Teekay GP LLC, the general partner of Teekay LNG Partners L.P. (Teekay LNG or the Partnership) (NYSE: TGP) today reported its results for the quarter ended June 30, 2009. During the second quarter of 2009, the Partnership generated distributable cash flow(1) of $31.7 million, compared to $24.4 million in the same quarter of the previous year. The increase was mainly due to the acquisition of the four RasGas 3 LNG carriers during the second and third quarters of 2008, the acquisition of the first of five Skaugen LPG carriers in April 2009, and lower operating costs compared to the same quarter of the previous year. On July 23, 2009, the Partnership declared a cash distribution of $0.57 per unit for the quarter ended June 30, 2009. The cash distribution was paid on August 14, 2009 to all unitholders of record on July 29, 2009.

(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.

"We experienced another strong quarter, with our distributable cash flow increasing to reflect the deliveries of the vessels throughout the preceding year, and the delivery of the first of five Skaugen LPG vessels," commented Peter Evensen, Chief Executive Officer of Teekay GP LLC. "In addition, we have begun to see the benefit of our cost reduction initiatives as demonstrated in our second quarter results. Our fully-financed newbuildings, in addition to the recently acquired Tangguh LNG carriers, will continue to increase our distributable cash flow and contribute to the stability of our diversified portfolio of fixed-rate long-term contracts."

Teekay LNG's Fleet

In April 2009, the Partnership took delivery of the first of five Skaugen LPG/Multigas vessels, and concurrently commenced a 15-year fixed-rate charter.

In August 2009, the Partnership acquired Teekay Corporation's 70 percent interest in two 155,000 cubic meter LNG carriers (the Tangguh LNG Carriers). These vessels have commenced their 20 year time-charters.

The following table summarizes the Partnership's fleet as of August 31, 2009:


------------------------------------------------------------
                               Number of Vessels
                       -------------------------------------
                       Delivered           Committed
                         Vessels             Vessels   Total
------------------------------------------------------------
LNG Carrier Fleet(i)          15                   0      15
------------------------------------------------------------
LPG Carrier Fleet              2               4 (ii)      6
------------------------------------------------------------
Suezmax Tanker Fleet           8                   -       8
------------------------------------------------------------
------------------------------------------------------------
Total                         25                   4      29
------------------------------------------------------------
------------------------------------------------------------
(i)  Excludes Teekay's 33 percent interest in the four
     Angola LNG newbuildings, as described below.
(ii) Represents the four Skaugen LPG carriers currently
     under construction, as described below.

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:

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 second of these newbuilding LNG carriers.

Financial Summary

The Partnership reported adjusted net income attributable to the partners(1) (as detailed in Appendix A to this release) of $19.0 million for the quarter ended June 30, 2009, compared to $6.1 million for the same period of the prior year. Adjusted net income attributable to the partners excludes a number of specific items which had the net effect of decreasing net income by $14.6 million and increasing net income by $25.6 million for the three months ended June 30, 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 $4.4 million and $31.7 million for the three months ended June 30, 2009 and 2008, respectively.

(1) Adjusted net income attributable to the partners 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 Partnership's financial results.

(2) Commencing in 2009 and applied retroactively, in accordance with SFAS 160, the Partnership's 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.

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 Partnership's 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 Partnership's 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.

Operating Results

The following table highlights certain financial information for Teekay LNG's segments: the liquefied gas segment and the Suezmax tanker segment (please refer to the "Teekay LNG's Fleet" section of this release above and Appendix C for further details).


---------------------------------------------------------------------------
                      Three Months Ended           Three Months Ended
                         June 30, 2009                June 30, 2008
                         (unaudited)                    unaudited)
                ----------------------------- -----------------------------
(in thousands   Liquefied   Suezmax           Liquefied   Suezmax
 of U.S.              Gas    Tanker                 Gas    Tanker
 dollars)         Segment   Segment     Total   Segment   Segment     Total
---------------------------------------------------------------------------

Net voyage
 revenues(1)(2)    61,967    17,935    79,902    53,045    17,898    70,943

Vessel operating
 expenses          12,144     6,034    18,178    13,207     7,585    20,792
Depreciation and
 amortization      15,193     4,967    20,160    14,234     4,638    18,872

Cash flow
 from vessel
 operations(3)     43,062     9,849    52,911    36,790     7,616    44,406
---------------------------------------------------------------------------
(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 Partnership's 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 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.
(3) 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 Partnership's 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 Partnership's 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.

Liquefied Gas Segment

Cash flow from vessel operations from the Partnership's liquefied gas segment increased to $43.1 million in the second quarter of 2009 from $36.8 million in the same quarter of the prior year, primarily due to lower operating expenses, the scheduled drydockings of two LNG carriers and one LPG carrier during the second quarter of 2008, and the delivery of the first of five Skaugen LPG carriers in April 2009.

Suezmax Tanker Segment

Cash flow from vessel operations from the Partnership's Suezmax tanker segment increased to $9.8 million for the second quarter of 2009 from $7.6 million in the same quarter of the prior year. This increase is primarily due to lower vessel operating expenses as a result of having no scheduled drydockings in the second quarter of 2009, whereas two Suezmax vessels were drydocked during the same quarter of the prior year, and a decrease in general and administrative expenses.

Liquidity

As of June 30, 2009, the Partnership had total liquidity of $520.0 million, comprised of $94.2 million in cash and cash equivalents (of which $47.4 million is only available to the Tangguh joint venture) and $425.8 million in undrawn medium-term revolving credit facilities.

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 were 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".


--------------------------------------------------------------------------
TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in thousands of U.S. dollars, except unit data)
--------------------------------------------------------------------------

                         Three Months Ended             Six Months Ended
                 ---------------------------------   ---------------------
                   June 30,   March 31,    June 30,    June 30,    June 30,
                      2009        2009        2008        2009        2008
                 ---------   ---------   ---------   ---------   ---------
                (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
                 ---------   ---------   ---------   ---------   ---------

--------------------------------------------------------------------------
VOYAGE
 REVENUES           80,124      75,673      71,592     155,797     147,897
--------------------------------------------------------------------------

OPERATING
 EXPENSES

Voyage
 expenses              222         518         649         740       1,057
Vessel operating
 expenses           18,178      18,741      20,792      36,919      39,199
Depreciation
 and
 amortization       20,160      19,326      18,872      39,486      37,662
General and
 administrative      4,056       3,555       5,745       7,611      10,200
Restructuring
 charge (1)            709       1,951           -       2,660           -
--------------------------------------------------------------------------
                    43,325      44,091      46,058      87,416      88,118
--------------------------------------------------------------------------
Income from
 vessel
 operations         36,799      31,582      25,534      68,381      59,779
--------------------------------------------------------------------------
OTHER ITEMS
Interest
 expense           (16,115)    (17,119)    (31,385)    (33,234)    (68,600)
Interest
 income              3,508       3,975      14,895       7,483      30,967
Realized and
 unrealized
 gain (loss)
 on derivative
 instruments
 (2)                 8,642     (16,236)     41,585      (7,594)     (2,711)
Income tax
 recovery
 (expense)              49         250          (8)        299         (88)
Foreign
 exchange
 (loss)
 gain (3)          (22,379)     20,428         (29)     (1,951)    (33,920)
Equity income
 (loss) (4)         10,133       3,873      (1,627)     14,006      (1,691)
Other (expense)
 income - net          (40)        (81)      1,093        (121)      1,092
--------------------------------------------------------------------------
Net income
 (loss)             20,597      26,672      50,058      47,269     (15,172)
--------------------------------------------------------------------------
--------------------------------------------------------------------------
Net income
(loss)
 attributable
 to:
 Non-controlling
  interest (5)      16,191       4,691      18,342      20,882      (4,664)
 Dropdown
  Predecessor            -           -           -           -         894
 Partners            4,406      21,981      31,716      26,387     (11,402)
--------------------------------------------------------------------------
--------------------------------------------------------------------------
Limited
 partners' units
 outstanding:
Weighted-average
 number of common
 units
 outstanding
 - Basic and
   diluted      39,078,943  33,382,764  29,494,930  36,246,589  26,017,738
Weighted-average
 number of
 subordinated
 units
 outstanding
 - Basic and
   diluted       9,310,306  11,050,929  13,034,429   9,178,580  13,884,501
Weighted-average
 number of total
 units
 outstanding
 - Basic and
   diluted      48,389,249  44,433,693  42,529,359  45,425,169  39,902,239
--------------------------------------------------------------------------
--------------------------------------------------------------------------
(1) The total estimated cost to be incurred in connection with the
    Partnership's restructuring plan to move certain ship management
    functions from the Partnership's office in Spain to a subsidiary of
    Teekay is approximately $3 million, of which $0.7 million and $2.0
    million was incurred for the three months ended June 30, and March 31,
    2009, respectively. The remaining $0.3 million is expected to be
    incurred during the remainder of the year.
(2) For the three and six months ended June 30, 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             Six Months Ended
                 ---------------------------------   ---------------------
                   June 30,   March 31,    June 30,    June 30,    June 30,
                      2009        2009        2008        2009        2008
                 ---------   ---------   ---------   ---------   ---------
Realized
 (losses)
 relating to:
 Interest rate
  swaps             (8,736)     (5,901)     (2,202)    (14,637)     (2,706)
                 ---------------------------------------------------------

Unrealized gains
 (losses)
 relating to:
 Interest rate
  swaps             16,801     (15,413)     53,063       1,388      11,965
 Toledo Spirit
  time-charter
  derivative
  contract             577       5,078      (9,276)      5,655     (11,970)
                 ---------------------------------------------------------
                    17,378     (10,335)     43,787       7,043          (5)
                 ---------------------------------------------------------

Total realized
 and unrealized
 gains (losses)
 on derivative
 instruments         8,642     (16,236)     41,585      (7,594)     (2,711)
                 ---------------------------------------------------------
(3) The Partnership's 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
    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 statements of income (loss).
(4) Equity income (loss) includes unrealized gains on derivative
    instruments of $8.3 million, $2.8 million and nil for the three months
    ended June 30, 2009, March 31, 2009 and June 30, 2008, respectively,
    and $11.1 million and nil for the six months ended June 30, 2009 and
    June 30, 2008, respectively.
(5) Commencing in 2009, and applied retroactively in accordance with
    SFAS 160, net income (loss) is shown before non-controlling interest.


TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED BALANCE SHEETS (1)
(in thousands of U.S. dollars)

---------------------------------------------------------------------------
                                                                      As at
                                     As at June   As at March      December
                                       30, 2009      31, 2009      31, 2008
                                     ----------   -----------     ---------
                                     (unaudited)   (unaudited)   (unaudited)
                                     ----------   -----------     ---------
ASSETS
Cash and cash equivalents                94,199       200,960       117,641
Restricted cash - current                32,221        28,671        28,384
Other current assets                     14,928        16,348        18,388
Advances to affiliates                   10,176         9,980         9,583
Restricted cash - long-term             610,373       603,544       614,565
Vessels and equipment                 1,801,459     1,989,536     2,007,321
Advances on newbuilding contracts        55,661        54,871       200,557
Net investments in direct
 financing leases                       406,177       204,292             -
Derivative assets                        51,239       121,318       167,326
Investment in and advances to
 joint venture                           79,611        68,167        64,382
Other assets                             26,593        26,300        27,266
Intangible assets                       137,240       139,522       141,805
Goodwill                                 35,631        35,631        35,631
---------------------------------------------------------------------------
Total Assets                          3,355,508     3,499,140     3,432,849
---------------------------------------------------------------------------
---------------------------------------------------------------------------
LIABILITIES AND EQUITY
Accounts payable, accrued
 liabilities and unearned revenue        45,235        46,593        44,614
Current portion of long-term debt
 and capital leases                     186,720       183,023       184,971
Current portion of long-term debt
 related to vessels to be
 delivered to the Partnership (2)        28,182        19,143        39,446
Advances from affiliates and joint
 venture partners                       100,959        93,904        74,300
Long-term debt and capital leases     1,613,253     1,666,449     1,699,231
Long-term debt related to vessels
 to be delivered to the
 Partnership (2)                        320,594       331,288       276,304
Derivative liabilities                  139,109       224,929       260,602
Other long-term liabilities              54,389        56,591        44,668
Equity
 Non-controlling interest (3)            23,744         7,553         2,862
 Partners' equity                       843,323       869,667       805,851
---------------------------------------------------------------------------
Total Liabilities and Total Equity    3,355,508     3,499,140     3,432,849
---------------------------------------------------------------------------
---------------------------------------------------------------------------
(1) Although the acquisition of the Tangguh LNG carriers did not occur
    until August 2009, due to the Partnership's agreement to acquire Teekay
    Corporation's 70 percent interest in the Tangguh LNG Project, it is
    required to consolidate the Tangguh vessels (prior to the actual
    acquisition date) under U.S. generally accepted accounting principles.
    Due to the Partnership's 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 June 30, 2009, current portion of long-term debt related to
    vessels to be delivered to the Partnership includes the debt associated
    with the Tangguh LNG Carriers, which the Partnership had not yet
    acquired from Teekay Corporation as of that date.
(3) As at June 30, 2009, non-controlling interest includes the 30 percent
    portion of Teekay Nakilat (RasGasII Project) which the Partnership
    does not own and 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.


TEEKAY LNG PARTNERS L.P.
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
--------------------------------------------------------------------------
                                                  Six Months Ended June 30,
                                                  ------------------------
                                                        2009          2008
                                                   ---------     ---------
                                                  (unaudited)   (unaudited)
                                                   ---------     ---------
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
--------------------------------------------------------------------------
Net operating cash flow                               89,487        65,261
--------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from issuance of long-term debt              88,519       615,796
Scheduled repayments of long-term debt               (45,493)      (18,433)
Scheduled repayments of capital lease and other
 long-term liabilities                                (4,711)       (4,495)
Prepayments of long-term debt                        (95,900)     (245,000)
Proceeds from follow-on equity offering               68,532       202,519
Advances to and from affiliates                       25,246           362
Decrease in restricted cash                              972         1,228
Cash distributions paid                              (55,993)      (45,026)
Debt issuance costs                                        -        (1,329)
Advances from joint venture partners                       -           593
Excess of purchase price over the contributed
 basis of Teekay Nakilat (III) Holdings
 Corporation                                               -       (12,192)
Distribution to Teekay Corporation for the
 purchase of Kenai LNG Carriers                            -      (230,000)
Equity distribution from Teekay Corporation                -         3,281
--------------------------------------------------------------------------
Net financing cash flow                              (18,828)      267,304
--------------------------------------------------------------------------
INVESTING ACTIVITIES
Receipts from direct financing leases                  3,259             -
Advances to joint venture                             (2,610)     (211,491)
Purchase of Teekay Nakilat (III) Holdings
 Corporation                                               -       (36,903)
Return of capital from Teekay BLT Corporation to
 its joint venture partners                                -       (19,600)
Receipt of Spanish re-investment tax credit                -         5,431
Expenditures for vessels and equipment               (94,750)      (83,082)
--------------------------------------------------------------------------
Net investing cash flow                              (94,101)     (345,645)
--------------------------------------------------------------------------

Decrease in cash and cash equivalents                (23,442)      (13,080)
Cash and cash equivalents, beginning of the
 period                                              117,641        91,891
--------------------------------------------------------------------------
Cash and cash equivalents, end of the period          94,199        78,811
--------------------------------------------------------------------------
--------------------------------------------------------------------------

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 Partnership's unaudited adjusted net income attributable to the partners, a non-GAAP financial measure, to net income as determined in accordance with GAAP, adjusted for some of the significant items of income and expense that affected the Partnership's net income for the three months ended June 30, 2009 and 2008, all of which items are typically excluded by securities analysts in their published estimates of the Partnership's financial results:


---------------------------------------------------------------------------
                                                 Three Months  Three Months
                                                        Ended         Ended
                                                      June 30,      June 30,
                                                         2009          2008
                                                 ------------  ------------
                                                   (unaudited)   (unaudited)
---------------------------------------------------------------------------
Net income - GAAP basis                                20,597        50,058
Less:
 Net income attributable to non-controlling
  interest                                            (16,191)      (18,342)
---------------------------------------------------------------------------
Net income attributable to the partners                 4,406        31,716
Add (subtract) specific items affecting net
 income:
 Foreign currency exchange losses (1)                  22,379            29
 Unrealized gains from derivative instruments (2)     (17,378)      (43,787)
 Unrealized gains from derivative instruments
  from equity accounted investees (2)                  (8,265)            -
 Restructuring charge (3)                                 709             -
 Non-controlling interests' share of items above       17,149        18,136
---------------------------------------------------------------------------
Total adjustments                                      14,594       (25,622)
---------------------------------------------------------------------------
Adjusted net income attributable to the partners       19,000         6,094
---------------------------------------------------------------------------
---------------------------------------------------------------------------
(1) Foreign currency exchange gains and losses primarily relate to the
    revaluation of the Partnership's 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
    Partnership's restructuring plan to move certain ship management
    functions from the Partnership's office in Spain to a subsidiary of
    Teekay Corporation.

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 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 from variable interest entity, 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 Partnership's capital assets. Distributable cash flow is a quantitative standard used in the publicly-traded partnership investment community to assist in evaluating a partnership's 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 or any other indicator of the Partnership's performance required by accounting principles generally accepted in the United States. The table below reconciles distributable cash flow to net income.


--------------------------------------------------------------------------
                                                              Three Months
                                                                     Ended
                                                             June 30, 2009
                                                             -------------
                                                                (unaudited)
--------------------------------------------------------------------------

Net income                                                          20,597
Add:
 Depreciation and amortization                                      20,160
 Partnership's share of RasGas 3 DCF before estimated
  maintenance capital expenditures                                   4,518
 Unrealized foreign exchange loss                                   22,379
Less:
 Unrealized gains from derivatives and other non-cash items        (15,193)
 Income tax recovery                                                   (49)
 Estimated maintenance capital expenditures                         (8,854)
 Equity income of RasGas 3 joint venture                           (10,133)
--------------------------------------------------------------------------
Distributable Cash Flow before Non-controlling interest             33,425
--------------------------------------------------------------------------
Non-controlling interests' share of DCF before estimated
 maintenance capital expenditures                                   (1,747)
--------------------------------------------------------------------------
Distributable Cash Flow                                             31,678
--------------------------------------------------------------------------
--------------------------------------------------------------------------

TEEKAY LNG PARTNERS L.P.

APPENDIX C - SUPPLEMENTAL SEGMENT INFORMATION

(in thousands of U.S. dollars)


                                      Three Months Ended June 30, 2009
                                      --------------------------------
                                                       (unaudited)

                                  Liquefied        Suezmax Tanker
                                Gas Segment               Segment     Total
---------------------------------------------------------------------------
Net voyage revenues (1)(2)           61,967                17,935    79,902
Vessel operating expenses            12,144                 6,034    18,178
Depreciation and amortization        15,193                 4,967    20,160
General and administrative            2,398                 1,658     4,056
Restructuring charge                    315                   394       709
---------------------------------------------------------------------------
Income from vessel operations        31,917                 4,882    36,799
---------------------------------------------------------------------------
---------------------------------------------------------------------------


                                      Three Months Ended June 30, 2008
                                      --------------------------------
                                                       (unaudited)

                                  Liquefied        Suezmax Tanker
                                Gas Segment               Segment     Total
---------------------------------------------------------------------------
Net voyage revenues (1)(2)           53,045                17,898    70,943
Vessel operating expenses            13,207                 7,585    20,792
Depreciation and amortization        14,234                 4,638    18,872
General and administrative            3,048                 2,697     5,745
---------------------------------------------------------------------------
Income from vessel operations        22,556                 2,978    25,534
---------------------------------------------------------------------------
---------------------------------------------------------------------------
(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 Partnership's 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 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.

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 Partnership's 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 Partnership's 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 Partnership's 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 Partnership's 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 Partnership's expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

Contacts: Teekay LNG Partners L.P. Investor Relations Enquiries Kent Alekson +1 (604) 609-6442 Teekay LNG Partners L.P. Media Enquiries Nicole Breuls +1 (604) 844-6631 www.teekaylng.com

Teekay Lng Partners (NYSE:TGP)
Historical Stock Chart
From Nov 2024 to Dec 2024 Click Here for more Teekay Lng Partners Charts.
Teekay Lng Partners (NYSE:TGP)
Historical Stock Chart
From Dec 2023 to Dec 2024 Click Here for more Teekay Lng Partners Charts.