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: May 23, 2019 | By: | /s/ Edith Robinson | |
Edith Robinson Secretary | |||
• | GAAP net income attributable to the partners and preferred unitholders of $21.6 million and GAAP net income per common unit of $0.19. |
• | Adjusted net income attributable to the partners and preferred unitholders(1) of $33.4 million and adjusted net income per common unit of $0.34 (excluding items listed in Appendix A to this release). |
• | Total Adjusted EBITDA(1) of $158.2 million. |
• | Increased quarterly cash distributions on common units by 36 percent commencing with the distributions paid in May 2019, from $0.14 per common unit to $0.19 per common unit, as part of a balanced capital allocation strategy. |
• | Secured one to three-year charters on three LNG carriers at attractive rates; the Partnership’s LNG fleet is now 100, 97 and 92 percent fixed for the remainder of 2019, for 2020 and 2021, respectively. |
• | 2019 results expected to be within previous earnings and Adjusted EBITDA(1) guidance ranges. |
Three Months Ended | ||||||
March 31, 2019 | December 31, 2018 | March 31, 2018 | ||||
(in thousands of U.S. Dollars, except per unit data) | (unaudited) | (unaudited) | (unaudited) | |||
GAAP FINANCIAL COMPARISON | ||||||
Voyage revenues | 149,744 | 149,805 | 115,306 | |||
Income from vessel operations | 69,361 | 65,164 | 25,142 | |||
Equity income | 5,578 | 949 | 26,724 | |||
Net income (loss) attributable to the partners and preferred unitholders | 21,617 | 6,579 | (6,894 | ) | ||
Limited partners’ interest in net income (loss) per common unit | 0.19 | 0.00 | (0.16 | ) | ||
NON-GAAP FINANCIAL COMPARISON | ||||||
Adjusted net income attributable to the partners and preferred unitholders(1) | 33,365 | 32,636 | 22,058 | |||
Limited partners’ interest in adjusted net income per common unit | 0.34 | 0.32 | 0.19 | |||
Total Adjusted EBITDA(1) | 158,214 | 150,099 | 117,595 | |||
Distributable cash flow (DCF)(1) | 54,214 | 51,211 | 35,341 | |||
Three Months Ended | ||||||||||||||||
March 31, 2019 | March 31, 2018 | |||||||||||||||
(in thousands of U.S. Dollars) | (unaudited) | (unaudited) | ||||||||||||||
Liquefied Natural Gas Segment | Liquefied Petroleum Gas Segment | Conventional Tanker Segment | Total | Liquefied Natural Gas Segment | Liquefied Petroleum Gas Segment | Conventional Tanker Segment | Total | |||||||||
GAAP FINANCIAL COMPARISON | ||||||||||||||||
Voyage revenues | 137,822 | 9,160 | 2,762 | 149,744 | 101,426 | 3,623 | 10,257 | 115,306 | ||||||||
Income (loss) from vessel operations | 72,789 | (2,346 | ) | (1,082 | ) | 69,361 | 50,209 | (5,664 | ) | (19,403 | ) | 25,142 | ||||
Equity income (loss) | 7,493 | (1,915 | ) | — | 5,578 | 27,404 | (680 | ) | — | 26,724 | ||||||
NON-GAAP FINANCIAL COMPARISON | ||||||||||||||||
Consolidated Adjusted EBITDA(i) | 107,693 | (425 | ) | (563 | ) | 106,705 | 77,420 | (3,922 | ) | 1,506 | 75,004 | |||||
Adjusted EBITDA from equity-accounted vessels(i) | 43,986 | 7,523 | — | 51,509 | 36,351 | 6,240 | — | 42,591 | ||||||||
Total Adjusted EBITDA(i) | 151,679 | 7,098 | (563 | ) | 158,214 | 113,771 | 2,318 | 1,506 | 117,595 | |||||||
(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 | 45(ii) | 4(iii) | 49 |
LPG/Multi-gas Carrier Fleet | 29(iv) | — | 29 |
Conventional Tanker Fleet | 1 | — | 1 |
Total | 75 | 4 | 79 |
(i) | Includes vessels accounted for as vessels related to finance leases under which the Partnership is the lessee. |
(ii) | The Partnership’s ownership interests in these vessels range from 20 percent to 100 percent. |
(iii) | The Partnership’s ownership interest in these newbuildings is 50 percent. |
(iv) | The Partnership’s ownership interests in these vessels range from 50 percent to 99 percent. |
▪ | By dialing (800) 667-5617 or (647) 490-5367, if outside North America, and quoting conference ID code 7672177. |
▪ | 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 | ||||||
March 31, | December 31, | March 31, | ||||
2019 | 2018 | 2018 | ||||
(unaudited) | (unaudited) | (unaudited) | ||||
Voyage revenues | 149,744 | 149,805 | 115,306 | |||
Voyage expenses | (5,775 | ) | (6,529 | ) | (5,801 | ) |
Vessel operating expenses(1) | (26,101 | ) | (30,454 | ) | (27,967 | ) |
Time-charter hire expense | (5,591 | ) | (5,980 | ) | — | |
Depreciation and amortization | (34,126 | ) | (33,079 | ) | (29,267 | ) |
General and administrative expenses(1) | (6,632 | ) | (7,809 | ) | (7,071 | ) |
Write-down of goodwill and vessels(2) | — | (790 | ) | (18,662 | ) | |
Restructuring charges(3) | (2,158 | ) | — | (1,396 | ) | |
Income from vessel operations | 69,361 | 65,164 | 25,142 | |||
Equity income(4) | 5,578 | 949 | 26,724 | |||
Interest expense | (42,217 | ) | (39,551 | ) | (24,706 | ) |
Interest income | 1,078 | 964 | 914 | |||
Realized and unrealized (loss) gain on non-designated derivative instruments(5) | (6,617 | ) | (11,540 | ) | 8,001 | |
Foreign currency exchange loss(6) | (731 | ) | (7,244 | ) | (1,273 | ) |
Other income (expense)(7) | 251 | 545 | (52,582 | ) | ||
Net income (loss) before tax expense | 26,703 | 9,287 | (17,780 | ) | ||
Income tax expense | (2,578 | ) | (42 | ) | (779 | ) |
Net income (loss) | 24,125 | 9,245 | (18,559 | ) | ||
Non-controlling interest in net income (loss) | 2,508 | 2,666 | (11,665 | ) | ||
Preferred unitholders' interest in net income (loss) | 6,425 | 6,425 | 6,425 | |||
General partner's interest in net income (loss) | 304 | 2 | (272 | ) | ||
Limited partners’ interest in net income (loss) | 14,888 | 152 | (13,047 | ) | ||
Limited partners' interest in net income (loss) per common unit: | ||||||
• Basic | 0.19 | 0.00 | (0.16 | ) | ||
• Diluted | 0.19 | 0.00 | (0.16 | ) | ||
Weighted-average number of common units outstanding: | ||||||
• Basic | 78,598,678 | 79,676,541 | 79,637,607 | |||
• Diluted | 78,680,661 | 79,843,339 | 79,637,607 | |||
Total number of common units outstanding at end of period | 78,626,403 | 79,360,719 | 79,687,499 | |||
(1) | The three months ended March 31, 2018 comparative figures for vessel operating expenses and general and administrative expenses have been reclassified to conform to the presentation adopted in the current period relating to the classification of certain related party transactions which had the effect of decreasing vessel operating expenses by $0.5 million for the three months ended March 31, 2018 and an offsetting effect for general and administrative expenses in the same period. There is no impact on income from vessel operations or net loss as a result of this reclassification. |
(2) | Included in the write-down of goodwill and vessels for the three months ended December 31, 2018 is an impairment charge of $0.8 million relating to the Partnership's goodwill attributable to its LPG segment. The Partnership recorded an aggregate write-down of $5.7 million for the African Spirit and European Spirit Suezmax tankers for the three months ended March 31, 2018 as the estimated fair values of these vessels had decreased at the time. In addition, the Partnership recorded a write-down of $13.0 million for the three months ended March 31, 2018 relating to the Alexander Spirit conventional tanker as a result of changes in the Partnership's expectations of the vessel's future opportunities after its current contract ends in 2019. |
(3) | In January 2019 and February 2018, the Toledo Spirit and Teide Spirit, respectively, were sold and as a result of these sales, the Partnership recorded restructuring charges of $2.2 million and $1.4 million for the three months ended March 31, 2019 and March 31, 2018, respectively, relating to seafarer severance costs. |
(4) | The Partnership’s proportionate share of items within equity income as identified in Appendix A of this release is detailed in the table below. By excluding these items from equity income, 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 | ||||||
March 31, | December 31, | March 31, | ||||
2019 | 2018 | 2018 | ||||
Equity income | 5,578 | 949 | 26,724 | |||
Proportionate share of unrealized loss (gain) on non-designated interest rate swaps | 4,360 | 4,736 | (8,221 | ) | ||
Proportionate share of ineffective portion of hedge-accounted interest rate swaps | — | 4,831 | (3,259 | ) | ||
Proportionate share of loss on sale of vessel | — | — | 257 | |||
Gain on sale of equity-accounted investment | — | — | (5,563 | ) | ||
Proportionate share of other items | 345 | 181 | 128 | |||
Equity income adjusted for items in Appendix A | 10,283 | 10,697 | 10,066 | |||
(5) | 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 (losses) gains 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 | ||||||
March 31, | December 31, | March 31, | ||||
2019 | 2018 | 2018 | ||||
Realized losses relating to: | ||||||
Interest rate swap agreements | (2,385 | ) | (2,804 | ) | (4,478 | ) |
Toledo Spirit time-charter derivative contract | — | (668 | ) | 309 | ||
(2,385 | ) | (3,472 | ) | (4,169 | ) | |
Unrealized (losses) gains relating to: | ||||||
Interest rate swap agreements | (4,192 | ) | (7,637 | ) | 11,898 | |
Interest rate swaption agreements | — | — | 2 | |||
Toledo Spirit time-charter derivative contract | (40 | ) | (431 | ) | 270 | |
(4,232 | ) | (8,068 | ) | 12,170 | ||
Total realized and unrealized (losses) gains on non-designated derivative instruments | (6,617 | ) | (11,540 | ) | 8,001 | |
(6) | 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 | ||||||
March 31, | December 31, | March 31, | ||||
2019 | 2018 | 2018 | ||||
Realized losses on cross currency swaps | (1,434 | ) | (1,607 | ) | (1,384 | ) |
Unrealized (losses) gains on cross currency swaps | (1,920 | ) | (28,494 | ) | 22,334 | |
Unrealized (losses) gains on revaluation of NOK bonds | (579 | ) | 21,066 | (17,487 | ) | |
As at March 31, 2019 | As at December 31, 2018 | |||
(unaudited) | (unaudited) | |||
ASSETS | ||||
Current | ||||
Cash and cash equivalents | 122,589 | 149,014 | ||
Restricted cash – current | 45,329 | 38,329 | ||
Accounts receivable | 23,962 | 20,795 | ||
Prepaid expenses | 10,937 | 8,076 | ||
Current portion of derivative assets | 433 | 835 | ||
Current portion of net investments in direct financing leases | 12,939 | 12,635 | ||
Current portion of advances to equity-accounted joint ventures | 79,363 | 79,108 | ||
Advances to affiliates | 10,146 | 8,229 | ||
Other current assets | 1,812 | 2,306 | ||
Total current assets | 307,510 | 319,327 | ||
Restricted cash – long-term | 32,686 | 35,521 | ||
Vessels and equipment | ||||
At cost, less accumulated depreciation | 1,645,351 | 1,657,338 | ||
Operating lease right-of-use asset(1) | 19,602 | — | ||
Vessels related to finance leases, at cost, less accumulated depreciation | 1,758,028 | 1,585,243 | ||
Advances on newbuilding contracts | — | 86,942 | ||
Total vessels and equipment | 3,422,981 | 3,329,523 | ||
Investment in and advances to equity-accounted joint ventures | 1,017,088 | 1,037,025 | ||
Net investments in direct financing leases | 558,857 | 562,528 | ||
Derivative assets | 362 | 2,362 | ||
Other assets | 11,508 | 11,432 | ||
Intangible assets – net | 50,008 | 52,222 | ||
Goodwill | 34,841 | 34,841 | ||
Total assets | 5,435,841 | 5,384,781 | ||
LIABILITIES AND EQUITY | ||||
Current | ||||
Accounts payable | 6,542 | 3,830 | ||
Accrued liabilities | 73,730 | 74,753 | ||
Unearned revenue | 24,102 | 30,108 | ||
Current portion of long-term debt | 136,272 | 135,901 | ||
Current obligations related to finance leases | 65,090 | 81,219 | ||
Current portion of operating lease liabilities(1) | 12,863 | — | ||
Current portion of derivative liabilities | 12,060 | 11,604 | ||
Advances from affiliates | 14,475 | 14,731 | ||
Total current liabilities | 345,134 | 352,146 | ||
Long-term debt | 1,770,812 | 1,833,875 | ||
Long-term obligations related to finance leases | 1,350,897 | 1,217,337 | ||
Long-term operating lease liabilities(1) | 6,739 | — | ||
Other long-term liabilities | 45,966 | 43,788 | ||
Derivative liabilities | 61,164 | 55,038 | ||
Total liabilities | 3,580,712 | 3,502,184 | ||
Equity | ||||
Limited partners – common units | 1,493,278 | 1,496,107 | ||
Limited partners – preferred units | 285,159 | 285,159 | ||
General partner | 49,215 | 49,271 | ||
Accumulated other comprehensive (loss) income | (23,504 | ) | 2,717 | |
Partners' equity | 1,804,148 | 1,833,254 | ||
Non-controlling interest | 50,981 | 49,343 | ||
Total equity | 1,855,129 | 1,882,597 | ||
Total liabilities and total equity | 5,435,841 | 5,384,781 | ||
(1) | Upon adoption of the new leasing accounting standard on January 1, 2019, the Partnership’s chartered-in contract for the Magellan Spirit previously accounted for as an operating lease is now treated as an operating lease right-of-use asset and an operating lease liability. This resulted in an increase in the Partnership’s assets and liabilities by $19.6 million at March 31, 2019. This adoption related to the Magellan Spirit chartered-in contract had no impact on the Partnership’s Consolidated Statements of Income (Loss). |
Three Month Ended | ||||
March 31, | March 31, | |||
2019 | 2018 | |||
(unaudited) | (unaudited) | |||
Cash, cash equivalents and restricted cash provided by (used for) | ||||
OPERATING ACTIVITIES | ||||
Net income (loss) | 24,125 | (18,559 | ) | |
Non-cash and non-operating items: | ||||
Unrealized loss (gain) on non-designated derivative instruments | 4,232 | (12,170 | ) | |
Depreciation and amortization | 34,126 | 29,267 | ||
Write-down of vessels | — | 18,662 | ||
Unrealized foreign currency exchange (gain) loss | (1,767 | ) | 584 | |
Equity income, net of dividends received of $7,008 (2018 – $nil) | 1,430 | (26,724 | ) | |
Other non-cash items | 9,954 | (4,245 | ) | |
Change in non-cash operating assets and liabilities | (17,596 | ) | 55,355 | |
Receipts from direct financing leases | 3,025 | — | ||
Expenditures for dry docking | (4,279 | ) | (3,162 | ) |
Net operating cash flow | 53,250 | 39,008 | ||
FINANCING ACTIVITIES | ||||
Proceeds from issuance of long-term debt | 108,551 | 115,515 | ||
Scheduled repayments of long-term debt | (29,476 | ) | (25,794 | ) |
Prepayments of long-term debt | (140,787 | ) | (147,675 | ) |
Financing issuance costs | (903 | ) | (2,775 | ) |
Proceeds from financing related to sales and leaseback of vessels | 158,680 | 126,273 | ||
Scheduled repayments of obligations related to finance leases | (17,664 | ) | (13,506 | ) |
Repurchase of common units | (9,497 | ) | — | |
Cash distributions paid | (17,646 | ) | (16,917 | ) |
Dividends paid to non-controlling interest | (20 | ) | — | |
Net financing cash flow | 51,238 | 35,121 | ||
INVESTING ACTIVITIES | ||||
Expenditures for vessels and equipment | (123,884 | ) | (166,610 | ) |
Capital contributions and advances to equity-accounted joint ventures | (2,864 | ) | (20,464 | ) |
Proceeds from sale of equity-accounted joint venture | — | 54,438 | ||
Receipts from direct financing leases | — | 2,367 | ||
Net investing cash flow | (126,748 | ) | (130,269 | ) |
Decrease in cash, cash equivalents and restricted cash | (22,260 | ) | (56,140 | ) |
Cash, cash equivalents and restricted cash, beginning of the period | 222,864 | 339,435 | ||
Cash, cash equivalents and restricted cash, end of the period | 200,604 | 283,295 | ||
Three Months Ended | ||||
March 31, | ||||
2019 | 2018 | |||
(unaudited) | (unaudited) | |||
Net income (loss) – GAAP basis | 24,125 | (18,559 | ) | |
Less: Net (income) loss attributable to non-controlling interests | (2,508 | ) | 11,665 | |
Net income attributable to the partners and preferred unitholders | 21,617 | (6,894 | ) | |
Add (subtract) specific items affecting net income: | ||||
Write-down of vessels(1) | — | 18,662 | ||
Restructuring charges(2) | 2,158 | 1,396 | ||
Unrealized foreign currency exchange gains(3) | (876 | ) | (211 | ) |
Unrealized losses (gains) on non-designated and designated derivative instruments and other items from equity-accounted investees(4) | 4,705 | (16,658 | ) | |
Unrealized losses (gains) on non-designated derivative instruments(5) | 4,232 | (12,170 | ) | |
Other items(6) | 1,998 | 52,534 | ||
Non-controlling interests’ share of items above(7) | (469 | ) | (14,601 | ) |
Total adjustments | 11,748 | 28,952 | ||
Adjusted net income attributable to the partners and preferred unitholders | 33,365 | 22,058 | ||
Preferred unitholders' interest in adjusted net income | 6,425 | 6,425 | ||
General partner's interest in adjusted net income | 539 | 313 | ||
Limited partners’ interest in adjusted net income | 26,401 | 15,320 | ||
Limited partners’ interest in adjusted net income per common unit, basic | 0.34 | 0.19 | ||
Weighted-average number of common units outstanding, basic | 78,598,678 | 79,637,607 | ||
(1) | See Note 2 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(2) | See Note 3 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(3) | Unrealized foreign currency exchange gains 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 losses (gains) 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 6 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(4) | Reflects the unrealized losses (gains) due to changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes. In addition, for the three months ended March 31, 2018, it includes the gain on sale by the Partnership of its 50 percent investment in the Excelsior Joint Venture, which owned one regasification unit; any ineffectiveness for derivative instruments designated as hedges for accounting purposes; and loss on sale of vessel within the Partnership’s equity-accounted investments. See Note 4 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(5) | Reflects the unrealized losses (gains) due to changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes. See Note 5 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(6) | Included in other items for the three months ended March 31, 2019 is loan extinguishment costs related to the Partnership's refinancing of one of its debt facilities. Included in other items for the three months ended March 31, 2018 is the additional tax indemnification guarantee liability, as described in Note 7 to the Consolidated Statements of Income (Loss) included in this release for further details. |
(7) | 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 | |||||
March 31, | |||||
2019 | 2018 | ||||
(unaudited) | (unaudited) | ||||
Net income (loss): | 24,125 | (18,559 | ) | ||
Add: | |||||
Depreciation and amortization | 34,126 | 29,267 | |||
Partnership’s share of equity-accounted joint ventures' DCF net of estimated maintenance capital expenditures(1) | 18,748 | 18,726 | |||
Deferred income tax and other non-cash items | 3,765 | (834 | ) | ||
Unrealized loss (gain) on non-designated derivative instruments | 4,232 | (12,170 | ) | ||
Direct finance lease payments received in excess of revenue recognized and other adjustments | 3,218 | 2,887 | |||
Distributions relating to equity financing of newbuildings | 1,193 | 2,421 | |||
Additional tax indemnification guarantee liability | — | 53,000 | |||
Write-down of vessels | — | 18,662 | |||
Less: | |||||
Ineffective portion on qualifying cash flow hedging instruments included in interest expense | — | (740 | ) | ||
Portion of additional tax indemnification guarantee liability previously recognized in DCF | — | (3,849 | ) | ||
Unrealized foreign currency exchange gain | (876 | ) | (211 | ) | |
Equity income | (5,578 | ) | (26,724 | ) | |
Distributions relating to preferred units | (6,425 | ) | (6,425 | ) | |
Estimated maintenance capital expenditures | (17,034 | ) | (14,907 | ) | |
Distributable Cash Flow before non-controlling interest | 59,494 | 40,544 | |||
Non-controlling interests’ share of DCF before estimated maintenance capital expenditures | (5,280 | ) | (5,203 | ) | |
Distributable Cash Flow | 54,214 | 35,341 | |||
Amount of cash distributions attributable to the general partner | (305 | ) | (228 | ) | |
Limited partners' Distributable Cash Flow | 53,909 | 35,113 | |||
Weighted-average number of common units outstanding | 78,598,678 | 79,637,607 | |||
Distributable Cash Flow per limited partner common unit | 0.69 | 0.44 | |||
(1) | The estimated maintenance capital expenditures relating to the Partnership’s share of equity-accounted joint ventures were $11.0 million and $8.2 million for the three months ended March 31, 2019 and 2018, respectively. |
Three Months Ended | ||||
March 31, | ||||
2019 | 2018 | |||
(unaudited) | (unaudited) | |||
Net income (loss) | 24,125 | (18,559 | ) | |
Depreciation and amortization | 34,126 | 29,267 | ||
Interest expense, net of interest income | 41,139 | 23,792 | ||
Income tax expense | 2,578 | 779 | ||
EBITDA | 101,968 | 35,279 | ||
Add (subtract) specific income statement items affecting EBITDA: | ||||
Foreign currency exchange loss | 731 | 1,273 | ||
Other (income) expense - net | (251 | ) | 52,582 | |
Equity income | (5,578 | ) | (26,724 | ) |
Realized and unrealized loss (gain) on derivative instruments | 6,617 | (8,001 | ) | |
Write-down of vessels | — | 18,662 | ||
Direct finance lease payments received in excess of revenue recognized and other adjustments | 3,218 | 2,887 | ||
Amortization of in-process contracts included in voyage revenues | — | (1,263 | ) | |
Realized gain on Toledo Spirit derivative contract | — | 309 | ||
Consolidated adjusted EBITDA | 106,705 | 75,004 | ||
Adjusted EBITDA from equity-accounted vessels (See Appendix E) | 51,509 | 42,591 | ||
Total Adjusted EBITDA | 158,214 | 117,595 | ||
Three Months Ended March 31, 2019 | ||||||||
(unaudited) | ||||||||
Liquefied Natural Gas Segment | Liquefied Petroleum Gas Segment | Conventional Tanker Segment | Total | |||||
Voyage revenues | 137,822 | 9,160 | 2,762 | 149,744 | ||||
Voyage (expenses) recoveries | (1,238 | ) | (4,670 | ) | 133 | (5,775 | ) | |
Vessel operating expenses | (20,555 | ) | (4,352 | ) | (1,194 | ) | (26,101 | ) |
Time-charter hire expense | (5,591 | ) | — | — | (5,591 | ) | ||
Depreciation and amortization | (31,686 | ) | (1,921 | ) | (519 | ) | (34,126 | ) |
General and administrative expenses | (5,963 | ) | (563 | ) | (106 | ) | (6,632 | ) |
Restructuring charges | — | — | (2,158 | ) | (2,158 | ) | ||
Income (loss) from vessel operations | 72,789 | (2,346 | ) | (1,082 | ) | 69,361 | ||
Depreciation and amortization | 31,686 | 1,921 | 519 | 34,126 | ||||
Direct finance lease payments received in excess of revenue recognized and other adjustments | 3,218 | — | — | 3,218 | ||||
Consolidated Adjusted EBITDA | 107,693 | (425 | ) | (563 | ) | 106,705 | ||
Three Months Ended March 31, 2018 | ||||||||
(unaudited) | ||||||||
Liquefied Natural Gas Segment | Liquefied Petroleum Gas Segment | Conventional Tanker Segment | Total | |||||
Voyage revenues | 101,426 | 3,623 | 10,257 | 115,306 | ||||
Voyage expenses | (421 | ) | (2,387 | ) | (2,993 | ) | (5,801 | ) |
Vessel operating expenses | (20,163 | ) | (4,025 | ) | (3,779 | ) | (27,967 | ) |
Depreciation and amortization | (25,479 | ) | (1,742 | ) | (2,046 | ) | (29,267 | ) |
General and administrative expenses | (5,154 | ) | (1,133 | ) | (784 | ) | (7,071 | ) |
Write-down of vessels | — | — | (18,662 | ) | (18,662 | ) | ||
Restructuring charges | — | — | (1,396 | ) | (1,396 | ) | ||
Income (loss) from vessel operations | 50,209 | (5,664 | ) | (19,403 | ) | 25,142 | ||
Depreciation and amortization | 25,479 | 1,742 | 2,046 | 29,267 | ||||
Write-down of vessels | — | — | 18,662 | 18,662 | ||||
Amortization of in-process contracts included in voyage revenues | (1,155 | ) | — | (108 | ) | (1,263 | ) | |
Direct finance lease payments received in excess of revenue recognized and other adjustments | 2,887 | — | — | 2,887 | ||||
Realized gain on Toledo Spirit derivative contract | — | — | 309 | 309 | ||||
Consolidated Adjusted EBITDA | 77,420 | (3,922 | ) | 1,506 | 75,004 | |||
Three Months Ended | ||||||||
March 31, 2019 | March 31, 2018 | |||||||
(unaudited) | (unaudited) | |||||||
At | Partnership's | At | Partnership's | |||||
100% | Portion(1) | 100% | Portion(1) | |||||
Voyage revenues | 170,251 | 72,731 | 140,052 | 61,964 | ||||
Voyage expenses | (2,880 | ) | (1,447 | ) | (2,561 | ) | (1,283 | ) |
Vessel operating expenses, time-charter hire expense and general and administrative expenses | (54,387 | ) | (23,972 | ) | (47,642 | ) | (21,622 | ) |
Depreciation and amortization | (28,640 | ) | (13,785 | ) | (25,438 | ) | (12,728 | ) |
Loss on sale of vessel | — | — | (514 | ) | (257 | ) | ||
Income from vessel operations of equity-accounted vessels | 84,344 | 33,527 | 63,897 | 26,074 | ||||
Net interest expense | (53,146 | ) | (21,278 | ) | (33,403 | ) | (14,644 | ) |
Income tax expense | (2,781 | ) | (1,051 | ) | (26 | ) | (13 | ) |
Other items including realized and unrealized (loss) gain on derivative instruments | (16,906 | ) | (5,620 | ) | 31,759 | 9,744 | ||
Gain on sale of equity-accounted investment(2) | — | — | — | 5,563 | ||||
Net income / equity income of equity-accounted vessels | 11,511 | 5,578 | 62,227 | 26,724 | ||||
Net income / equity income of equity-accounted LNG vessels | 15,183 | 7,493 | 63,431 | 27,404 | ||||
Net loss / equity loss of equity-accounted LPG vessels | (3,672 | ) | (1,915 | ) | (1,204 | ) | (680 | ) |
Net income / equity income of equity-accounted vessels | 11,511 | 5,578 | 62,227 | 26,724 | ||||
Depreciation and amortization | 28,640 | 13,785 | 25,438 | 12,728 | ||||
Net interest expense | 53,146 | 21,278 | 33,403 | 14,644 | ||||
Income tax expense | 2,781 | 1,051 | 26 | 13 | ||||
EBITDA from equity-accounted vessels | 96,078 | 41,692 | 121,094 | 54,109 | ||||
Add (subtract) specific income statement items affecting EBITDA: | ||||||||
Other items including realized and unrealized loss (gain) on derivative instruments | 16,906 | 5,620 | (31,759 | ) | (9,744 | ) | ||
Loss on sale of vessel | — | — | 514 | 257 | ||||
Direct finance lease payments received in excess of revenue recognized | 14,689 | 5,133 | 12,519 | 4,488 | ||||
Amortization of in-process contracts | (1,722 | ) | (936 | ) | (1,816 | ) | (956 | ) |
Gain on sale of equity-accounted investment(2) | — | — | — | (5,563 | ) | |||
Adjusted EBITDA from equity-accounted vessels | 125,951 | 51,509 | 100,552 | 42,591 | ||||
Adjusted EBITDA from equity-accounted LNG vessels | 110,902 | 43,986 | 88,072 | 36,351 | ||||
Adjusted EBITDA from equity-accounted LPG vessels | 15,049 | 7,523 | 12,480 | 6,240 | ||||
(1) | The Partnership's equity-accounted vessels for the three months ended March 31, 2019 and 2018 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 LPG carriers as at March 31, 2019, compared to 22 owned and in-chartered LPG carriers, including two LPG carrier newbuildings, as at March 31, 2018; the Partnership’s ownership interest ranging from 20 to 30 percent in four LNG carriers as at March 31, 2019 for Shell, compared to two LNG carriers and two LNG carrier newbuildings as at March 31, 2018; the Partnership’s 50 percent ownership interest in two ARC7 LNG carriers and four ARC7 LNG carrier newbuildings in the Yamal LNG Joint Venture as at March 31, 2019, compared to one ARC7 LNG carrier and five ARC7 LNG carrier newbuildings as at March 31, 2018; and the Partnership's 30 percent ownership interest in the Bahrain LNG Joint Venture, which owns an LNG receiving and regasification terminal under construction in Bahrain. |
(2) | On January 31, 2018, the Partnership sold its 50 percent ownership interest in the Excelsior Joint Venture, which resulted in gain of $5.6 million for the three months ended March 31, 2018. |
As at March 31, 2019 | As at December 31, 2018 | |||||||
(unaudited) | (unaudited) | |||||||
At | Partnership's | At | Partnership's | |||||
100% | Portion(1) | 100% | Portion(1) | |||||
Cash and restricted cash, current and non-current | 419,715 | 169,223 | 388,820 | 164,247 | ||||
Current portion of derivative assets | 3,216 | 1,488 | 4,840 | 2,225 | ||||
Other current assets | 68,508 | 30,928 | 86,424 | 31,129 | ||||
Vessels and equipment, including vessels related to finance leases and operating lease right-of-use assets | 2,372,143 | 1,164,036 | 2,327,971 | 1,141,364 | ||||
Advances on newbuilding contracts | 1,287,701 | 504,827 | 1,321,284 | 494,486 | ||||
Net investments in sales-type and direct financing leases, current and non-current | 3,310,651 | 1,203,917 | 3,089,375 | 1,163,980 | ||||
Derivative assets | 1,727 | 864 | 10,660 | 3,977 | ||||
Other non-current assets | 46,661 | 38,137 | 50,625 | 37,690 | ||||
Total assets | 7,510,322 | 3,113,420 | 7,279,999 | 3,039,098 | ||||
Current portion of long-term debt and obligations related to finance leases and operating leases | 257,207 | 111,052 | 284,150 | 125,984 | ||||
Current portion of derivative liabilities | 14,351 | 5,008 | 12,695 | 4,420 | ||||
Other current liabilities | 122,102 | 53,525 | 127,266 | 53,874 | ||||
Long-term debt and obligations related to finance leases and operating leases | 4,471,572 | 1,770,888 | 4,202,745 | 1,680,986 | ||||
Shareholders' loans, current and non-current | 367,680 | 131,629 | 367,475 | 131,386 | ||||
Derivative liabilities | 107,829 | 42,439 | 61,814 | 23,149 | ||||
Other long-term liabilities | 67,220 | 34,057 | 67,793 | 34,552 | ||||
Equity | 2,102,361 | 964,822 | 2,156,061 | 984,747 | ||||
Total liabilities and equity | 7,510,322 | 3,113,420 | 7,279,999 | 3,039,098 | ||||
Investments in equity-accounted joint ventures | 964,822 | 984,747 | ||||||
Advances to equity-accounted joint ventures | 131,629 | 131,386 | ||||||
Investments in and advances to equity-accounted joint ventures, current and non-current portions | 1,096,451 | 1,116,133 | ||||||
(1) | The Partnership's equity-accounted vessels as at March 31, 2019 and December 31, 2018 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 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 LPG carriers; the Partnership’s ownership interest ranging from 20 percent to 30 percent in four LNG carriers as at March 31, 2019 for Shell, compared to three LNG carriers and one LNG carrier newbuilding as at December 31, 2018; the Partnership’s 50 percent ownership interest in two ARC7 LNG carriers and four ARC7 LNG carrier newbuildings in the Yamal LNG Joint Venture as at March 31, 2019; and the Partnership's 30 percent ownership interest in the Bahrain LNG Joint Venture, which owns an LNG receiving and regasification terminal under construction in Bahrain. |