UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

  

Form 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of August 2019

 

Commission File Number 001-36588

 

 

 

Höegh LNG Partners LP

(Translation of registrant’s name into English)

 

 

 

Wessex House, 5th Floor

45 Reid Street

Hamilton, HM 12 Bermuda

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x   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 x

 

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 x

 

 

 

 

 

 

ITEM 1 – INFORMATION CONTAINED IN THIS FORM 6-K REPORT

 

Attached as Exhibit 99.1 is a copy of the press release of Höegh LNG Partners LP dated August 22, 2019.

 

ITEM 2 – EXHIBITS

 

The following exhibits are filed as a part of this report:

 

Exhibit
Number
  Exhibit Description  
99.1   Press release dated August 22, 2019

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

  

  HÖEGH LNG PARTNERS LP
     
Date: August 22, 2019    
  By:  /s/ Steffen Føreid
    Name:  Steffen Føreid
    Title: Chief Executive Officer and Chief Financial Officer

 

 

 

Exhibit 99.1

 

Höegh LNG Partners LP Reports Financial Results for the Quarter Ended June 30, 2019

 

HAMILTON, Bermuda, August 22, 2019 /PRNewswire/ — Höegh LNG Partners LP (NYSE: HMLP) (the “Partnership”) today reported its financial results for the quarter ended June 30, 2019.

 

Highlights

 

  · Reported total time charter revenues of $33.8 million for the second quarter of 2019 compared to $35.5 million of time charter revenues for the second quarter of 2018
  · Generated operating income of $15.3 million, net income of $6.2 million and limited partners’ interest in net income of $2.8 million for the second quarter of 2019 compared to operating income of $28.9 million, net income of $19.9 million and limited partners’ interest in net income of $16.9 million for the second quarter of 2018
  · Planned off-hire for the Höegh Gallant and maintenance with accelerated timing to allow completion during the scheduled drydock impacted operating income, net income and limited partners’ interest in net income in the second quarter of 2019
  · Operating income, net income and limited partners’ interest in net income were impacted by unrealized losses on derivative instruments for the second quarter of 2019, compared with unrealized gains on derivative instruments for the second quarter of 2018, mainly on the Partnership’s share of equity in earnings (losses) of joint ventures in the second quarter of 2019 and 2018
  · Excluding the impact of the unrealized gains (losses) on derivative instruments for the second quarter of 2019 and 2018 impacting the equity in earnings (losses) of joint ventures, operating income for the three months ended June 30, 2019 would have been $19.9 million, a decrease of $6.0 million from $25.9 million for the three months ended June 30, 2018
  · Generated Segment EBITDA 1 of $31.0 million for the second quarter of 2019 compared to $36.9 million for the second quarter of 2018
  · On August 14, 2019, paid a $0.44 per unit distribution on common and subordinated units with respect to the second quarter of 2019, equivalent to $1.76 per unit on an annualized basis
  · On August 15, 2019, paid a cash distribution of $0.546875 per 8.75% Series A cumulative redeemable preferred unit (the “Series A preferred unit”), for the period commencing on May 15, 2019 to August 14, 2019

 

Steffen Føreid, Chief Executive Officer and Chief Financial Officer stated: “In the second quarter, the Partnership’s modern assets continued to perform according to contract, underpinning its stable distribution, however, the planned off-hire and maintenance during the scheduled dry-docking of two of the vessels weighted on the result. More broadly, global trade in LNG continues to increase year-on-year, driven by fuel-switching and new LNG production facilities coming on stream, which is fueling demand for more LNG import terminals. With an established platform of long-term contracts generating stable and predictable cash flows, Höegh LNG Partners is in a strong position to maintain its leadership position in the FSRU sector and grow as new opportunities crystalize.”

 

 

 

1 Segment EBITDA is a non-GAAP financial measure used by investors to measure financial and operating performance. Please see Appendix A for a reconciliation of Segment EBITDA to net income, the most directly comparable GAAP financial measure. 

 1 

 

 

Financial Results Overview

   

Effective January 1, 2019, the Partnership adopted the new accounting standard, Leases, which did not change the timing or amount of revenue recognized for the Partnership.

 

The Partnership reported net income of $6.2 million for the three months ended June 30, 2019, a decrease of $13.7 million from net income of $19.9 million for the three months ended June 30, 2018. The net income for both periods was significantly impacted by unrealized gains and losses on derivative instruments mainly on the Partnership’s share of equity in earnings (losses) of joint ventures.

 

Excluding all of the unrealized gains (losses) on derivative instruments, net income for the three months ended June 30, 2019 would have been $10.8 million, a decrease of $5.6 million from $16.4 million for the three months ended June 30, 2018. Excluding the impact of the unrealized gains (losses) on derivatives, the decrease for the three months ended June 30, 2019 is primarily due to lower time charter revenue as a result of off-hire related to the drydock for the Höegh Gallant, lower other revenue related to the receipt of insurance proceeds associated with prior periods expenses and higher vessel operating expenses as a result of maintenance, principally for the Höegh Gallant but also for the PGN FSRU Lampung. These items were also the main drivers for the lower limited partners’ interest in net income, operating income and Segment EBITDA for the three months ended June 30, 2019 compared with the three months ended June 30, 2018.

 

Preferred unitholders’ interest in net income was $3.4 million for the three months ended June 30, 2019, an increase of $0.4 million from $3.0 million due to additional preferred units issued as part of the at-the-market offering program (“ATM program”). Limited partners’ interest in net income, for the three months ended June 30, 2019 was $2.8 million, a decrease of $14.1 million from limited partners’ interest in net income of $16.9 million for the three months ended June 30, 2018. Excluding all of the unrealized gains (losses) on derivative instruments, limited partners’ interest in net income for the three months ended June 30, 2019 would have been $7.4 million, a decrease of $6.0 million from $13.4 million for the three months ended June 30, 2018.

 

The Höegh Gallant had the equivalent of 16 days of off-hire due to the scheduled drydock for the three months ended June 30, 2019 compared with no days off-hire for the three months ended June 30, 2018. The PGN FSRU Lampung and the Höegh Grace were both on-hire for the full three months periods ended June 30, 2019 and 2018.

 

During the second quarter of 2019, the drydock was completed for the Höegh Gallant and the on-water class renewal survey commenced for the PGN FSRU Lampung. The opportunity was utilized to accelerate the timing of as many maintenance procedures as possible resulting in an increase in maintenance expenses of approximately $3.0 million for the three months ended June 30, 2019 compared with the three months ended June 30, 2018. Performing routine maintenance during the drydock reduces the risk of service interruption or off-hire in subsequent periods.

 

Equity in losses of joint ventures for the three months ended June 30, 2019 was $1.6 million, a decrease of $6.7 million from equity in earnings of joint ventures of $5.1 million for the three months ended June 30, 2018. The joint ventures own the Neptune and the Cape Ann. Unrealized gains (losses) on derivative instruments in the joint ventures significantly impacted the equity in earnings (losses) of joint ventures for the three months ended June 30, 2019 and 2018. The joint ventures do not apply hedge accounting for interest rate swaps and all changes in fair value are included in equity in earnings (losses) of joint ventures. Excluding the unrealized loss on derivative instruments for the three months ended June 30, 2019 and the unrealized gain on derivative instruments for the three months ended June 30, 2018, the equity in earnings (losses) of joint ventures would have been $3.1 million for the three months ended June 30, 2019, an increase of $1.0 million from $2.1 million for the three months ended June 30, 2018. Excluding the unrealized gains (losses) on derivative instruments, the increase was mainly due to higher time charter revenues related to the reimbursement of project costs in the three months ended June 30, 2019 and additional expenses for the three months ended June 30, 2018 in relation to a new project for the charterer related to the Cape Ann and higher maintenance expenses.

 

Operating income for the three months ended June 30, 2019 was $15.3 million, a decrease of $13.6 million from operating income of $28.9 million for the three months ended June 30, 2018. Excluding the impact of the unrealized gains (losses) on derivatives impacting the equity in earnings (losses) of joint ventures for the three months ended June 30, 2019 and 2018, operating income for the three months ended June 30, 2019 would have been $19.9 million, a decrease of $6.0 million from $25.9 million for the three months ended June 30, 2018.

 

Segment EBITDA 1 was $31.0 million for the three months ended June 30, 2019, a decrease of $5.9 million from $36.9 million for the three months ended June 30, 2018.

   

Financing and Liquidity

 

As of June 30, 2019, the Partnership had cash and cash equivalents of $27.1 million, an undrawn portion of $42.2 million of the $85 million revolving credit facility from Höegh LNG Holdings Ltd. (“Höegh LNG”) and an undrawn $63 million revolving credit facility under the $385 million facility. On August 12, 2019, the Partnership drew $48.3 million on the $63 million revolving credit facility under the $385 million facility. On August 13, 2019, the Partnership repaid $34.0 million on the $85 million revolving credit facility. As a result, the Partnership currently has undrawn balances of $76.2 million and $14.7 million on the $85 million revolving credit facility and $63 million revolving credit facility, respectively. Current restricted cash for operating obligations of the PGN FSRU Lampung was $8.0 million and long-term restricted cash required under the Lampung facility was $12.9 million as of June 30, 2019. 

 

 2 

 

 

During the second quarter of 2019, the Partnership made quarterly repayments of $4.8 million on the Lampung facility and $6.4 million on the $385 million facility.

 

The Partnership’s book value and outstanding principal of total long-term debt was $472.5 million and $482.9 million, respectively, as of June 30, 2019, including long-term debt financing of the FSRUs and $42.8 million on the $85 million revolving credit facility. As of June 30, 2019, the Partnership’s total current liabilities exceeded total current assets by $12.4 million. This is partly a result of the current portion of long-term debt of $44.7 million being classified as current while restricted cash of $12.9 million associated with the Lampung facility is classified as long-term. The current portion of long-term debt reflects principal payments for the next twelve months which will be funded, for the most part, by future cash flows from operations. The Partnership does not intend to maintain a cash balance to fund the next twelve months’ net liabilities.

 

The Partnership believes its current resources, including the undrawn balances under the $85 million revolving credit facility and the $63 million revolving credit facility, are sufficient to meet the Partnership’s working capital requirements for its business for the next twelve months.

 

As of June 30, 2019, the Partnership did not have material commitments for capital or other expenditures for its current business. However, during the third quarter of 2019, the PGN FSRU Lampung will complete its on-water class renewal survey that commenced in the second quarter of 2019. Additional maintenance expenses for the PGN FSRU Lampung are expected to be incurred during the third quarter of 2019.

 

For the joint ventures, the Neptune will have an on-water class renewal survey during the third quarter of 2019. The majority of the survey expenditures are expected to be compensated by the charterer and the Neptune will remain on-hire. During the class survey of the Neptune, the joint venture expects to incur costs for certain capital improvements that will not be reimbursed by the charterer for which the Partnership’s 50% share is expected to be approximately $0.2 million for the year ended December 31, 2019. As discussed in note 14 under “Joint ventures claims and accruals” in the Partnership’s unaudited condensed interim consolidated financial statements for the period ended June 30, 2019, the joint ventures have a probable liability for a boil-off claim under the time charters. The Partnership’s 50% share of the accrual was approximately $11.9 million as of June 30, 2019. The joint ventures will continue to monitor this issue and adjust accruals, as might be required, based upon additional information and further developments. The claim may be resolved through negotiation or arbitration. To the extent that excess boil-off claims result in a settlement, the Partnership would be indemnified by Höegh LNG for its share of the cash impact of any settlement. However, other concessions, if any, would not be expected to be indemnified.

 

As of June 30, 2019, the Partnership had outstanding interest rate swap agreements for a total notional amount of $381.9 million to hedge against the interest rate risks of its long-term debt under the Lampung facility and the $385 million facility. The Partnership applies hedge accounting for derivative instruments related to those facilities. The Partnership receives interest based on three month US dollar LIBOR and pays fixed rates of 2.8% for the Lampung facility. The Partnership receives interest based on the three month US dollar LIBOR and pays a fixed rate of an average of approximately 2.8% for the $385 million facility. The carrying value of the liability for derivative instruments was a net liability of $15.6 million as of June 30, 2019. The Partnership adopted the revised guidance for Derivatives and Hedging, Targeted Improvements to Accounting for Hedging Activities on January 1, 2019 on a prospective basis. Amortization amounts reclassified or recorded to earnings for the Partnership’s interest rate swaps for the three months ended June 30, 2019 are presented as a component of interest expense compared with the presentation in previous periods in the gain (loss) on derivatives instruments line item in the consolidated statements of income.

 

The Partnership’s share of the joint ventures is accounted for using the equity method. As a result, the Partnership’s share of the joint ventures’ cash, restricted cash, outstanding debt, interest rate swaps and other balance sheet items are reflected net on the line “accumulated losses in joint ventures” on the consolidated balance sheet and are not included in the balance sheet figures disclosed above.

 

On May 13, 2019, the Partnership drew $3.5 million under the $85 million revolving credit facility.

 

On May 15, 2019, the Partnership paid a quarterly cash distribution of $15.0 million, or $0.44 per common and subordinated unit, with respect to the first quarter of 2019.

 

On May 15, 2019, the Partnership paid a cash distribution of $3.4 million, or $0.546875 per Series A preferred unit, for the period commencing on February 15, 2019 to May 14, 2019.

 

On August 12, 2019, the Partnership drew $48.3 million on the revolving credit facility under the $385 million facility. On August 13, 2019, the Partnership repaid $34.0 million on the $85 million revolving credit facility.

 

On August 14, 2019, the Partnership paid a cash distribution of $15.0 million, or $0.44 per common and subordinated unit, with respect to the second quarter of 2019, equivalent to $1.76 per unit on an annual basis.

 

On August 15, 2019, the Partnership paid a cash distribution of $3.4 million, or $0.546875 per Series A preferred unit, for the period commencing on May 15, 2019 to August 14, 2019.

 

 3 

 

 

Outlook

 

As discussed under “Financing and Liquidity” above, there is additional maintenance expense expected during the on-water renewal class survey for the PGN FSRU Lampung during the third quarter of 2019.

 

A subsidiary of the Partnership, as the owner of the Höegh Gallant, has a lease and maintenance agreement with EgyptCo until April 2020. To date, the Partnership has not entered a new contract for the Höegh Gallant from April 2020. Pursuant to an option agreement, the Partnership has the right to cause Höegh LNG to charter the Höegh Gallant from the expiration or termination of the EgyptCo charter until July 2025, at a rate equal to 90% of the rate payable pursuant to the current charter with EgyptCo, plus any incremental taxes or operating expenses as a result of the new charter. Höegh LNG’s ability to make payments to the Partnership with respect to an exercise of the option by the Partnership may be affected by events beyond either of the control of Höegh LNG or the Partnership, including opportunities to obtain new employment for the vessel, prevailing economic, financial and industry conditions. If market or other economic conditions deteriorate, Höegh LNG’s ability to meet its obligations to the Partnership may be impaired. If Höegh LNG is unable to meet its obligations to the Partnership for the option, the Partnership’s financial condition, results of operations and ability to make cash distributions to unitholders could be materially adversely affected.

  

Pursuant to the omnibus agreement that the Partnership entered into with Höegh LNG at the time of the initial public offering, Höegh LNG is obligated to offer to the Partnership any floating storage and regasification unit (“FSRU”) or LNG carrier operating under a charter of five or more years.

 

Höegh LNG is actively pursuing the following projects that are subject to a number of conditions, outside its control, impacting the timing and the ability of such projects to go forward. The Partnership may have the opportunity in the future to acquire the FSRUs listed below, when operating under a charter of five years or more, if one of the following projects is fulfilled:

 

·On December 21, 2018, Höegh LNG announced that it had entered a contract with AGL Shipping Pty Ltd. (“AGL”), a subsidiary of AGL Energy Ltd., to provide an FSRU to service AGL’s proposed import facility in Victoria, Australia. The contract is for a period of 10 years and is subject to AGL’s final investment decision by the board of directors of AGL Energy Ltd. for the project and obtaining necessary regulatory and environmental approvals.

 

  · Höegh LNG has also won exclusivity to provide an FSRU for potential projects for Australian Industrial Energy (“AIE”) at Port Kembla, Australia and for another company in the Asian market. Both projects are dependent on a variety of regulatory approvals or permits as well as final investment decisions.

 

Höegh LNG has two operating FSRUs, the Höegh Giant (HHI Hull No. 2552), which was delivered from the shipyard on April 27, 2017, and the Höegh Esperanza (HHI Hull No. 2865), which was delivered from the shipyard on April 5, 2018. The Höegh Giant is operating on a three-year contract that commenced on February 7, 2018 with Gas Natural SGD, SA (“Gas Natural Fenosa”). The Höegh Esperanza is operating on a three-year contract that commenced on June 7, 2018 with CNOOC Gas & Power Trading and Marketing Ltd. (“CNOOC”) which has an option for a one-year extension. Höegh LNG took delivery of the Höegh Gannet (HHI Hull No. 2909) on December 6, 2018, which serves on a 15 month LNGC contract with Naturgy. Höegh LNG has one additional FSRU, named Höegh Galleon, on order (SHI Hull No. 2220). The Höegh Galleon will operate on an interim LNGC contract with Cheniere Marketing International LLP (“Cheniere”) commencing in September 2019 following its delivery from the shipyard.

 

Pursuant to the terms of the omnibus agreement, the Partnership will have the right to purchase the Höegh Giant, the Höegh Esperanza, the Höegh Gannet and the Höegh Galleon following acceptance by the respective charterer of the related FSRU under a contract of five years or more, subject to reaching an agreement with Höegh LNG regarding the purchase price.

  

There can be no assurance that the Partnership will acquire any vessels from Höegh LNG or of the terms upon which any such acquisition may be made.

 

 4 

 

 

Presentation of Second Quarter 2019 Results

 

A presentation will be held today, Thursday, August 22, 2019, at 8:30 A.M. (EST) to discuss financial results for the second quarter of 2019. The results and presentation material will be available for download at http://www.hoeghlngpartners.com.

 

The presentation will be immediately followed by a Q&A session. Participants will be able to join this presentation using the following details:

 

a. Webcast

 

https://www.webcaster4.com/Webcast/Page/942/31402

 

b. Teleconference

 

International call: +1-412-542-4123
US Toll Free call: +1-855-239-1375
Canada Toll Free call: +1-855-669-9657

 

Participants should ask to be joined into the Höegh LNG Partners LP call.

 

There will be a Q&A session after the presentation. Information on how to ask questions will be given at the beginning of the Q&A session.

 

For those unable to participate in the conference call, a replay will be available from one hour after the end of the conference call until August 29, 2019.

 

The replay dial-in numbers are as follows:

 

International call: +1-412-317-0088
US Toll Free call: +1-877-344-7529
Canada Toll Free call: +1-855-669-9658
Replay passcode: 10134367

 

Financial Results on Form 6-K

 

The Partnership has filed a Form 6-K with the SEC with detailed information on the Partnership’s results of operations for the three and six months ended June 30, 2019, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and unaudited condensed interim consolidated financial statements. The Form 6-K can be viewed on the SEC’s website: http://www.sec.gov and at HMLP’s website: http://www.hoeghlngpartners.com

 

 5 

 

 

FORWARD-LOOKING STATEMENTS

 

This press release contains certain forward-looking statements concerning future events and the Partnership’s operations, performance and financial condition. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain the words “believe,” “anticipate,” “expect,” “estimate,” “future,” “project,” “will be,” “will continue,” “will likely result,” “plan,” “intend” or words or phrases of similar meanings. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the Partnership’s control. Actual results may differ materially from those expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially include, but are not limited to:

 

·market conditions and trends for FSRUs and LNG carriers, including hire rates, vessel valuations, technological advancements, market preferences and factors affecting supply and demand of LNG, LNG carriers, and FSRUs;

 

  · the Partnership’s distribution policy and ability to make cash distributions on the Partnership’s units or any increases in the quarterly distributions on the Partnership’s common units;

 

  · restrictions in the Partnership’s debt agreements and pursuant to local laws on the Partnership’s joint ventures’ and subsidiaries’ ability to make distributions;

 

  · the Partnership’s ability to settle or resolve the boil-off claim for the joint ventures, including the estimated amount thereof;

 

  · the ability of Höegh LNG to satisfy its indemnification obligations to the Partnership, including in relation to the boil-off claim;

 

  · the Partnership’s ability to compete successfully for future chartering opportunities;

 

  · demand in the FSRU sector or the LNG shipping sector; including demand for the Partnership’s vessels;

 

  · the Partnership’s ability to purchase additional vessels from Höegh LNG in the future;

 

  · the Partnership’s ability to integrate and realize the anticipated benefits from acquisitions;

 

  · the Partnership’s anticipated growth strategies; including the acquisition of vessels;

 

  · the Partnership’s anticipated receipt of dividends and repayment of indebtedness from subsidiaries and joint ventures;

 

  · effects of volatility in global prices for crude oil and natural gas;

 

  · the effect of the worldwide economic environment;

 

  · turmoil in the global financial markets;

 

  · fluctuations in currencies and interest rates;

 

  · general market conditions, including fluctuations in hire rates and vessel values;

 

  · changes in the Partnership’s operating expenses, including drydocking, on-water class surveys, insurance costs and bunker costs;

 

  · the Partnership’s ability to comply with financing agreements and the expected effect of restrictions and covenants in such agreements;

 

  · the financial condition, liquidity and creditworthiness of the Partnership’s existing or future customers and their ability to satisfy their obligations under the Partnership’s contracts;

 

  · the Partnership’s ability to replace existing borrowings, make additional borrowings and to access public equity and debt capital markets;

 

  · planned capital expenditures and availability of capital resources to fund capital expenditures;

  

  · the exercise of purchase options by the Partnership’s customers;

  

 6 

 

 

  · the Partnership’s ability to perform under its contracts and maintain long-term relationships with its customers;

 

  · the Partnership’s ability to leverage Höegh LNG’s relationships and reputation in the shipping industry;

 

  · the Partnership’s continued ability to enter into long-term, fixed-rate charters and the hire rate thereof;

 

  · the operating performance of the Partnership’s vessels and any related claims by Total S.A. or other customers;

 

  · the Partnership’s ability to maximize the use of its vessels, including the redeployment or disposition of vessels no longer under long-term charters;

 

  · the Partnership’s ability to compete successfully for future chartering and newbuilding opportunities;

 

  · timely acceptance of the Partnership’s vessels by their charterers;

 

  · termination dates and extensions of charters;

 

  · the cost of, and the Partnership’s ability to comply with, governmental regulations and maritime self-regulatory organization standards, as well as standard regulations imposed by its charterers applicable to its business;

 

  · economic substance laws and regulations adopted or considered by various jurisdictions of formation or incorporation of the Partnership and certain of its subsidiaries;

 

  · availability of skilled labor, vessel crews and management;

 

  · the ability of Höegh LNG to meet its financial obligations to the Partnership, including its indemnity, guarantee and option obligations;

 

  · the number of offhire days and drydocking requirements, including the Partnership’s ability to complete scheduled drydocking on time and within budget;

 

  · the Partnership’s incremental general and administrative expenses as a publicly traded limited partnership and the Partnership’s fees and expenses payable under the Partnership’s ship management agreements, the technical information and services agreement and the administrative services agreements;

 

  · the anticipated taxation of the Partnership, its subsidiaries and affiliates and distributions to its unitholders;

 

  · estimated future maintenance and replacement capital expenditures;

 

  · the Partnership’s ability to retain key employees;

 

  · customers’ increasing emphasis on environmental and safety concerns;

 

  · potential liability from any pending or future litigation;

 

  · risks inherent in the operation of the Partnership’s vessels including potential disruption due to accidents, political events, piracy or acts by terrorists;

 

  · future sales of the Partnership’s common units and Series A preferred units in the public market;

 

  · the Partnership’s business strategy and other plans and objectives for future operations;

 

  · the Partnership’s ability to maintain effective internal control over financial reporting and effective disclosure controls and procedures; and

 

  · other factors listed from time to time in the reports and other documents that the Partnership files with the SEC, including the Partnership’s Annual Report on Form 20-F for the year ended December 31, 2018 and subsequent quarterly reports on Form 6-K.

 

 7 

 

 

All forward-looking statements included in this press release are made only as of the date of this press release. New factors emerge from time to time, and it is not possible for the Partnership to predict all of these factors. Further, the Partnership cannot assess the impact of each such factor on its business or the extent to which any factor, or combination of factors, may cause actual results to be materially different from those contained in any forward-looking statement. The Partnership does not intend to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

 

 8 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED CONDENSED INTERIM CONSOLIDATED

STATEMENTS OF INCOME

(in thousands of U.S. dollars, except per unit amounts)

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2019   2018   2019   2018 
REVENUES                    
Time charter revenues  $33,777   $35,510   $69,852   $70,395 
Other revenue       1,100    64    1,100 
Total revenues   33,777    36,610    69,916    71,495 
OPERATING EXPENSES                    
Vessel operating expenses   (9,064)   (5,462)   (14,957)   (11,215)
Administrative expenses   (2,272)   (2,101)   (4,848)   (4,888)
Depreciation and amortization   (5,589)   (5,268)   (10,912)   (10,536)
Total operating expenses   (16,925)   (12,831)   (30,717)   (26,639)
Equity in earnings (losses) of joint ventures   (1,575)   5,111    (1,223)   14,481 
Operating income (loss)   15,277    28,890    37,976    59,337 
FINANCIAL INCOME (EXPENSE), NET                    
Interest income   297    174    496    361 
Interest expense   (7,148)   (6,918)   (13,984)   (13,782)
Gain (loss) on debt extinguishment           1,030     
Gain (loss) on derivative instruments       544        1,175 
Other items, net   (759)   (880)   (1,806)   (1,486)
Total financial income (expense), net   (7,610)   (7,080)   (14,264)   (13,732)
Income (loss) before tax   7,667    21,810    23,712    45,605 
Income tax expense   (1,511)   (1,866)   (3,421)   (3,975)
Net income (loss)  $6,156   $19,944   $20,291   $41,630 
Preferred unitholders’ interest in net income   3,378    3,003    6,742    5,663 
Limited partners’ interest in net income (loss)  $2,778   $16,941   $13,549   $35,967 
                     
Earnings per unit                    
Common unit public (basic and diluted)  $0.07   $0.50   $0.38   $1.07 
Common unit Höegh LNG (basic and diluted)  $0.10   $0.53   $0.44   $1.11 
Subordinated unit (basic and diluted)  $0.10   $0.53   $0.44   $1.11 

 

 9 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED CONDENSED INTERIM CONSOLIDATED

BALANCE SHEETS

(in thousands of U.S. dollars)

 

   As of 
   June 30,   December 31, 
   2019   2018 
ASSETS          
Current assets          
Cash and cash equivalents  $27,137   $26,326 
Restricted cash   8,011    6,003 
Trade receivables   4,485    1,228 
Amounts due from affiliates   2,481    4,328 
Inventory   461    646 
Current portion of net investment in direct financing lease   4,356    4,168 
Derivative instruments       1,199 
Prepaid expenses and other receivables   4,357    2,967 
Total current assets   51,288    46,865 
Long-term assets          
Restricted cash   12,887    13,125 
Vessels, net of accumulated depreciation   650,596    658,311 
Other equipment   419    445 
Intangibles and goodwill   18,939    20,739 
Advances to joint ventures   3,679    3,536 
Net investment in direct financing lease   276,679    278,905 
Long-term deferred tax asset   199    174 
Other long-term assets   936    940 
Total long-term assets   964,334    976,175 
Total assets  $1,015,622   $1,023,040 

 

 10 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED CONDENSED INTERIM CONSOLIDATED

BALANCE SHEETS

(in thousands of U.S. dollars)

  

   As of 
   June 30,   December 31, 
   2019   2018 
LIABILITIES AND EQUITY          
Current liabilities          
Current portion of long-term debt  $44,660   $45,458 
Trade payables   490    529 
Amounts due to owners and affiliates   3,691    2,301 
Value added and withholding tax liability   722    1,175 
Derivative instruments   2,199    259 
Accrued liabilities and other payables   11,952    7,458 
Total current liabilities   63,714    57,180 
Long-term liabilities          
Accumulated losses of joint ventures   4,031    2,808 
Long-term debt   385,085    390,087 
Revolving credit facility due to owners and affiliates   42,792    39,292 
Derivative instruments   13,438    2,438 
Long-term tax liability   1,936    1,725 
Long-term deferred tax liability   10,878    8,974 
Other long-term liabilities   137    99 
Total long-term liabilities   458,297    445,423 
Total liabilities   522,011    502,603 
EQUITY          
8.75% Series A Preferred Units   152,590    151,259 
Common units public   317,626    325,250 
Common units Höegh LNG   5,813    6,844 
Subordinated units   35,970    42,421 
Accumulated other comprehensive income (loss)   (18,388)   (5,337)
Total partners’ capital   493,611    520,437 
Total equity   493,611    520,437 
Total liabilities and equity  $1,015,622   $1,023,040 

 

 11 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED CONDENSED INTERIM CONSOLIDATED

STATEMENTS OF CASH FLOWS

(in thousands of U.S. dollars)

 

   Three months ended
June 30,
 
   2019   2018 
OPERATING ACTIVITIES          
Net income (loss)  $6,156   $19,944 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:          
Depreciation and amortization   5,589    5,268 
Equity in losses (earnings) of joint ventures   1,575    (5,111)
Changes in accrued interest income on advances to joint ventures   (73)   (63)
Amortization of deferred debt issuance cost and fair value of debt assumed   639    176 
Amortization in revenue for above market contract   905    905 
Expenditure for drydocking   (2,862)    
Changes in accrued interest expense   (628)   (982)
Receipts from repayment of principal on direct financing lease   1,030     
Unrealized foreign exchange losses (gains)   52    201 
Unrealized loss (gain) on derivative instruments   24    (544)
Non-cash revenue: tax paid directly by charterer   (220)   (214)
Non-cash income tax expense: tax paid directly by charterer   220    214 
Deferred tax expense and provision for tax uncertainty   910    1,426 
Issuance of units for Board of Directors’ fees   155    160 
Other adjustments   159    114 
Changes in working capital:          
Trade receivables   973    2,089 
Inventory   185    9 
Prepaid expenses and other receivables   1,179    (492)
Trade payables   (130)   (218)
Amounts due to owners and affiliates   1,862    (2,222)
Value added and withholding tax liability   760    961 
Accrued liabilities and other payables   (754)   (974)
Net cash provided by (used in) operating activities   17,706    20,647 
           
INVESTING ACTIVITIES          
Expenditure for vessel and other equipment   (140)    
Receipts from repayment of principal on direct financing lease       943 
Net cash provided by (used in) investing activities  $(140)  $943 

 

 12 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED CONDENSED INTERIM CONSOLIDATED

STATEMENTS OF CASH FLOWS

(in thousands of U.S. dollars)

 

   Three months ended
June 30,
 
   2019   2018 
FINANCING ACTIVITIES          
Proceeds from long-term debt  $   $ 
Proceeds from loans and promissory notes due to owners and affiliates   3,500     
Repayment of long-term debt   (11,165)   (11,364)
Repayment of amounts due to owners and affiliates       (11,500)
Repayment of customer loan for funding of value added liability on import       (1,194)
Net proceeds from issuance of common units   1,029    104 
Net proceeds from issuance of 8.75% Series A Preferred Units   1,316    11,681 
Cash distributions to limited partners and preferred unitholders   (18,407)   (17,737)
Repayment of indemnifications received from Höegh LNG   (64)    
Net cash provided by (used in) financing activities   (23,791)   (30,010)
           
Increase (decrease) in cash, cash equivalents and restricted cash   (6,225)   (8,420)
Effect of exchange rate changes on cash, cash equivalents and restricted cash   (13)   (54)
Cash, cash equivalents and restricted cash, beginning of period   54,273    48,816 
Cash, cash equivalents and restricted cash, end of period  $48,035   $40,342 

 

 13 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED SEGMENT INFORMATION FOR THE QUARTER ENDED JUNE 30, 2019 AND 2018

(in thousands of U.S. dollars)

 

Segment information

 

There are two operating segments. The segment profit measure is Segment EBITDA, which is defined as earnings before interest, taxes, depreciation, amortization and other financial items (gain (loss) on debt extinguishment, gain (loss) on derivative instruments and other items, net). Segment EBITDA is reconciled to operating income and net income in the segment presentation below. The two segments are “Majority held FSRUs” and “Joint venture FSRUs.” In addition, unallocated corporate costs, interest income from advances to joint ventures, and interest expense related to the outstanding balances on the $85 million revolving credit facility and the $385 million facility are included in “Other.”

 

For the three months ended June 30, 2019 and 2018, Majority held FSRUs includes the direct financing lease related to the PGN FSRU Lampung and the operating leases related to the Höegh Gallant and the Höegh Grace.

 

For the three months ended June 30, 2019 and 2018, Joint venture FSRUs includes two 50% owned FSRUs, the Neptune and the Cape Ann, that operate under long term time charters with one charterer.

 

The accounting policies applied to the segments are the same as those applied in the financial statements, except that i) Joint venture FSRUs is presented under the proportional consolidation method for the segment note to the Partnership’s financial statements and in the tables below, and under equity accounting for the consolidated financial statements and ii) internal interest income and interest expense between the Partnership’s subsidiaries that eliminate in consolidation are not included in the segment columns for the other financial income (expense), net line. Under the proportional consolidation method, 50% of the Joint venture FSRUs’ revenues, expenses and assets are reflected in the segment note. Management monitors the results of operations of joint ventures under the proportional consolidation method and not the equity method of accounting.

 

 14 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED SEGMENT INFORMATION FOR THE QUARTER ENDED JUNE 30, 2019

(in thousands of U.S. dollars)

 

   Three months ended June 30, 2019 
       Joint venture                 
   Majority   FSRUs       Total         
   held   (proportional       Segment      Consolidated 
(in thousands of U.S. dollars)  FSRUs   consolidation)   Other   reporting   Eliminations   reporting 
Time charter revenues  $33,777    10,752        44,529    (10,752) (1)  $33,777 
Total revenues   33,777    10,752        44,529         33,777 
Operating expenses   (9,885)   (2,233)   (1,451)   (13,569)   2,233 (1)   (11,336)
Equity in earnings (losses) of joint ventures                   (1,575) (1)   (1,575)
Segment EBITDA   23,892    8,519    (1,451)   30,960           
Depreciation and amortization   (5,589)   (2,452)       (8,041)   2,452 (1)   (5,589)
Operating income (loss)   18,303    6,067    (1,451)   22,919        15,277 
Gain (loss) on derivative instruments       (4,649)       (4,649)   4,649 (1)    
Other financial income (expense), net   (2,689)   (2,993)   (4,921)   (10,603)   2,993 (1)   (7,610)
Income (loss) before tax   15,614    (1,575)   (6,372)   7,667        7,667 
Income tax benefit (expense)   (1,511)           (1,511)       (1,511)
Net income (loss)  $14,103    (1,575)   (6,372)   6,156       $6,156 
Preferred unitholders’ interest in net income                   3,378 (2)   3,378 
Limited partners’ interest in net income (loss)  $14,103    (1,575)   (6,372)   6,156    (3,378) (2)  $2,778 

 

(1) Eliminations reverse each of the income statement line items of the proportional amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs net income (loss) to Equity in earnings (loss) of joint ventures.
   
(2) Allocates the preferred unitholders’ interest in net income to the preferred unitholders.

 

 15 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED SEGMENT INFORMATION FOR THE QUARTER ENDED JUNE 30, 2018

(in thousands of U.S. dollars)

 

   Three months ended June 30, 2018 
       Joint venture                 
   Majority   FSRUs       Total         
   held   (proportional       Segment      Consolidated 
(in thousands of U.S. dollars)  FSRUs   consolidation)   Other   reporting   Eliminations   reporting 
Time charter revenues  $35,510    10,576        46,086    (10,576) (1)  $35,510 
Other revenue   1,100  (3)           1,100     (1)   1,100 
Total revenues   36,610    10,576        47,186         36,610 
Operating expenses   (6,383)   (2,709)   (1,180)   (10,272)   2,709 (1)   (7,563)
Equity in earnings (losses) of joint ventures                   5,111 (1)   5,111 
Segment EBITDA   30,227    7,867    (1,180)   36,914           
Depreciation and amortization   (5,268)   (2,399)       (7,667)   2,399 (1)   (5,268)
Operating income (loss)   24,959    5,468    (1,180)   29,247         28,890 
Gain (loss) on derivative instruments   544    2,967        3,511    (2,967) (1)   544 
Other financial income (expense), net   (6,839)   (3,324)   (785)   (10,948)   3,324 (1)   (7,624)
Income (loss) before tax   18,664    5,111    (1,965)   21,810        21,810 
Income tax expense   (1,845)       (21)   (1,866)       (1,866)
Net income (loss)  $16,819    5,111    (1,986)   19,944       $19,944 
Preferred unitholders’ interest in net income                   3,003 (2)   3,003 
Limited partners’ interest in net income (loss)  $16,819    5,111    (1,986)   19,944    (3,003) (2)  $16,941 

 

(1) Eliminations reverse each of the income statement line items of the proportional amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs net income (loss) to Equity in earnings (loss) of joint ventures.
   
(2) Allocates the preferred unitholders’ interest in net income to the preferred unitholders.
   
(3) Other revenue consists of insurance proceeds received for claims related to repairs under the Mooring warranty. The Partnership was indemnified by Höegh LNG for the cost of the repairs related to the Mooring, subject to repayment to the extent recovered from insurance proceeds. The amount was refunded to Höegh LNG during the third quarter of 2018.

 

 16 

 

 

HÖEGH LNG PARTNERS LP

UNAUDITED SCHEDULE OF FINANCIAL INCOME AND EXPENSE

(In thousands of U.S. dollars)

 

The following table includes the financial income (expense), net for the three months ended June 30, 2019 and 2018.

 

   Three months ended 
   June 30, 
(in thousands of U.S. dollars)  2019   2018 
Interest income  $297   $174 
Interest expense:          
Interest expense   (6,361)   (6,742)
Commitment fees   (148)    
Amortization of debt issuance cost and fair value of debt assumed   (639)   (176)
Total interest expense   (7,148)   (6,918)
Gain (loss) on derivative instruments       544 
Other items, net:          
Unrealized foreign exchange gain (loss)   (30)   (212)
Realized foreign exchange gain (loss)   (6)   14 
Bank charges, fees and other   (85)   (37)
Withholding tax on interest expense and other   (638)   (645)
Total other items, net   (759)   (880)
Total financial income (expense), net  $(7,610)  $(7,080)

 

 17 

 

 

Appendix A: Segment EBITDA

 

Non-GAAP Financial Measures

 

Segment EBITDA. EBITDA is defined as earnings before interest, depreciation and amortization and taxes. Segment EBITDA is defined as earnings before interest, depreciation and amortization, taxes and other financial items. Other financial items consist of gain (loss) on debt extinguishment, gain (loss) on derivative instruments and other items, net (including foreign exchange gains and losses and withholding tax on interest expense). Segment EBITDA is used as a supplemental financial measure by management and external users of financial statements, such as the Partnership’s lenders, to assess its financial and operating performance. The Partnership believes that Segment EBITDA assists its management and investors by increasing the comparability of its performance from period to period and against the performance of other companies in the industry that provide Segment EBITDA information. This increased comparability is achieved by excluding the potentially disparate effects between periods or companies of interest, depreciation and amortization, taxes and other financial items, which items are affected by various and possibly changing financing methods, capital structure and historical cost basis and which items may significantly affect net income between periods. The Partnership believes that including Segment EBITDA as a financial and operating measure benefits investors in (a) selecting between investing in it and other investment alternatives and (b) monitoring its ongoing financial and operational strength in assessing whether to continue to hold common units. Segment EBITDA is a non-GAAP financial measure and should not be considered an alternative to net income, operating income or any other measure of financial performance presented in accordance with U.S. GAAP. Segment EBITDA excludes some, but not all, items that affect net income, and these measures may vary among other companies. Therefore, Segment EBITDA as presented below may not be comparable to similarly titled measures of other companies. The following tables reconcile Segment EBITDA for each of the segments and the Partnership as a whole to net income (loss), the comparable U.S. GAAP financial measure, for the periods presented:

 

   Three months ended June 30, 2019 
       Joint venture                 
   Majority   FSRUs       Total         
   held   (proportional       Segment      Consolidated 
(in thousands of U.S. dollars)  FSRUs   consolidation)   Other   reporting   Eliminations (1)   reporting 
Reconciliation to net income (loss)                              
Net income (loss)  $14,103    (1,575)   (6,372)   6,156        $6,156  (3)
Interest income   (181)   (108)   (116)   (405)   108 (4)   (297)
Interest expense   2,169    3,098    4,979    10,246    (3,098) (4)   7,148 
Depreciation and amortization   5,589    2,452        8,041    (2,452) (5)   5,589 
Other financial items (2)   701    4,652    58    5,411    (4,652) (6)   759 
Income tax (benefit) expense   1,511            1,511         1,511 

Equity in earnings of JVs:

Interest (income) expense, net

                   2,990 (4)   2,990 

Equity in earnings of JVs:

Depreciation and amortization

                   2,452 (5)   2,452 

Equity in earnings of JVs:

Other financial items (2)

                   4,652 (6)   4,652 
Segment EBITDA  $23,892    8,519    (1,451)   30,960        $30,960 

 

 18 

 

 

   Three months ended June 30, 2018 
       Joint venture                 
   Majority   FSRUs       Total         
   held   (proportional       Segment      Consolidated 
(in thousands of U.S. dollars)  FSRUs   consolidation)   Other   reporting   Eliminations (1)   reporting 
Reconciliation to net income (loss)                              
Net income (loss)  $16,819    5,111    (1,986)   19,944        $19,944  (3)
Interest income   (76)   (59)   (98)   (233)   59 (4)   (174)
Interest expense   6,075    3,383    843    10,301    (3,383) (4)   6,918 
Depreciation and amortization   5,268    2,399        7,667    (2,399) (5)   5,268 
Other financial items (2)   296    (2,967)   40    (2,631)   2,967 (6)   336 
Income tax (benefit) expense   1,845        21    1,866         1,866 

Equity in earnings of JVs:

Interest (income) expense, net

                   3,324 (4)   3,324 

Equity in earnings of JVs:

Depreciation and amortization

                   2,399 (5)   2,399 

Equity in earnings of JVs:

Other financial items (2)

                   (2,967) (6)   (2,967)
Segment EBITDA  $30,227    7,867    (1,180)   36,914        $36,914 

 

(1) Eliminations reverse each of the income statement reconciling line items of the proportional amounts for Joint venture FSRUs that are reflected in the consolidated net income for the Partnership’s share of the Joint venture FSRUs net income (loss) on the Equity in earnings (loss) of joint ventures line item in the consolidated income statement.  Separate adjustments from the consolidated net income to Segment EBITDA for the Partnership’s share of the Joint venture FSRUs are included in the reconciliation lines starting with “Equity in earnings of JVs.
   
(2) Other financial items consist of gains and losses on derivative instruments and other items, net including foreign exchange gains or losses and withholding tax on interest expense.
   
(3) There is no adjustment between net income for Total Segment reporting and the Consolidated reporting because the net income under the proportional consolidation and equity method of accounting is the same.
   
(4) Interest income and interest expense for the Joint venture FSRUs is eliminated from the Total Segment reporting to agree to the interest income and interest expense in the Consolidated reporting and reflected as a separate adjustment to the equity accounting on line Equity in earnings of JVs: Interest (income) expense for the Consolidated reporting.
   
(5) Depreciation and amortization for the Joint venture FSRUs is eliminated from the Total Segment reporting to agree to the depreciation and amortization in the Consolidated reporting and reflected as a separate adjustment to the equity accounting on line Equity in earnings of JVs: Depreciation and amortization for the Consolidated reporting.
   
(6) Other financial items for the Joint venture FSRUs are eliminated from the Segment reporting to agree to the Other financial items in the Consolidated reporting and reflected as a separate adjustment to the equity accounting on the line Equity in earnings of JVs: Other financial items for the Consolidated reporting.

 

 19 

 

 

Appendix B: Distributable Cash Flow

 

Distributable cash flow represents Segment EBITDA adjusted for cash collections on principal payments on the direct financing lease, amortization in revenues for above market contracts less non-cash revenue: tax paid directly by charterer, amortization of deferred revenues for the joint ventures, interest income‎, interest expense less amortization of debt issuance cost, amortization and gain on cash flow hedges included in interest expense and proceeds from settlement of derivatives, other items (net), unrealized foreign exchange losses (gains), current income tax benefit (expense), net of uncertain tax position less non-cash income tax: tax paid directly by charterer, and other adjustments such as indemnification paid or to be paid by Höegh LNG for legal expenses related to the boil-off claim, non-budgeted expenses or losses, or prior period indemnifications refunded to, or to be refunded to, Höegh LNG for amounts recovered from insurance or the charterer, distributions on the Series A preferred units and estimated maintenance and replacement capital expenditures. Cash collections on the direct financing lease investment with respect to the PGN FSRU Lampung consist of the difference between the payments under time charter and the revenues recognized as a financing lease (representing the payment of the principal recorded as a receivable). Amortization in revenues for above market contracts consist of the non-cash amortization of the intangible for the above market time charter contract related to the acquisitions of the Höegh Gallant and Höegh Grace. Amortization of deferred revenues for the joint ventures accounted for under the equity method consist of non-cash amortization to revenues of charterer payments for modifications and drydocking to the vessels. Non-cash revenue: tax paid directly by charterer and non-cash income tax: tax paid directly by charterer consists of certain taxes paid by the charterer directly to the Colombian tax authorities on behalf of the Partnership’s subsidiaries which is recorded as a component of time charter revenues and current income tax expenses. Estimated maintenance and replacement capital expenditures, including estimated expenditures for drydocking, represent capital expenditures required to maintain over the long-term the operating capacity of, or the revenue generated by, the Partnership’s capital assets.

 

Distributable cash flow is presented starting with Segment EBITDA taken from the total segment reporting using the proportional consolidation method for the Partnership’s 50% interests in the joint ventures as shown in Appendix A. Therefore, the adjustments to Segment EBITDA include the Partnership’s share of the joint venture’s adjustments. The Partnership believes distributable cash flow is an important liquidity measure used by management and investors in publicly traded partnerships to compare cash generating performance of the Partnership’ cash generating assets from period to period by adjusting for cash and non-cash items that could potentially have a disparate effect between periods, and to compare the cash generating performance for specific periods to the cash distributions (if any) that are expected to be paid to limited partners. The Partnership also believes distributable cash flow benefits investors in comparing its cash generating performance to other companies that account for time charters as operating leases rather than financial leases, or that do not have non-cash amortization of intangibles or deferred revenue. Distributable cash flow is a non-GAAP liquidity measure and should not be considered as an alternative to net cash provided by operating activities, or any other measure of the Partnership’s liquidity or cash flows calculated in accordance with GAAP. Distributable cash flow excludes some, but not all, items that affect net cash provided by operating activities and the measures may vary among companies. For example, distributable cash flow does not reflect changes in working capital balances. Distributable cash flow also includes some items that do not affect net cash provided by operating activities. Therefore, distributable cash flow may not be comparable to similarly titled measures of other companies. Distributable cash flow is not the same measure as available cash or operating surplus, both of which are defined by the Partnership’s partnership agreement. The first table below reconciles distributable cash flow to Segment EBITDA, which is reconciled to net income, the most directly comparable GAAP measure for Segment EBITDA, in Appendix A. Refer to Appendix A for the definition of Segment EBITDA. The second table below reconciles distributable cash flow to net cash provided by operating activities, the most directly comparable GAAP measure for liquidity. 

 

 20 

 

 

(in thousands of U.S. dollars)  Three months ended
June 30, 2019
 
Segment EBITDA  $30,960 
Cash collection/Principal payment on direct financing lease   1,030 
Amortization in revenues for above market contracts   905 
Non-cash revenue: Tax paid directly by charterer   (220)
Equity in earnings of JVs: Amortization of deferred revenue   (634)
Interest income (1)   405 
Interest expense (1)   (10,246)
Amortization of debt issuance cost   681 
Amortization and gain on cash flow hedges included in interest expense   24 
Other items, net (1)   (761)
Unrealized foreign exchange losses (gains)   30 
Current income tax benefit (expense), net of uncertain tax position   (601)
Non-cash income tax: Tax paid directly by charterer   220 
Other adjustments:     
Distributions relating to Series A preferred units (2)   (3,378)
Estimated maintenance and replacement capital expenditures   (5,175)
Distributable cash flow  $13,240 

 

(1)The Partnership’s interest in the joint ventures’ interest income, interest expense and amortization of debt issuance cost is $108, $3,098 and $42, respectively

 

(2)Represents distributions payable on the Series A preferred units related to the three months ended June 30, 2019

 

 21 

 

 

Reconciliation of distributable cash flows to net cash provided by (used in) operating activities

 

(in thousands of U.S. dollars)  Three months ended
June 30, 2019
 
Distributable cash flow  $13,240 
Estimated maintenance and replacement capital expenditures   5,175 
Distributions relating to Series A preferred units (2)   3,378 
Equity in earnings of JVs: Amortization of deferred revenue   634 
Equity in earnings of JVs: Amortization of debt issuance cost   (42)
Equity in earnings of JVs: Depreciation and amortization   (2,452)
Equity in earnings of JVs: Gain (loss) on derivative instruments   (4,649)
Equity in losses (earnings) of joint ventures   1,575 
Expenditure for drydocking   (2,862)
Changes in accrued interest expense and interest income   (701)
Other adjustments   335 
Changes in working capital   4,075 
Net cash provided by (used in) operating activities  $17,706 

 

 22 

 

 

Media contact: Steffen Føreid

Chief Executive Officer and Chief Financial Officer

+47 975 57 406

www.hoeghlngpartners.com

 

 23