TEEKAY LNG PARTNERS L.P. |
||||
Date: May 15, 2009 | By: | /s/ Peter Evensen | ||
Peter Evensen | ||||
Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |
TEEKAY LNG PARTNERS L.P. 4th Floor, Belvedere Building, 69 Pitts Bay Road Hamilton, HM 08, Bermuda |
| Generated distributable cash flow of $29.6 million in the fourth quarter, up from $22.4 million in the same quarter of the prior year. |
| Declared cash distributions of $0.57 per unit for both the fourth quarter of 2008 and first quarter of 2009. |
| Completed follow-on public equity offering of 4 million common units in March 2009; Partnerships total liquidity currently over $530 million. |
| First of five Skaugen LPG carriers delivered in April 2009; two Tangguh LNG carriers expected to be acquired by the Partnership in May 2009. |
| Financing in place for all of the Partnerships newbuildings. |
(1) | Distributable cash flow is a non-GAAP financial measure used by certain investors to measure the financial performance of the Partnership and other master limited partnerships. Please see Appendix B for a reconciliation of this non-GAAP measure to the most directly comparable GAAP financial measure. |
1
Number of Vessels | ||||||||||||||
Delivered | Committed | |||||||||||||
Vessels | Vessels | Total | ||||||||||||
LNG Carrier Fleet(1) |
13 | 2 | 15 | |||||||||||
LPG Carrier Fleet |
2 | 4 | (2) | 6 | ||||||||||
Suezmax Tanker Fleet |
8 | | 8 | |||||||||||
Total |
23 | 6 | 29 | |||||||||||
(1) | Excludes Teekays 33 percent interest in the four Angola LNG newbuildings, as described below. | |
(2) | Represents the four Skaugen LPG carriers currently under construction, as described below. |
2
Three Months Ended | Three Months Ended | |||||||||||||||||||||||||
December 31, 2008 | December 31, 2007 | |||||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||||
Liquefied | Liquefied | |||||||||||||||||||||||||
Gas | Suezmax | Gas | Suezmax | |||||||||||||||||||||||
(in thousands of U.S. dollars) | Segment | Segment | Total | Segment | Segment | Total | ||||||||||||||||||||
Net voyage revenues* |
54,415 | 33,652 | 88,067 | 47,992 | 20,706 | 68,698 | ||||||||||||||||||||
Vessel operating expenses |
13,648 | 6,766 | 20,414 | 8,458 | 6,719 | 15,177 | ||||||||||||||||||||
Depreciation & amortization |
15,140 | 4,973 | 20,113 | 12,131 | 5,011 | 17,142 | ||||||||||||||||||||
Cash flow from vessel operations** |
39,058 | 15,153 | 54,211 | 37,456 | 11,205 | 48,661 | ||||||||||||||||||||
* | Net voyage revenues in the Suezmax tanker segment includes unrealized mark-to-market gains (losses) of the derivative liability relating to the agreement between the Partnership and Teekay for the Toledo Spirit time-charter. For the three months ended December 31, 2008 and December 31, 2007, these unrealized gains were $9.3 million and $0.5 million, respectively. | |
** | Cash flow from vessel operations represents income from vessel operations before depreciation and amortization expense and unrealized gains or losses relating to derivatives. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Partnerships web site at www.teekaylng.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure. |
(1) | Net voyage revenues represents voyage revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Partnerships web site at www.teekaylng.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure. |
3
4
Three Months Ended | Year Ended | |||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||
VOYAGE REVENUES (1) |
89,648 | 78,206 | 69,038 | 303,781 | 269,974 | |||||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||||
Voyage expenses |
1,581 | 615 | 340 | 3,253 | 1,197 | |||||||||||||||||
Vessel operating expenses |
20,414 | 17,500 | 15,177 | 77,113 | 56,863 | |||||||||||||||||
Depreciation and amortization |
20,113 | 19,105 | 17,142 | 76,880 | 66,017 | |||||||||||||||||
General and administrative |
5,834 | 4,167 | 4,378 | 20,201 | 15,186 | |||||||||||||||||
47,942 | 41,387 | 37,037 | 177,447 | 139,263 | ||||||||||||||||||
Income from vessel operations |
41,706 | 36,819 | 32,001 | 126,334 | 130,711 | |||||||||||||||||
OTHER ITEMS |
||||||||||||||||||||||
Interest expense (2) |
(262,520 | ) | (76,585 | ) | (84,553 | ) | (404,245 | ) | (167,870 | ) | ||||||||||||
Interest income (3) |
169,476 | 34,680 | 45,018 | 240,922 | 88,737 | |||||||||||||||||
Income tax (expense) recovery |
(453 | ) | 336 | 67 | (205 | ) | (1,155 | ) | ||||||||||||||
Foreign exchange gain (loss) (4) |
3,597 | 48,567 | (9,204 | ) | 18,244 | (41,241 | ) | |||||||||||||||
Other net |
1,836 | 149 | (69 | ) | 1,386 | (259 | ) | |||||||||||||||
Goodwill impairment |
| (3,648 | ) | | (3,648 | ) | | |||||||||||||||
(Loss) income before non-controlling interest |
(46,358 | ) | 40,318 | (16,740 | ) | (21,212 | ) | 8,923 | ||||||||||||||
Non-controlling interest |
30,463 | 5,571 | 16,146 | 40,698 | 16,739 | |||||||||||||||||
Net (loss) income |
(15,895 | ) | 45,889 | (594 | ) | 19,486 | 25,662 | |||||||||||||||
Limited partners units outstanding: |
||||||||||||||||||||||
Weighted-average number of common units outstanding |
||||||||||||||||||||||
- Basic and diluted |
33,338,320 | 33,338,320 | 22,540,547 | 29,698,031 | 21,670,958 | |||||||||||||||||
Weighted-average number of subordinated units
outstanding |
||||||||||||||||||||||
- Basic and diluted |
11,050,929 | 11,050,929 | 14,734,572 | 12,459,973 | 14,734,572 | |||||||||||||||||
Weighted-average number of total units outstanding |
||||||||||||||||||||||
- Basic and diluted |
44,389,249 | 44,389,249 | 37,275,119 | 42,158,004 | 36,405,530 | |||||||||||||||||
(1) | Due to the change in fair value of a profit sharing agreement between Teekay and the Partnership for the Toledo Spirit time-charter contract, voyage revenues includes unrealized gains of $9.3 million, $0.7 million and $0.5 million for the three months ended December 31, 2008, September 30, 2008 and December 31, 2007, respectively. Voyage revenues for the years ended December 31, 2008 and December 31, 2007 includes an unrealized loss of $2.0 million and an unrealized gain of $14.1 million, respectively. These amounts are non-cash and hence, do not affect the Partnerships cash flows or the calculation of distributable cash flow. | |
(2) | Interest expense for the three months ended December 31, 2008, September 30, 2008 and December 31, 2007 includes unrealized losses of $222.9 million, $39.4 million and $45.0 million, respectively, from interest rate swaps. Interest expense for the years ended December 31, 2008 and December 31, 2007 includes unrealized losses of $253.4 million and $25.5 million, respectively, from interest rate swaps. These amounts are non-cash and hence, do not affect the Partnerships cash flows or the calculation of distributable cash flow. | |
(3) | Interest income for the three months ended December 31, 2008, September 30, 2008 and December 31, 2007 includes unrealized gains of $150.3 million, $17.5 million and $26.4 million, respectively, from interest rate swaps. Interest income for the years ended December 31, 2008 and December 31, 2007 includes unrealized gains of $170.8 million and $22.3 million, respectively, from interest rate swaps. These amounts are non-cash and hence, do not affect the Partnerships cash flows or the calculation of distributable cash flow. | |
(4) | The Partnerships Euro-denominated revenues currently approximate its Euro-denominated expenses and debt service costs. As a result, the Partnership currently is not exposed materially to foreign currency fluctuations. However, for accounting purposes, the Partnership is required to revalue all foreign currency-denominated monetary assets and liabilities based on the prevailing exchange rate at the end of each reporting period. This revaluation does not affect the Partnerships cash flows or the calculation of distributable cash flow, but results in the recognition of unrealized foreign currency translation gains or losses in the income statement. |
5
As at December 31, | As at December 31, | |||||||
2008 | 2007(3) | |||||||
(unaudited) | (unaudited) | |||||||
ASSETS |
||||||||
Cash and cash equivalents |
117,641 | 91,891 | ||||||
Restricted cash current |
28,384 | 26,662 | ||||||
Other current assets |
18,388 | 24,993 | ||||||
Advances to affiliates |
9,583 | | ||||||
Restricted cash long-term |
614,565 | 652,567 | ||||||
Vessels and equipment |
2,007,321 | 1,824,799 | ||||||
Advances on newbuilding contracts |
200,557 | 240,773 | ||||||
Derivative assets |
167,326 | 33,594 | ||||||
Other assets |
95,756 | 733,123 | ||||||
Intangible assets |
141,805 | 150,935 | ||||||
Goodwill |
35,631 | 39,279 | ||||||
Total Assets |
3,436,957 | 3,818,616 | ||||||
LIABILITIES AND PARTNERS EQUITY |
||||||||
Accounts payable, accrued liabilities and unearned revenue |
44,614 | 36,545 | ||||||
Current portion of long-term debt and capital leases |
197,922 | 187,635 | ||||||
Current portion of long-term debt related to newbuilding
vessels to be delivered |
26,495 | 34,665 | ||||||
Advances from affiliates and joint venture partners |
74,300 | 269,092 | ||||||
Long-term debt and capital leases |
1,861,924 | 1,586,074 | ||||||
Long-term debt related to newbuilding vessels to be delivered |
113,611 | 774,617 | ||||||
Derivative liabilities |
260,602 | 79,318 | ||||||
Other long-term liabilities |
48,776 | | ||||||
Non-controlling interest (2) |
2,862 | 141,378 | ||||||
Partners equity |
805,851 | 709,292 | ||||||
Total Liabilities and Partners Equity |
3,436,957 | 3,818,616 | ||||||
(1) | Due to the Partnerships agreement to acquire Teekays 70 percent interest in the Tangguh LNG Project, it is required to consolidate Tangguh under U.S. generally accepted accounting principles. Due to the Partnerships acquisition of a 40 percent interest in the four RasGas 3 LNG carriers on May 6, 2008, it is required to equity account for its investment in the RasGas 3 joint venture under U.S. generally accepted accounting principles. |
(2) | Non-controlling interest relates to the 30 percent portion of Teekay Nakilat (RasGasII Project) which the Partnership does not own. There is no non-controlling interest relating to the Tangguh project, as it had a net equity loss which the Partnership assumed 100 percent of the deficit as at December 31, 2008. The non-controlling interest would include 100 percent of a net equity gain in the Tangguh project until the Partnership acquires the interest in the Tangguh project. As at December 31, 2007, the Partnership had not yet acquired either the Tangguh or the RasGas 3 projects, and as such, the non-controlling interest for this period includes 100 percent of the equity interest in the Tangguh project and 100 percent equity in Teekay Nakilat Holdings Corporation (RasGas 3 Project), although the Partnerships actual equity interest in the latter joint venture is only 40 percent. |
(3) | Retroactively adjusted to include the Dropdown Predecessor for two vessels, the Polar Spirit and Arctic Spirit, which were acquired from Teekay on April 1, 2008, as if the vessels had been acquired by the Partnership on December 13, 2007 and December 14, 2007, respectively, the date the vessels were operating and under the common control of Teekay. |
6
Year Ended December 31, | ||||||||
2008 | 2007 | |||||||
(unaudited) | (unaudited) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net operating cash flow |
141,399 | 115,305 | ||||||
FINANCING ACTIVITIES |
||||||||
Excess of purchase price over the contributed basis of Teekay
Nakilat (III) Holdings Corporation |
(28,192 | ) | | |||||
Excess of purchase price over the contributed basis of Teekay
Nakilat Holdings Corporation |
| (13,844 | ) | |||||
Distribution to Teekay Corporation for the purchase of Kenai
LNG carriers |
(230,000 | ) | | |||||
Distribution to Teekay Corporation for the purchase of Dania
Spirit LLC carrier |
| (18,548 | ) | |||||
Proceeds from long-term debt |
936,982 | 1,021,615 | ||||||
Debt issuance costs |
(2,233 | ) | (5,345 | ) | ||||
Scheduled repayments of long-term debt and capital leases |
(106,789 | ) | (61,869 | ) | ||||
Prepayments of long-term debt |
(321,000 | ) | (291,098 | ) | ||||
Increases in restricted cash |
36,511 | 11,590 | ||||||
Net advances from affiliates |
17,147 | (2,788 | ) | |||||
Net advances from joint venture partners |
621 | (21,630 | ) | |||||
Cash distributions paid |
(97,420 | ) | (74,116 | ) | ||||
Proceeds from issuance of units |
202,525 | 85,975 | ||||||
Equity distribution from Teekay Corporation |
3,281 | 598 | ||||||
Net financing cash flow |
411,433 | 630,540 | ||||||
INVESTING ACTIVITIES |
||||||||
Advances to joint venture |
(250,413 | ) | (461,258 | ) | ||||
Receipt of Spanish re-investment tax credit |
5,431 | | ||||||
Return of capital from Teekay BLT Corporation to its joint
venture partners |
(28,000 | ) | | |||||
Purchase of Teekay Nakilat (III) Holdings Corporation |
(82,007 | ) | | |||||
Purchase of Teekay Nakilat Holdings Corporation |
| (61,227 | ) | |||||
Expenditures for vessels and equipment |
(172,093 | ) | (160,757 | ) | ||||
Net investing cash flow |
(527,082 | ) | (683,242 | ) | ||||
Increase in cash and cash equivalents |
25,750 | 62,603 | ||||||
Cash and cash equivalents, beginning of the year |
91,891 | 29,288 | ||||||
Cash and cash equivalents, end of the year |
117,641 | 91,891 | ||||||
7
Three Months Ended | Year Ended | |||||||||
December 31, 2008 | December 31, 2008 | |||||||||
(unaudited) | (unaudited) | |||||||||
Foreign currency exchange gains (1) |
3,597 | 18,244 | ||||||||
Unrealized losses from derivative instruments (2) |
(63,315 | ) | (84,546 | ) | ||||||
Goodwill impairment |
| (3,648 | ) | |||||||
Non-controlling interests share of items above |
29,008 | 39,912 | ||||||||
Total |
(30,710 | ) | (30,038 | ) | ||||||
Three Months Ended | Year Ended | |||||||||
December 31, 2007 | December 31, 2007 | |||||||||
(unaudited) | (unaudited) | |||||||||
Foreign currency exchange losses (1) |
(9,204 | ) | (41,241 | ) | ||||||
Unrealized (losses) gains from derivative instruments (2) |
(18,044 | ) | 10,941 | |||||||
Non-controlling interests share of items above |
15,030 | 15,887 | ||||||||
Total |
(12,218 | ) | (14,413 | ) | ||||||
(1) | Foreign currency exchange gains and losses primarily relate to the revaluation of the Partnerships debt denominated in Euros. |
(2) | Reflects the unrealized gain or loss due to changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes. |
8
Three Months Ended | |||||
December 31, 2008 | |||||
(unaudited) | |||||
Net loss |
(15,895 | ) | |||
Add: |
|||||
Depreciation and amortization |
20,113 | ||||
Unrealized gains and losses from derivatives and
other non-cash items |
66,550 | ||||
Income tax expense |
453 | ||||
Partnerships share of RasGas 3 DCF before
estimated maintenance capital expenditures |
4,525 | ||||
Less: |
|||||
Estimated maintenance capital expenditures |
(8,789 | ) | |||
Equity income of RasGas 3 joint venture |
(1,549 | ) | |||
Foreign exchange gain |
(3,597 | ) | |||
Non-controlling interest |
(30,463 | ) | |||
Distributable Cash Flow before Non-Controlling interest |
31,348 | ||||
Non-controlling interests share of DCF before
estimated maintenance capital expenditures |
(1,756 | ) | |||
Distributable Cash Flow |
29,592 | ||||
9
Three Months Ended December 31, 2008 | |||||||||||||
(unaudited) | |||||||||||||
Liquefied | Suezmax | ||||||||||||
Gas Segment | Segment | Total | |||||||||||
Net voyage revenues (1) |
54,415 | 33,652 | 88,067 | ||||||||||
Vessel operating expenses |
13,648 | 6,766 | 20,414 | ||||||||||
Depreciation and amortization |
15,140 | 4,973 | 20,113 | ||||||||||
General and administrative |
3,376 | 2,458 | 5,834 | ||||||||||
Income from vessel operations |
22,251 | 19,455 | 41,706 | ||||||||||
Three Months Ended December 31, 2007 | |||||||||||||
(unaudited) | |||||||||||||
Liquefied | Suezmax | ||||||||||||
Gas Segment | Segment | Total | |||||||||||
Net voyage revenues (1) |
47,992 | 20,706 | 68,698 | ||||||||||
Vessel operating expenses |
8,458 | 6,719 | 15,177 | ||||||||||
Depreciation and amortization |
12,131 | 5,011 | 17,142 | ||||||||||
General and administrative |
2,123 | 2,255 | 4,378 | ||||||||||
Income from vessel operations |
25,280 | 6,721 | 32,001 | ||||||||||
(1) | Net voyage revenues represents voyage revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Partnerships web site at www.teekaylng.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure. |
10
11