TEEKAY LNG PARTNERS L.P. 4th Floor, Belvedere Building, 69 Pitts Bay Road Hamilton, HM 08, Bermuda |
| Generated distributable cash flow of $36.7 million in the third quarter of 2010, up from
$29.2 million in the third quarter of 2009. |
| Declared cash distribution of $0.60 per unit for the third quarter of 2010. |
| Agreed to acquire 50 percent interest in two LNG carriers on long-term fixed-rate
charters; transaction expected to be completed by mid-November 2010. |
| Agreed to sell one LPG carrier for $21.5 million which will result in a $4.3 million gain;
transaction expected to be completed by mid-November 2010. |
(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) |
15 | 2 | (2) | 17 | ||||||||
LPG/Multigas Carrier Fleet |
3 | (3) | 3 | (4) | 6 | |||||||
Conventional Tanker Fleet |
11 | | 11 | |||||||||
Total |
29 | 5 | 34 | |||||||||
(1) | Excludes Teekays 33 percent interest in the four Angola LNG
newbuildings. |
|
(2) | Represents 50 percent interest in two LNG carriers to be acquired from
Exmar in mid-November 2010. |
|
(3) | Includes the Dania Spirit, which is expected to be sold by mid-November
2010. |
|
(4) | Represents the three Skaugen LPG/Multigas carriers currently under
construction, as described below. |
2
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
September 30, 2010 | September 30, 2009 | |||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||
Liquefied | Conventional | Liquefied | Conventional | |||||||||||||||||||||
Gas | Tanker | Gas | Tanker | |||||||||||||||||||||
(in thousands of U.S. dollars) | Segment | Segment | Total | Segment | Segment(i) | Total | ||||||||||||||||||
Net voyage revenues(ii) |
66,613 | 24,818 | 91,431 | 63,285 | 24,349 | 87,634 | ||||||||||||||||||
Vessel operating expenses |
11,422 | 9,541 | 20,963 | 12,760 | 7,630 | 20,390 | ||||||||||||||||||
Depreciation and amortization |
15,149 | 6,977 | 22,126 | 13,989 | 6,571 | 20,560 | ||||||||||||||||||
Cash flow from vessel
operations(iii) |
53,677 | 12,946 | 66,623 | 44,735 | 9,193 | 53,928 |
(i) | Cash flow from vessel operations for the Conventional Tanker segment only reflects the cash
flows generated by the Alexander Spirit, Hamilton Spirit and Bermuda Spirit subsequent to
their acquisition by the Partnership on March 17, 2010. Results for the Alexander Spirit,
Hamilton Spirit and Bermuda Spirit for the periods prior to their acquisition by the
Partnership when they were owned and operated by Teekay are referred to as the Dropdown
Predecessor. |
|
(ii) | Net voyage revenues represents voyage revenues less voyage (recoveries) 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. |
|
(iii) | Cash flow from vessel operations represents income from vessel operations before
depreciation and amortization expense, excluding the cash flow from vessel operations
relating to the Partnerships Variable Interest Entities and Dropdown Predecessors 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.teekaylng.com for a
reconciliation of this non-GAAP measure as used in this release to the most directly
comparable GAAP financial measure. |
|
(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 loss which are typically excluded by
securities analysts in their published estimates of the Partnerships financial results. |
3
4
Three Months Ended | Nine Month Ended | |||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
2010 | 2010 | 2009(1) | 2010(1) | 2009(1) | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
VOYAGE REVENUES |
92,154 | 91,846 | 88,389 | 276,492 | 247,231 | |||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||
Voyage expenses |
723 | 493 | 755 | 1,357 | 1,495 | |||||||||||||||
Vessel operating expenses |
20,963 | 22,041 | 20,390 | 64,032 | 57,604 | |||||||||||||||
Depreciation and amortization |
22,126 | 22,407 | 20,560 | 66,689 | 60,392 | |||||||||||||||
General and administrative |
5,252 | 5,037 | 5,637 | 15,681 | 13,347 | |||||||||||||||
Restructuring charge(2) |
| 126 | 393 | 175 | 3,053 | |||||||||||||||
49,064 | 50,104 | 47,735 | 147,934 | 135,891 | ||||||||||||||||
Income from vessel operations |
43,090 | 41,742 | 40,654 | 128,558 | 111,340 | |||||||||||||||
OTHER ITEMS |
||||||||||||||||||||
Interest expense |
(12,708 | ) | (11,320 | ) | (13,872 | ) | (36,802 | ) | (47,200 | ) | ||||||||||
Interest income |
2,083 | 1,429 | 3,376 | 5,385 | 10,858 | |||||||||||||||
Realized and unrealized loss on derivative instruments(3) |
(33,423 | ) | (45,549 | ) | (33,882 | ) | (105,784 | ) | (41,476 | ) | ||||||||||
Foreign exchange (loss) gain(4) |
(39,839 | ) | 36,635 | (17,576 | ) | 20,017 | (19,527 | ) | ||||||||||||
Equity (loss) income(5) |
(870 | ) | (2,930 | ) | (781 | ) | (2,483 | ) | 20,353 | |||||||||||
Other income (expense) net |
26 | (116 | ) | 61 | 380 | 239 | ||||||||||||||
Net (loss) income |
(41,641 | ) | 19,891 | (22,020 | ) | 9,271 | 34,587 | |||||||||||||
Net (loss) income attributable to: |
||||||||||||||||||||
Non-controlling interest |
(1,665 | ) | (2,875 | ) | 2,785 | (4,239 | ) | 25,398 | ||||||||||||
Dropdown Predecessor |
| | 2,638 | 2,258 | 3,117 | |||||||||||||||
Partners |
(39,976 | ) | 22,766 | (27,443 | ) | 11,252 | 6,072 | |||||||||||||
Limited partners units outstanding: |
||||||||||||||||||||
Weighted-average number of common units outstanding - Basic and diluted |
53,755,351 | 52,339,849 | 41,021,963 | 50,388,092 | 37,855,872 | |||||||||||||||
Weighted-average number of subordinated units outstanding - Basic and diluted |
| | 7,367,286 | 2,428,776 | 9,229,347 | |||||||||||||||
Weighted-average number of total units outstanding - Basic and diluted |
53,755,351 | 52,339,849 | 48,389,249 | 52,816,868 | 47,085,219 | |||||||||||||||
Total number of units outstanding |
54,053,351 | 52,339,849 | 48,389,249 | 54,053,351 | 48,389,249 | |||||||||||||||
(1) | Results for the Alexander Spirit, Hamilton Spirit and Bermuda Spirit for the periods prior to
their acquisition by the Partnership when they were owned and operated by Teekay Corporation
are referred to as the Dropdown Predecessor. |
|
(2) | The total cost incurred in 2009 and 2010 in connection with the Partnerships restructuring
plans to move certain ship management functions from the Partnerships office in Spain to a
subsidiary of Teekay Corporation and the change of the nationality of some of the seafarers
was approximately $3.4 million, of which nil, $126,000, and $393,000 was incurred for the
three months ended September 30, 2010, June 30, 2010, and September 30, 2009, respectively,
and $175,000 and $3.1 million was incurred for the nine months ended September 30, 2010 and
2009, respectively. |
|
(3) | 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 | Nine Month Ended | |||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Realized losses relating to: |
||||||||||||||||||||
Interest rate swaps |
(10,306 | ) | (10,581 | ) | (10,491 | ) | (32,101 | ) | (25,128 | ) | ||||||||||
(10,306 | ) | (10,581 | ) | (10,491 | ) | (32,101 | ) | (25,128 | ) | |||||||||||
Unrealized (losses) gains relating to: |
||||||||||||||||||||
Interest rate swaps |
(23,917 | ) | (32,868 | ) | (24,491 | ) | (72,183 | ) | (23,103 | ) | ||||||||||
Toledo Spirit time-charter derivative contract |
800 | (2,100 | ) | 1,100 | (1,500 | ) | 6,755 | |||||||||||||
(23,117 | ) | (34,968 | ) | (23,391 | ) | (73,683 | ) | (16,348 | ) | |||||||||||
Total realized and unrealized losses on
derivative instruments |
(33,423 | ) | (45,549 | ) | (33,882 | ) | (105,784 | ) | (41,476 | ) | ||||||||||
(4) | For accounting purposes, the Partnership is required to revalue all foreign
currency-denominated monetary assets and liabilities based on the prevailing exchange rate at
the end of each reporting period. This revaluation does not affect the 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 statements of (loss) income. |
|
(5) | Equity (loss) income includes unrealized (losses) gains on derivative instruments of ($4.3)
million, ($6.3) million and ($4.0) million for the three months ended September 30, 2010, June
30, 2010 and September 30, 2009, respectively, and ($12.8) million and $7.1 million for the
nine months ended September 30, 2010 and 2009, respectively. |
5
As at September 30, | As at June 30, | As at December 31, | ||||||||||
2010 | 2010 | 2009(2) | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and cash equivalents |
73,085 | 70,999 | 108,350 | |||||||||
Restricted cash current |
35,231 | 30,304 | 32,427 | |||||||||
Other current assets |
27,210 | 23,527 | 19,136 | |||||||||
Advances to affiliates and to joint venture |
5,702 | 6,026 | 22,361 | |||||||||
Restricted cash long-term |
574,107 | 564,115 | 579,093 | |||||||||
Vessels and equipment |
1,976,290 | 1,989,093 | 2,020,174 | |||||||||
Advances on newbuilding contracts |
60,277 | 59,268 | 57,430 | |||||||||
Net investments in direct financing leases |
417,246 | 418,775 | 421,441 | |||||||||
Derivative assets |
120,462 | 90,958 | 32,131 | |||||||||
Investment in joint venture |
88,930 | 89,888 | 91,674 | |||||||||
Other assets |
24,231 | 23,987 | 25,888 | |||||||||
Intangible assets |
125,828 | 128,110 | 132,675 | |||||||||
Goodwill |
35,631 | 35,631 | 35,631 | |||||||||
Total Assets |
3,564,230 | 3,530,681 | 3,578,411 | |||||||||
LIABILITIES AND EQUITY |
||||||||||||
Accounts payable, accrued liabilities and unearned revenue |
61,131 | 60,079 | 62,124 | |||||||||
Current portion of long-term debt and capital leases |
122,040 | 115,233 | 118,414 | |||||||||
Advances from affiliates and joint venture partners |
106,037 | 106,410 | 105,559 | |||||||||
Long-term debt and capital leases |
2,051,130 | 2,051,706 | 2,140,941 | |||||||||
Derivative liabilities |
296,021 | 243,401 | 134,007 | |||||||||
Other long-term liabilities |
99,629 | 100,156 | 100,328 | |||||||||
Equity |
||||||||||||
Dropdown Predecessor equity(2) |
| | 43,013 | |||||||||
Non-controlling interest(3) |
9,568 | 11,233 | 13,807 | |||||||||
Partners equity |
818,674 | 842,463 | 860,218 | |||||||||
Total Liabilities and Total Equity |
3,564,230 | 3,530,681 | 3,578,411 | |||||||||
(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 U.S. GAAP. |
|
(2) | In accordance with GAAP, the balance sheet at December 31, 2009 includes the Dropdown
Predecessor for the Alexander Spirit, Hamilton Spirit and Bermuda Spirit, which were acquired
by the Partnership on March 17, 2010, to reflect ownership of the vessels from the time they
were acquired by Teekay on September 3, 2009, June 24, 2009 and May 27, 2009, respectively. |
|
(3) | Non-controlling interest includes the 30 percent portion of Teekay Nakilat (RasGasII Project)
and 31 percent of the equity interest in the Tangguh project, which in each case the
Partnership does not own. |
6
Nine Months Ended September 30, | ||||||||
2010(1) | 2009(1) | |||||||
(unaudited) | (unaudited) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net operating cash flow |
127,939 | 140,501 | ||||||
FINANCING ACTIVITIES |
||||||||
Distribution to Teekay Corporation for the acquisition of the Alexander Spirit,
Hamilton
Spirit and Bermuda Spirit |
(33,997 | ) | | |||||
Proceeds from issuance of long-term debt |
39,231 | 162,826 | ||||||
Scheduled repayments of long-term debt |
(56,415 | ) | (61,541 | ) | ||||
Prepayments of long term debt |
(42,000 | ) | (95,900 | ) | ||||
Scheduled repayments of capital lease obligations and other long-term liabilities |
(7,288 | ) | (7,092 | ) | ||||
Proceeds from equity offerings, net of offering costs |
50,921 | 68,532 | ||||||
Advances (to) from affiliates |
(2,549 | ) | 14,360 | |||||
Repayment of joint venture partners advances |
(1,250 | ) | | |||||
Equity contribution from Teekay Corporation to Dropdown Predecessor |
466 | 720 | ||||||
Decrease in restricted cash |
449 | 1,390 | ||||||
Cash distributions paid |
(100,053 | ) | (85,196 | ) | ||||
Excess of purchase price over the contributed basis of Teekay Tangguh Borrower
LLC |
| (31,830 | ) | |||||
Other |
(131 | ) | | |||||
Net financing cash flow |
(152,616 | ) | (33,731 | ) | ||||
INVESTING ACTIVITIES |
||||||||
Expenditures for vessels and equipment |
(7,883 | ) | (96,000 | ) | ||||
Receipts from direct financing leases |
4,195 | 2,945 | ||||||
Purchase of Teekay Tangguh Borrower LLC |
| (37,259 | ) | |||||
Advances to joint venture partner and to joint venture |
(6,900 | ) | (2,610 | ) | ||||
Net investing cash flow |
(10,588 | ) | (132,924 | ) | ||||
Decrease in cash and cash equivalents |
(35,265 | ) | (26,154 | ) | ||||
Cash and cash equivalents, beginning of the period |
108,350 | 117,641 | ||||||
Cash and cash equivalents, end of the period |
73,085 | 91,487 | ||||||
(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. |
7
Three Months Ended | Three Months Ended | |||||||
September 30, 2010 | September 30, 2009 | |||||||
(unaudited) | (unaudited) | |||||||
Net loss GAAP basis |
(41,641 | ) | (22,020 | ) | ||||
Less: |
||||||||
Net loss (income) attributable to non-controlling interest |
1,665 | (2,785 | ) | |||||
Net (income) attributable to Dropdown Predecessor |
| (2,638 | ) | |||||
Net loss attributable to the partners |
(39,976 | ) | (27,443 | ) | ||||
Add (subtract) specific items affecting net income: |
||||||||
Foreign exchange loss(1) |
39,839 | 17,559 | ||||||
Unrealized losses from derivative instruments(2) |
23,117 | 23,391 | ||||||
Unrealized losses from derivative instruments from
equity accounted investees(2) |
4,319 | 3,988 | ||||||
Restructuring charge(3) |
| 393 | ||||||
Additional crew training charges received relating to prior
periods |
364 | | ||||||
Non-controlling interests share of items above |
(3,716 | ) | (311 | ) | ||||
Total adjustments |
63,923 | 45,020 | ||||||
Adjusted net income attributable to the partners |
23,947 | 17,577 | ||||||
(1) | Foreign exchange losses primarily relate to the revaluation of the Partnerships debt,
capital leases and restricted cash denominated in Euros. |
|
(2) | Reflects the unrealized loss due to changes in the mark-to-market value of derivative
instruments that are not designated as hedges for accounting purposes. |
|
(3) | Restructuring charges were incurred in connection with the Partnerships restructuring plans
to move certain ship management functions from the Partnerships office in Spain to a
subsidiary of Teekay and the change of the nationality of some of the seafarers. |
8
Three Months Ended | ||||
September 30, 2010 | ||||
(unaudited) | ||||
Net loss |
(41,641 | ) | ||
Add: |
||||
Depreciation and amortization |
22,126 | |||
Partnerships share of RasGas 3 DCF before estimated
maintenance capital expenditures |
4,763 | |||
Unrealized loss from derivatives and other non-cash items |
24,808 | |||
Equity loss from RasGas 3 joint venture |
870 | |||
Income tax expense |
110 | |||
Unrealized foreign exchange loss |
39,839 | |||
Less: |
||||
Estimated maintenance capital expenditures |
(10,624 | ) | ||
Distributable Cash Flow before Non-controlling interest |
40,251 | |||
Non-controlling interests share of DCF before estimated maintenance capital expenditures |
(3,570 | ) | ||
Distributable Cash Flow |
36,681 | |||
9
Three Months Ended September 30, 2010 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment | Total | ||||||||||
Net voyage revenues(1) |
66,613 | 24,818 | 91,431 | |||||||||
Vessel operating expenses |
11,422 | 9,541 | 20,963 | |||||||||
Depreciation and amortization |
15,149 | 6,977 | 22,126 | |||||||||
General and administrative |
2,921 | 2,331 | 5,252 | |||||||||
Income from vessel operations |
37,121 | 5,969 | 43,090 | |||||||||
Three Months Ended September 30, 2009 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment(2) | Total | ||||||||||
Net voyage revenues(1) |
63,285 | 24,349 | 87,634 | |||||||||
Vessel operating expenses |
12,760 | 7,630 | 20,390 | |||||||||
Depreciation and amortization |
13,989 | 6,571 | 20,560 | |||||||||
General and administrative |
3,118 | 2,519 | 5,637 | |||||||||
Restructuring charge |
175 | 218 | 393 | |||||||||
Income from vessel operations |
33,243 | 7,411 | 40,654 | |||||||||
(1) | Net voyage revenues represents voyage revenues less voyage (recoveries) 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. |
|
(2) | Income from vessel operations for the Alexander Spirit, Hamilton Spirit and Bermuda Spirit
for the periods prior to their acquisition by the Partnership when they were owned and
operated by Teekay, are referred to herein as the Dropdown Predecessor. |
10
11
TEEKAY LNG PARTNERS L.P. By: Teekay GP L.L.C., its General Partner |
||||
Date: November 12, 2010 | By: | /s/ Peter Evensen | ||
Peter Evensen | ||||
Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |