TEEKAY OFFSHORE PARTNERS L.P. 4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda |
| Generated distributable cash flow of $26.9 million in the fourth quarter of 2010, up
approximately 30 percent from the previous quarter. |
| Paid cash distribution of $0.475 per unit for the fourth quarter of 2010. |
| In the fourth quarter of 2010, acquired one FPSO unit and two newbuilding shuttle tankers;
agreed to acquire one additional newbuilding shuttle tanker for delivery in July 2011. |
| In November 2010, issued NOK 600 million in senior unsecured bonds that mature in November
2013. |
| In December 2010, completed equity offering of 6.44 million common units, raising net
proceeds of $175.2 million. |
| Partnerships total liquidity increased to $558 million as at December 31, 2010. |
| In January 2011, received offer from Teekay Corporation to acquire the remaining 49 percent
interest in Teekay Offshore Operating L.P. (OPCO). |
(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 distributable cash flow to the most directly comparable financial measure
under U.S. generally accepted accounting principles (GAAP). |
1
Number of Vessels | ||||||||||||||||
Owned | Chartered- | Committed | ||||||||||||||
Vessels | in Vessels | Newbuildings | Total | |||||||||||||
Shuttle Tanker Segment |
30 | * | 5 | 1 | 36 | |||||||||||
Conventional Tanker Segment |
11 | | | 11 | ||||||||||||
FSO Segment |
6 | | | 6 | ||||||||||||
FPSO Segment |
2 | | | 2 | ||||||||||||
Total |
49 | 5 | 1 | 55 | ||||||||||||
* | Includes five shuttle tankers in which OPCOs ownership interest is 50
percent, three shuttle tankers in which OPCOs
ownership is 67 percent and one shuttle tanker in which Teekay Offshores direct
ownership interest is 50 percent. |
2
(1) | Adjusted net income attributable to the partners is a non-GAAP financial measure. Please refer to Appendix A included in 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 that are typically excluded by securities analysts in their published estimates of the Partnerships financial results. |
|
(2) | Net revenues represents revenues less voyage expenses, which comprise all expenses relating
to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage
commissions. Net revenues is a non-GAAP financial measure used by certain investors to
measure the financial performance of shipping companies. Please see the Partnerships web
site at www.teekayoffshore.com for a reconciliation of this non-GAAP measure as used in this
release to the most directly comparable GAAP financial measure. |
3
Three Months Ended | ||||||||||||||||||||
December 31, 2010 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Conventional | ||||||||||||||||||||
Shuttle Tanker | Tanker | FSO | FPSO | |||||||||||||||||
(in thousands of U.S. dollars) | Segment(2) | Segment | Segment | Segment | Total | |||||||||||||||
Net revenues |
119,134 | 25,478 | 17,889 | 40,611 | 203,112 | |||||||||||||||
Vessel operating expenses |
42,993 | 6,224 | 10,093 | 18,034 | 77,344 | |||||||||||||||
Time-charter hire expense |
20,981 | | | | 20,981 | |||||||||||||||
Depreciation and amortization |
29,353 | 8,620 | 3,537 | 8,720 | 50,230 | |||||||||||||||
Cash flow from vessel operations(1) |
49,392 | 18,125 | 7,394 | 19,490 | 94,401 |
Three Months Ended | ||||||||||||||||||||
September 30, 2010 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Conventional | ||||||||||||||||||||
Shuttle Tanker | Tanker | FSO | FPSO | |||||||||||||||||
(in thousands of U.S. dollars) | Segment(2) | Segment | Segment | Segment(2) | Total | |||||||||||||||
Net revenues |
108,750 | 22,116 | 16,777 | 34,176 | 181,819 | |||||||||||||||
Vessel operating expenses |
34,263 | 6,144 | 8,296 | 18,333 | 67,036 | |||||||||||||||
Time-charter hire expense |
20,352 | | | | 20,352 | |||||||||||||||
Depreciation and amortization |
27,569 | 7,239 | 3,479 | 8,892 | 47,179 | |||||||||||||||
Cash flow from vessel operations(1) |
45,636 | 14,932 | 8,161 | 9,162 | 77,891 |
(1) | Cash flow from vessel operations represents income from vessel operations before
depreciation and amortization expense and amortization of deferred gains, includes the
realized gains (losses) on the settlements foreign exchange forward contracts and excludes the
cash flow from vessel operations relating to the Partnerships Variable Interest Entities and
Dropdown Predecessor and adjusting for direct financing leases to a cash basis. Cash flow
from vessel operations is a non-GAAP financial measure used by certain investors to measure
the financial performance of shipping companies. Please see the Partnerships web site at
www.teekayoffshore.com for a reconciliation of this non-GAAP measure as used in this release
to the most directly comparable GAAP financial measure. |
|
(2) | Cash flow from vessel operations for the Shuttle Tanker segment and FPSO segment reflects
only the cash flow generated by the Amundsen Spirit newbuilding shuttle tanker and Rio das
Ostras FPSO unit subsequent to their acquisition by the Partnership on October 1, 2010 and the
cash flow generated by the Nansen Spirit subsequent to its acquisition by the Partnership on
December 10, 2010. Results for the Amundsen Spirit newbuilding shuttle tanker and the Rio das
Ostras FPSO unit for the periods prior to their acquisition by the Partnership when they were
owned and operated by Teekay are included in the Dropdown Predecessor. The amounts included
related to the Dropdown Predecessor and Variable Interest Entity are preliminary, and will be
finalized for inclusion in the Partnerships Form 20-F filing for the year ended December 31,
2010. Any revisions to the preliminary Dropdown Predecessor figures are only expected to
impact the accounting for periods prior to the date the Amundsen Spirit newbuilding shuttle
tanker and the Rio das Ostras FPSO were acquired by the Partnership, and therefore will have
no effect on the adjusted net income attributable to the partners or distributable cash flow
of the Partnership for any period, including the fourth quarter of 2010. |
4
| By dialing (800) 711-9538 or (416) 640-5925, if outside North America, and quoting
conference ID code 6874409. |
| By accessing the webcast, which will be available on Teekay Offshores Web site at
www.teekayoffshore.com (the archive will remain on the Web site for a period of 30
days). |
5
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2010(1)(2) | 2009(1)(3) | 2010(1)(2)(3) | 2009(1)(3)(4) | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
REVENUES |
229,263 | 210,866 | 225,516 | 900,546 | 871,112 | |||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||
Voyage expenses |
26,151 | 29,047 | 34,621 | 125,101 | 111,026 | |||||||||||||||
Vessel operating expenses(5) |
77,344 | 67,036 | 68,926 | 268,876 | 260,977 | |||||||||||||||
Time-charter hire expense |
20,981 | 20,352 | 28,141 | 89,795 | 117,202 | |||||||||||||||
Depreciation and amortization |
50,230 | 47,179 | 48,769 | 190,341 | 181,176 | |||||||||||||||
General and administrative(5) |
13,394 | 16,838 | 16,978 | 63,214 | 61,761 | |||||||||||||||
Write-down of vessel |
9,441 | | | 9,441 | | |||||||||||||||
Restructuring charge(6) |
| | 955 | 119 | 5,008 | |||||||||||||||
197,541 | 180,452 | 198,390 | 746,887 | 737,150 | ||||||||||||||||
Income from vessel operations |
31,722 | 30,414 | 27,126 | 153,659 | 133,962 | |||||||||||||||
OTHER ITEMS |
||||||||||||||||||||
Interest expense |
(8,553 | ) | (9,652 | ) | (11,603 | ) | (37,411 | ) | (50,798 | ) | ||||||||||
Interest income |
200 | 240 | 138 | 842 | 1,239 | |||||||||||||||
Realized and unrealized gain (loss)
on derivative instruments (7) |
63,863 | (37,191 | ) | 15,411 | (55,666 | ) | 51,944 | |||||||||||||
Foreign exchange (loss) gain(8) |
(348 | ) | (2,615 | ) | 2,592 | 911 | (11,242 | ) | ||||||||||||
Income tax recovery (expense) |
1,133 | (8,779 | ) | 13,588 | 9,718 | (13,792 | ) | |||||||||||||
Other income net |
1,296 | 1,623 | 2,012 | 6,810 | 9,489 | |||||||||||||||
Net income (loss) |
89,313 | (25,960 | ) | 49,264 | 78,863 | 120,802 | ||||||||||||||
Net income (loss) attributable to: |
||||||||||||||||||||
Non-controlling interests |
39,332 | (5,231 | ) | 24,659 | 37,378 | 57,490 | ||||||||||||||
Dropdown Predecessor(1)(2)(3)(4) |
| (16,869 | ) | (2,098 | ) | (16,685 | ) | (419 | ) | |||||||||||
Partners |
49,981 | (3,860 | ) | 26,703 | 58,170 | 63,731 | ||||||||||||||
Limited partners units outstanding: |
||||||||||||||||||||
Weighted-average number of
common units outstanding
- Basic and diluted |
50,547,500 | 45,450,625 | 27,900,000 | 44,278,158 | 23,476,438 | |||||||||||||||
Weighted-average number of
subordinated units outstanding
- Basic and diluted |
| | 9,800,000 | | 9,800,000 | |||||||||||||||
Weighted-average number of total
units outstanding
- Basic and diluted |
50,547,500 | 45,450,625 | 37,700,000 | 44,278,158 | 33,276,438 | |||||||||||||||
Total units outstanding at end of period |
55,237,500 | 48,797,500 | 37,700,000 | 55,237,500 | 37,700,000 | |||||||||||||||
(1) | Results for the Rio das Ostras FPSO unit for the period beginning April 2008 prior to its
acquisition by the Partnership in October 2010 when it was owned and operated by Teekay
Corporation, are included in the Dropdown Predecessor. The amounts included in this release
related to the Dropdown Predecessor are preliminary, and will be finalized for inclusion in
the Partnerships Form 20-F filing for the year ended December 31, 2010. Any revisions to the
preliminary Rio das Ostras FPSO Dropdown Predecessor figures are only expected to impact the
accounting for periods prior to the date the Rio das Ostras FPSO unit was acquired by the
Partnership, and therefore will have no effect on the adjusted net income attributable to the
partners or distributable cash flow of the Partnership for any period, including the fourth
quarter of 2010. |
|
(2) | Results for the Amundsen Spirit newbuilding shuttle tanker for the period beginning July 2010
prior to its acquisition by the Partnership in October 2010 when it was owned and operated by
Teekay Corporation, are included in the Dropdown Predecessor. The amounts included in this
release related to the Amundsen Spirit newbuilding shuttle tanker Dropdown Predecessor are
preliminary, and will be finalized for inclusion in the Partnerships Form 20-F filing for the
year ended December 31, 2010. Any revisions to the preliminary Amundsen Spirit newbuilding
shuttle tanker Dropdown Predecessor figures are only expected to impact the accounting for
periods prior to the date the Amundsen Spirit newbuilding shuttle tanker
was acquired by the Partnership, and therefore will have no effect on the adjusted net income
attributable to the partners or distributable cash flow of the Partnership for any period,
including the fourth quarter of 2010. |
6
(3) | Results for the Falcon Spirit FSO unit for the period beginning December 2009 prior to its
acquisition by the Partnership in April 2010 when it was owned and operated by Teekay
Corporation, are included in the Dropdown Predecessor.
(4) Results for the Petrojarl Varg FPSO unit for the period beginning October 2006 prior to its
acquisition by the Partnership in September 2009 when it was owned and operated by Teekay
Corporation, are included in the Dropdown Predecessor.
(5) The Partnership has entered into foreign exchange forward contracts, which are economic
hedges for certain vessel operating expenses and general and administrative expenses. Certain
of these forward contracts have been designated as cash flow hedges pursuant to GAAP.
Unrealized gains (losses) arising from hedge ineffectiveness from such forward contracts,
including forward contracts relating to the Dropdown Predecessor, are reflected in vessel
operating expenses, and general and administrative expenses in the above Summary Consolidated
Statements of Income (Loss) as detailed in the table below: |
|
(4) |
Results for the Petrojarl Varg FPSO unit for the period beginning October 2006 prior to its
acquisition by the Partnership in September 2009 when it was owned and operated by Teekay
Corporation, are included in the Dropdown Predecessor.
|
|
(5) | The Partnership has entered into foreign exchange forward contracts, which are economic
hedges for certain vessel operating expenses and general and administrative expenses. Certain
of these forward contracts have been designated as cash flow hedges pursuant to GAAP.
Unrealized gains (losses) arising from hedge ineffectiveness from such forward contracts,
including forward contracts relating to the Dropdown Predecessor, are reflected in vessel
operating expenses, and general and administrative expenses in the above Summary Consolidated
Statements of Income (Loss) as detailed in the table below: |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Vessel operating expenses |
(69 | ) | (428 | ) | (379 | ) | (2,819 | ) | 2,492 | |||||||||||
General and administrative |
(272 | ) | 410 | (161 | ) | (1,416 | ) | 3,854 |
(6) | Restructuring charges were incurred in connection with the re-flagging of certain of the
Partnerships vessels, which resulted in lower crewing costs. |
|
(7) | The realized losses relate to the amounts the Partnership actually paid or received to settle
such derivative instruments and the unrealized gains (losses) relate to the change in fair
value of such derivative instruments as detailed in the table below: |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Realized losses relating to: |
||||||||||||||||||||
Interest rate swaps |
(12,993 | ) | (11,387 | ) | (13,122 | ) | (49,224 | ) | (51,084 | ) | ||||||||||
Foreign currency forward contract |
(384 | ) | (150 | ) | (125 | ) | (1,029 | ) | (4,196 | ) | ||||||||||
(13,377 | ) | (11,537 | ) | (13,247 | ) | (50,253 | ) | (55,280 | ) | |||||||||||
Unrealized gains (losses) relating to: |
||||||||||||||||||||
Interest rate swaps |
76,368 | (33,637 | ) | 28,966 | (10,408 | ) | 102,662 | |||||||||||||
Foreign currency forward contracts |
872 | 7,983 | (308 | ) | 4,995 | 4,562 | ||||||||||||||
77,240 | (25,654 | ) | 28,658 | (5,413 | ) | 107,224 | ||||||||||||||
Total realized and unrealized gains (losses) on
non-designated derivative instruments |
63,863 | (37,191 | ) | 15,411 | (55,666 | ) | 51,944 | |||||||||||||
(8) | Foreign exchange (loss) gain includes realized gains of $0.2 million for the three and
twelve months ended December 31, 2010 relating to the amounts the Partnership received to
settle the Partnerships non-designated cross currency swap that was entered into as an
economic hedge in relation to the Partnerships NOK 600 million unsecured bond. Foreign
exchange (loss) gain also includes unrealized gains of $4.0 million for the three and twelve
months ended December 31, 2010 relating to the change in fair value of such derivative
instrument. |
7
As at | As at | As at | ||||||||||
December 31, 2010 | September 30, 2010(1) | December 31, 2009(2) | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and cash equivalents |
166,483 | 176,125 | 109,407 | |||||||||
Other current assets |
142,493 | 120,340 | 161,375 | |||||||||
Vessels and equipment |
2,299,507 | 2,166,333 | 2,120,688 | |||||||||
Other assets |
78,267 | 79,019 | 95,529 | |||||||||
Intangible assets |
28,763 | 30,865 | 36,957 | |||||||||
Goodwill |
127,113 | 127,113 | 127,113 | |||||||||
Total Assets |
2,842,626 | 2,699,795 | 2,651,069 | |||||||||
LIABILITIES AND EQUITY |
||||||||||||
Accounts payable and accrued liabilities |
101,287 | 88,676 | 76,853 | |||||||||
Other current liabilities |
67,390 | 93,205 | 40,220 | |||||||||
Current portion of long-term debt |
152,096 | 172,435 | 120,259 | |||||||||
Current portion of derivative instruments |
45,793 | 35,436 | 35,389 | |||||||||
Long-term debt |
1,565,044 | 1,507,160 | 1,924,796 | |||||||||
Other long-term liabilities |
140,842 | 169,221 | 82,681 | |||||||||
Redeemable non-controlling interest |
41,725 | 43,330 | | |||||||||
Equity: |
||||||||||||
Non-controlling interest |
170,876 | 156,632 | 219,692 | |||||||||
Partners equity |
557,573 | 433,700 | 151,179 | |||||||||
Total Liabilities and Equity |
2,842,626 | 2,699,795 | 2,651,069 | |||||||||
(1) | In accordance with GAAP, the balance sheet at September 30, 2010 includes the Dropdown
Predecessor as it relates to the Rio das Ostras FPSO unit and the Amundsen Spirit newbuilding
shuttle tanker, which were both acquired by the Partnership on October 1, 2010 to reflect
ownership of these assets from the time they began operations as a FPSO unit and a shuttle
tanker, when owned by Teekay Corporation on April 1, 2008 and July 31, 2010, respectively. The
amounts included in this release related to the Rio das Ostras FPSO unit and Amundsen Spirit
newbuilding shuttle tanker are preliminary, and will be finalized for inclusion in the
Partnerships Form 20-F filing for the year ended December 31, 2010. Any revisions to the
preliminary Dropdown Predecessor figures are only expected to impact the accounting for
periods prior to the date the Rio das Ostras FPSO unit and Amundsen Spirit newbuilding shuttle
tanker were acquired by the Partnership, and therefore will have no effect on the adjusted net
income attributable to the partners or distributable cash flow of the Partnership for any
period, including the fourth quarter of 2010. |
|
(2) | In accordance with GAAP, the balance sheet at December 31, 2009 includes the Dropdown
Predecessor as it relates to the Falcon Spirit FSO unit and the Rio das Ostras FPSO unit which
were acquired by the Partnership on April 1, 2010 and October 1, 2010, respectively, to
reflect ownership of these vessels from the time they began operations as a FSO unit and a
FPSO unit, when owned by Teekay Corporation on December 15, 2009 and April 1, 2008,
respectively. The amounts included in this release related to the Rio das Ostras FPSO unit are
preliminary, and will be finalized for inclusion in the Partnerships Form 20-F filing for the
year ended December 31, 2010. Any revisions to the preliminary Dropdown Predecessor figures
are only expected to impact the accounting for periods prior to the date the Rio das Ostras
FPSO unit was acquired by the Partnership, and therefore will have no effect on the adjusted
net income attributable to the partners or distributable cash flow of the Partnership for any
period, including the fourth quarter of 2010. |
8
Twelve Months Ended | ||||||||
December 31, | ||||||||
2010(1) | 2009(2) | |||||||
(unaudited) | (unaudited) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net operating cash flow |
286,585 | 162,361 | ||||||
FINANCING ACTIVITIES |
||||||||
Proceeds from drawdown of long-term debt |
355,678 | 279,575 | ||||||
Repayments of long-term debt |
(90,835 | ) | (34,948 | ) | ||||
Repayments of long-term debt relating to Dropdown Predecessors |
(41,909 | ) | (12,100 | ) | ||||
Prepayments of long-term debt |
(568,236 | ) | (426,090 | ) | ||||
Repayments of joint venture partner advances |
| (21,532 | ) | |||||
Joint venture partner advances |
| 477 | ||||||
Equity contribution from joint venture partner |
633 | 4,772 | ||||||
Distribution to Teekay Corporation for the acquisition of Falcon Spirit |
(14,099 | ) | | |||||
Distribution to Teekay Corporation for the acquisition of Rio das Ostras |
(58,721 | ) | | |||||
Distribution to Teekay Corporation for the acquisition of Amundsen Spirit |
(17,671 | ) | | |||||
Purchase from Teekay Corporation of Nansen Spirit |
(16,560 | ) | | |||||
Contribution of capital from Teekay Corporation to Dropdown Predecessor
relating to Falcon Spirit |
3,608 | 104 | ||||||
Equity (Distribution) Contribution (to) from Teekay Corporation
relating to Dropdown Predecessor Rio das Ostras |
(2,791 | ) | 21,475 | |||||
Contribution of capital from Teekay Corporation relating to Dropdown
Predecessor Amundsen Spirit |
3,496 | | ||||||
Purchase from Teekay Corporation of Petrojarl Varg |
| (100,000 | ) | |||||
Contribution of capital from Teekay Corporation to Dropdown Predecessor
relating to Petrojarl Varg |
| 110,386 | ||||||
Proceeds from equity offerings |
419,989 | 109,227 | ||||||
Expenses of equity offerings |
(18,498 | ) | (5,100 | ) | ||||
Cash distributions paid by the Partnership |
(85,077 | ) | (60,452 | ) | ||||
Cash distributions paid by subsidiaries to non-controlling interests |
(77,236 | ) | (61,065 | ) | ||||
Other |
(3,371 | ) | (5,089 | ) | ||||
Net financing cash flow |
(211,600 | ) | (200,360 | ) | ||||
INVESTING ACTIVITIES |
||||||||
Expenditures for vessels and equipment |
(39,759 | ) | (13,681 | ) | ||||
Investment in direct financing lease assets |
(886 | ) | (579 | ) | ||||
Direct financing lease payments received |
22,736 | 23,045 | ||||||
Net investing cash flow |
(17,909 | ) | 8,785 | |||||
Increase (decrease) in cash and cash equivalents |
57,076 | (29,214 | ) | |||||
Cash and cash equivalents, beginning of the year |
109,407 | 138,621 | ||||||
Cash and cash equivalents, end of the year |
166,483 | 109,407 | ||||||
(1) | In accordance with GAAP, the Summary Consolidated Statements of Cash Flows includes the
cash flows relating to the Falcon Spirit FSO unit, for the period from December 15, 2009 to
April 1, 2010, the Rio das Ostras FPSO unit, for the period from April 1, 2008 to October 1,
2010 and the Amundsen Spirit newbuilding shuttle tanker, for the period from July 30, 2010 to
October 1, 2010, when the vessels were under the common control of Teekay Corporation, but
prior to its acquisition by the Partnership. |
|
(2) | In accordance with GAAP, the Summary Consolidated Statements of Cash Flows includes the cash
flows relating to the Falcon Spirit FSO unit, for the period from December 15, 2009 to April
1, 2010, the Rio das Ostras FPSO unit, for the period from April 1, 2008 to October 1, 2010
and the Petrojarl Varg FPSO unit, for the period from October 1, 2006 to September 10, 2009,
when the vessels were under the common control of Teekay Corporation, but prior to its
acquisition by the Partnership. |
9
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||||||
2010 | 2010 | 2010 | 2009 | |||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
Net income (loss) GAAP basis |
89,313 | (25,960 | ) | 78,863 | 120,802 | |||||||||||
Net (income) loss attributable to non-controlling interests |
(39,332 | ) | 5,231 | (37,378 | ) | (57,490 | ) | |||||||||
Net (income) loss attributable to Dropdown Predecessor |
| 16,869 | 16,685 | 419 | ||||||||||||
Net income (loss) attributable to the partners |
49,981 | (3,860 | ) | 58,170 | 63,731 | |||||||||||
Add (subtract) specific items affecting net income (loss): |
||||||||||||||||
Restructuring charges (1) |
| | 119 | 5,008 | ||||||||||||
Foreign exchange losses (gains)(2) |
546 | (1,737 | ) | (631 | ) | 5,178 | ||||||||||
Foreign currency exchange losses (gains) resulting
from hedging ineffectiveness (3) |
341 | (16 | ) | 4,236 | (5,319 | ) | ||||||||||
Deferred income tax expense relating to unrealized
foreign exchange gains(4) |
1,178 | 13,174 | 146 | 24,384 | ||||||||||||
Unrealized (gains) losses on derivative instruments (5) |
(77,240 | ) | 20,292 | (1,036 | ) | (91,224 | ) | |||||||||
Write-down of vessel(6) |
9,441 | | 9,441 | | ||||||||||||
Other(7) |
(2,978 | ) | | (89 | ) | 9,230 | ||||||||||
Non-controlling interests share of items above |
32,491 | (14,956 | ) | (5,038 | ) | 26,600 | ||||||||||
Total adjustments |
(36,221 | ) | 16,757 | 7,148 | (26,143 | ) | ||||||||||
Adjusted net income attributable to the partners |
13,760 | 12,897 | 65,318 | 37,588 | ||||||||||||
(1) | Restructuring charges were incurred in connection with the re-flagging of certain of the
Partnerships vessels, which resulted in lower crewing costs. |
|
(2) | Foreign exchange losses (gains) primarily relate to the Partnerships revaluation of all
foreign currency-denominated monetary assets and liabilities based on the prevailing exchange
rate at the end of each reporting period, excluding amounts related to Dropdown Predecessor. |
|
(3) | Foreign currency exchange losses (gains) resulting from hedging ineffectiveness include the
unrealized losses (gains) arising from hedge ineffectiveness from foreign exchange forward
contracts that are or have been designated as hedges for accounting purposes. This excludes
foreign currency exchange losses (gains) resulting from hedging ineffectiveness relating to
the Dropdown Predecessors of $0.03 million for the three months ended September 30, 2010 and
$1.1 million for the twelve months ended December 31 2009. |
|
(4) | Portion of deferred income tax (expense) recovery related to unrealized foreign exchange
gains and losses. |
|
(5) | Reflects the unrealized losses (gains) due to changes in the mark-to-market value of interest
rate swaps and foreign exchange forward contracts that are not designated as hedges for
accounting purposes, excluding unrealized losses (gains) of $5.3 million, $6.4 million and
($16.0) million relating to the Dropdown Predecessors for the three months ended September 30,
2010, twelve months ended December 31, 2010 and 2009 respectively. |
|
(6) | Write-down of vessels during the three months ended December 31, 2010 is related to the
valuation impairment of one shuttle tanker, as the shuttle tankers carrying value exceeded
its estimated fair value due to the termination of its existing charter contract. The fair
value of the shuttle tanker was written-down based on the value of its projected discounted
cash flows. |
|
(7) | Primarily relates to non-recurring adjustments to pension and tax accruals, and adjustments
to the carrying value of certain capitalized drydocking expenditures. |
10
Three Months Ended | ||||
December 31, 2010 | ||||
(unaudited) | ||||
Net income |
89,313 | |||
Add (subtract): |
||||
Depreciation and amortization |
50,230 | |||
Write-down of vessel |
9,441 | |||
Foreign exchange and other, net |
2,550 | |||
Deferred income tax recovery |
(3,078 | ) | ||
Estimated maintenance capital expenditures |
(25,208 | ) | ||
Unrealized gains on non-designated derivative instruments (1) |
(77,240 | ) | ||
Distributable Cash Flow before Non-Controlling Interest |
46,008 | |||
Non-controlling interests share of DCF |
(19,081 | ) | ||
Distributable Cash Flow |
26,927 | |||
(1) | Derivative instruments include interest rate swaps and foreign exchange forward contracts. |
11
Three Months Ended December 31, 2010 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Shuttle | Conventional | |||||||||||||||||||
Tanker | Tanker | FSO | FPSO | |||||||||||||||||
Segment | Segment | Segment | Segment | Total | ||||||||||||||||
Net revenues (1) |
119,134 | 25,478 | 17,889 | 40,611 | 203,112 | |||||||||||||||
Vessel operating expenses |
42,993 | 6,224 | 10,093 | 18,034 | 77,344 | |||||||||||||||
Time-charter hire expense |
20,981 | | | | 20,981 | |||||||||||||||
Depreciation and amortization |
29,353 | 8,620 | 3,537 | 8,720 | 50,230 | |||||||||||||||
General and administrative |
8,217 | 1,129 | 943 | 3,105 | 13,394 | |||||||||||||||
Write-down of vessel |
9,441 | | | | 9,441 | |||||||||||||||
Income from vessel operations |
8,149 | 9,505 | 3,316 | 10,752 | 31,722 | |||||||||||||||
Three Months Ended September 30, 2010 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Shuttle | Conventional | |||||||||||||||||||
Tanker | Tanker | FSO | FPSO | |||||||||||||||||
Segment(2) | Segment | Segment | Segment(2) | Total | ||||||||||||||||
Net revenues(1) |
108,750 | 22,116 | 16,777 | 34,176 | 181,819 | |||||||||||||||
Vessel operating expenses |
34,263 | 6,144 | 8,296 | 18,333 | 67,036 | |||||||||||||||
Time-charter hire expense |
20,352 | | | | 20,352 | |||||||||||||||
Depreciation and amortization |
27,569 | 7,239 | 3,479 | 8,892 | 47,179 | |||||||||||||||
General and administrative |
11,447 | 1,040 | 837 | 3,514 | 16,838 | |||||||||||||||
Income from vessel operations |
15,119 | 7,693 | 4,165 | 3,437 | 30,414 | |||||||||||||||
(1) | Net revenues represents revenues less voyage expenses, which comprise all expenses relating
to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage
commissions. Net revenues is a non-GAAP financial measure used by certain investors to
measure the financial performance of shipping companies. Please see the Partnerships web
site at www.teekayoffshore.com for a reconciliation of this non-GAAP measure as used
in this release to the most directly comparable GAAP financial measure. |
|
(2) | Income from operations for the Amundsen Spirit newbuilding shuttle tanker and the Rio das
Ostras FPSO unit for the periods prior to their October 1, 2010 acquisition by the Partnership
when they were owned and operated by Teekay Corporation, are required by GAAP to be included
in Teekay Offshores results for such prior periods. The amounts included in this release
related to the Amundsen Spirit newbuilding shuttle tanker Dropdown Predecessor and the Rio das
Ostras FPSO Dropdown Predecessor figures are only expected to impact the accounting for
periods prior to the date the Amundsen Spirit newbuilding shuttle tanker and the Rio das
Ostras FPSO were acquired by the Partnership, and therefore will have no effect on the
adjusted net income attributable to the partners or distributable cash flow of the Partnership
for any period, including the fourth quarter of 2010. |
12
13
TEEKAY OFFSHORE PARTNERS L.P. By: Teekay Offshore GP L.L.C., its general partner |
||||
Date: February 28, 2011 | By: | /s/ Peter Evensen | ||
Peter Evensen | ||||
Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |
||||