Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. |
Form 20-F ý Form 40-F ¨ |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1). |
Yes ¨ No ý |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7). |
Yes ¨ No ý |
TEEKAY LNG PARTNERS L.P. | |||
By: | Teekay GP L.L.C., its general partner | ||
Date: August 2, 2018 | By: | /s/ Edith Robinson | |
Edith Robinson Secretary |
• | GAAP net income attributable to the partners and preferred unitholders of $2.7 million (impacted by non-cash items) and GAAP net loss per common unit of $0.05 for the three months ended June 30, 2018. |
• | Adjusted net income attributable to the partners and preferred unitholders(1) of $13.5 million and adjusted net income per common unit of $0.09 for the three months ended June 30, 2018. |
• | Generated total cash flow from vessel operations(1) of $115.0 million in the second quarter of 2018. |
• | Generated distributable cash flow(1) of $31.1 million, or $0.39 per common unit, in the second quarter of 2018. |
• | Since the beginning of 2018, the Partnership has taken delivery of six LNG carrier newbuildings, all on long-term charters. |
Three Months Ended | ||||||
June 30, 2018 | March 31, 2018 | June 30, 2017 | ||||
(in thousands of U.S. Dollars) | (unaudited) | (unaudited) | (unaudited) | |||
GAAP FINANCIAL COMPARISON | ||||||
Voyage revenues | 122,315 | 115,306 | 100,904 | |||
Income from vessel operations | 10,505 | 25,142 | 29,871 | |||
Equity income (loss) | 11,194 | 26,724 | (507 | ) | ||
Net income (loss) attributable to the partners and preferred unitholders | 2,734 | (6,894 | ) | (16,073 | ) | |
Limited partners’ interest in net loss per common unit | (0.05 | ) | (0.16 | ) | (0.23 | ) |
NON-GAAP FINANCIAL COMPARISON | ||||||
Adjusted net income attributable to the partners and preferred unitholders (1) | 13,535 | 22,058 | 17,860 | |||
Limited partners’ interest in adjusted net income per common unit (1) | 0.09 | 0.19 | 0.19 | |||
Total cash flow from vessel operations (CFVO) (1) | 115,005 | 117,595 | 106,252 | |||
Distributable cash flow (DCF) (1) | 31,116 | 35,341 | 40,623 |
Three Months Ended | ||||||||||||
June 30, 2018 | June 30, 2017 | |||||||||||
(in thousands of U.S. Dollars) | (unaudited) | (unaudited) | ||||||||||
Liquefied Gas Segment | Conventional Tanker Segment | Total | Liquefied Gas Segment | Conventional Tanker Segment | Total | |||||||
GAAP FINANCIAL COMPARISON | ||||||||||||
Voyage revenues | 112,172 | 10,143 | 122,315 | 89,431 | 11,473 | 100,904 | ||||||
Income (loss) from vessel operations | 9,445 | 1,060 | 10,505 | 40,043 | (10,172 | ) | 29,871 | |||||
Equity income (loss) | 11,194 | — | 11,194 | (507 | ) | — | (507 | ) | ||||
NON-GAAP FINANCIAL COMPARISON | ||||||||||||
CFVO from consolidated vessels(i) | 72,356 | 2,235 | 74,591 | 68,456 | 4,970 | 73,426 | ||||||
CFVO from equity-accounted vessels(i) | 40,414 | — | 40,414 | 32,826 | — | 32,826 | ||||||
Total CFVO(i) | 112,770 | 2,235 | 115,005 | 101,282 | 4,970 | 106,252 |
(i) | These are non-GAAP financial measures. Please refer to “Definitions and Non-GAAP Financial Measures” and the Appendices to this release for definitions of these terms and reconciliations of these non-GAAP financial measures as used in this release to the most directly comparable financial measures under GAAP. |
Number of Vessels | |||
Owned and In-Chartered Vessels(i) | Newbuildings | Total | |
LNG Carrier Fleet | 40(ii) | 9(iii) | 49 |
LPG/Multi-gas Carrier Fleet | 29(iv) | — | 29 |
Conventional Tanker Fleet | 4(v) | — | 4 |
Total | 73 | 9 | 82 |
(i) | Owned vessels includes vessels accounted for as vessels related to capital leases. |
(ii) | The Partnership’s ownership interests in these vessels range from 20 percent to 100 percent. |
(iii) | The Partnership's ownership interests in these newbuildings, range from 20 percent to 100 percent. |
(iv) | The Partnership’s ownership interests in these vessels range from 50 percent to 99 percent. |
(v) | Two of the Partnership's conventional tankers, the African Spirit and European Spirit are classified as held for sale. |
▪ | By dialing (888) 882-4478 or (647) 484-0475, if outside North America, and quoting conference ID code 7938223. |
▪ | By accessing the webcast, which will be available on Teekay LNG’s website at www.teekay.com (the archive will remain on the website for a period of one year). |
Three Months Ended | Six Month Ended | |||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||
Voyage revenues | 122,315 | 115,306 | 100,904 | 237,621 | 202,084 | |||||
Voyage expenses | (7,951 | ) | (5,801 | ) | (996 | ) | (13,752 | ) | (2,433 | ) |
Vessel operating expenses | (33,969 | ) | (28,467 | ) | (26,001 | ) | (62,436 | ) | (49,389 | ) |
Depreciation and amortization | (29,794 | ) | (29,267 | ) | (26,794 | ) | (59,061 | ) | (52,914 | ) |
General and administrative expenses | (7,096 | ) | (6,571 | ) | (4,642 | ) | (13,667 | ) | (8,799 | ) |
Write-down of vessels(1) | (33,000 | ) | (18,662 | ) | (12,600 | ) | (51,662 | ) | (12,600 | ) |
Restructuring charges (2) | — | (1,396 | ) | — | (1,396 | ) | — | |||
Income from vessel operations | 10,505 | 25,142 | 29,871 | 35,647 | 75,949 | |||||
Equity income (loss)(3) | 11,194 | 26,724 | (507 | ) | 37,918 | 5,380 | ||||
Interest expense | (28,171 | ) | (24,706 | ) | (20,525 | ) | (52,877 | ) | (37,513 | ) |
Interest income | 902 | 914 | 579 | 1,816 | 1,433 | |||||
Realized and unrealized gain (loss) on non-designated derivative instruments(4) | 4,302 | 8,001 | (7,384 | ) | 12,303 | (6,197 | ) | |||
Foreign currency exchange gain (loss)(5) | 8,443 | (1,273 | ) | (15,825 | ) | 7,170 | (19,393 | ) | ||
Other income (expense) (6) | 350 | (52,582 | ) | 390 | (52,232 | ) | 781 | |||
Net income (loss) before tax expense | 7,525 | (17,780 | ) | (13,401 | ) | (10,255 | ) | 20,440 | ||
Income tax expense | (843 | ) | (779 | ) | (236 | ) | (1,622 | ) | (393 | ) |
Net income (loss) | 6,682 | (18,559 | ) | (13,637 | ) | (11,877 | ) | 20,047 | ||
Non-controlling interest in net income (loss) | 3,948 | (11,665 | ) | 2,436 | (7,717 | ) | 7,063 | |||
Preferred unitholders' interest in net income (loss) | 6,426 | 6,425 | 2,813 | 12,851 | 5,625 | |||||
General Partner's interest in net income (loss) | (68 | ) | (272 | ) | (378 | ) | (340 | ) | 147 | |
Limited partners’ interest in net income (loss) | (3,624 | ) | (13,047 | ) | (18,508 | ) | (16,671 | ) | 7,212 | |
Limited partners' interest in net income (loss) per common unit: | ||||||||||
• Basic | (0.05 | ) | (0.16 | ) | (0.23 | ) | (0.21 | ) | 0.09 | |
• Diluted | (0.05 | ) | (0.16 | ) | (0.23 | ) | (0.21 | ) | 0.09 | |
Weighted-average number of common units outstanding: | ||||||||||
• Basic | 79,687,499 | 79,637,607 | 79,626,819 | 79,667,384 | 79,608,587 | |||||
• Diluted | 79,687,499 | 79,637,607 | 79,626,819 | 79,667,384 | 79,741,256 | |||||
Total number of common units outstanding at end of period | 79,687,499 | 79,687,499 | 79,626,819 | 79,687,499 | 79,626,819 |
(1) | In June 2018, the carrying values for four of the Partnership's seven wholly-owned Multi-gas carriers (the Napa Spirit, Pan Spirit, Camilla Spirit and Cathinka Spirit) were written down to their estimated fair values, using appraised values, as a result of the Partnership's evaluation of alternative strategies for these assets, combined with the current charter rate environment and the outlook for charter rates for these vessels. The total impairment charge of $33.0 million related to these four Multi-gas carriers is included in write-down of vessels for the three and six months ended June 30, 2018 in the Partnership's consolidated statement of income (loss). The African Spirit and European Spirit conventional tankers were classified as vessels held for sale upon the expiration of their time-charter contracts in 2017. The Partnership recorded an aggregate write-down of $5.7 million for the three months ended March 31, 2018 and six months ended June 30, 2018 on these two conventional tankers as the estimated fair values of these vessels had decreased. In addition, the Partnership recorded a write-down of $13.0 million for the three months ended March 31, 2018 and six months ended June 30, 2018 relating to the Alexander Spirit conventional tanker to its estimated |
(2) | In February 2018, the Teide Spirit conventional tanker was sold and as a result of this sale, the Partnership recorded restructuring charges of $1.4 million relating to seafarer severance costs. |
(3) | The Partnership’s proportionate share of items within equity income (loss) as identified in Appendix A of this release is detailed in the table below. By excluding these items from equity income (loss), the Partnership believes the resulting adjusted equity income is a normalized amount that can be used to better evaluate the financial performance of the Partnership’s equity-accounted investments. Adjusted equity income is a non-GAAP financial measure. |
Three Months Ended | Six Month Ended | |||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||
Equity income (loss) | 11,194 | 26,724 | (507 | ) | 37,918 | 5,380 | ||||
Proportionate share of unrealized (gain) loss on non-designated derivative instruments | (2,977 | ) | (8,221 | ) | 182 | (11,198 | ) | (1,602 | ) | |
Proportionate share of ineffective portion of hedge-accounted interest rate swaps | (1,809 | ) | (3,259 | ) | 4,109 | (5,068 | ) | 3,566 | ||
Proportionate share of write-down and loss on sale of vessel | — | 257 | — | 257 | — | |||||
Gain on sale of equity-accounted investment | — | (5,563 | ) | — | (5,563 | ) | — | |||
Proportionate share of other items | (128 | ) | 128 | 211 | — | 241 | ||||
Equity income adjusted for items in Appendix A | 6,280 | 10,066 | 3,995 | 16,346 | 7,585 |
(4) | The realized (losses) gains on non-designated derivative instruments relate to the amounts the Partnership actually paid or received to settle non-designated derivative instruments and the unrealized gains (losses) on non-designated derivative instruments relate to the change in fair value of such non-designated derivative instruments, as detailed in the table below: |
Three Months Ended | Six Month Ended | |||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||
Realized (losses) gains relating to: | ||||||||||
Interest rate swap agreements | (4,310 | ) | (4,478 | ) | (4,610 | ) | (8,788 | ) | (9,285 | ) |
Interest rate swaption agreements termination | — | — | (1,005 | ) | — | (610 | ) | |||
Toledo Spirit time-charter derivative contract | 150 | 309 | (135 | ) | 459 | (120 | ) | |||
(4,160 | ) | (4,169 | ) | (5,750 | ) | (8,329 | ) | (10,015 | ) | |
Unrealized gains (losses) relating to: | ||||||||||
Interest rate swap agreements | 7,522 | 11,898 | (1,866 | ) | 19,420 | 2,436 | ||||
Interest rate swaption agreements | — | 2 | 112 | 2 | 142 | |||||
Toledo Spirit time-charter derivative contract | 940 | 270 | 120 | 1,210 | 1,240 | |||||
8,462 | 12,170 | (1,634 | ) | 20,632 | 3,818 | |||||
Total realized and unrealized gains (losses) on non-designated derivative instruments | 4,302 | 8,001 | (7,384 | ) | 12,303 | (6,197 | ) |
(5) | For accounting purposes, the Partnership is required to revalue all foreign currency-denominated monetary assets and liabilities based on the prevailing exchange rates 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 (Loss). |
Three Months Ended | Six Month Ended | |||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||
Realized losses on cross-currency swaps | (1,798 | ) | (1,384 | ) | (2,084 | ) | (3,182 | ) | (5,621 | ) |
Realized losses on cross-currency swaps termination | — | — | (25,733 | ) | — | (25,733 | ) | |||
Realized gains on repurchase of NOK bonds | — | — | 25,733 | — | 25,733 | |||||
Unrealized (losses) gains on cross-currency swaps | (16,566 | ) | 22,334 | 34,906 | 5,768 | 37,605 | ||||
Unrealized gains (losses) on revaluation of NOK bonds | 14,852 | (17,487 | ) | (36,325 | ) | (2,635 | ) | (36,931 | ) |
As at June 30, | As at March 31, | As at December 31, | ||||
2018 | 2018 | 2017 | ||||
(unaudited) | (unaudited) | (unaudited) | ||||
ASSETS | ||||||
Current | ||||||
Cash and cash equivalents | 177,071 | 197,007 | 244,241 | |||
Restricted cash – current | 53,599 | 19,256 | 22,326 | |||
Accounts receivable | 29,679 | 22,561 | 24,054 | |||
Prepaid expenses | 4,800 | 6,209 | 6,539 | |||
Vessels held for sale | 29,911 | 28,000 | 33,671 | |||
Current portion of derivative assets | 3,054 | 1,919 | 1,078 | |||
Current portion of net investments in direct financing leases | 10,453 | 10,676 | 9,884 | |||
Advances to affiliates | 8,538 | 5,621 | 7,300 | |||
Other current assets | 2,035 | 3,972 | — | |||
Total current assets | 319,140 | 295,221 | 349,093 | |||
Restricted cash – long-term | 29,823 | 67,032 | 72,868 | |||
Vessels and equipment | ||||||
At cost, less accumulated depreciation | 1,349,449 | 1,388,434 | 1,416,381 | |||
Vessels related to capital leases, at cost, less accumulated depreciation | 1,406,462 | 1,213,748 | 1,044,838 | |||
Advances on newbuilding contracts | 349,169 | 407,211 | 444,493 | |||
Total vessels and equipment | 3,105,080 | 3,009,393 | 2,905,712 | |||
Investment in and advances to equity-accounted joint ventures | 1,100,674 | 1,087,877 | 1,094,596 | |||
Net investments in direct financing leases | 480,294 | 482,946 | 486,106 | |||
Derivative assets | 12,878 | 18,459 | 6,172 | |||
Intangible assets – net | 56,650 | 58,864 | 61,078 | |||
Goodwill – liquefied gas segment | 35,631 | 35,631 | 35,631 | |||
Other assets | 8,055 | 8,165 | 8,043 | |||
Total assets | 5,148,225 | 5,063,588 | 5,019,299 | |||
LIABILITIES AND EQUITY | ||||||
Current | ||||||
Accounts payable | 2,973 | 1,995 | 3,509 | |||
Accrued liabilities | 123,713 | 119,404 | 45,757 | |||
Unearned revenue | 25,227 | 19,770 | 25,873 | |||
Current portion of long-term debt | 372,378 | 524,166 | 552,404 | |||
Current obligations related to capital leases | 83,374 | 82,652 | 106,946 | |||
In-process contracts | 3,445 | 6,163 | 7,946 | |||
Current portion of derivative liabilities | 64,329 | 62,586 | 79,139 | |||
Advances from affiliates | 18,959 | 11,984 | 12,140 | |||
Total current liabilities | 694,398 | 828,720 | 833,714 | |||
Long-term debt | 1,355,377 | 1,235,722 | 1,245,588 | |||
Long-term obligations related to capital leases | 1,123,419 | 1,018,416 | 904,603 | |||
Other long-term liabilities | 42,369 | 43,669 | 58,174 | |||
Derivative liabilities | 37,059 | 36,678 | 45,797 | |||
Total liabilities | 3,252,622 | 3,163,205 | 3,087,876 | |||
Equity | ||||||
Equity | ||||||
Limited partners – common units | 1,502,492 | 1,517,132 | 1,539,248 | |||
Limited partners – preferred units | 285,159 | 285,159 | 285,159 | |||
General partner | 49,403 | 49,696 | 50,152 | |||
Accumulated other comprehensive income | 11,772 | 5,870 | 4,479 | |||
Partners' equity | 1,848,826 | 1,857,857 | 1,879,038 | |||
Non-controlling interest | 46,777 | 42,526 | 52,385 | |||
Total equity | 1,895,603 | 1,900,383 | 1,931,423 | |||
Total liabilities and total equity | 5,148,225 | 5,063,588 | 5,019,299 |
Six Months Ended | ||||
June 30, | June 30, | |||
2018 | 2017 | |||
(unaudited) | (unaudited) | |||
Cash, cash equivalents and restricted cash provided by (used for) | ||||
OPERATING ACTIVITIES | ||||
Net (loss) income | (11,877 | ) | 20,047 | |
Non-cash items: | ||||
Unrealized gain on non-designated derivative instruments | (20,632 | ) | (3,818 | ) |
Depreciation and amortization | 59,061 | 52,914 | ||
Write-down of vessels | 51,662 | 12,600 | ||
Unrealized foreign currency exchange gain and other | (20,167 | ) | (9,091 | ) |
Equity income, net of dividends received of $11,583 (2017 - $21,281) | (26,335 | ) | 15,901 | |
Non-cash item included in other income (expense) | 53,000 | — | ||
Ineffective portion on qualifying cash flow hedging instruments included in interest expense | — | 747 | ||
Change in non-cash operating assets and liabilities | 3,299 | 3,145 | ||
Expenditures for dry docking | (4,423 | ) | (11,042 | ) |
Net operating cash flow | 83,588 | 81,403 | ||
FINANCING ACTIVITIES | ||||
Proceeds from issuance of long-term debt | 248,392 | 166,663 | ||
Scheduled repayments of long-term debt | (105,099 | ) | (103,343 | ) |
Prepayments of long-term debt | (205,765 | ) | (63,704 | ) |
Financing issuance costs | (4,971 | ) | (2,077 | ) |
Proceeds from financing related to sales and leaseback of vessels | 243,812 | 297,230 | ||
Scheduled repayments of obligations related to capital leases | (25,316 | ) | (19,045 | ) |
Cash distributions paid | (34,727 | ) | (28,274 | ) |
Dividends paid to non-controlling interest | (157 | ) | (658 | ) |
Other | — | (605 | ) | |
Net financing cash flow | 116,169 | 246,187 | ||
INVESTING ACTIVITIES | ||||
Capital contributions to equity-accounted joint ventures | (27,071 | ) | (96,960 | ) |
Return of capital from equity-accounted joint ventures | — | 40,320 | ||
Proceeds from sale of equity-accounted joint venture | 54,438 | — | ||
Receipts from direct financing leases | 5,242 | 9,037 | ||
Proceeds from sale of vessel | — | 20,580 | ||
Expenditures for vessels and equipment | (311,308 | ) | (244,387 | ) |
Net investing cash flow | (278,699 | ) | (271,410 | ) |
(Decrease) increase in cash, cash equivalents and restricted cash | (78,942 | ) | 56,180 | |
Cash, cash equivalents and restricted cash, beginning of the period | 339,435 | 243,173 | ||
Cash, cash equivalents and restricted cash, end of the period | 260,493 | 299,353 |
Three Months Ended | ||||
June 30, | ||||
2018 | 2017 | |||
(unaudited) | (unaudited) | |||
Net income (loss) – GAAP basis | 6,682 | (13,637 | ) | |
Less: Net income attributable to non-controlling interests | (3,948 | ) | (2,436 | ) |
Net income (loss) attributable to the partners and preferred unitholders | 2,734 | (16,073 | ) | |
Add (subtract) specific items affecting net income: | ||||
Write-down of vessels(1) | 33,000 | 12,600 | ||
Unrealized foreign currency exchange (gains) losses(2) | (11,091 | ) | 13,939 | |
Unrealized (gains) losses on non-designated and designated derivative instruments and other items from equity–accounted investees(3) | (4,914 | ) | 4,502 | |
Unrealized (gains) losses on non-designated derivative instruments(4) | (8,462 | ) | 1,634 | |
Interest rate swaption agreements termination | — | 1,005 | ||
Ineffective portion on qualifying cash flow hedging instruments included in interest expense | — | 747 | ||
Other items | 1,054 | — | ||
Non-controlling interests’ share of items above(5) | 1,214 | (494 | ) | |
Total adjustments | 10,801 | 33,933 | ||
Adjusted net income attributable to the partners and preferred unitholders | 13,535 | 17,860 | ||
Preferred unitholders' interest in adjusted net income | 6,426 | 2,813 | ||
General Partner's interest in adjusted net income | 142 | 300 | ||
Limited partners’ interest in adjusted net income | 6,967 | 14,747 | ||
Limited partners’ interest in adjusted net income per common unit, basic | 0.09 | 0.19 | ||
Weighted-average number of common units outstanding, basic | 79,687,499 | 79,626,819 |
(1) | See Note 1 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(2) | Unrealized foreign currency exchange gains (losses) 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 (gains) losses on the cross-currency swaps economically hedging the Partnership’s NOK bonds. This amount excludes the realized losses relating to the cross-currency swaps for the NOK bonds. See Note 5 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(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 and any ineffectiveness for derivative instruments designated as hedges for accounting purposes within the Partnership’s equity-accounted investments. See Note 3 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(4) | 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. See Note 4 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(5) | Items affecting net income (loss) include items from the Partnership’s consolidated non-wholly-owned subsidiaries. The specific items affecting net income (loss) 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 the other specific items affecting net income (loss) listed in the table. |
Three Months Ended | |||||
June 30, | |||||
2018 | 2017 | ||||
(unaudited) | (unaudited) | ||||
Net income (loss): | 6,682 | (13,637 | ) | ||
Add: | |||||
Write-down of vessels | 33,000 | 12,600 | |||
Depreciation and amortization | 29,794 | 26,794 | |||
Partnership’s share of equity–accounted joint ventures' DCF net of estimated maintenance capital expenditures(1) | 14,939 | 12,229 | |||
Direct finance lease payments received in excess of revenue recognized and other adjustments | 2,897 | 5,056 | |||
Distributions relating to equity financing of new buildings | 2,289 | 1,536 | |||
Deferred income tax and other non-cash items | 21 | 170 | |||
Ineffective portion on qualifying cash flow hedging instruments included in interest expense | — | 747 | |||
Less: | |||||
Distributions relating to preferred units | (6,426 | ) | (2,813 | ) | |
Unrealized (gain) loss on non-designated derivative instruments | (8,462 | ) | 1,634 | ||
Unrealized foreign currency exchange (gain) loss | (11,091 | ) | 13,939 | ||
Equity (income) loss | (11,194 | ) | 507 | ||
Estimated maintenance capital expenditures | (16,345 | ) | (13,190 | ) | |
Distributable Cash Flow before Non-controlling interest | 36,104 | 45,572 | |||
Non-controlling interests’ share of DCF before estimated maintenance capital expenditures | (4,988 | ) | (4,949 | ) | |
Distributable Cash Flow | 31,116 | 40,623 | |||
Amount of cash distributions attributable to the General Partner | (228 | ) | (228 | ) | |
Limited partners' Distributable Cash Flow | 30,888 | 40,395 | |||
Weighted-average number of common units outstanding | 79,687,499 | 79,626,819 | |||
Distributable Cash Flow per limited partner common unit | 0.39 | 0.51 |
(1) | The estimated maintenance capital expenditures relating to the Partnership’s share of equity-accounted joint ventures were $8.3 million and $8.0 million for the three months ended June 30, 2018 and 2017, respectively. |
Three Months Ended June 30, 2018 | ||||||
(unaudited) | ||||||
Liquefied Gas Segment | Conventional Tanker Segment | Total | ||||
Voyage revenues | 112,172 | 10,143 | 122,315 | |||
Voyage expenses | (4,445 | ) | (3,506 | ) | (7,951 | ) |
Vessel operating expenses | (30,422 | ) | (3,547 | ) | (33,969 | ) |
Depreciation and amortization | (28,661 | ) | (1,133 | ) | (29,794 | ) |
General and administrative expenses | (6,199 | ) | (897 | ) | (7,096 | ) |
Write-down of vessels | (33,000 | ) | — | (33,000 | ) | |
Income from vessel operations | 9,445 | 1,060 | 10,505 | |||
Three Months Ended June 30, 2017 | ||||||
(unaudited) | ||||||
Liquefied Gas Segment | Conventional Tanker Segment | Total | ||||
Voyage revenues | 89,431 | 11,473 | 100,904 | |||
Voyage expenses | (602 | ) | (394 | ) | (996 | ) |
Vessel operating expenses | (21,374 | ) | (4,627 | ) | (26,001 | ) |
Depreciation and amortization | (23,839 | ) | (2,955 | ) | (26,794 | ) |
General and administrative expenses | (3,573 | ) | (1,069 | ) | (4,642 | ) |
Write-down of vessel | — | (12,600 | ) | (12,600 | ) | |
Income (loss) from vessel operations | 40,043 | (10,172 | ) | 29,871 |
Three Months Ended June 30, 2018 | ||||||
(unaudited) | ||||||
Liquefied Gas Segment | Conventional Tanker Segment | Total | ||||
Income from vessel operations (See Appendix C) | 9,445 | 1,060 | 10,505 | |||
Depreciation and amortization | 28,661 | 1,133 | 29,794 | |||
Write-down of vessels | 33,000 | — | 33,000 | |||
Amortization of in-process contracts included in voyage revenues | (1,647 | ) | (108 | ) | (1,755 | ) |
Direct finance lease payments received in excess of revenue recognized and other adjustments | 2,897 | — | 2,897 | |||
Realized gain on Toledo Spirit derivative contract | — | 150 | 150 | |||
Cash flow from vessel operations from consolidated vessels | 72,356 | 2,235 | 74,591 | |||
Three Months Ended June 30, 2017 | ||||||
(unaudited) | ||||||
Liquefied Gas Segment | Conventional Tanker Segment | Total | ||||
Income (loss) from vessel operations (See Appendix C) | 40,043 | (10,172 | ) | 29,871 | ||
Depreciation and amortization | 23,839 | 2,955 | 26,794 | |||
Write-down of vessel | — | 12,600 | 12,600 | |||
Amortization of in-process contracts included in voyage revenues | (482 | ) | (278 | ) | (760 | ) |
Direct finance lease payments received in excess of revenue recognized | 5,056 | — | 5,056 | |||
Realized loss on Toledo Spirit derivative contract | — | (135 | ) | (135 | ) | |
Cash flow from vessel operations from consolidated vessels | 68,456 | 4,970 | 73,426 |
Three Months Ended | ||||||||
June 30, 2018 | June 30, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
At | Partnership's | At | Partnership's | |||||
100% | Portion(1) | 100% | Portion(1) | |||||
Voyage revenues | 137,291 | 59,845 | 117,326 | 52,516 | ||||
Voyage expenses | (2,469 | ) | (1,254 | ) | (3,760 | ) | (1,923 | ) |
Vessel operating expenses and general and administrative expenses | (48,496 | ) | (21,738 | ) | (43,070 | ) | (20,010 | ) |
Depreciation and amortization | (25,368 | ) | (12,652 | ) | (26,156 | ) | (13,074 | ) |
Income from vessel operations of equity-accounted vessels | 60,958 | 24,201 | 44,340 | 17,509 | ||||
Other items, including interest expense, realized and unrealized gain (loss) on derivative instruments | (29,721 | ) | (13,007 | ) | (45,480 | ) | (18,016 | ) |
Net income (loss) / equity income (loss) of equity-accounted vessels | 31,237 | 11,194 | (1,140 | ) | (507 | ) | ||
Income from vessel operations of equity-accounted vessels | 60,958 | 24,201 | 44,340 | 17,509 | ||||
Depreciation and amortization | 25,368 | 12,652 | 26,156 | 13,074 | ||||
Direct finance lease payments received in excess of revenue recognized | 12,574 | 4,523 | 9,303 | 3,361 | ||||
Amortization of in-process revenue contracts | (1,822 | ) | (962 | ) | (2,168 | ) | (1,118 | ) |
Cash flow from vessel operations from equity-accounted vessels | 97,078 | 40,414 | 77,631 | 32,826 |
(1) | The Partnership's equity-accounted vessels for the three months ended June 30, 2018 and 2017 include: the Partnership’s 40 percent ownership interest in Teekay Nakilat (III) Corporation, which owns four LNG carriers; the Partnership’s 49 percent ownership interest in the Partnership’s joint venture with Exmar NV (the Excalibur Joint Venture), which owns one LNG carrier; the Partnership's 50 percent ownership interest up to January 2018 in the Excelsior Joint Venture, which owns one regasification unit; the Partnership’s 33 percent ownership interest in four LNG carriers servicing the Angola LNG project; the Partnership’s 52 percent ownership interest in the Teekay LNG-Marubeni Joint Venture, which owns six LNG carriers; the Partnership’s 50 percent ownership interest in Exmar LPG BVBA, which owns and in-charters 22 vessels, including one LPG carrier newbuilding, as at June 30, 2018, compared to 23 owned and in-chartered vessels, including four LPG carrier newbuildings, as at June 30, 2017; the Partnership’s 30 percent ownership interest in two LNG carriers as at June 30, 2018, compared to two LNG carrier newbuildings as at June 30, 2017 for Shell, and the Partnership's 20 percent ownership interest in two LNG carrier newbuildings for Shell; the Partnership’s 50 percent ownership interest in one ARC7 LNG carrier and five ARC7 LNG carrier newbuildings in the joint venture between the Partnership and China LNG Shipping (Holdings) Limited as at June 30, 2018, compared to six ARC7 LNG carrier newbuildings as at June 30, 2017; and the Partnership's 30 percent ownership interest in Bahrain LNG W.L.L., which owns an LNG receiving and regasification terminal under construction in Bahrain. |
As at June 30, 2018 | As at December 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
At | Partnership's | At | Partnership's | |||||
100% | Portion(1) | 100% | Portion(1) | |||||
Cash and restricted cash, current and non-current | 372,061 | 155,094 | 295,148 | 128,004 | ||||
Current portion of derivative assets | 3,366 | 1,657 | 1,594 | 785 | ||||
Other current assets | 47,979 | 20,397 | 53,068 | 22,661 | ||||
Vessels and equipment, including vessels related to capital leases | 2,102,148 | 1,071,849 | 2,202,418 | 1,133,804 | ||||
Advances on newbuilding contracts | 1,284,648 | 469,750 | 1,211,210 | 450,523 | ||||
Net investments in direct financing leases, current and non-current | 2,553,100 | 961,973 | 2,013,759 | 722,408 | ||||
Derivative assets | 26,371 | 10,418 | 4,602 | 2,259 | ||||
Other non-current assets | 52,824 | 38,459 | 86,167 | 54,060 | ||||
Total assets | 6,442,497 | 2,729,597 | 5,867,966 | 2,514,504 | ||||
Current portion of long-term debt and obligations related to capital leases | 185,162 | 81,917 | 162,915 | 73,975 | ||||
Current portion of derivative liabilities | 15,690 | 5,334 | 21,973 | 7,217 | ||||
Other current liabilities | 117,404 | 48,727 | 98,657 | 43,193 | ||||
Long-term debt and obligations related to capital leases | 3,542,221 | 1,442,987 | 3,023,713 | 1,231,433 | ||||
Shareholders' loans, current and non-current | 368,352 | 131,412 | 368,937 | 131,685 | ||||
Derivative liabilities | 44,087 | 14,761 | 73,454 | 24,235 | ||||
Other long-term liabilities | 68,120 | 35,197 | 77,297 | 39,855 | ||||
Equity | 2,101,461 | 969,262 | 2,041,020 | 962,911 | ||||
Total liabilities and equity | 6,442,497 | 2,729,597 | 5,867,966 | 2,514,504 | ||||
Investments in equity-accounted joint ventures | 969,262 | 962,911 | ||||||
Advances to equity-accounted joint ventures | 131,412 | 131,685 | ||||||
Investments in and advances to equity-accounted joint ventures | 1,100,674 | 1,094,596 |
(1) | The Partnership's equity-accounted vessels as at June 30, 2018 and December 31, 2017 include: the Partnership’s 40 percent ownership interest in Teekay Nakilat (III) Corporation, which owns four LNG carriers; the Partnership’s 49 percent ownership interests in the Excalibur Joint Venture, which owns one LNG carrier; the Partnership's 50 percent ownership interest up to January 2018 in the Excelsior Joint Venture, which owns one regasification unit as at December 31, 2017; the Partnership’s 33 percent ownership interest in four LNG carriers servicing the Angola LNG project; the Partnership’s 52 percent ownership interest in the Teekay LNG-Marubeni Joint Venture, which owns six LNG carriers; the Partnership’s 50 percent ownership interest in Exmar LPG BVBA, which owns and in-charters 22 vessels, including one LPG carrier newbuilding, as at June 30, 2018, compared to 23 owned and in-chartered vessels including three LPG carrier newbuildings, as at December 31, 2017; the Partnership’s 30 percent ownership interest in two LNG carriers as at June 30, 2018, compared to two LNG carrier newbuildings as at December 31, 2017 for Shell, and the Partnership's 20 percent ownership interest in two LNG carrier newbuildings for Shell; the Partnership’s 50 percent ownership interest in one ARC7 LNG carrier and five ARC7 LNG carrier newbuildings in the joint venture between the Partnership and China LNG Shipping (Holdings) Limited as at June 30, 2018, compared to six ARC7 LNG carrier newbuildings as at December 31, 2017; and the Partnership's 30 percent ownership interest in Bahrain LNG W.L.L., which owns an LNG receiving and regasification terminal under construction in Bahrain. |