realized and unrealized (losses) on derivative instruments
|
|
|
(16,236
|
)
|
|
|
(73,944
|
)
|
|
|
(44,296
|
)
|
|
|
|
|
|
|
(3)
|
|
The Partnerships Euro-denominated revenues currently approximate its Euro-denominated
expenses and debt service costs. As a result, the Partnership currently is not exposed
materially to foreign currency fluctuations. However, for accounting purposes, the
Partnership is required to revalue all foreign currency-denominated monetary assets and
liabilities based on the prevailing exchange rate at the end of each reporting period. This
revaluation does not affect the Partnerships cash flows or the calculation of distributable
cash flow, but results in the recognition of unrealized foreign currency translation gains or
losses in the statements of income (loss).
|
|
(4)
|
|
Equity income (loss) includes unrealized gains on derivative instruments of $2.8 million, nil
and nil for the three months ended March 31, 2009, December 31, 2008 and March 31, 2008,
respectively.
|
|
(5)
|
|
Commencing in 2009, and applied retroactively in accordance with SFAS 160, net income (loss)
is shown before non-controlling interest.
|
- more-
5
TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED BALANCE SHEETS
(1)
(in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2009
|
|
As at December 31, 2008
|
|
|
(unaudited)
|
|
(unaudited)
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
200,960
|
|
|
|
117,641
|
|
Restricted cash current
|
|
|
28,671
|
|
|
|
28,384
|
|
Other current assets
|
|
|
16,348
|
|
|
|
18,388
|
|
Advances to affiliates
|
|
|
9,980
|
|
|
|
9,583
|
|
Restricted cash long-term
|
|
|
603,544
|
|
|
|
614,565
|
|
Vessels and equipment
|
|
|
1,989,536
|
|
|
|
2,007,321
|
|
Advances on newbuilding contracts
|
|
|
54,871
|
|
|
|
200,557
|
|
Net investment in direct financing lease
|
|
|
204,292
|
|
|
|
|
|
Derivative assets
|
|
|
121,318
|
|
|
|
167,326
|
|
Investment in and advances to joint venture
|
|
|
68,167
|
|
|
|
64,382
|
|
Other assets
|
|
|
26,300
|
|
|
|
27,266
|
|
Intangible assets
|
|
|
139,522
|
|
|
|
141,805
|
|
Goodwill
|
|
|
35,631
|
|
|
|
35,631
|
|
|
Total Assets
|
|
|
3,499,140
|
|
|
|
3,432,849
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Accounts payable, accrued liabilities and unearned revenue
|
|
|
46,593
|
|
|
|
44,614
|
|
Current portion of long-term debt and capital leases
|
|
|
183,023
|
|
|
|
184,971
|
|
Current portion of long-term debt related to vessels to
be delivered to the Partnership
(2)
|
|
|
19,143
|
|
|
|
39,446
|
|
Advances from affiliates and joint venture partners
|
|
|
93,904
|
|
|
|
74,300
|
|
Long-term debt and capital leases
|
|
|
1,666,449
|
|
|
|
1,699,231
|
|
Long-term debt related to vessels to be delivered to the
Partnership
(2)
|
|
|
331,288
|
|
|
|
276,304
|
|
Derivative liabilities
|
|
|
224,929
|
|
|
|
260,602
|
|
Other long-term liabilities
|
|
|
56,591
|
|
|
|
44,668
|
|
Equity
|
|
|
|
|
|
|
|
|
Non-controlling interest
(3)
|
|
|
7,553
|
|
|
|
2,862
|
|
Partners equity
|
|
|
869,667
|
|
|
|
805,851
|
|
|
Total Liabilities and Total Equity
|
|
|
3,499,140
|
|
|
|
3,432,849
|
|
|
|
|
|
(1)
|
|
Due to the Partnerships agreement to acquire Teekays 70 percent interest in the Tangguh LNG
Project, it is required to consolidate Tangguh under U.S. generally accepted accounting
principles. Due to the Partnerships acquisition of a 40 percent interest in the four RasGas 3
LNG carriers on May 6, 2008, it is required to equity account for its investment in the RasGas
3 joint venture under U.S. generally accepted accounting principles.
|
|
(2)
|
|
As at March 31, 2009, includes the debt associated with the Tangguh LNG Carriers, which the
Partnership had not yet acquired from Teekay.
|
|
(3)
|
|
Non-controlling interest includes 100 percent of the equity interest in the Tangguh project
as the Partnership had not yet acquired the interest in the Tangguh project and is
consolidating the Tangguh project as described in note (1) above and the 30 percent portion of
Teekay Nakilat (RasGasII Project) which the Partnership does not own.
|
- more-
6
TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2009
|
|
2008
|
|
|
(unaudited)
|
|
(unaudited)
|
Cash and cash equivalents provided by (used for)
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net operating cash flow
|
|
|
54,061
|
|
|
|
35,528
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
85,695
|
|
|
|
78,642
|
|
Debt issuance costs
|
|
|
|
|
|
|
(1,083
|
)
|
Scheduled repayments of long-term debt
|
|
|
(31,897
|
)
|
|
|
(9,154
|
)
|
Prepayments of long-term debt
|
|
|
(25,000
|
)
|
|
|
|
|
Scheduled repayments of capital lease and other long-term
liabilities
|
|
|
(2,347
|
)
|
|
|
(2,241
|
)
|
Proceeds from follow-on equity offering
|
|
|
68,532
|
|
|
|
|
|
Advances to and from affiliates
|
|
|
19,207
|
|
|
|
(2,069
|
)
|
Prepayment of advances from affiliates
|
|
|
|
|
|
|
578
|
|
Decrease in restricted cash
|
|
|
628
|
|
|
|
942
|
|
Cash distributions paid
|
|
|
(26,789
|
)
|
|
|
(20,552
|
)
|
Equity distribution from Teekay Corporation
|
|
|
|
|
|
|
3,281
|
|
|
Net financing cash flow
|
|
|
88,029
|
|
|
|
48,344
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Receipts from direct financing lease
|
|
|
1,341
|
|
|
|
|
|
Advances to joint venture
|
|
|
(1,210
|
)
|
|
|
(3,085
|
)
|
Expenditures for vessels and equipment
|
|
|
(58,902
|
)
|
|
|
(78,085
|
)
|
|
Net investing cash flow
|
|
|
(58,771
|
)
|
|
|
(81,170
|
)
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
83,319
|
|
|
|
2,702
|
|
Cash and cash equivalents, beginning of the period
|
|
|
117,641
|
|
|
|
91,891
|
|
|
Cash and cash equivalents, end of the period
|
|
|
200,960
|
|
|
|
94,593
|
|
|
- more-
7
TEEKAY LNG PARTNERS L.P.
APPENDIX A SPECIFIC ITEMS AFFECTING NET INCOME
(in thousands of U.S. dollars, except per share data)
Set forth below is a reconciliation of the Partnerships unaudited adjusted net income, a non-GAAP financial
measure, to net income (loss) as determined in accordance with GAAP, adjusted for some of the significant items
of income and expense that affected the Partnerships net income (loss) for the three months ended March 31,
2009 and 2008, all of which items are typically excluded by securities analysts in their published estimates of
the Partnerships financial results:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
March 31, 2009
|
|
March 31, 2008
|
|
|
(unaudited)
|
|
(unaudited)
|
|
Net income (loss) GAAP basis
|
|
|
26,672
|
|
|
|
(65,229
|
)
|
Less:
|
|
|
|
|
|
|
|
|
Net (income) loss attributable to non-controlling interest
|
|
|
(4,691
|
)
|
|
|
23,006
|
|
Net (income) loss attributable to Dropdown Predecessor
|
|
|
|
|
|
|
(894
|
)
|
|
Net income (loss) attributable to the partners
|
|
|
21,981
|
|
|
|
(43,117
|
)
|
Add (subtract) specific items affecting net income (loss):
|
|
|
|
|
|
|
|
|
Foreign currency exchange (gains) losses
(1)
|
|
|
(20,428
|
)
|
|
|
33,891
|
|
Unrealized losses from derivative instruments
(2)
|
|
|
10,336
|
|
|
|
43,792
|
|
Unrealized gains from derivative instruments from
equity accounted investees
(2)
|
|
|
(2,806
|
)
|
|
|
|
|
Restructuring charge
(3)
|
|
|
1,951
|
|
|
|
|
|
Non-controlling interests share of items above
|
|
|
5,082
|
|
|
|
(23,004
|
)
|
|
Total adjustments
|
|
|
(5,865
|
)
|
|
|
54,679
|
|
|
Adjusted net income
|
|
|
16,116
|
|
|
|
11,562
|
|
|
|
|
|
(1)
|
|
Foreign currency exchange gains and losses primarily relate to the revaluation of the
Partnerships debt denominated in Euros.
|
|
(2)
|
|
Reflects the unrealized gain or loss due to changes in the mark-to-market value of
derivative instruments that are not designated as hedges for accounting purposes.
|
|
(3)
|
|
Restructuring charges were incurred in connection with the Partnerships restructuring plan
to move certain ship management functions from the Partnerships office in Spain to a
subsidiary of Teekay.
|
- more-
8
TEEKAY LNG PARTNERS L.P.
APPENDIX B RECONCILIATION OF NON-GAAP FINANCIAL MEASURE
(in thousands of U.S. dollars)
Description of Non-GAAP Financial Measure Distributable Cash Flow
(DCF)
Distributable cash flow represents net income (loss) adjusted for depreciation and amortization
expense, non-cash items, estimated maintenance capital expenditures, gains and losses on vessel
sales, unrealized gains and losses from derivatives, income taxes and foreign exchange related
items. Maintenance capital expenditures represent those capital expenditures required to maintain
over the long-term the operating capacity of, or the revenue generated by the Partnerships capital
assets. Distributable cash flow is a quantitative standard used in the publicly-traded partnership
investment community to assist in evaluating a partnerships ability to make quarterly cash
distributions. Distributable cash flow is not required by accounting principles generally accepted
in the United States and should not be considered as an alternative to net income (loss) or any
other indicator of the Partnerships performance required by accounting principles generally
accepted in the United States. The table below reconciles distributable cash flow to net income
(loss).
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 31, 2009
|
|
|
(unaudited)
|
|
Net income
|
|
|
26,672
|
|
Add:
|
|
|
|
|
Depreciation and amortization
|
|
|
19,326
|
|
Unrealized gains and losses from derivatives and
other non-cash items
|
|
|
12,604
|
|
Partnerships share of RasGas 3 DCF before
estimated maintenance capital expenditures
|
|
|
4,145
|
|
Less:
|
|
|
|
|
Income tax recovery
|
|
|
(250
|
)
|
Estimated maintenance capital expenditures
|
|
|
(8,789
|
)
|
Equity income of RasGas 3 joint venture
|
|
|
(3,873
|
)
|
Foreign exchange gain
|
|
|
(20,428
|
)
|
|
Distributable Cash Flow before Non-controlling interest
|
|
|
29,407
|
|
|
Non-controlling interests share of DCF before
estimated maintenance capital expenditures
|
|
|
(1,807
|
)
|
|
Distributable Cash Flow
|
|
|
27,600
|
|
|
- more-
9
TEEKAY LNG PARTNERS L.P.
APPENDIX C SUPPLEMENTAL SEGMENT INFORMATION
(in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2009
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
Liquefied
|
|
Suezmax Tanker
|
|
|
|
|
Gas Segment
|
|
Segment
|
|
Total
|
|
Net voyage revenues
(1) (2)
|
|
|
57,290
|
|
|
|
17,865
|
|
|
|
75,155
|
|
Vessel operating expenses
|
|
|
12,589
|
|
|
|
6,152
|
|
|
|
18,741
|
|
Depreciation and amortization
|
|
|
14,478
|
|
|
|
4,848
|
|
|
|
19,326
|
|
General and administrative
|
|
|
2,134
|
|
|
|
1,421
|
|
|
|
3,555
|
|
Restructuring charge
|
|
|
867
|
|
|
|
1,084
|
|
|
|
1,951
|
|
|
Income from vessel operations
|
|
|
27,222
|
|
|
|
4,360
|
|
|
|
31,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2009
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
Liquefied
|
|
Suezmax Tanker
|
|
|
|
|
Gas Segment
|
|
Segment
(2)
|
|
Total
|
|
Net voyage revenues
(1) (2)
|
|
|
55,982
|
|
|
|
19,915
|
|
|
|
75,897
|
|
Vessel operating expenses
|
|
|
11,769
|
|
|
|
6,638
|
|
|
|
18,407
|
|
Depreciation and amortization
|
|
|
14,196
|
|
|
|
4,594
|
|
|
|
18,790
|
|
General and administrative
|
|
|
2,462
|
|
|
|
1,993
|
|
|
|
4,455
|
|
|
Income from vessel operations
|
|
|
27,555
|
|
|
|
6,690
|
|
|
|
34,245
|
|
|
|
|
|
(1)
|
|
Net voyage revenues represents voyage revenues less voyage expenses, which comprise all
expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls
and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by
certain investors to measure the financial performance of shipping companies. Please see the
Partnerships web site at
www.teekaylng.com
for a reconciliation of this non-GAAP
measure as used in this release to the most directly comparable GAAP financial measure.
|
|
(2)
|
|
Commencing in the three months ended March 31, 2009, and applied retroactively, the gains and
losses related to derivative instruments that are not designated as hedges for accounting
purposes have been reclassified to a separate line item in the statements of income (loss) and
are no longer included in the amounts above.
|
- more-
10
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 managements current views with respect to certain
future events and performance, including statements regarding: the Partnerships future growth
prospects; Teekay Corporation offering its interest in the Angola LNG Project vessels to the
Partnership; the timing of LNG and LPG newbuilding deliveries and incremental cash flows relating
to such newbuildings; the stability of the Partnerships distributable cash flows; and potential
future cash distribution increases. 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: the unit price of
equity offerings to finance acquisitions; changes in production of LNG or LPG, either generally or
in particular regions; required approvals by the conflicts committee of the board of directors of
the Partnerships general partner to acquire any LNG projects offered to the Partnership by Teekay
Corporation; less than anticipated revenues or higher than anticipated costs or capital
requirements; changes in trading patterns 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 and
inability of the Partnership to renew or replace long-term contracts; LNG and LPG project delays,
shipyard production delays; the Partnerships ability to raise financing to purchase additional
vessels or to pursue LNG or LPG projects; changes to the amount or proportion of revenues,
expenses, or debt service costs denominated in foreign currencies; 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, 2008. 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 Partnerships expectations with respect thereto or any change in events,
conditions or circumstances on which any such statement is based.
- end-
11
Teekay Lng Partners (NYSE:TGP)
Historical Stock Chart
From Nov 2024 to Dec 2024
Teekay Lng Partners (NYSE:TGP)
Historical Stock Chart
From Dec 2023 to Dec 2024