TEEKAY LNG PARTNERS L.P. 4th Floor, Belvedere Building, 69 Pitts Bay Road Hamilton, HM 08, Bermuda |
| Generated distributable cash flow of $37.6 million in the second quarter of 2011, an
increase of 4 percent from the second quarter of 2010. |
| Declared second quarter 2011 cash distribution of $0.63 per unit. |
| Took delivery of first of two Multigas carriers, which commenced a 15-year fixed-rate
charter. |
| Total liquidity of $551 million as at June 30, 2011, including $162 million of net
proceeds from April 2011 follow-on equity offering. |
(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). |
1
Number of Vessels | ||||||||||||
Delivered | Committed | |||||||||||
Vessels | Vessels | Total | ||||||||||
LNG Carrier Fleet |
17 | (1) | 4 | (2) | 21 | |||||||
LPG/Multigas Carrier Fleet |
3 | 2 | (3) | 5 | ||||||||
Conventional Tanker Fleet |
11 | | 11 | |||||||||
Total |
31 | 6 | 37 | |||||||||
(1) | The Partnerships ownership percentages in these vessels range from
40 percent to 100 percent. |
|
(2) | Represents the 33 percent interest in four Angola LNG carriers under
construction, as described below. |
|
(3) | Represents the LPG and Multigas carriers currently under construction,
as described below. |
2
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
June 30, 2011 | June 30, 2010 | |||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||
Liquefied | Conventional | Liquefied | Conventional | |||||||||||||||||||||
Gas | Tanker | Gas | Tanker | |||||||||||||||||||||
(in thousands of U.S. dollars) | Segment | Segment | Total | Segment | Segment | Total | ||||||||||||||||||
Net voyage revenues(i) |
65,824 | 25,738 | 91,562 | 65,700 | 25,653 | 91,353 | ||||||||||||||||||
Vessel operating expenses |
13,145 | 10,243 | 23,388 | 12,744 | 9,297 | 22,041 | ||||||||||||||||||
Depreciation and amortization |
15,081 | 7,090 | 22,171 | 15,394 | 7,013 | 22,407 | ||||||||||||||||||
Cash flow from vessel
operations(ii) |
50,229 | 12,901 | 63,130 | 51,609 | 13,819 | 65,428 |
(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 the
Partnerships website 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. |
|
(ii) | Cash flow from vessel operations represents income from vessel operations before (a)
depreciation and amortization expense and (b) adjusting for direct financing leases to a cash
basis. However, the Partnerships cash flow from vessel operations does not include the
Partnerships portion of cash flow from vessel operations for joint ventures accounted for by
the Partnership on an equity basis. Cash flow from vessel operations is included because
certain investors use this data to measure a companys financial performance. Cash flow from
vessel operations is not required by GAAP and should not be considered as an alternative to
net income or any other indicator of the Partnerships performance required by GAAP. |
|
(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 which are typically excluded by securities analysts in their published
estimates of the Partnerships financial results. |
3
4
| By dialing (866) 322-2356 or (416) 640-3405, if outside North America, and quoting
conference ID code 8743134. |
| By accessing the webcast, which will be available on Teekay LNGs website at
www.teekaylng.com (the archive will remain on the web site for a period of 30 days). |
5
Three Months Ended | Six Months Ended | |||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||||
2011 | 2011 | 2010 | 2011 | 2010(1) | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
VOYAGE REVENUES |
92,247 | 93,219 | 91,846 | 185,466 | 184,338 | |||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||
Voyage expenses |
685 | 370 | 493 | 1,055 | 634 | |||||||||||||||
Vessel operating expenses |
23,388 | 20,807 | 22,041 | 44,195 | 43,069 | |||||||||||||||
Depreciation and amortization |
22,171 | 22,349 | 22,407 | 44,520 | 44,563 | |||||||||||||||
General and administrative |
6,535 | 6,326 | 5,037 | 12,861 | 10,429 | |||||||||||||||
Restructuring charge |
| | 126 | | 175 | |||||||||||||||
52,779 | 49,852 | 50,104 | 102,631 | 98,870 | ||||||||||||||||
Income from vessel operations |
39,468 | 43,367 | 41,742 | 82,835 | 85,468 | |||||||||||||||
OTHER ITEMS |
||||||||||||||||||||
Interest expense |
(12,136 | ) | (11,754 | ) | (11,320 | ) | (23,890 | ) | (24,094 | ) | ||||||||||
Interest income |
1,698 | 1,578 | 1,429 | 3,276 | 3,302 | |||||||||||||||
Realized and unrealized (loss) gain on derivative instruments(2) |
(27,329 | ) | 10,769 | (45,549 | ) | (16,560 | ) | (72,361 | ) | |||||||||||
Foreign exchange (loss) gain(3) |
(8,859 | ) | (21,033 | ) | 36,635 | (29,892 | ) | 59,856 | ||||||||||||
Equity income (loss)(4) |
3,447 | 8,057 | (2,930 | ) | 11,504 | (1,613 | ) | |||||||||||||
Other income (expense) net |
22 | (1,247 | ) | (116 | ) | (1,225 | ) | 354 | ||||||||||||
Net (loss) income |
(3,689 | ) | 29,737 | 19,891 | 26,048 | 50,912 | ||||||||||||||
Net (loss) income attributable to: |
||||||||||||||||||||
Non-controlling interest |
(561 | ) | 4,757 | (2,875 | ) | 4,196 | (2,574 | ) | ||||||||||||
Dropdown Predecessor(1) |
| | | | 2,258 | |||||||||||||||
Partners |
(3,128 | ) | 24,980 | 22,766 | 21,852 | 51,228 | ||||||||||||||
Limited partners units outstanding: |
||||||||||||||||||||
Weighted-average number of common units outstanding
- Basic and diluted |
59,152,816 | 55,106,100 | 52,339,849 | 57,140,637 | 48,676,558 | |||||||||||||||
Weighted-average number of subordinated units outstanding
- Basic and diluted |
| | | | 3,663,291 | |||||||||||||||
Weighted-average number of total units outstanding
- Basic and diluted |
59,152,816 | 55,106,100 | 52,339,849 | 57,140,637 | 52,339,849 | |||||||||||||||
Total number of units outstanding at end of period |
59,357,900 | 55,106,100 | 52,339,849 | 59,357,900 | 52,339,849 | |||||||||||||||
(1) | Results for the Alexander Spirit, Hamilton Spirit and Bermuda Spirit for the periods
prior to their acquisition in March 2010 by the Partnership when they were owned and operated
by Teekay Corporation are referred to as the Dropdown Predecessor. |
|
(2) | The realized losses relate to the amounts the Partnership actually paid to settle such
derivative instruments and the unrealized (losses) gains 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, 2011 | March 31, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | ||||||||||||||||
Realized losses relating to: |
||||||||||||||||||||
Interest rate swaps |
(10,046 | ) | (10,237 | ) | (10,581 | ) | (20,283 | ) | (21,795 | ) | ||||||||||
Toledo Spirit time-charter derivative contract |
(53 | ) | | | (53 | ) | | |||||||||||||
(10,099 | ) | (10,237 | ) | (10,581 | ) | (20,336 | ) | (21,795 | ) | |||||||||||
Unrealized (losses) gains relating to: |
||||||||||||||||||||
Interest rate swaps |
(16,430 | ) | 19,806 | (32,868 | ) | 3,376 | (48,266 | ) | ||||||||||||
Toledo Spirit time-charter derivative contract |
(800 | ) | 1,200 | (2,100 | ) | 400 | (2,300 | ) | ||||||||||||
(17,230 | ) | 21,006 | (34,968 | ) | 3,776 | (50,566 | ) | |||||||||||||
Total realized and unrealized (losses) gains
on derivative instruments |
(27,329 | ) | 10,769 | (45,549 | ) | (16,560 | ) | (72,361 | ) | |||||||||||
(3) | For accounting purposes, the Partnership is required to revalue all foreign
currency-denominated monetary assets and liabilities based on the prevailing exchange rate at
the end of each reporting period. This revaluation does not affect the Partnerships cash
flows or the calculation of distributable cash flow, but results in the recognition of
unrealized foreign currency translation gains or losses in the consolidated statements of
(loss) income. |
|
(4) | Equity income (loss) includes unrealized (losses) gains on derivative instruments of
($3.2) million, $2.6 million and ($6.3) million for the three months ended June 30, 2011,
March 31, 2011 and June 30 2010, respectively, and ($0.6) million and ($8.5) million
for the six months ended June 30, 2011 and 2010, respectively. |
6
As at June 30, 2011 | As at March 31, 2011 | As at December 31, 2010 | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and cash equivalents |
74,508 | 72,612 | 81,055 | |||||||||
Restricted cash current |
91,723 | 88,443 | 82,576 | |||||||||
Other current assets |
16,955 | 23,448 | 25,273 | |||||||||
Advances to affiliates |
3,157 | 7,238 | 6,133 | |||||||||
Restricted cash long-term |
493,820 | 493,483 | 489,562 | |||||||||
Vessels and equipment |
1,962,794 | 1,922,164 | 1,940,041 | |||||||||
Advances on newbuilding contracts |
40,835 | 80,933 | 79,535 | |||||||||
Net investments in direct financing leases |
412,828 | 414,327 | 415,695 | |||||||||
Derivative assets |
67,529 | 50,688 | 62,283 | |||||||||
Investments in joint ventures |
184,229 | 180,868 | 172,898 | |||||||||
Other assets |
31,978 | 32,389 | 33,167 | |||||||||
Intangible assets |
118,981 | 121,263 | 123,546 | |||||||||
Goodwill |
35,631 | 35,631 | 35,631 | |||||||||
Total Assets |
3,534,968 | 3,523,487 | 3,547,395 | |||||||||
LIABILITIES AND EQUITY |
||||||||||||
Accounts payable, accrued liabilities and
unearned
revenue |
59,847 | 53,594 | 56,971 | |||||||||
Current portion of long-term debt and capital
leases |
561,591 | 557,567 | 343,790 | |||||||||
Advances from affiliates and joint venture
partners |
83,721 | 132,210 | 133,410 | |||||||||
Long-term debt and capital leases |
1,501,098 | 1,600,770 | 1,793,459 | |||||||||
Derivative liabilities |
201,435 | 167,364 | 199,965 | |||||||||
Other long-term liabilities |
107,580 | 106,563 | 106,477 | |||||||||
Equity |
||||||||||||
Non-controlling interest(2) |
21,191 | 21,828 | 17,123 | |||||||||
Partners equity |
998,505 | 883,591 | 896,200 | |||||||||
Total Liabilities and Total Equity |
3,534,968 | 3,523,487 | 3,547,395 | |||||||||
(1) | Due to the Partnerships agreement to acquire Teekay Corporations 100 percent interest in
the two Skaugen Multigas Carriers, it is required to consolidate these vessels prior to the
actual acquisition date under GAAP. Acquisition of one carrier occurred June 15, 2011. |
|
(2) | Non-controlling interest includes the 30 percent portion of the RasGasII Project, 31 percent
of the equity interest in the Tangguh project and 1 percent of the equity interest in both the
Kenai LNG carriers and the Excalibur Joint Venture, which in each case the Partnership does
not own. |
7
Six Months Ended June 30, | ||||||||
2011 | 2010(1) | |||||||
(unaudited) | (unaudited) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES
|
||||||||
Net operating cash flow |
96,719 | 91,858 | ||||||
FINANCING ACTIVITIES |
||||||||
Distribution to Teekay Corporation for the acquisition of the Bermuda Spirit,
Hamilton Spirit and Alexander Spirit |
| (33,997 | ) | |||||
Proceeds from issuance of long-term debt |
100,640 | 35,049 | ||||||
Scheduled repayments of long-term debt |
(38,129 | ) | (40,427 | ) | ||||
Prepayments of long-term debt |
(173,000 | ) | (9,000 | ) | ||||
Scheduled repayments of capital lease obligations and other long-term liabilities |
(4,983 | ) | (1,854 | ) | ||||
Proceeds from follow-on offering net of offering costs |
161,682 | | ||||||
Advances to and from affiliates |
1,443 | (4,223 | ) | |||||
Repayment of joint venture partners advances |
(59 | ) | (1,264 | ) | ||||
Equity contribution from Teekay Corporation to Dropdown Predecessor |
| 466 | ||||||
Cash distributions paid |
(78,238 | ) | (65,269 | ) | ||||
Purchase of Skaugen Multigas Subsidiary |
(55,313 | ) | | |||||
(Increase) decrease in restricted cash |
(3,227 | ) | 495 | |||||
Other |
(128 | ) | (131 | ) | ||||
Net financing cash flow |
(89,312 | ) | (120,155 | ) | ||||
INVESTING ACTIVITIES |
||||||||
Receipts from direct financing leases |
2,867 | 2,666 | ||||||
Expenditures for vessels and equipment |
(16,821 | ) | (4,820 | ) | ||||
Advances to joint venture partner and joint venture |
| (6,900 | ) | |||||
Net investing cash flow |
(13,954 | ) | (9,054 | ) | ||||
Decrease in cash and cash equivalents |
(6,547 | ) | (37,351 | ) | ||||
Cash and cash equivalents, beginning of the period |
81,055 | 70,999 | ||||||
Cash and cash equivalents, end of the period |
74,508 | 33,648 | ||||||
(1) | In accordance with GAAP, the Consolidated Statements of Cash Flows includes the cash flows
relating to the Dropdown Predecessor for the Alexander Spirit, Hamilton Spirit and Bermuda
Spirit, for the period from September 3, 2009, June 24, 2009 and May 27, 2009, respectively to
March 17, 2010, when the vessels were under the common control of Teekay, but prior to their
acquisition by the Partnership. |
8
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
Net (loss) income GAAP basis |
(3,689 | ) | 19,891 | 26,048 | 50,912 | |||||||||||
Less: |
||||||||||||||||
Net (income) attributable to Dropdown Predecessor |
| | | (2,258 | ) | |||||||||||
Net loss (income) attributable to non-controlling
interest |
561 | 2,875 | (4,196 | ) | 2,574 | |||||||||||
Net (loss) income attributable to the partners |
(3,128 | ) | 22,766 | 21,852 | 51,228 | |||||||||||
Add (subtract) specific items affecting net (loss) income: |
||||||||||||||||
Foreign exchange loss (gain)(1) |
8,859 | (36,635 | ) | 29,892 | (59,731 | ) | ||||||||||
Unrealized losses (gains) from derivative instruments(2) |
17,230 | 34,968 | (3,776 | ) | 50,566 | |||||||||||
Unrealized losses from derivative instruments
from equity accounted investees(2) |
3,154 | 6,337 | 600 | 8,519 | ||||||||||||
Restructuring charge and other |
| 126 | 949 | 175 | ||||||||||||
Additional crew training charges received relating to
prior periods |
| 1,597 | | 1,597 | ||||||||||||
Non-controlling interests share of items above |
(2,554 | ) | (4,894 | ) | (70 | ) | (6,698 | ) | ||||||||
Total adjustments |
26,689 | 1,499 | 27,595 | (5,572 | ) | |||||||||||
Adjusted net income attributable to the partners |
23,561 | 24,265 | 49,447 | 45,656 | ||||||||||||
(1) | Foreign exchange gains primarily relate to the revaluation of the Partnerships debt,
capital leases and restricted cash denominated in Euros. |
|
(2) | Reflects the unrealized gain (loss) due to changes in the mark-to-market value of derivative
instruments that are not designated as hedges for accounting purposes. |
9
Three Months | ||||
Ended | ||||
June 30, 2011 | ||||
(unaudited) | ||||
Net loss |
(3,689 | ) | ||
Add: |
||||
Depreciation and amortization |
22,171 | |||
Partnerships share of joint ventures DCF before
estimated maintenance capital expenditures |
9,453 | |||
Non-cash tax expense |
119 | |||
Unrealized foreign exchange loss |
8,859 | |||
Unrealized loss from derivatives and other non-cash items |
18,825 | |||
Less: |
||||
Estimated maintenance capital expenditures |
(11,193 | ) | ||
Equity income from joint ventures |
(3,447 | ) | ||
Distributable Cash Flow before Non-controlling interest |
41,098 | |||
Non-controlling interests share of DCF before estimated maintenance capital expenditures |
(3,541 | ) | ||
Distributable Cash Flow |
37,557 | |||
10
Three Months Ended June 30, 2011 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment | Total | ||||||||||
Net voyage revenues(1) |
65,824 | 25,738 | 91,562 | |||||||||
Vessel operating expenses |
13,145 | 10,243 | 23,388 | |||||||||
Depreciation and amortization |
15,081 | 7,090 | 22,171 | |||||||||
General and administrative |
3,941 | 2,594 | 6,535 | |||||||||
Income from vessel operations |
33,657 | 5,811 | 39,468 | |||||||||
Three Months Ended June 30, 2010 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment | Total | ||||||||||
Net voyage revenues(1) |
65,700 | 25,653 | 91,353 | |||||||||
Vessel operating expenses |
12,744 | 9,297 | 22,041 | |||||||||
Depreciation and amortization |
15,394 | 7,013 | 22,407 | |||||||||
General and administrative |
2,626 | 2,411 | 5,037 | |||||||||
Restructuring charge |
| 126 | 126 | |||||||||
Income from vessel operations |
34,936 | 6,806 | 41,742 | |||||||||
(1) | Net voyage revenues represents voyage revenues less voyage expenses, which comprise all
expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls
and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by
certain investors to measure the financial performance of shipping companies. Please see the
Partnerships website 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. |
11
12
TEEKAY LNG PARTNERS L.P. |
||||
By: | /s/ Peter Evensen | |||
Peter Evensen | ||||
Date: August 16, 2011 | Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |