TEEKAY LNG PARTNERS L.P. 4th Floor, Belvedere Building, 69 Pitts Bay Road Hamilton, HM 08, Bermuda |
| Generated distributable cash flow of $39.1 million in the first quarter of 2011, an
increase of 15 percent from the first quarter of 2010. |
| Declared first quarter 2011 cash distribution of $0.63 per unit. |
| Agreed to acquire Teekay Corporations 33 percent interest in four LNG carrier
newbuildings scheduled to deliver in 2011 and 2012. |
| Partnerships total liquidity increased to approximately $600 million as at May 1, 2011. |
(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 |
17 | (1) | 4 | (2) | 21 | |||||||
LPG/Multigas Carrier Fleet |
2 | 3 | (3) | 5 | ||||||||
Conventional Tanker Fleet |
11 | | 11 | |||||||||
Total |
30 | 7 | 37 | |||||||||
(1) | Includes a 50 percent interest in a FSRU unit. |
|
(2) | Represents a 33 percent interest in four Angola LNG carriers under
construction, as described below. |
|
(3) | Represents the three Skaugen LPG/Multigas carriers currently under
construction, as described below. |
2
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | |||||||||||||||||||||||
(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) |
65,784 | 27,065 | 92,849 | 65,813 | 26,538 | 92,351 | ||||||||||||||||||
Vessel operating expenses |
11,077 | 9,730 | 20,807 | 11,416 | 9,612 | 21,028 | ||||||||||||||||||
Depreciation and amortization |
15,124 | 7,225 | 22,349 | 15,238 | 6,918 | 22,156 | ||||||||||||||||||
Cash flow from vessel operations(iii) |
52,742 | 14,333 | 67,075 | 52,914 | 9,902 | 62,816 |
(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 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 (a)
depreciation and amortization expense, (b) Dropdown Predecessors income from vessel
operations and (c) adjusting for direct financing leases to a cash basis. However, the
Partnerships cash flow from vessel operations does not include the Partnerships equity
accounted investees cash flow from vessel operations. Cash flow from vessel operations is
included because certain investors use this data to measure a companys financial
performance. Cash flow from vessel operations is not required by accounting principles
generally accepted in the United States and should not be considered as an alternative to net
income or any other indicator of the Partnerships performance required by accounting
principles generally accepted in the United States. |
3
| By dialing (866) 399-6716 or (416) 640-5933, if outside North America, and quoting
conference ID code 7351063. |
| By accessing the webcast, which will be available on Teekay LNGs Web site at
www.teekaylng.com (the archive will remain on the web site for a period of 30 days). |
4
5
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
2011 | 2010 | 2010(1) | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
VOYAGE REVENUES |
93,219 | 97,516 | 92,492 | |||||||||
OPERATING EXPENSES |
||||||||||||
Voyage expenses |
370 | 685 | 141 | |||||||||
Vessel operating expenses |
20,807 | 20,545 | 21,028 | |||||||||
Depreciation and amortization |
22,349 | 22,658 | 22,156 | |||||||||
General and administrative |
6,326 | 7,566 | 5,392 | |||||||||
Gain on sale of vessel |
| (4,340 | ) | | ||||||||
Restructuring charge |
| | 49 | |||||||||
49,852 | 47,114 | 48,766 | ||||||||||
Income from vessel operations |
43,367 | 50,402 | 43,726 | |||||||||
OTHER ITEMS |
||||||||||||
Interest expense |
(11,754 | ) | (12,217 | ) | (12,774 | ) | ||||||
Interest income |
1,578 | 1,805 | 1,873 | |||||||||
Realized and unrealized gain (loss) on derivative instruments(2) |
10,769 | 27,064 | (26,812 | ) | ||||||||
Foreign exchange (loss) gain(3) |
(21,033 | ) | 7,528 | 23,221 | ||||||||
Equity income(4) |
8,057 | 10,526 | 1,317 | |||||||||
Other (expense) income net |
(1,247 | ) | (1,435 | ) | 470 | |||||||
Net income |
29,737 | 83,673 | 31,021 | |||||||||
Net income attributable to: |
||||||||||||
Non-controlling interest |
4,757 | 7,301 | 301 | |||||||||
Dropdown Predecessor(1) |
| | 2,258 | |||||||||
Partners |
24,980 | 76,372 | 28,462 | |||||||||
Limited partners units outstanding: |
||||||||||||
Weighted-average number of common units outstanding |
55,106,100 | 54,705,598 | 44,972,563 | |||||||||
- Basic and diluted |
||||||||||||
Weighted-average number of subordinated units outstanding |
| | 7,367,286 | |||||||||
- Basic and diluted |
||||||||||||
Weighted-average number of total units outstanding |
55,106,100 | 54,705,598 | 52,339,849 | |||||||||
- Basic and diluted |
||||||||||||
Total number of units outstanding at end of period |
55,106,100 | 55,106,100 | 52,339,849 | |||||||||
(1) | Results for the Alexander Spirit, Hamilton Spirit and Bermuda Spirit for the periods
prior to their acquisition in March 2010 by the Partnership when they were owned and operated
by Teekay Corporation are referred to as the Dropdown Predecessor. |
6
(2) | The realized losses relate to the amounts the Partnership actually paid 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 | ||||||||||||
March 31, 2011 | December 31, 2010 | March 31, 2010 | ||||||||||
Realized losses relating to: |
||||||||||||
Interest rate swaps |
(10,237 | ) | (10,394 | ) | (11,214 | ) | ||||||
Toledo Spirit time-charter derivative contract |
| (1,919 | ) | | ||||||||
(10,237 | ) | (12,313 | ) | (11,214 | ) | |||||||
Unrealized gains (losses) relating to: |
||||||||||||
Interest rate swaps |
19,806 | 37,277 | (15,398 | ) | ||||||||
Toledo Spirit time-charter derivative contract |
1,200 | 2,100 | (200 | ) | ||||||||
21,006 | 39,377 | (15,598 | ) | |||||||||
Total realized and unrealized gains (losses) on derivative instruments |
10,769 | 27,064 | (26,812 | ) | ||||||||
(3) | For accounting purposes, the Partnership is required to revalue all foreign
currency-denominated monetary assets and liabilities based on the prevailing exchange rate at
the end of each reporting period. This revaluation does not affect the Partnerships cash
flows or the calculation of distributable cash flow, but results in the recognition of
unrealized foreign currency translation gains or losses in the consolidated statements of
income. |
|
(4) | Equity income includes unrealized gains (losses) on derivative instruments of $2.6
million, $6.4 million and $(2.2) million for the three months ended March 31, 2011, December
31, 2010 and March 31, 2010, respectively. |
7
As at March 31, 2011 | As at December 31, 2010 | |||||||
unaudited | unaudited | |||||||
ASSETS |
||||||||
Cash and cash equivalents |
72,612 | 81,055 | ||||||
Restricted cash current |
88,443 | 82,576 | ||||||
Other current assets |
23,448 | 25,273 | ||||||
Advances to affiliates |
7,238 | 6,133 | ||||||
Restricted cash long-term |
493,483 | 489,562 | ||||||
Vessels and equipment |
1,922,164 | 1,940,041 | ||||||
Advances on newbuilding contracts |
80,933 | 79,535 | ||||||
Net investments in direct financing leases |
414,327 | 415,695 | ||||||
Derivative assets |
50,688 | 62,283 | ||||||
Investments in joint ventures |
180,868 | 172,898 | ||||||
Other assets |
32,389 | 33,167 | ||||||
Intangible assets |
121,263 | 123,546 | ||||||
Goodwill |
35,631 | 35,631 | ||||||
Total Assets |
3,523,487 | 3,547,395 | ||||||
LIABILITIES AND EQUITY |
||||||||
Accounts payable, accrued liabilities and unearned revenue |
53,594 | 56,971 | ||||||
Current portion of long-term debt and capital leases |
557,567 | 343,790 | ||||||
Advances from affiliates and joint venture partners |
132,210 | 133,410 | ||||||
Long-term debt and capital leases |
1,600,770 | 1,793,459 | ||||||
Derivative liabilities |
167,364 | 199,965 | ||||||
Other long-term liabilities |
106,563 | 106,477 | ||||||
Equity |
||||||||
Non-controlling interest(2) |
21,828 | 17,123 | ||||||
Partners equity |
883,591 | 896,200 | ||||||
Total Liabilities and Total Equity |
3,523,487 | 3,547,395 | ||||||
(1) | Due to the Partnerships agreement to acquire Teekay Corporations 100 percent interest in
the two Skaugen Multigas Carriers, it is required to consolidate these vessels prior to the
actual acquisition date under U.S. GAAP. |
|
(2) | Non-controlling interest includes the 30 percent portion of the RasGasII Project, 31 percent
of the equity interest in the Tangguh project and 1 percent of the equity interest in both the
Kenai LNG Carriers and the Excalibur Joint Venture, which in each case the Partnership does
not own. |
8
Three Months Ended March 31, | ||||||||
2011 | 2010(1) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net operating cash flow |
39,670 | 60,486 | ||||||
FINANCING ACTIVITIES |
||||||||
Distribution to Teekay Corporation for the acquisition of the Bermuda Spirit,
Hamilton Spirit and Alexander Spirit |
| (33,997 | ) | |||||
Proceeds from issuance of long-term debt |
24,118 | 28,246 | ||||||
Scheduled repayments of long-term debt |
(16,275 | ) | (19,248 | ) | ||||
Prepayments of long-term debt |
(12,000 | ) | (9,000 | ) | ||||
Scheduled repayments of capital lease obligations and other long-term liabilities |
(2,482 | ) | (774 | ) | ||||
Advances to and from affiliates |
1,401 | (4,420 | ) | |||||
Repayment of joint venture partners advances |
(59 | ) | | |||||
Equity contribution from Teekay Corporation to Dropdown Predecessor |
| 466 | ||||||
Cash distributions paid |
(37,666 | ) | (31,587 | ) | ||||
(Increase) decrease in restricted cash |
(3,213 | ) | 299 | |||||
Other |
(120 | ) | (120 | ) | ||||
Net financing cash flow |
(46,296 | ) | (70,135 | ) | ||||
INVESTING ACTIVITIES |
||||||||
Receipts from direct financing leases |
1,367 | 1,268 | ||||||
Expenditures for vessels and equipment |
(3,184 | ) | (2,651 | ) | ||||
Advances to joint venture partner and joint venture |
| (94 | ) | |||||
Net investing cash flow |
(1,817 | ) | (1,477 | ) | ||||
Decrease in cash and cash equivalents |
(8,443 | ) | (11,126 | ) | ||||
Cash and cash equivalents, beginning of the period |
81,055 | 108,350 | ||||||
Cash and cash equivalents, end of the period |
72,612 | 97,224 | ||||||
(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. |
9
Three Months Ended | Three Months Ended | |||||||
March 31, 2011 | March 31, 2010 | |||||||
(unaudited) | (unaudited) | |||||||
Net income GAAP basis |
29,737 | 31,021 | ||||||
Less: |
||||||||
Net (income) attributable to Dropdown Predecessor |
| (2,258 | ) | |||||
Net (income) attributable to non-controlling interest |
(4,757 | ) | (301 | ) | ||||
Net income attributable to the partners |
24,980 | 28,462 | ||||||
Add (subtract) specific items affecting net income: |
||||||||
Foreign exchange loss (gain)(1) |
21,033 | (23,096 | ) | |||||
Unrealized (gains) losses from derivative instruments(2) |
(21,006 | ) | 15,598 | |||||
Unrealized (gains) losses from derivative instruments from
equity accounted investees(2) |
(2,554 | ) | 2,182 | |||||
Restructuring charge and other(3) |
949 | 49 | ||||||
Non-controlling interests share of items above |
2,484 | (1,804 | ) | |||||
Total adjustments |
906 | (7,071 | ) | |||||
Adjusted net income attributable to the partners |
25,886 | 21,391 | ||||||
(1) | Foreign exchange gains primarily relate to the revaluation of the Partnerships debt,
capital leases and restricted cash denominated in Euros. |
|
(2) | Reflects the unrealized gain (loss) due to changes in the mark-to-market value of derivative
instruments that are not designated as hedges for accounting purposes. |
|
(3) | Amount for three months ended March 31, 2011 relates to a one-time management fee associated
with the portion of stock-based compensation grants to Teekays former President and Chief
Executive Officer that had not yet vested prior to the date of his retirement on March 31,
2011. |
10
Three Months | ||||
Ended | ||||
March 31, 2011 | ||||
(unaudited) | ||||
Net income |
29,737 | |||
Add: |
||||
Depreciation and amortization |
22,349 | |||
Partnerships share of joint ventures DCF before
estimated maintenance capital expenditures |
7,863 | |||
Non-cash tax expense |
617 | |||
Unrealized foreign exchange loss |
21,033 | |||
Less: |
||||
Unrealized gain from derivatives and other non-cash items |
(19,427 | ) | ||
Estimated maintenance capital expenditures |
(11,168 | ) | ||
Equity income from joint ventures |
(8,057 | ) | ||
Distributable Cash Flow before Non-controlling interest |
42,947 | |||
Non-controlling interests share of DCF before estimated maintenance capital expenditures |
(3,866 | ) | ||
Distributable Cash Flow |
39,081 | |||
11
Three Months Ended March 31, 2011 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment | Total | ||||||||||
Net voyage revenues(1) |
65,784 | 27,065 | 92,849 | |||||||||
Vessel operating expenses |
11,077 | 9,730 | 20,807 | |||||||||
Depreciation and amortization |
15,124 | 7,225 | 22,349 | |||||||||
General and administrative |
3,324 | 3,002 | 6,326 | |||||||||
Income from vessel operations |
36,259 | 7,108 | 43,367 | |||||||||
Three Months Ended March 31, 2010 | ||||||||||||
(unaudited) | ||||||||||||
Liquefied Gas | Conventional Tanker | |||||||||||
Segment | Segment | Total | ||||||||||
Net voyage revenues(1) |
65,813 | 26,538 | 92,351 | |||||||||
Vessel operating expenses |
11,416 | 9,612 | 21,028 | |||||||||
Depreciation and amortization |
15,238 | 6,918 | 22,156 | |||||||||
General and administrative |
2,744 | 2,648 | 5,392 | |||||||||
Restructuring charge |
| 49 | 49 | |||||||||
Income from vessel operations |
36,415 | 7,311 | 43,726 | |||||||||
(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. |
12
13
TEEKAY LNG PARTNERS L.P. |
||||
By: | /s/ Peter Evensen | |||
Peter Evensen | ||||
Date: May 13, 2011 | Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |