Highlights


--  Generated distributable cash flow(1)of $55.4 million in the second
    quarter of 2013. 
--  Declared second quarter 2013 cash distribution of $0.675 per unit. 
--  In June 2013, secured five-year time-charter contracts with Cheniere for
    the two LNG carrier newbuildings ordered in December 2012. 
--  In July 2013, exercised options with DSME for two additional MEGI LNG
    carrier newbuildings and secured five additional newbuilding options. 
--  In August 2013, agreed to acquire and bareboat charter-back up to two
    newbuilding LNG carriers, with Awilco LNG ASA. 
--  Total liquidity of $300 million as at June 30, 2013, giving pro forma
    effect to proceeds from the $40 million common unit private placement
    completed on July 30, 2013. 

Teekay GP L.L.C., the general partner of Teekay LNG Partners L.P. (Teekay LNG or the Partnership) (NYSE:TGP), today reported the Partnership's results for the quarter ended June 30, 2013. During the second quarter of 2013, the Partnership generated distributable cash flow(1) of $55.4 million, compared to $56.8 million in the same quarter of the previous year. The decrease in distributable cash flow was primarily the result of a higher number of off - hire days in the second quarter of 2013, compared to the same period in 2012, due to scheduled dry dockings, and lower charter rates on two of the Partnership's conventional tankers as a result of renegotiated rates effective October 2012 for a period of two years. The decreases were partially offset by increased distributable cash flow as a result of the Partner ship's acquisition of a 50 percent interest in Exmar LPG BVBA, a liquefied petroleum gas (LPG) carrier joint venture with Exmar, in February 2013 and higher rates on charter contracts entered into during 2012 for certain of the MALT LNG Carriers.

On July 12, 2013, the Partnership declared a cash distribution of $0.675 per unit for the quarter ended June 30, 2013. The cash distribution is payable on August 9, 2013 to all unitholders of record on July 23, 2013.

(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 financial measure under United States generally accepted accounting principles (GAAP).

Recent Transactions

Secured Fixed-Rate Employment for the Two LNG Carrier Newbuildings Ordered in December 2012

In June 2013, Teekay LNG was awarded five-year time-charter contracts with Cheniere Marketing LLC (Cheniere) for the two 173,400 cubic meter (cbm) liquefied natural gas (LNG) carrier newbuildings the Partnership ordered in December 2012. The newbuilding LNG carriers are currently under construction by Daewoo Shipbuilding & Marine Engineering Co., Ltd., (DSME) of South Korea and are scheduled to deliver in the first half of 2016. Upon delivery, the vessels will commence their five-year charters with Cheniere, which will be exporting LNG from their Sabine Pass LNG export facility in Louisiana . These newbuilding vessels will be equipped with the M-type, Electronically Controlled, Gas Injection (MEGI) twin engines, which are expected to be significantly more fuel-efficient and have lower emission levels than other engines currently being utilized in LNG shipping.

Exercised Options for Additional Newbuilding LNG/LPG Carriers

In July 2013, Teekay LNG exercised a portion of its existing options with DSME for two additional 173,400 cbm LNG carrier newbuildings, which will also be constructed with the MEGI twin engines. The Partnership intends to secure long- term contract employment for both vessels prior to their deliveries in 2016. In connection with the exercise of these two newbuilding options, the Partnership secured additional options with DSME for up to five additional LNG carrier newbuildings.

In addition, Exmar LPG BVBA, the Partnership's 50/50 LPG joint venture with Belgium-based Exmar NV, exercised its options to order two additional Midsize Gas Carrier (MGC) newbuildings, which will be constructed by Hanjin Heavy Industries and Construction Co., Ltd. (Hanjin) and scheduled for delivery in 2017.

Acquisition and Bareboat Charter Back of up to Two LNG Carrier Newbuildings

In August 2013, Teekay LNG agreed to acquire a 155,900 cbm LNG carrier newbuilding from Norway -based Awilco LNG ASA (Awilco), which is currently under construction by DSME in South Korea. The vessel is expected to deliver in September 2013, at which time Awilco will sell the vessel to Teekay LNG and bareboat charter the vessel back on a five -year fixed-rate charter contract (plus a one-year extension option) with a fixed-price purchase obligation at the end of the initial term (and option period). The net vessel purchase price of $155 million reflects a $50 million prepayment by Awilco for future charter hire installments. As part of the transaction, Teekay LNG may also have the opportunity to acquire and bareboat charter back a second 155,900 cbm LNG carrier newbuilding from Awilco, currently under construction by DSME, under similar terms. The second LNG carrier newbuilding is expected to deliver in late-2013 or early-2014.

"Since reporting first quarter results in May, the Partnership's business development activities have resulted in several positive outcomes," commented Peter Evensen, Chief Executive Officer of Teekay GP LLC. "This includes securing new time-charter contracts and newbuilding vessel orders, and acquiring on-the-water vessels with existing contracts, all of which are expected to result in near and long-term distributable cash flow growth. To begin with, in June, we were awarded five-year time-charters with Cheniere for the two LNG carrier newbuildings we ordered in December 2012. These vessels' attractive 173,400 cubic meter cargo size and fuel-efficient MEGI engines were key factors in being awarded these important new contracts. These vessels will be among the first to export LNG from the Sabine Pass facility in the U.S. Gulf Coast."

Mr. Evensen continued, "Based on our successful chartering efforts for the first two MEGI newbuildings, in late -July, the Partnership exercised a portion of its options with DSME to order an additional two 173,400 cubic meter MEGI LNG carrier newbuildings. As with the two carriers we ordered in December, we believe the 2016 delivery dates for these vessels will be well-timed for the next major wave of LNG carrier demand which is expected to follow the large number of LNG export projects that are scheduled to come on-stream starting in late-2015. While we expect to secure long-term financing for these vessels upon securing time-charter employment, we will fund the initial shipyard installments with a portion of the proceeds from the Partnership's recent $40 million common unit private placement transaction. As part of this vessel order, the Partnership also secured five additional options from DSME for future LNG carrier orders."

"Our position in the attractive liquefied petroleum gas sector also continues to grow," Mr. Evensen added. "Last week, our LPG joint venture with Exmar exercised in-the-money options with Hanjin to construct two additional medium-size gas carrier, or MGC, newbuildings, bringing the joint venture's MGC newbuilding program to a total of 10 vessels."

"Looking more near-term," Mr. Evensen continued, "last week, the Partnership announced an agreement to acquire up to two 155,900 cubic meter LNG carrier newbuildings from Awilco LNG, with a five-year fixed-rate bareboat charter back to Awilco at a net price of $155 million per vessel. Assuming the option for the second vessel is exercised, these two vessels, which are scheduled to deliver from DSME in September and November 2013, are expected to provide the Partnership with near-term cash flow accretion and bridge the gap between now and when our other newbuilding vessels begin delivering in 2016."

Mr. Evensen added, "In addition to our recent announcements, the Partnership is currently involved in several LNG shipping and floating regasification project tenders with start-up dates in the late-2015 through 2017 that would generate further accretive distributable cash flows for the Partnership."

Financial Summary

The Partnership reported adjusted net income attributable to the partners(2) (as detailed in Appendix A to this release) of $41.5 million for the quarter ended June 30, 2013, compared to $40.5 million for the same period of the prior year. Adjusted net income attributable to the partners excludes a number of specific items that had the net effect of increasing net income by $28.1 million and decreasing net income by $2.8 million for the three months ended June 30, 2013 and 2012, respectively, as detailed in Appendix A. Including these items, the Partnership reported net income attributable to the partners, on a GAAP basis, of $69.7 million and $37.7 million for the three months ended June 30, 2013 and 2012, respectively.

For the six months ended June 30, 2013, the Partnership reported adjusted net income attributable to the partners (2) (as detailed in Appendix A to this release) of $80.6 million, compared to $76.1 million for the same period of the prior year. Adjusted net income attributable to the partners excludes a number of specific items that had the net effect of increasing net income by $43.5 million and decreasing net income by $13.7 million for the six months ended June 30, 2013 and 2012, respectively, as detailed in Appendix A. Including these items, the Partnership reported net income attributable to the partners, on a GAAP basis, of $124.1 million and $62.4 million for the six months ended June 30, 2013 and 2012, respectively.

For accounting purposes, the Partnership is required to recognize the changes in the fair value of its derivative instruments on its consolidated statements of income. 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 consolidated statements of income as detailed in notes 2, 3 and 4 to the Summary Consolidated Statements of Income included in this release.

(2) 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 which are typically excluded by securities analysts in their published estimates of the Partnership's financial results.

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 to F for further details).


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                            Three Months Ended              
                                               June 30, 2013                
                                                (unaudited)                 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                 Liquefied Gas     Conventional             
(in thousands of U.S. Dollars)         Segment   Tanker Segment        Total
Net voyage revenues(i)                  67,863           27,532       95,395
Vessel operating expenses               13,683           11,131       24,814
Depreciation and amortization           18,329            6,827       25,156
----------------------------------------------------------------------------
----------------------------------------------------------------------------
CFVO from consolidated                                                      
 vessels(ii)                            52,581           12,892       65,473
CFVO from equity accounted                                                  
 vessels(iii)                           47,162                -       47,162
Total CFVO(ii)                          99,743           12,892      112,635
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                             Three Months Ended             
                                               June 30, 2012                
                                                (unaudited)                 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                 Liquefied Gas     Conventional             
(in thousands of U.S. Dollars)         Segment   Tanker Segment        Total
Net voyage revenues(i)                  67,573           28,662       96,235
Vessel operating expenses               11,774           10,403       22,177
Depreciation and amortization           17,309            7,487       24,796
----------------------------------------------------------------------------
----------------------------------------------------------------------------
CFVO from consolidated                                                      
 vessels(ii)                            54,259           16,740       70,999
CFVO from equity accounted                                                  
 vessels(iii)                           38,035                -       38,035
Total CFVO(ii)                          92,294           16,740      109,034
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i)   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 Appendix C for a reconciliation of this non-GAAP
      measure as used in this release to the most directly comparable GAAP  
      financial measure.                                                    
                                                                            
(ii)  Cash flow from vessel operations (CFVO) from consolidated vessels     
      represents income from vessel operations before (a) depreciation and  
      amortization expense, (b) amortization of in-process revenue contracts
      and includes (c) adjustments for direct financing leases and two      
      Suezmax tankers to a cash basis. CFVO is included because certain     
      investors use this data to measure a company's financial performance. 
      CFVO is not required by GAAP and should not be considered as an       
      alternative to net income, equity income or any other indicator of the
      Partnership's performance required by GAAP. Please see Appendix E for 
      a reconciliation of CFVO from consolidated vessels (a non-GAAP        
      measure) as used in this release to the most directly comparable GAAP 
      financial measure.                                                    
                                                                            
(iii) The Partnership's equity accounted investments for the three months   
      ended June 30, 2013 and 2012 include the Partnership's 40 percent     
      interest in Teekay Nakilat (III) Corporation, which owns four LNG     
      carriers; the Partnership's 50 percent interest in the Excalibur and  
      Excelsior joint ventures, which owns one LNG carrier and one          
      regasification unit, respectively; the Partnership's 33 percent       
      interest in four LNG carriers servicing the Angola LNG Project; and   
      the Partnership's 52 percent interest in MALT LNG Holdings ApS, the   
      joint venture between the Partnership and Maurbeni Corporation, which 
      owns six LNG carriers (Malt LNG Carriers). The Partnership's equity   
      accounted investments for the three months ended June 30, 2013 also   
      includes the Partnership's acquisition of a 50 percent interest in    
      Exmar LPG BVBA, the joint venture between the Partnership and Exmar   
      NV, completed in February 2013, which currently owns and charters-in  
      26 vessels in the LPG carrier segment, including ten newbuildings.    
      Please see Appendix F for a description and reconciliation of CFVO    
      from equity accounted vessels (a 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, excluding equity accounted vessels, decreased to $52.6 million in the second quarter of 2013 from $54.3 million in the same quarter of the prior year. The decrease is primarily due to higher vessel operating expenditures due to the scheduled dry dockings of the first Tangguh project LNG carrier and the Catalunya Spirit during the second quarter of 2013 and preparations for the dry docking of the second Tangguh project LNG carrier scheduled for the fourth quarter of 2013, partially offset by the scheduled dry docking of the Hispania Spirit in the second quarter of the prior year.

Cash flow from vessel operations from the Partnership's equity accounted vessels in the Liquefied Gas segment increased to $47.2 million in the second quarter of 2013 from $38.0 million in the same quarter of the prior year. This increase was primarily due to the acquisition of a 50 percent interest in the Exmar LPG BVBA joint venture in February 2013 and higher rates on charter contracts entered into during 2012 for certain of the MALT LNG Carriers.

Conventional Tanker Segment

Cash flow from vessel operations from the Partnership's Conventional Tanker segment decreased to $12.9 million in the second quarter of 2013 from $16.7 million in the same quarter of the prior year, primarily as a result of the European Spirit being off-hire for 25 days during the second quarter of 2013 due to a scheduled dry docking and amendments to two of the Partnership's Suezmax tanker charter contracts which temporarily reduced the daily hire rate for each of these vessels by $12,000 between October 2012 and September 2014. During this period, however, if Suezmax spot tanker rates exceed the amended rates, the charterer will pay the Partnership the excess amount up to a maximum amount equal to the original daily charter rate.

Teekay LNG's Fleet

The following table summarizes the Partnership's fleet as of August 1, 2013:


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                 Number of Vessels          
                         ---------------------------------------------------
                         ---------------------------------------------------
                                 Owned In-Chartered                         
                               Vessels      Vessels   Newbuildings     Total
                         ---------------------------------------------------
LNG Carrier Fleet                27(i)            -              5        32
LPG/Multigas Carrier                                                        
 Fleet                          16(ii)       5(iii)        10(iii)        31
Conventional Tanker Fleet           11            -              -        11
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total                               54            5             15        74
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i)   The Partnership's ownership interests in these vessels ranges from 33 
      percent to 100 percent.                                               
(ii)  The Partnership's ownership interests in these vessels ranges from 50 
      percent to 99 percent.                                                
(iii) The Partnership's interest in these vessels is 50 percent.            

Liquidity and Continuous Offering Program Update

In May 2013, the Partnership implemented a continuous offering program (COP) under which the Partnership may issue new common units, representing limited partner interests, at market prices up to maximum aggregate amount of $100 million. Through June 30, 2013, the Partnership sold an aggregate of 124,071 common units under the COP, generating proceeds of approximately $4.9 million (including the Teekay LNG general partner's 2 percent proportionate capital contribution and net of offering costs). The net proceeds from the issuance of these common units were used for general partnership purposes.

As of June 30, 2013, the Partnership had total liquidity of $262.3 million (comprised of $97.6 million in cash and cash equivalents and $164.7 million in undrawn credit facilities). Giving effect for the $40 million common unit private placement completed in July 2013, the Partnership's liquidity at June 30, 2013 would have been approximately $300 million.

Conference Call

The Partnership plans to host a conference call on Friday, August 9, 2013 at 11:00 a.m. (ET) to discuss the results for the second quarter of 2013. All unitholders and interested parties are invited to listen to the live conference call by choosing from the following options:


--  By dialing (866) 322-2356 or (416) 640-3405, if outside North America,
    and quoting conference ID code 9295387. 
--  By accessing the webcast, which will be available on Teekay LNG's
    website at www.teekaylng.com (the archive will remain on the web site
    for a period of 30 days). 

A supporting Second Quarter 2013 Earnings Presentation will also be available at www.teekaylng.com in advance of the conference call start time.

The conference call will be recorded and made available until Friday, August 16, 2013. This recording can be accessed following the live call by dialing (888) 203-1112 or (647) 436-0148, if outside North America, and entering access code 9295387.

About Teekay LNG Partners L.P.

Teekay LNG Partners is the world's third largest independent owner and operator of LNG carriers, providing LNG, LPG and crude oil marine transportation services primarily under long-term, fixed-rate charter contracts through its interests in 32 LNG carriers (including one LNG regasification unit and five newbuildings), 31 LPG/Multigas carriers (including five chartered-in LPG carriers and 10 newbuildings) and 11 conventional tankers. The Partnership's interests in these vessels range from 33 to 100 percent. 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 trade on the New York Stock Exchange under the symbol "TGP".


----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
                 SUMMARY CONSOLIDATED STATEMENTS OF INCOME                  
          (in thousands of U.S. Dollars, except units outstanding)          
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
                         Three Months Ended             Six Months Ended    
                ----------------------------------- ------------------------
                       June   March 31,    June 30,    June 30,    June 30, 
                   30, 2013        2013        2012        2013        2012 
                ----------- ----------- ----------- ----------- ------------
                (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) 
                ----------- ----------- ----------- ----------- ------------
                                                                            
----------------------------------------------------------------------------
VOYAGE REVENUES      96,619      97,107      96,477     193,726     195,817 
----------------------------------------------------------------------------
OPERATING                                                                   
 EXPENSES                                                                   
Voyage expenses       1,224         391         242       1,615         585 
Vessel                                                                      
 operating                                                                  
 expenses(1)         24,814      25,316      22,177      50,130      44,564 
Depreciation                                                                
 and                                                                        
 amortization        25,156      24,143      24,796      49,299      49,553 
General and                                                                 
 administrative                                                             
 (1)                  4,744       5,469       4,433      10,213       9,693 
----------------------------------------------------------------------------
Total operating                                                             
 expenses            55,938      55,319      51,648     111,257     104,395 
----------------------------------------------------------------------------
Income from                                                                 
 vessel                                                                     
 operations          40,681      41,788      44,829      82,469      91,422 
----------------------------------------------------------------------------
OTHER ITEMS                                                                 
Equity                                                                      
 income(2)           39,425      26,424      11,086      65,849      28,134 
Interest                                                                    
 expense            (13,132)    (13,248)    (13,734)    (26,380)    (26,532)
Interest income         782         515         949       1,297       1,881 
Realized and                                                                
 unrealized                                                                 
 gain (loss) on                                                             
 derivative                                                                 
 instruments(3)      10,666      (8,285)    (18,145)      2,381     (34,048)
Foreign                                                                     
 exchange                                                                   
 (loss) gain(4)      (2,787)      8,211      13,927       5,424       4,259 
Other income -                                                              
 net                    407         469         480         876         694 
----------------------------------------------------------------------------
                     35,361      14,086      (5,437)     49,447     (25,612)
----------------------------------------------------------------------------
Net income                                                                  
 before tax                                                                 
 (expense)                                                                  
 recovery            76,042      55,874      39,392     131,916      65,810 
Income tax                                                                  
 (expense)                                                                  
 recovery              (800)       (843)       (132)     (1,643)        129 
----------------------------------------------------------------------------
Net income           75,242      55,031      39,260     130,273      65,939 
----------------------------------------------------------------------------
Non-controlling                                                             
 interest in                                                                
 net income           5,581         586       1,572       6,167       3,520 
General                                                                     
 Partner's                                                                  
 interest in                                                                
 net income           6,278       5,965       5,293      12,243      10,325 
Limited                                                                     
 partners'                                                                  
 interest in                                                                
 net income          63,383      48,480      32,395     111,863      52,094 
Weighted-                                                                   
 average number                                                             
 of common                                                                  
 units                                                                      
 outstanding:                                                               
  - Basic        69,713,500  69,683,763  64,857,900  69,698,714  64,857,900 
  - Diluted      69,732,097  69,686,503  64,857,900  69,709,382  64,857,900 
Total number of                                                             
 units                                                                      
 outstanding at                                                             
 end of period   69,813,899  69,683,763  64,857,900  69,813,899  64,857,900 
----------------------------------------------------------------------------
(1) To more closely align the Partnership's Statement of Income presentation
to many of its peers, the cost of ship management services of $1.9 million  
and $3.8 million for the three and six months ended June 30, 2013,          
respectively, and $1.9 million for the three months ended March 31, 2013,   
have been included as vessel operating expenses. Prior to 2013, the         
Partnership included these amounts in general and administrative expenses.  
All such costs incurred in comparative periods have been reclassified from  
general and administrative expenses to vessel operating expenses to conform 
to the presentation adopted in the current period. The amounts reclassified 
were $2.0 million and $3.9 million for the three and six months ended June  
30, 2012, respectively.                                                     
(2) Equity income includes unrealized gains (losses) on derivative          
instruments as detailed in the table below:                                 
                                                                            
                                 Three Months Ended        Six Months Ended 
                            June 30, March 31,  June 30,  June 30,  June 30,
                                2013      2013      2012      2013      2012
                           -------------------------------------------------
Equity income                 39,425    26,424    11,086    65,849    28,134
Proportionate share of                                                      
 unrealized gains (losses)                                                  
 on derivative instruments    14,135     4,599   (8,242)    18,734   (3,181)
                           -------------------------------------------------
Equity income excluding                                                     
 unrealized gains (losses)                                                  
 on derivative instruments    25,290    21,825    19,328    47,115    31,315
                           -------------------------------------------------
Equity income also includes the Partnership's share of its joint venture    
Exmar LPG BVBA which is based on preliminary purchase price allocations.    
                                                                            
(3) The realized (losses) gains relate to the amounts the Partnership       
actually paid to settle 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, 
                                 2013      2013     2012      2013     2012 
                             -----------------------------------------------
Realized losses relating to:                                                
Interest rate swaps            (9,496)   (9,526)  (9,284)  (19,022) (18,363)
Toledo Spirit time-charter                                                  
 derivative contract              (23)        -       (6)      (23)     (38)
                             -----------------------------------------------
                               (9,519)   (9,526)  (9,290)  (19,045) (18,401)
                             -----------------------------------------------
Unrealized gains (losses)                                                   
 relating to:                                                               
Interest rate swaps            19,885    (1,259)  (8,855)   18,626  (15,947)
Toledo Spirit time-charter                                                  
 derivative contract              300     2,500        -     2,800      300 
                             -----------------------------------------------
                               20,185     1,241   (8,855)   21,426  (15,647)
                             -----------------------------------------------
Total realized and                                                          
 unrealized gains (losses)                                                  
 on derivative instruments     10,666    (8,285) (18,145)    2,381  (34,048)
                             -----------------------------------------------
                             -----------------------------------------------

(4) 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 consolidated statements of income.

Foreign exchange (loss) gain includes realized gains relating to the amounts the Partnership received to settle the Partnership's non-designated cross currency swap that was entered into as an economic hedge in relation to the Partnership's Norwegian Kroner (NOK)-denominated unsecured bonds. The Partnership issued NOK 700 million of unsecured bonds in May 2012 that mature in 2017. Foreign exchange (loss) gain also includes unrealized (losses) gains relating to the change in fair value of such derivative instruments, partially offset by unrealized gains on the revaluation of the NOK bonds as detailed in the table below:


                                  Three Months Ended       Six Months Ended 
                              June 30, March 31, June 30, June 30, June 30, 
                                  2013      2013     2012     2013     2012 
                              ----------------------------------------------
Realized (losses) gains on                                                  
 cross-currency swaps              (67)       58       48       (9)      48 
Unrealized losses on cross-                                                 
 currency swaps                 (2,731)   (6,191) (10,270)  (8,922) (10,270)
Unrealized gains on                                                         
 revaluation of NOK bonds        4,545     5,923    7,560   10,468    7,560 
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
                     SUMMARY CONSOLIDATED BALANCE SHEETS                    
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                   As at    
                               As at June 30,  As at March 31,  December 31,
                               --------------  --------------- -------------
                                    2013             2013           2012    
                               --------------  --------------- -------------
                                 (unaudited)     (unaudited)    (unaudited) 
                               --------------  --------------- -------------
ASSETS                                                                      
Current                                                                     
Cash and cash equivalents              97,621           90,982       113,577
Restricted cash - current              33,096           34,166        34,160
Accounts receivable                    14,404           13,755        13,408
Prepaid expenses                        8,141            7,714         5,836
Current portion of derivative                                               
 assets                                18,306           18,378        17,212
Current portion of net                                                      
 investments in direct                  6,928            6,790         6,656
 financing leases                                                           
Advances to affiliates                  3,421            3,273        13,864
----------------------------------------------------------------------------
Total current assets                  181,917          175,058       204,713
----------------------------------------------------------------------------
Restricted cash - long-term           495,084          494,353       494,429
Vessels and equipment                                                       
At cost, less accumulated                                                   
 depreciation                       1,275,120        1,283,135     1,286,957
Vessels under capital leases,                                               
 at cost, less accumulated            612,633          618,238       624,059
 depreciation                                                               
Advances on newbuilding                                                     
 contracts                             39,097           38,829        38,624
----------------------------------------------------------------------------
Total vessels and equipment         1,926,850        1,940,202     1,949,640
----------------------------------------------------------------------------
Investment in and advances to                                               
 equity accounted joint               627,477          589,507       409,735
 ventures(1)                                                                
Net investments in direct                                                   
 financing leases                     393,225          395,005       396,730
Advances to joint venture                                                   
 partner                               14,004           14,004        14,004
Other assets                           26,573           25,840        25,233
Derivative assets                      89,685          125,874       145,347
Intangible assets - net               103,064          106,524       109,984
Goodwill - liquefied gas                                                    
 segment                               35,631           35,631        35,631
----------------------------------------------------------------------------
Total assets                        3,893,510        3,901,998     3,785,446
----------------------------------------------------------------------------
----------------------------------------------------------------------------
LIABILITIES AND EQUITY                                                      
Current                                                                     
Accounts payable                        3,925            3,482         2,178
Accrued liabilities                    41,300           39,809        38,134
Unearned revenue                        8,645            8,401        19,417
Current portion of long-term                                                
 debt                                  87,079           86,460        86,489
Current obligations under                                                   
 capital lease                        160,284          162,897        70,272
Current portion of derivative                                               
 liabilities                           69,903           49,920        48,046
Advances from affiliates               17,739           16,551        12,083
----------------------------------------------------------------------------
Total current liabilities             388,875          367,520       276,619
----------------------------------------------------------------------------
Long-term debt                      1,477,856        1,461,207     1,326,864
Long-term obligations under                                                 
 capital lease                        472,440          472,260       567,302
Long-term unearned revenue             37,244           37,627        38,570
Other long-term liabilities            73,455           73,644        73,568
Derivative liabilities                159,320          233,018       248,249
----------------------------------------------------------------------------
Total liabilities                   2,609,190        2,645,276     2,531,172
----------------------------------------------------------------------------
Equity                                                                      
Non-controlling interest(2)            47,317           41,736        41,294
Partners' equity                    1,237,003        1,214,986     1,212,980
----------------------------------------------------------------------------
Total equity                        1,284,320        1,256,722     1,254,274
----------------------------------------------------------------------------
Total liabilities and total                                                 
 equity                             3,893,510        3,901,998     3,785,446
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1)  Investments in and advances to equity accounted joint ventures includes
     the Partnership's investment in its joint venture Exmar LPG BVBA which 
     is based on preliminary purchase price adjustments.                    
                                                                            
                                                                            
(2)  Non-controlling interest includes a 30 percent equity interest in the  
     RasGas II project (which owns three LNG carriers), a 31 percent equity 
     interest in the Tangguh Project (which owns two LNG carriers), a 1     
     percent equity interest in the two LNG carriers (Arctic Spirit and     
     Polar Spirit), a 1 percent equity interest in the Excalibur joint      
     venture (which owns one LNG carrier), and a 1 percent equity interest  
     in the five LPG/Multigas carriers that are chartered out to I.M.       
     Skaugen ASA, which in each case represents the ownership interest not  
     owned by the Partnership.                                              
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
                SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS               
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                          Six           Six 
                                                       Months        Months 
                                                        Ended         Ended 
                                                     June 30,      June 30, 
                                                         2013          2012 
                                                            $             $ 
                                                 ---------------------------
Cash and cash equivalents provided by (used for)                            
OPERATING ACTIVITIES                                                        
Net income                                            130,273        65,939 
Non-cash items:                                                             
  Unrealized (gain) loss on derivative                                      
   instruments                                        (21,426)       15,647 
  Depreciation and amortization                        49,299        49,553 
  Unrealized foreign currency exchange gain            (5,993)       (4,670)
  Equity income                                       (65,849)      (28,134)
  Amortization of deferred debt issuance costs                              
   and other                                            1,494            18 
Change in operating assets and liabilities              5,748        (6,609)
Expenditures for dry docking                          (17,796)       (2,972)
----------------------------------------------------------------------------
Net operating cash flow                                75,750        88,772 
----------------------------------------------------------------------------
FINANCING ACTIVITIES                                                        
Proceeds from issuance of long-term debt              219,748       395,352 
Scheduled repayments of long-term debt                (42,999)      (42,200)
Prepayments of long-term debt                         (10,000)     (119,274)
Debt issuance costs                                         -        (1,808)
Scheduled repayments of capital lease obligations                           
 and other long-term liabilities                       (5,205)       (5,040)
Proceeds from units issued out of continuous                                
 offering program, net of offering costs                4,924             - 
Advances to joint venture partners and equity                               
 accounted joint ventures                             (16,785)       (3,600)
Increase in restricted cash                              (952)      (30,511)
Cash distributions paid                              (105,943)      (93,636)
Other                                                    (144)          (50)
----------------------------------------------------------------------------
Net financing cash flow                                42,644        99,233 
----------------------------------------------------------------------------
INVESTING ACTIVITIES                                                        
Purchase of equity accounted investments             (135,790)     (170,067)
Receipts from direct financing leases                   3,233         2,992 
Expenditures for vessels and equipment                 (1,793)       (1,010)
Other                                                       -         1,369 
----------------------------------------------------------------------------
Net investing cash flow                              (134,350)     (166,716)
----------------------------------------------------------------------------
(Decrease) increase in cash and cash equivalents      (15,956)       21,289 
Cash and cash equivalents, beginning of the                                 
 period                                               113,577        93,627 
----------------------------------------------------------------------------
Cash and cash equivalents, end of the period           97,621       114,916 
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
              APPENDIX A - SPECIFIC ITEMS AFFECTING NET INCOME              
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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 attributable to the partners as determined in accordance with    
GAAP. The Partnership believes that, in addition to conventional measures   
prepared in accordance with GAAP, certain investors use this information to 
evaluate the Partnership's financial performance. The items below are also  
typically excluded by securities analysts in their published estimates of   
the Partnership's financial results. Adjusted net income attributable to the
partners is intended to provide additional information and should not be    
considered a substitute for measures of performance prepared in accordance  
with GAAP.                                                                  
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                  Three Months Ended        Six Months Ended
                             ----------------------- -----------------------
                               June 30,    June 30,    June 30,     June 30,
                             ----------- ----------- ----------- -----------
                                    2013        2012        2013        2012
                             ----------- ----------- ----------- -----------
                             (unaudited) (unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Net income - GAAP basis           75,242      39,260     130,273      65,939
Less:                                                                       
  Net income attributable to                                                
   non-controlling interest      (5,581)     (1,572)     (6,167)     (3,520)
----------------------------------------------------------------------------
Net income attributable to                                                  
 the partners                     69,661      37,688     124,106      62,419
Add (subtract) specific items                                               
 affecting net income:                                                      
  Unrealized foreign currency                                               
   exchange losses (gains)(1)      2,960    (13,879)     (5,088)     (4,211)
  Unrealized (gains) losses                                                 
   from derivative                                                          
   instruments(2)               (20,185)       8,855    (21,426)      15,647
  Unrealized (gains) losses                                                 
   from derivative                                                          
   instruments and other                                                    
   items from equity                                                        
   accounted investees(3)       (14,135)       8,800    (18,734)       3,989
Non-controlling interests'                                                  
 share of items above(4)           3,219       (935)       1,713     (1,712)
----------------------------------------------------------------------------
Total adjustments               (28,141)       2,841    (43,535)      13,713
----------------------------------------------------------------------------
Adjusted net income                                                         
 attributable to the partners     41,520      40,529      80,571      76,132
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1)  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 loss on the cross-currency swap
     economically hedging the Partnership's NOK bond and exclude the        
     realized gains relating to the cross currency swap for the NOK bonds.  
(2)  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.                                        
(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 within the Partnership's equity-        
     accounted investments and $0.6 million and $0.8 million of start-up    
     related costs during the three and six months ended June 30, 2012,     
     respectively, relating to the acquisition of the MALT LNG Carriers in  
     February 2012.                                                         
(4)  Items affecting net income include items from the Partnership's wholly-
     owned subsidiaries, its consolidated non-wholly-owned subsidiaries and 
     its proportionate share of items from equity accounted for investments.
     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 items 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)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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, unrealized gains and losses from derivatives, deferred 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 GAAP and should not be considered as an        
alternative to net income or any other indicator of the Partnership's       
performance required by GAAP. The table below reconciles distributable cash 
flow to net income.                                                         
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                Three Months   Three Months 
                                                       Ended          Ended 
                                               -----------------------------
                                               June 30, 2013  June 30, 2012 
                                               -----------------------------
                                                 (unaudited)    (unaudited) 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
Net income:                                           75,242         39,260 
Add:                                                                        
  Depreciation and amortization                       25,156         24,673 
  Partnership's share of equity accounted joint                             
   ventures' DCF before estimated maintenance                               
   and capital expenditures                           34,816         27,389 
  Unrealized foreign exchange loss (gain)              2,960        (13,879)
Less:                                                                       
  Estimated maintenance capital expenditures         (17,985)       (14,190)
  Equity income                                      (39,425)       (11,086)
  Unrealized (gain) loss on derivatives and                                 
   other non-cash items                              (21,281)         8,757 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Distributable Cash Flow before Non-controlling                              
 interest                                             59,483         60,924 
Non-controlling interests' share of DCF before                              
 estimated maintenance capital expenditures           (4,083)        (4,170)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Distributable Cash Flow                               55,400         56,754 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
         APPENDIX C - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES         
                             NET VOYAGE REVENUES                            
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Description of Non-GAAP Financial Measure - Net Voyage Revenues             
                                                                            
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 included because certain investors use this data to measure the 
financial performance of shipping companies. Net voyage revenues is not     
required by GAAP and should not be considered as an alternative to voyage   
revenues or any other indicator of the Partnership's performance required by
GAAP.                                                                       
                                                                            
                              Three Months Ended June 30, 2013              
                             -----------------------------------            
                                         (unaudited)                        
                             -----------------------------------            
                                                                            
                               Liquefied Gas       Conventional             
                                     Segment     Tanker Segment        Total
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Voyage revenues                       68,270             28,349       96,619
Voyage expenses                          407                817        1,224
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net voyage revenues                   67,863             27,532       95,395
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                               Three Months Ended June 30, 2012             
                             -----------------------------------            
                                          (unaudited)                       
                             -----------------------------------            
                                                                            
                               Liquefied Gas        Conventional            
                                     Segment      Tanker Segment       Total
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Voyage revenues                       67,603              28,874      96,477
Voyage expenses                           30                 212         242
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net voyage revenues                   67,573              28,662      96,235
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
                APPENDIX D - SUPPLEMENTAL SEGMENT INFORMATION               
                       (in thousands of U.S. Dollars)                       
                                                                            
                                      Three Months Ended June 30, 2013      
                                 -------------------------------------------
                                                 (unaudited)                
                                                                            
                                  Liquefied Gas       Conventional          
                                        Segment     Tanker Segment     Total
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net voyage revenues(1)                   67,863             27,532    95,395
Vessel operating expenses                13,683             11,131    24,814
Depreciation and amortization            18,329              6,827    25,156
General and administrative                3,233              1,511     4,744
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Income from vessel operations            32,618              8,063    40,681
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
                                      Three Months Ended June 30, 2012      
                                 -------------------------------------------
                                                 (unaudited)                
                                                                            
                                  Liquefied Gas       Conventional          
                                        Segment     Tanker Segment     Total
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net voyage revenues(1)                   67,573             28,662    96,235
Vessel operating expenses                11,774             10,403    22,177
Depreciation and amortization            17,309              7,487    24,796
General and administrative                3,043              1,390     4,433
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Income from vessel operations            35,447              9,382    44,829
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(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 Appendix C for a reconciliation of this non-GAAP measure as  
    used in this release to the most directly comparable GAAP financial     
    measure.                                                                
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
         APPENDIX E - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES         
                      CASH FLOW FROM VESSEL OPERATIONS                      
                          FROM CONSOLIDATED VESSELS                         
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Description of Non-GAAP Financial Measure - Cash Flow from Vessel Operations
from Consolidated Vessels                                                   
                                                                            
Cash flow from vessel operations from consolidated vessels represents income
from vessel operations before (a) depreciation and amortization expense, (b)
amortization of in-process revenue contracts included in voyage revenues,   
and includes (c) adjustments for direct financing leases and two Suezmax    
tankers to a cash basis. The Partnership's only direct financing leases for 
the periods indicated relate to the Partnership's 69 percent interest in two
LNG carriers, the Tangguh Sago and Tangguh Hiri. The Partnership's cash flow
from vessel operations from consolidated vessels does not include the       
Partnership's cash flow from vessel operations from its equity accounted    
joint ventures. Cash flow from vessel operations is included because certain
investors use cash flow from vessel operations to measure a company's       
financial performance, and to highlight this measure for the Partnership's  
consolidated vessels. Cash flow from vessel operations from consolidated    
vessels is not required by GAAP and should not be considered as an          
alternative to net income or any other indicator of the Partnership's       
performance required by GAAP.                                               
                                                                            
                                                                            
                                      Three Months Ended June 30, 2013      
                                  ------------------------------------------
                                                (unaudited)                 
                                  ------------------------------------------
                                                  Conventional              
                                  Liquefied Gas         Tanker              
                                        Segment        Segment        Total 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
Income from vessel operations (See                                          
 Appendix D)                             32,618          8,063       40,681 
Depreciation and amortization            18,329          6,827       25,156 
Amortization of in-process revenue                                          
 contracts included in voyage                                               
 revenues                                     -           (278)        (278)
Tangguh LNG revenue accounted for                                           
 as direct financing leases             (10,971)             -      (10,971)
Tangguh LNG cash flow from time-                                            
 charter contracts                       12,605              -       12,605 
Realized loss on Toledo Spirit                                              
 derivative contract                          -            (23)         (23)
Cash flow adjustment for two                                                
 Suezmax tankers(1)                           -         (1,697)      (1,697)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cash flow from vessel operations                                            
 from consolidated vessels               52,581         12,892       65,473 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
                                   Three Months Ended June 30,              
                                              2012                          
                                  -----------------------------             
                                           (unaudited)                      
                                  -----------------------------             
                                                  Conventional              
                                  Liquefied Gas         Tanker              
                                        Segment        Segment        Total 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
Income from vessel operations (See                                          
 Appendix D)                             35,447          9,382       44,829 
Depreciation and amortization            17,309          7,487       24,796 
Amortization of in-process revenue                                          
 contracts included in voyage                                               
 revenues                                     -           (123)        (123)
Tangguh LNG revenue accounted for                                           
 as direct financing leases             (11,025)             -      (11,025)
Tangguh LNG cash flow from time-                                            
 charter contracts                       12,528              -       12,528 
Realized loss on Toledo Spirit                                              
 derivative contract                          -             (6)          (6)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cash flow from vessel operations                                            
 from consolidated vessels               54,259         16,740       70,999 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) The Partnership's charter contracts for two of its Suezmax tankers, the 
    Bermuda Spirit and Hamilton Spirit, were amended in 2012 which had the  
    effect of reducing the daily charter rates by $12,000 per day for a     
    duration of 24 months commencing October 1, 2012. The cash impact of the
    change in hire rates is not fully reflected in the Partnership's        
    statements of income as the change in the lease payments are being      
    recognized on a straight-line basis over the term of the lease.         
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                          TEEKAY LNG PARTNERS L.P.                          
         APPENDIX F - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES         
       CASH FLOW FROM VESSEL OPERATIONS FROM EQUITY ACCOUNTED VESSELS       
                       (in thousands of U.S. Dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Description of Non-GAAP Financial Measure - Cash Flow from Vessel Operations
from Equity Accounted Vessels                                               
                                                                            
Cash flow from vessel operations from equity accounted vessels represents   
income from vessel operations before (a) depreciation and amortization      
expense, (b) amortization of in-process revenue contracts and includes (c)  
adjustments for direct financing leases to a cash basis. Cash flow from     
vessel operations from equity accounted vessels is included because certain 
investors use cash flow from vessel operations to measure a company's       
financial performance, and to highlight this measure for the Partnership's  
equity accounted joint ventures. Cash flow from vessel operations from      
equity accounted vessels is not required by GAAP and should not be          
considered as an alternative to equity income or any other indicator of the 
Partnership's performance required by GAAP.                                 
                                                                            
                                                                            
                            Three Months Ended June    Three Months Ended   
                                    30, 2013              June 30, 2012     
                            ------------------------------------------------
                                       (unaudited)             (unaudited)  
                                      --------------          --------------
                                                                            
                                  At  Partnership's       At  Partnership's 
                                100%     Portion(1)     100%     Portion(1) 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Voyage revenues              149,291         68,952  110,043         49,295 
Vessel and other operating                                                  
 expenses                     42,385         20,095   24,581         11,223 
Depreciation and                                                            
 amortization                 21,284         10,837   13,331          6,874 
----------------------------------------------------------------------------
                                                                            
Income from vessel                                                          
 operations of equity                                                       
 accounted vessels            85,622         38,019   72,131         31,198 
----------------------------------------------------------------------------
Interest expense             (17,634)        (7,962)  (8,051)        (4,446)
Realized and unrealized                                                     
 gain (loss) on derivative                                                  
 instruments                  26,693          8,926  (45,776)       (15,420)
Other income - net               140            442      195           (246)
----------------------------------------------------------------------------
Other items                    9,199          1,406  (53,632)       (20,112)
----------------------------------------------------------------------------
                                                                            
Net income / equity income                                                  
 of equity accounted                                                        
 vessels                      94,821         39,425   18,499         11,086 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Income from vessel                                                          
 operations                   85,622         38,019   72,131         31,198 
Depreciation and                                                            
 amortization                 21,284         10,837   13,331          6,874 
Revenue accounted for as                                                    
 direct financing leases     (49,934)       (18,247) (49,591)       (18,109)
Cash flow from time-charter                                                 
 contracts                    57,095         20,850   56,357         20,574 
Amortization of in-process                                                  
 revenue contracts            (8,386)        (4,297)  (4,818)        (2,502)
----------------------------------------------------------------------------
Cash flow from vessel                                                       
 operations from equity                                                     
 accounted vessels           105,681         47,162   87,410         38,035 
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) The Partnership's equity accounted investments for the three months ended June 30, 2013 and 2012 include the Partnership's 40 percent interest in Teekay Nakilat (III) Corporation, which owns four LNG carriers; the Partnership's 50 percent interest in the Excalibur and Excelsior joint ventures, which owns one LNG carrier and one regasification unit, respectively; the Partnership's 33 percent interest in four LNG carriers servicing the Angola LNG Project; and the Partnership's 52 percent interest in MALT LNG Holdings ApS, the joint venture between the Partnership and Marubeni Corporation, which owns six LNG carriers. The Partnership's equity accounted investments for the three months ended June 30, 2013 also includes the Partnership's acquisition of a 50 percent interest in Exmar LPG BVBA, the joint venture between the Partnership and Exmar NV, entered in February 2013, which owns and charters-in 26 vessels in the LPG carrier segment, including ten newbuildings.

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: future growth opportunities, including the Partnership's ability to successfully bid for new LNG shipping and regasification projects and/or acquire additional on-the-water assets with contracts; potential growth in distributable cash flow as a result of such opportunities and recent vessel transactions; the Partnership's ability to secure charter contract employment and long-term financing for the two currently unchartered LNG carrier newbuilding vessels ordered in July 2013; expected delivery dates for the Partnership's newbuildings; the expected impact on the Partnership's cash flows arising from the transaction with Awilco LNG; the Partnership's potential opportunity to acquire and bareboat charter a second LNG newbuilding vessel from Awilco; and LNG and LPG shipping market fundamentals, including the short-term demand for LNG carrier capacity, future growth in global LNG supply, and the balance of supply and demand of shipping capacity and shipping charter rates in these sectors. 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:

shipyard construction delays; availability of LNG shipping, LPG shipping, floating storage and regasification and other growth project opportunities; 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; the Partnership's ability to secure new contracts through bidding on project tenders; 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 Teekay LNG fleet; the financial ability of our charterers to pay their charter payments; the inability of the Partnership to renew or replace long-term contracts on existing vessels or attain fixed-rate long-term contracts for newbuilding vessels; the Partnership's ability to raise financing for its existing newbuildings or to purchase additional vessels or to pursue other projects; competitive dynamics in bidding for potential LNG or LPG 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, 2012. 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 Kent Alekson Investor Relations enquiries +1 (604) 609-6442 www.teekaylng.com

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