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 2022

Commission File Number 001-35466

GasLog Ltd.

(Translation of registrant’s name into English)

c/o GasLog LNG Services Ltd.

69 Akti Miaouli, 18537

Piraeus, Greece

(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  þ    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):

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):


The press release issued by GasLog Ltd. on August 4, 2022, relating to its results for the three month period ended June 30, 2022 and the related financial statements are attached hereto as Exhibits 99.1 and 99.2, respectively.

EXHIBIT LIST

Exhibit

    

Description

 

99.1

Press Release dated August 4, 2022

99.2

Unaudited Condensed Consolidated Financial Statements

101.INS

XBRL Instance Document

101.SCH

XBRL Taxonomy Extension Schema

101.CAL

XBRL Taxonomy Extension Scheme Calculation Linkbase

101.DEF

XBRL Taxonomy Extension Scheme Definition Linkbase

101.LAB

XBRL Taxonomy Extension Scheme Label Linkbase

101.PRE

XBRL Taxonomy Extension Scheme Presentation Linkbase

2


SIGNATURES

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.

Date: August 4, 2022

    

GASLOG LTD.,

by

/s/ Paolo Enoizi

Name:

Paolo Enoizi

Title:

Chief Executive Officer

3


Exhibit 99.1

GasLog Ltd. Reports Financial Results for the Three-Month Period Ended June 30, 2022

Hamilton, Bermuda, August 4, 2022, GasLog Ltd. and its subsidiaries (“GasLog”, “Group” or “Company”) (NYSE: GLOG-PA), an international owner, operator and manager of liquefied natural gas (“LNG”) carriers, today reported its financial results for the quarter ended June 30, 2022.

Recent Developments

Sale of Vessels

In June 2022, GasLog Partners LP (“GasLog Partners” or the “Partnership”) entered into an agreement to sell, subject to customary and other closing conditions, the Methane Shirley Elisabeth, a 145,000 cubic meter (“cbm”) steam turbine propulsion (“Steam”) LNG carrier built in 2007, to an unrelated third party for a gross sale price of approximately $54.0 million, resulting in the reclassification of the vessel as held for sale and the recognition of an impairment loss of $14.7 million as of June 30, 2022. The transaction is expected to be completed in the third quarter of 2022, upon redelivery of the vessel from its current charterer.

In addition, as of June 30, 2022, the Partnership had been pursuing an agreement for the sale and lease-back of another Steam vessel, resulting in the reclassification of that vessel as held for sale and the recognition of an impairment loss of $13.3 million. While no definitive agreement has yet been reached, the agreement is expected to be executed, and the sale expected to be completed, within the next 12 months.

Newbuilding Facility with CMB Financial Leasing Co., Ltd. (“CMBFL”)

On July 6, 2022, the Group entered into four sale and lease-back agreements that provide for the financing of our four LNG carriers on order at Daewoo Shipbuilding and Marine Engineering Co. Ltd. (“Daewoo”) with CMBFL. The Group will sell the aforementioned newbuildings for a total amount of up to $762.6 million, raising 92.5% of the newbuilding contract price in form of pre- and post- delivery financing and will lease the newbuildings back for a period of ten years (under a 20-year profile) from each delivery date. GasLog has the option to repurchase the vessels no earlier than the third anniversary of each delivery date. The interest on the outstanding capital is calculated on a daily compounded Secured Overnight Financing Rate (“SOFR”) plus a margin. On July 15, 2022, the amount of $20.6 million was drawn under these agreements to partially finance installments already paid by the Company to the shipyard. All future installments (including the delivery installment) will be financed by CMBFL. The delivery installment is subject to a fair market value test.

New Charter Agreements

During the second quarter of 2022, GasLog was awarded a one-year time charter agreement by the Hellenic Gas Transmission System Operator (DESFA) S.A. (“DESFA”) for the Methane Lydon Volney, a 145,000 cbm Steam LNG carrier built in 2006. In addition, in April 2022, with respect to the Group’s newbuilding orders, a new time charter party agreement was signed for a period of seven years, commencing upon delivery of the vessel, currently expected to be during the third quarter of 2024, and a new multi-month time charter party agreement was signed for the GasLog Savannah, a 155,000 cbm tri-fuel diesel electric (“TFDE”) LNG carrier built in 2010, currently expected to commence in the third quarter of 2022, both with a multinational oil and gas company.

The Partnership also signed a new multi-month time charter agreement with a major trading house for the GasLog Seattle, a 155,000 cbm TFDE LNG carrier built in 2013. In addition, the Partnership rechartered the Methane Rita Andrea, a 145,000 cbm Steam LNG carrier built in 2006 with an energy major for one year, which will commence after the expiration of the current time charter agreement with a wholly owned subsidiary of Gunvor Group Ltd. (“Gunvor”).

Dividend Declarations

On August 3, 2022, the board of directors declared a quarterly cash dividend of $0.15 per common share, or $14.3 million in the aggregate, payable on August 5, 2022, to shareholders of record as of August 4, 2022.

On August 3, 2022, the board of directors declared a dividend on the Series A Preference Shares of $0.546875 per share, or $2.5 million in the aggregate, payable on October 3, 2022, to holders of record as of September 30, 2022.

Financial Summary

Amounts in thousands of U.S. dollars

For the three months ended

    

June 30, 2021

    

June 30, 2022

Revenues

$

173,010

$

216,096

Profit for the period

$

7,711

$

48,369

Adjusted EBITDA1

$

119,236

$

165,510

Adjusted Profit1

$

26,476

$

62,452

1 Adjusted EBITDA and Adjusted Profit are non-GAAP financial measures and should not be used in isolation or as substitutes for GasLog’s financial results presented in accordance with International Financial Reporting Standards (“IFRS”). For the definitions and reconciliations of these measures to the most directly comparable financial measures calculated and presented in accordance with IFRS, please refer to Exhibit II at the end of this press release.

1


There were 3,175 available days for the quarter ended June 30, 2022, as compared to 2,864 available days for the quarter ended June 30, 2021. Available days represent total calendar days in the period after deducting off-hire days where vessels are undergoing dry-dockings and unavailable days (for example, days before and after a dry-docking where the vessel has limited practical ability for chartering opportunities). The increase in available days was mainly driven by the deliveries of the GasLog wholly owned vessels, the GasLog Wellington and the GasLog Winchester on June 15, 2021 and August 24, 2021, respectively and the decrease in off-hire days for scheduled dry-dockings (154 dry-docking off-hire days in the three-month period ended June 30, 2021 compared to nil dry-docking off-hire days in the three-month period ended June 30, 2022).

Revenues were $216.1 million for the quarter ended June 30, 2022 ($173.0 million for the quarter ended June 30, 2021). The increase in revenues is mainly attributable to our vessels operating in the spot market in the second quarter of 2022, in line with the improvement of the LNG shipping spot and term market. There was also an increase from the aforementioned deliveries of the GasLog wholly-owned vessels, combined with less 154 off-hire days due to the scheduled dry-dockings of four of our vessels in the second quarter of 2021 (compared to nil in the same period in 2022).

Profit for the period was $48.4 million for the quarter ended June 30, 2022 ($7.7 million for the quarter ended June 30, 2021). The increase in profit is mainly attributable to the increase in revenues, as discussed above and the decrease in general and administrative expenses (mainly affected by the decrease in legal costs and the net decrease in amortization of share-based and cash compensation associated with the take-private transaction with BlackRock’s Global Energy & Power Infrastructure team (the “Transaction”), the favorable movement of the Euro (“EUR”)/U.S. Dollar (“USD”) exchange rate and reduced employee costs), partially offset by the impairment loss recognized and the increased depreciation due to the increased fleet from the newbuilding deliveries and sale and lease-back transactions. The increase in profit was further impacted by an increase in gain on derivatives, mainly due to the increase in the mark-to-market valuation of derivatives held for trading which were carried at fair value through profit or loss and the decrease in financing fees associated with the amendment of the credit facilities as a result of the costs relating to the Transaction (such costs, the “Transaction Costs”).

Adjusted EBITDA was $165.5 million for the quarter ended June 30, 2022 ($119.2 million for the quarter ended June 30, 2021). The increase in Adjusted EBITDA is mainly attributable to the increase in revenues of $43.1 million, as discussed above and the decrease of $3.7 million in voyage expenses mainly due to the increased utilization of the Group’s vessels, partially offset by an increase of $1.7 million in vessel operating and supervision costs. The increase in vessel operating and supervision costs is mainly due to the increased fleet from the newbuilding deliveries, the increase in crew costs following our enhanced COVID-19 protocols, including crew extension bonuses to support our seafarers, travelling and extended quarantine days for seafarers prior to embarkation and to the in-house management of the Solaris (after her redelivery into our managed fleet on April 6, 2022), partially offset by the favorable movement of the EUR/USD exchange rate in the three-month period ended June 30, 2022 as compared to the same period ended June 30, 2021.

Adjusted Profit was $62.5 million for the quarter ended June 30, 2022 ($26.5 million for the quarter ended June 30, 2021). The increase in Adjusted Profit is mainly attributable to the increase in Adjusted EBITDA as discussed above partially offset by the increase in depreciation as discussed above.

As of June 30, 2022, GasLog had $271.8 million of cash and cash equivalents. An amount of $10.0 million of time deposits with an original duration greater than three months was classified under short-term cash deposits.

As of June 30, 2022, GasLog had an aggregate of $3.4 billion of indebtedness outstanding under its credit facilities and bond agreements, of which $291.9 million is repayable within one year. Current bank borrowings include an amount of $69.1 million with respect to the associated debt of two Steam vessels classified as held for sale as of June 30, 2022. Furthermore, as of June 30, 2022, we also had an aggregate of $342.3 million of lease liabilities mainly related to the sale and leaseback of the Methane Julia Louise, the GasLog Shanghai, the GasLog Salem and the GasLog Skagen, of which $41.8 million is payable within one year.

As of June 30, 2022, GasLog’s current assets totaled $450.7 million, while current liabilities totaled $511.8 million, resulting in a negative working capital position of $61.1 million. Current liabilities include $72.9 million of unearned revenue in relation to hires received in advance of June 30, 2022 (which represents a non-cash liability that will be recognized as revenue in July 2022 as the services are rendered).

Management monitors the Company’s liquidity position throughout the year to ensure that it has access to sufficient funds to meet its forecast cash requirements, including newbuilding and debt service commitments, and to monitor compliance with the financial covenants within its loan and bond facilities. We anticipate that our primary sources of funds for at least twelve months from the date of this report will be available cash, cash from operations, existing and future borrowings and future sale and lease-back transactions. We believe that these anticipated sources of funds will be sufficient to meet our liquidity needs and to comply with our financial covenants for at least twelve months from the date of this report and therefore it is appropriate to prepare the financial statements on a going concern basis.

GasLog Partners Preference Unit Repurchase Programme

In the quarter ended June 30, 2022, under the GasLog Partners’ preference unit repurchase programme (the “Repurchase Programme”) established in March 2021, GasLog Partners repurchased and cancelled 72,762 8.625% Series A Cumulative Redeemable Perpetual Fixed to Floating Rate Preference Units (the “Series A Preference Units”), 140,201 8.200% Series B Cumulative Redeemable Perpetual Fixed to Floating Rate Preference Units (the “Series B Preference Units”) and 132,715 8.500% Series C Cumulative Redeemable Perpetual Fixed to Floating Rate Preference Units (the “Series C Preference Units”), for an aggregate amount of $8.7 million, including commissions.

Since the inception of the Repurchase Programme in March 2021, and up to June 30, 2022, GasLog Partners has repurchased and cancelled 80,600 Series A Preference Units, 777,220 Series B Preference Units and 615,599 Series C Preference Units, for an aggregate amount of $37.1 million, including commissions.

2


Fleet Update

Owned Fleet

As of August 4, 2022, our wholly owned fleet consisted of the following vessels:

    

    

Cargo

    

Charterer (for 

    

    

    

Year

Capacity 

contracts of more 

Charter 

Optional 

Vessel Name

 Built

(cbm)

than six months)

Propulsion

Expiration(1)

Period(2)

1

    

GasLog Chelsea (3)

 

2010

 

153,600

 

Spot Market

 

TFDE

 

 

2

 

GasLog Singapore (4)

 

2010

 

155,000

 

Singapore LNG Corporation

 

TFDE

 

March 2023

 

3

 

Methane Lydon Volney

 

2006

 

145,000

 

DESFA (5)

 

Steam

 

June 2023

 

2023 (5)

4

GasLog Savannah

2010

155,000

Spot Market

TFDE

Multinational Oil and
Gas Company (6)

July 2024

2025 (6)

5

 

GasLog Saratoga

 

2014

 

155,000

 

Mitsui (7)

 

TFDE

 

September 2024

 

6

 

GasLog Genoa

 

2018

 

174,000

 

Shell (8)

 

Dual-fuel medium speed
propulsion (“X-DF”)

 

March 2027

 

2030-2033 (8)

7

 

GasLog Windsor

 

2020

 

180,000

 

Centrica (9)

 

X-DF

 

April 2027

 

2029-2033 (9)

8

 

GasLog Westminster

 

2020

 

180,000

 

Centrica

 

X-DF

 

July 2027

 

2029-2033 (9)

9

 

GasLog Georgetown

 

2020

 

174,000

 

Cheniere (10)

 

X-DF

 

November 2027

 

2030-2034 (10)

10

 

GasLog Galveston

 

2021

 

174,000

 

Cheniere

 

X-DF

 

January 2028

 

2031-2035 (10)

11

 

GasLog Wellington

 

2021

 

180,000

 

Cheniere

 

X-DF

 

June 2028

 

2031-2035 (10)

12

 

GasLog Winchester

 

2021

 

180,000

 

Cheniere

 

X-DF

 

August 2028

 

2031-2035 (10)

13

 

GasLog Gladstone

 

2019

 

174,000

 

Shell

 

X-DF

 

January 2029

 

2032-2035 (8)

14

 

GasLog Warsaw

 

2019

 

180,000

 

Endesa (11)

 

X-DF

 

May 2029

 

2035-2041 (11)

15

 

GasLog Wales

 

2020

 

180,000

 

Jera (12)

 

X-DF

 

March 2032

 

2035-2038 (12)

As of August 4, 2022, the Partnership’s owned fleet consisted of the following vessels:

    

    

Cargo 

    

Charterer (for 

    

    

    

    

Year

Capacity

contracts of more 

Charter

Optional 

Vessel Name

Built

 (cbm)

than six months)

Propulsion

 Expiration(1)

Period(2)

1

 

Solaris

 

2014

 

155,000

 

Spot Market

 

TFDE

 

 

2

 

Methane Heather Sally

 

2007

 

145,000

 

Spot Market

 

Steam

 

 

3

 

Methane Shirley Elisabeth (13)

 

2007

 

145,000

 

JOVO (14)

 

Steam

 

August 2022

 

4

 

GasLog Santiago

 

2013

 

155,000

 

Trafigura (15)

 

TFDE

 

December 2022

 

2023–2028 (15)

5

 

Methane Jane Elizabeth

 

2006

 

145,000

 

Cheniere

 

Steam

 

March 2023

 

2024-2025 (10)

6

 

GasLog Seattle

 

2013

 

155,000

 

Major Trading House

 

TFDE

 

March 2023

 

7

 

GasLog Sydney

 

2013

 

155,000

 

Naturgy (16)

 

TFDE

 

April 2023

 

8

 

Methane Rita Andrea

 

2006

 

145,000

 

Gunvor (17)

 

Steam

 

October 2022

 

 

Energy Major (18)

 

 

October 2023

9

 

GasLog Geneva

 

2016

 

174,000

 

Shell

 

TFDE

 

September 2023

 

2028-2031 (8)

10

 

Methane Alison Victoria

 

2007

 

145,000

 

CNTIC VPower (19)

 

Steam

 

October 2023

 

2024-2025 (19)

11

 

GasLog Gibraltar

 

2016

 

174,000

 

Shell

 

TFDE

 

October 2023

 

2028-2031 (8)

12

 

Methane Becki Anne

 

2010

 

170,000

 

Shell

 

TFDE

 

March 2024

 

2027-2029 (8)

13

 

GasLog Greece

 

2016

 

174,000

 

Shell

 

TFDE

 

March 2026

 

2031 (8)

14

 

GasLog Glasgow

 

2016

 

174,000

 

Shell

 

TFDE

 

June 2026

 

2031 (8)

Bareboat Vessels

As of August 4, 2022, our bareboat fleet consisted of the following vessels:

    

    

Cargo 

    

Charterer (for 

    

    

    

    

Year

Capacity 

contracts of more 

Charter 

Optional 

Vessel Name

 Built

(cbm)

than six months)

Propulsion

Expiration(1)

Period(2)

1

 

GasLog Skagen (20)

    

2013

 

155,000

 

Chevron (21)

 

TFDE

 

September 2022

 

2

 

GasLog Salem (20)

 

2015

 

155,000

 

Gunvor

 

TFDE

 

March 2023

 

3

 

GasLog Hong Kong (20)

 

2018

 

174,000

 

TotalEnergies (22)

 

X-DF

 

December 2025

 

2028 (22)

4

 

Methane Julia Louise (20)

 

2010

 

170,000

 

Shell

 

TFDE

 

March 2026

 

2029-2031 (8)

5

 

GasLog Houston (20)

 

2018

 

174,000

 

Shell

 

X-DF

 

May 2028

 

2031-2034 (8)

3


As of August 4, 2022, the Partnership’s bareboat fleet consisted of the following vessel:

    

    

Cargo

    

Charterer (for

    

    

Year

Capacity

contracts of more

Charter

    

Optional

Vessel Name

Built

(cbm)

than six months)

Propulsion

Expiration(1)

Period(2)

1

    

GasLog Shanghai (20)

 

2013

 

155,000

 

Gunvor

 

TFDE

 

November 2022

 

(1)Indicates the expiration of the initial term.
(2)The period shown reflects the expiration of the minimum optional period and the maximum optional period.
(3)The GasLog Chelsea is scheduled to be converted into a Floating Storage Regasification Unit (“FSRU”) in 2023.
(4)The vessel is chartered to Singapore LNG Corporation. Subject to receipt of firm notice by the end of 2023, the vessel is expected to be delivered to Sinolam LNG Terminal, S.A. (“Sinolam LNG”) no later than twelve months thereafter for use as a floating storage unit (“FSU”) in support of an LNG gas-fired power plant currently being developed near Colon, Panama, by Sinolam Smarter Energy LNG Power Company, a subsidiary of private Chinese investment group Shanghai Gorgeous Development Company. The completion of the power plant was initially scheduled for the second quarter of 2020 but has since been significantly delayed as a result of COVID-19 related impacts to the construction schedule. In the meantime, the vessel has undergone FSU conversion for the Sinolam LNG charter during its scheduled dry-dock in the second quarter of 2021.
(5)The vessel is chartered to DESFA for a period of one year. DESFA has the right to extend the charter by six additional months provided that DESFA gives us advance notice of declaration.
(6)The vessel is expected to begin its time charter with a multinational oil and gas company in the third quarter of 2022. The charterer has the right to extend the charter by one additional period of one year, provided that the charterer gives us advance notice of the declaration.
(7)The vessel is chartered to Mitsui & Co., Ltd. (“Mitsui”).
(8)The vessel is chartered to Shell plc (“Shell”). Shell has the right to extend the charters of (a) the GasLog Genoa, the GasLog Houston and the GasLog Gladstone by two additional periods of three years, (b) the GasLog Geneva and the GasLog Gibraltar by two additional periods of five and three years, respectively, (c) the Methane Becki Anne and the Methane Julia Louise for a period of either three or five years, (d) the GasLog Greece and the GasLog Glasgow for a period of five years, provided that Shell gives us advance notice of the declarations.
(9)The vessels are chartered to Pioneer Shipping Limited, a wholly owned subsidiary of Centrica Plc (“Centrica”). Centrica has the right to extend the charters by three additional periods of two years, provided that Centrica gives us advance notice of declaration.
(10)The vessels are chartered to Cheniere Marketing International LLP, a subsidiary of Cheniere Energy Inc. (“Cheniere”). Cheniere has the right to extend the charters of (a) the GasLog Georgetown, the GasLog Galveston, the GasLog Wellington and the GasLog Winchester by three consecutive periods of three years, two years and two years, respectively and (b) the Methane Jane Elizabeth by two additional periods of one year, provided that Cheniere gives us advance notice of the declarations.
(11)“Endesa” refers to Endesa S.A. Endesa has the right to extend the charter of the GasLog Warsaw by two additional periods of six years, provided that Endesa gives us advance notice of declaration.
(12)“Jera” refers to LNG Marine Transport Limited, the principal LNG shipping entity of Japan’s Jera Co., Inc. Jera has the right to extend the charter by two additional periods of three years, provided that Jera gives us advance notice of declaration.
(13)The Partnership has entered into an agreement and expects to complete the sale of the vessel in the third quarter of 2022.
(14)The vessel is chartered to Singapore Carbon Hydrogen Energy Pte. Ltd., a wholly owned subsidiary of JOVO Group (“JOVO”).
(15)“Trafigura” refers to Trafigura Maritime Logistics PTE Ltd. Trafigura may extend the term of this time charter for a period ranging from one to six years, provided that the charterer gives us advance notice of declaration.
(16)The vessel is chartered to Naturgy Aprovisionamientos S.A. (“Naturgy”).
(17)The vessel is chartered to Clearlake Shipping Pte. Ltd., a subsidiary of Gunvor.
(18)The vessel is expected to begin its time charter with an energy major right after the expiration of its current charter with Gunvor.
(19)The vessel is chartered to CNTIC VPower Energy Ltd. (“CNTIC VPower”), an independent Chinese energy company. CNTIC VPower may extend the term of the related charter by two additional periods of one year, provided that the charterer gives us advance notice of declaration.
(20)Gas-six Ltd., GAS-ten Ltd. and GAS-three Ltd. have sold the GasLog Skagen, the GasLog Salem and the GasLog Shanghai, respectively, to a wholly owned subsidiary of China Development Bank Leasing and leased it back for a period of five years, with no repurchase option or obligation. GAS-twenty five Ltd., GAS-twenty six Ltd. and GAS-twenty four Ltd. have sold the GasLog Hong Kong to Sea 190 Leasing Co. Limited, the Methane Julia Louise to Lepta Shipping Co. Ltd. and the GasLog Houston to Hai Kuo Shipping 2051G Limited, respectively, and leased them back for a period of up to twelve, 17 and eight years, respectively. GAS-twenty five Ltd. and GAS-twenty six Ltd. have the option and GAS-twenty four Ltd. has the option and the obligation to re-purchase the vessels on pre-agreed terms.
(21)The vessel is chartered to Chevron Asia Pacific Shipping Pte. Ltd. (“Chevron”).
(22)The vessel is chartered to TotalEnergies Gas & Power Limited, a wholly owned subsidiary of TotalEnergies SE (“TotalEnergies”). TotalEnergies has the right to extend the charter for a period of three years, provided that TotalEnergies provides us with advance notice of declaration.

4


Under the omnibus agreement entered into with GasLog Partners and certain of its subsidiaries in connection with the Partnership’s initial public offering, as amended, GasLog has agreed, and has caused our controlled affiliates (other than GasLog Partners, its general partner and its subsidiaries) to agree, not to acquire, own, operate or charter any LNG carrier with a cargo capacity greater than 75,000 cbm engaged in oceangoing LNG transportation under a charter for five full years or more without, within 30 calendar days after the consummation of the acquisition or the commencement of the operations or charter of such a vessel, notifying and offering GasLog Partners the opportunity to purchase such a vessel at fair market value.

Future Deliveries

As of August 4, 2022, GasLog has four newbuildings on order at Daewoo:

    

Cargo 

    

    

    

Capacity 

Estimated Charter 

LNG Carrier

    

Expected Delivery

(cbm)

Charterer

Propulsion

Expiration(1)

Hull No. 2532

 

Q3 2024

 

174,000

 

Multinational Oil and Gas Company

 

MEGI

 

2031

Hull No. 2533

 

Q3 2024

 

174,000

 

Mitsui

 

MEGI

 

2033

Hull No. 2534

 

Q3 2025

 

174,000

 

Woodside

 

MEGI

 

2035

Hull No. 2535

 

Q4 2025

 

174,000

 

Woodside

 

MEGI

 

2035


(1)Charter expiration to be determined based upon actual date of delivery.

5


EXHIBIT I - Unaudited Interim Financial Information

Unaudited condensed consolidated statements of financial position

As of December 31, 2021 and June 30, 2022

(Amounts expressed in thousands of U.S. Dollars)

    

December 31, 2021

    

June 30, 2022

Assets

  

  

Non-current assets

 

  

 

  

Goodwill

 

9,511

 

9,511

Investment in associates

 

23,508

 

24,546

Deferred financing costs

 

5,564

 

208

Other non-current assets

 

4,866

 

4,653

Derivative financial instruments, non-current portion

 

1,913

 

5,122

Tangible fixed assets

 

5,002,829

 

4,600,855

Vessels under construction

 

22,939

 

136,782

Right-of-use assets

 

363,035

 

420,789

Total non-current assets

 

5,434,165

 

5,202,466

Current assets

 

  

 

  

Vessels held for sale

 

 

113,435

Trade and other receivables

 

28,595

 

36,843

Dividends receivable and other amounts due from related parties

 

18

 

14

Derivative financial instruments, current portion

 

596

 

4,100

Inventories

 

8,327

 

8,690

Prepayments and other current assets

 

5,798

 

5,878

Short-term cash deposits

 

 

10,000

Cash and cash equivalents

 

282,246

 

271,777

Total current assets

 

325,580

 

450,737

Total assets

 

5,759,745

 

5,653,203

Equity and liabilities

 

  

 

  

Equity

 

  

 

  

Preference shares

 

46

 

46

Share capital

 

954

 

954

Contributed surplus

 

692,536

 

658,888

Reserves

 

15,322

 

15,104

(Accumulated deficit)/Retained earnings

 

(65,117)

 

25,407

Equity attributable to owners of the Group

 

643,741

 

700,399

Non-controlling interests

 

924,630

 

920,058

Total equity

 

1,568,371

 

1,620,457

Current liabilities

 

  

 

  

Trade accounts payable

 

15,892

 

23,642

Ship management creditors

 

119

 

213

Amounts due to related parties

 

27

 

28

Derivative financial instruments, current portion

 

25,518

 

4,494

Other payables and accruals

 

153,501

 

149,785

Borrowings, current portion

 

553,161

 

291,850

Lease liabilities, current portion

 

30,905

 

41,758

Total current liabilities

 

779,123

 

511,770

Non-current liabilities

 

  

 

  

Derivative financial instruments, non-current portion

 

28,694

 

7,635

Borrowings, non-current portion

 

3,105,059

 

3,125,931

Lease liabilities, non-current portion

 

271,945

 

300,535

Other non-current liabilities

 

6,553

 

86,875

Total non-current liabilities

 

3,412,251

 

3,520,976

Total equity and liabilities

 

5,759,745

 

5,653,203

6


Unaudited condensed consolidated statements of profit or loss

For the three and six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

For the three months ended

For the six months ended

    

June 30, 

    

June 30,

    

June 30,

    

June 30, 

 

2021

 

 2022

 

 2021

 

 2022

Revenues

 

173,010

 

216,096

 

378,337

 

429,819

Voyage expenses and commissions

 

(5,681)

 

(1,995)

 

(9,593)

 

(7,327)

Vessel operating and supervision costs

 

(40,688)

 

(42,446)

 

(79,941)

 

(86,083)

Depreciation

 

(48,493)

 

(58,008)

 

(96,183)

 

(112,841)

Impairment loss

 

 

(28,027)

 

 

(56,911)

Loss on disposal of non-current assets

 

 

 

 

(577)

General and administrative expenses

 

(13,498)

 

(6,884)

 

(25,240)

 

(16,902)

Profit from operations

 

64,650

 

78,736

 

167,380

 

149,178

Financial costs

 

(51,216)

 

(39,466)

 

(90,604)

 

(76,835)

Financial income

 

34

 

353

 

86

 

412

(Loss)/gain on derivatives

 

(6,310)

 

8,330

 

13,973

 

45,731

Share of profit of associates

 

553

 

416

 

1,120

 

935

Total other expenses, net

 

(56,939)

 

(30,367)

 

(75,425)

 

(29,757)

Profit for the period

 

7,711

 

48,369

 

91,955

 

119,421

Attributable to:

 

  

 

  

 

  

 

  

Owners of the Group

 

(4,784)

 

45,729

 

53,150

 

90,524

Non-controlling interests

 

12,495

 

2,640

 

38,805

 

28,897

 

7,711

 

48,369

 

91,955

 

119,421

7


Unaudited condensed consolidated statements of cash flows

For the six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

For the six months ended

    

June 30, 2021

    

June 30, 2022

Cash flows from operating activities:

Profit for the period

 

91,955

 

119,421

Adjustments for:

 

  

 

  

Depreciation

 

96,183

 

112,841

Impairment loss

 

 

56,911

Loss on disposal of non-current assets

 

 

577

Share of profit of associates

 

(1,120)

 

(935)

Financial income

 

(86)

 

(412)

Financial costs

 

90,604

 

76,835

Gain on derivatives (excluding realized gain/loss on forward foreign exchange contracts held for trading)

 

(13,918)

 

(47,558)

Share-based compensation

 

3,236

 

463

 

266,854

 

318,143

Movements in working capital

 

2,558

 

(6,583)

Net cash provided by operating activities

 

269,412

 

311,560

Cash flows from investing activities:

 

  

 

  

Payments for tangible fixed assets and vessels under construction

 

(333,461)

 

(117,196)

Proceeds from sale and leaseback, net of commissions

 

 

123,448

Proceeds from FSRU forthcoming sale

 

 

79,526

Other investments

 

 

(103)

Dividends received from associate

 

825

 

Purchase of short-term cash deposits

 

(2,500)

 

(10,000)

Financial income received

 

86

 

222

Net cash (used in)/provided by investing activities

 

(335,050)

 

75,897

Cash flows from financing activities:

 

  

 

  

Proceeds from loans and bonds, net of discount

 

318,913

 

312,638

Loan and bond repayments

 

(266,770)

 

(543,116)

Principal elements of lease payments

 

(5,498)

 

(18,707)

Interest paid

 

(88,407)

 

(73,511)

Loan/bond modification costs related to the Transaction

 

(15,652)

 

Payment of cash collaterals for swaps

 

(4,480)

 

Release of cash collaterals for swaps

 

19,717

 

990

Payment of loan and bond issuance costs

 

(4,708)

 

(1,580)

Loan issuance costs received

 

379

 

Payment of equity raising costs

 

(124)

 

(20)

Proceeds from GasLog Partners’ common unit offerings (net of underwriting discounts and commissions)

 

10,000

 

Dividends paid (common and preference)

 

(32,895)

 

(55,400)

Repurchase of GasLog Partners’ preference units

 

 

(18,740)

Net cash used in financing activities

 

(69,525)

 

(397,446)

Effects of exchange rate changes on cash and cash equivalents

 

(52)

 

(480)

Decrease in cash and cash equivalents

 

(135,215)

 

(10,469)

Cash and cash equivalents, beginning of the period

 

367,269

 

282,246

Cash and cash equivalents, end of the period

 

232,054

 

271,777

8


EXHIBIT II

Non-GAAP Financial Measures:

EBITDA, Adjusted EBITDA and Adjusted Profit

EBITDA is defined as earnings before depreciation, amortization, financial income and costs, gain/loss on derivatives and taxes. Adjusted EBITDA is defined as EBITDA before foreign exchange gains/losses, impairment loss, gain/loss on disposal of non-current assets, restructuring costs and the Transaction Costs. Adjusted Profit represents earnings before write-off and accelerated amortization of unamortized loan fees/bond fees and premium, foreign exchange gains/losses, unrealized foreign exchange losses on cash and bond, impairment loss, swap optimization costs (with respect to cash collateral amendments), gain/loss on disposal of non-current assets, restructuring costs, Transaction Costs and non-cash gain/loss on derivatives that includes (if any) (a) unrealized gain/loss on derivative financial instruments held for trading, (b) recycled loss of cash flow hedges reclassified to profit or loss and (c) ineffective portion of cash flow hedges. EBITDA, Adjusted EBITDA and Adjusted Profit are non-GAAP financial measures that are used as supplemental financial measures by management and external users of financial statements, such as investors, to assess our financial and operating performance. We believe that these non-GAAP financial measures assist our management and investors by increasing the comparability of our performance from period to period. We believe that including EBITDA, Adjusted EBITDA and Adjusted Profit assists our management and investors in (i) understanding and analyzing the results of our operating and business performance, (ii) selecting between investing in us and other investment alternatives and (iii) monitoring our ongoing financial and operational strength in assessing whether to purchase and/or to continue to hold our common shares. This is achieved by excluding the potentially disparate effects between periods of, in the case of EBITDA and Adjusted EBITDA, financial costs, gain/loss on derivatives, taxes, depreciation and amortization; in the case of Adjusted EBITDA, foreign exchange gains/losses, impairment loss, gain/loss on disposal of non-current assets, restructuring costs and Transaction Costs; and in the case of Adjusted Profit, write-off and accelerated amortization of unamortized loan/bond fees and premium, foreign exchange gains/losses, unrealized foreign exchange losses on cash and bond, impairment loss, swap optimization costs (with respect to cash collateral amendments), gain/loss on disposal of non-current assets, restructuring costs, Transaction Costs and non-cash gain/loss on derivatives, which items are affected by various and possibly changing financing methods, financial market conditions, capital structure and historical cost basis, and which items may significantly affect results of operations between periods.

EBITDA, Adjusted EBITDA and Adjusted Profit have limitations as analytical tools and should not be considered as alternatives to, or as substitutes for, or superior to, profit, profit from operations, earnings per share or any other measure of operating performance presented in accordance with IFRS. Some of these limitations include the fact that they do not reflect (i) our cash expenditures or future requirements for capital expenditures or contractual commitments, (ii) changes in, or cash requirements for, our working capital needs and (iii) the cash requirements necessary to service interest or principal payments on our debt. Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements. EBITDA, Adjusted EBITDA and Adjusted Profit are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows and other companies in our industry may calculate these measures differently than we do, limiting their usefulness as a comparative measure.

In evaluating Adjusted EBITDA and Adjusted Profit, you should be aware that in the future we may incur expenses that are the same as, or similar to, some of the adjustments in this presentation. Our presentation of Adjusted EBITDA and Adjusted Profit should not be construed as an inference that our future results will be unaffected by the excluded items. Therefore, the non-GAAP financial measures as presented below may not be comparable to similarly titled measures of other companies in the shipping or other industries.

Reconciliation of Profit to EBITDA and Adjusted EBITDA:

(Amounts expressed in thousands of U.S. Dollars)

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Profit for the period

 

7,711

 

48,369

 

91,955

 

119,421

Depreciation

 

48,493

 

58,008

 

96,183

 

112,841

Financial costs

 

51,216

 

39,466

 

90,604

 

76,835

Financial income

 

(34)

 

(353)

 

(86)

 

(412)

Loss/(gain) on derivatives

 

6,310

 

(8,330)

 

(13,973)

 

(45,731)

EBITDA

 

113,696

 

137,160

 

264,683

 

262,954

Foreign exchange losses/(gains), net

 

206

 

(207)

 

(389)

 

72

Restructuring costs

 

93

 

211

 

144

 

1,689

Transaction Costs

 

5,241

 

319

 

8,958

 

840

Impairment loss

 

 

28,027

 

 

56,911

Loss on disposal of non-current assets

 

 

 

 

577

Adjusted EBITDA

 

119,236

 

165,510

 

273,396

 

323,043

9


Reconciliation of Profit to Adjusted Profit:

(Amounts expressed in thousands of U.S. Dollars)

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Profit for the period

 

7,711

 

48,369

 

91,955

 

119,421

Non-cash gain on derivatives

 

(2,531)

 

(14,442)

 

(31,571)

 

(60,654)

Write-off of unamortized loan fees

 

 

 

3,528

 

1,150

Foreign exchange losses/(gains), net

 

206

 

(207)

 

(389)

 

72

Restructuring costs

 

93

 

211

 

144

 

1,689

Transaction Costs

 

20,893

 

319

 

24,610

 

840

Impairment loss

 

 

28,027

 

 

56,911

Loss on disposal of non-current assets

 

 

 

 

577

Unrealized foreign exchange losses, net on cash

 

104

 

175

 

52

 

480

Adjusted Profit

 

26,476

 

62,452

 

88,329

 

120,486

10


0001534126--12-312022Q2GasLog Ltd.6-K2022-06-30false9538906246000000001534126ifrs-full:NotLaterThanOneYearMember2022-06-300001534126ifrs-full:LaterThanTwoYearsAndNotLaterThanThreeYearsMember2022-06-300001534126ifrs-full:LaterThanThreeYearsAndNotLaterThanFourYearsMember2022-06-300001534126ifrs-full:LaterThanOneYearAndNotLaterThanTwoYearsMember2022-06-300001534126ifrs-full:LaterThanFourYearsAndNotLaterThanFiveYearsMember2022-06-300001534126ifrs-full:LaterThanFiveYearsMember2022-06-300001534126glog:OtherReceivablesMember2022-06-300001534126glog:OtherReceivablesMember2021-12-310001534126glog:ShipManagementCreditorsMember2022-06-300001534126glog:ReimbursementOfExpensesIncurredPlusOfficeLeaseAndOtherOperatingExpensesMember2022-06-300001534126glog:OtherAmountsDueToRelatedPartiesMember2022-06-300001534126glog:ShipManagementCreditorsMember2021-12-310001534126glog:ReimbursementOfExpensesIncurredPlusOfficeLeaseAndOtherOperatingExpensesMember2021-12-310001534126glog:OtherAmountsDueToRelatedPartiesMember2021-12-310001534126ifrs-full:ShipsMember2022-06-300001534126ifrs-full:OtherAssetsMember2022-06-300001534126ifrs-full:LandAndBuildingsMember2022-06-300001534126glog:VesselEquipmentMember2022-06-300001534126ifrs-full:ShipsMember2021-12-310001534126ifrs-full:OtherAssetsMember2021-12-310001534126ifrs-full:LandAndBuildingsMember2021-12-310001534126glog:VesselEquipmentMember2021-12-310001534126glog:VesselManagementServicesMember2022-04-012022-06-300001534126glog:SpotFleetMember2022-04-012022-06-300001534126glog:LongTermFleetMember2022-04-012022-06-300001534126glog:VesselManagementServicesMember2022-01-012022-06-300001534126glog:SpotFleetMember2022-01-012022-06-300001534126glog:LongTermFleetMember2022-01-012022-06-300001534126glog:VesselManagementServicesMember2021-04-012021-06-300001534126glog:SpotFleetMember2021-04-012021-06-300001534126glog:LongTermFleetMember2021-04-012021-06-300001534126glog:VesselManagementServicesMember2021-01-012021-06-300001534126glog:SpotFleetMember2021-01-012021-06-300001534126glog:LongTermFleetMember2021-01-012021-06-300001534126glog:LoanFacilitiesInExistenceAtEndOfPreviousYearMember2022-01-012022-06-300001534126glog:SeniorUnsecuredNotes8.875PercentMaturesIn2022Member2022-01-012022-06-300001534126glog:SubsidiariesExceptForGaslogPartnersAndItsSubsidiariesMember2022-01-012022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ShipsMember2022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:OfficeEquipmentMember2022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ConstructionInProgressMember2022-06-300001534126ifrs-full:GrossCarryingAmountMemberglog:TangibleFixedAssetsMember2022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:ShipsMember2022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:OfficeEquipmentMember2022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:ConstructionInProgressMember2022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberglog:TangibleFixedAssetsMember2022-06-300001534126ifrs-full:ShipsMember2022-06-300001534126ifrs-full:OfficeEquipmentMember2022-06-300001534126ifrs-full:ConstructionInProgressMember2022-06-300001534126glog:TangibleFixedAssetsMember2022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ShipsMember2021-12-310001534126ifrs-full:GrossCarryingAmountMemberifrs-full:OfficeEquipmentMember2021-12-310001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ConstructionInProgressMember2021-12-310001534126ifrs-full:GrossCarryingAmountMemberglog:TangibleFixedAssetsMember2021-12-310001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:ShipsMember2021-12-310001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:OfficeEquipmentMember2021-12-310001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:ConstructionInProgressMember2021-12-310001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberglog:TangibleFixedAssetsMember2021-12-310001534126ifrs-full:ShipsMember2021-12-310001534126ifrs-full:OfficeEquipmentMember2021-12-310001534126ifrs-full:ConstructionInProgressMember2021-12-310001534126glog:TangibleFixedAssetsMember2021-12-310001534126glog:NotesDue7.75PercentDue2029Member2022-01-012022-06-300001534126glog:CmbFinancialLeasingCo.Ltd.CmbflMemberglog:SaleAndLeaseBackTransactionMember2022-07-152022-07-150001534126ifrs-full:IssuedCapitalMember2022-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMembercurrency:EUR2022-06-300001534126ifrs-full:LeaseLiabilitiesMember2022-06-300001534126ifrs-full:DerivativesMember2022-06-300001534126glog:BorrowingMember2022-06-300001534126ifrs-full:LeaseLiabilitiesMember2021-12-310001534126ifrs-full:DerivativesMember2021-12-310001534126glog:BorrowingMember2021-12-310001534126ifrs-full:LeaseLiabilitiesMember2021-06-300001534126ifrs-full:DerivativesMember2021-06-300001534126glog:BorrowingMember2021-06-300001534126ifrs-full:LeaseLiabilitiesMember2020-12-310001534126ifrs-full:DerivativesMember2020-12-310001534126glog:BorrowingMember2020-12-310001534126glog:GaslogChelseaMember2022-06-302022-06-300001534126ifrs-full:TreasurySharesMember2021-01-012021-06-300001534126glog:ProceedsFromBankLoansAndBondsMemberglog:BorrowingMember2022-01-012022-06-300001534126glog:PaymentsForLeaseLiabilityMemberifrs-full:LeaseLiabilitiesMember2022-01-012022-06-300001534126glog:PaymentsForInterestMemberifrs-full:LeaseLiabilitiesMember2022-01-012022-06-300001534126glog:BankLoansAndBondRepaymentsMemberglog:BorrowingMember2022-01-012022-06-300001534126glog:ProceedsFromBankLoansAndBondsMemberglog:BorrowingMember2021-01-012021-06-300001534126glog:PaymentsForLeaseLiabilityMemberifrs-full:LeaseLiabilitiesMember2021-01-012021-06-300001534126glog:PaymentsForInterestMemberifrs-full:LeaseLiabilitiesMember2021-01-012021-06-300001534126glog:BankLoansAndBondRepaymentsMemberglog:BorrowingMember2021-01-012021-06-300001534126glog:GaslogChelseaMember2022-03-312022-03-310001534126ifrs-full:PreferenceSharesMemberifrs-full:IssuedCapitalMember2022-06-300001534126ifrs-full:OrdinarySharesMemberifrs-full:IssuedCapitalMember2022-06-300001534126ifrs-full:SharePremiumMember2022-06-300001534126ifrs-full:RetainedEarningsMember2022-06-300001534126ifrs-full:OtherReservesMember2022-06-300001534126ifrs-full:NoncontrollingInterestsMember2022-06-300001534126ifrs-full:EquityAttributableToOwnersOfParentMember2022-06-300001534126ifrs-full:PreferenceSharesMemberifrs-full:IssuedCapitalMember2021-12-310001534126ifrs-full:OrdinarySharesMemberifrs-full:IssuedCapitalMember2021-12-310001534126ifrs-full:SharePremiumMember2021-12-310001534126ifrs-full:RetainedEarningsMember2021-12-310001534126ifrs-full:OtherReservesMember2021-12-310001534126ifrs-full:NoncontrollingInterestsMember2021-12-310001534126ifrs-full:EquityAttributableToOwnersOfParentMember2021-12-310001534126ifrs-full:PreferenceSharesMemberifrs-full:IssuedCapitalMember2021-06-300001534126ifrs-full:OrdinarySharesMemberifrs-full:IssuedCapitalMember2021-06-300001534126ifrs-full:SharePremiumMember2021-06-300001534126ifrs-full:RetainedEarningsMember2021-06-300001534126ifrs-full:OtherReservesMember2021-06-300001534126ifrs-full:NoncontrollingInterestsMember2021-06-300001534126ifrs-full:EquityAttributableToOwnersOfParentMember2021-06-300001534126ifrs-full:PreferenceSharesMemberifrs-full:IssuedCapitalMember2020-12-310001534126ifrs-full:OrdinarySharesMemberifrs-full:IssuedCapitalMember2020-12-310001534126ifrs-full:TreasurySharesMember2020-12-310001534126ifrs-full:SharePremiumMember2020-12-310001534126ifrs-full:RetainedEarningsMember2020-12-310001534126ifrs-full:OtherReservesMember2020-12-310001534126ifrs-full:NoncontrollingInterestsMember2020-12-310001534126ifrs-full:EquityAttributableToOwnersOfParentMember2020-12-310001534126ifrs-full:PreferenceSharesMember2022-05-102022-05-100001534126ifrs-full:OrdinarySharesMember2022-05-102022-05-100001534126ifrs-full:PreferenceSharesMember2022-03-092022-03-090001534126ifrs-full:OrdinarySharesMember2022-02-232022-02-230001534126ifrs-full:PreferenceSharesMember2022-07-012022-07-010001534126ifrs-full:OrdinarySharesMember2022-05-122022-05-120001534126ifrs-full:PreferenceSharesMember2022-04-012022-04-010001534126ifrs-full:OrdinarySharesMember2022-03-012022-03-010001534126ifrs-full:PreferenceSharesMember2022-08-032022-08-030001534126ifrs-full:OrdinarySharesMember2022-08-032022-08-030001534126glog:GaslogPartnersLpMemberifrs-full:PreferenceSharesMemberifrs-full:NoncontrollingInterestsMember2022-01-012022-06-300001534126glog:GaslogPartnersLpMemberifrs-full:OrdinarySharesMemberifrs-full:NoncontrollingInterestsMember2022-01-012022-06-300001534126ifrs-full:SharePremiumMember2022-01-012022-06-300001534126ifrs-full:SharePremiumMember2021-01-012021-06-300001534126glog:GaslogSkagenMember2022-03-282022-03-280001534126ifrs-full:FinancialLiabilitiesAtFairValueThroughProfitOrLossCategoryMemberifrs-full:InterestRateSwapContractMember2022-06-300001534126ifrs-full:FinancialLiabilitiesAtFairValueThroughProfitOrLossCategoryMemberifrs-full:ForwardContractMember2022-06-300001534126glog:FinancialLiabilitiesAtFairValueDesignatedAndEffectiveAsHedgingInstrumentsMemberifrs-full:CurrencySwapContractMember2022-06-300001534126ifrs-full:FinancialLiabilitiesAtFairValueThroughProfitOrLossCategoryMemberifrs-full:InterestRateSwapContractMember2021-12-310001534126ifrs-full:FinancialLiabilitiesAtFairValueThroughProfitOrLossCategoryMemberifrs-full:ForwardContractMember2021-12-310001534126ifrs-full:FinancialAssetsAtFairValueThroughProfitOrLossCategoryMemberifrs-full:InterestRateSwapContractMember2022-06-300001534126ifrs-full:FinancialAssetsAtFairValueThroughProfitOrLossCategoryMemberifrs-full:ForwardContractMember2022-06-300001534126ifrs-full:FinancialAssetsAtFairValueThroughProfitOrLossCategoryMemberifrs-full:ForwardContractMember2021-12-310001534126glog:FinancialAssetsAtFairValueDesignatedAndEffectiveAsHedgingInstrumentsMemberifrs-full:CurrencySwapContractMember2021-12-310001534126ifrs-full:OtherAssetsMember2022-01-012022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:OfficeEquipmentMember2022-01-012022-06-300001534126glog:MethaneShirleyElisabethMember2022-06-272022-06-270001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberifrs-full:ShipsMember2022-01-012022-06-300001534126ifrs-full:AccumulatedDepreciationAmortisationAndImpairmentMemberglog:TangibleFixedAssetsMember2022-01-012022-06-300001534126glog:SecondVesselMember2022-01-012022-06-300001534126glog:TwoSteamVesselsReclassifiedAsHeldForSaleMember2022-06-300001534126ifrs-full:ConstructionInProgressMemberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Memberifrs-full:NotLaterThanOneYearMember2022-06-300001534126ifrs-full:ConstructionInProgressMemberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Memberifrs-full:LaterThanThreeYearsAndNotLaterThanFiveYearsMember2022-06-300001534126ifrs-full:ConstructionInProgressMemberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Memberifrs-full:LaterThanOneYearAndNotLaterThanThreeYearsMember2022-06-300001534126ifrs-full:ConstructionInProgressMemberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Member2022-06-300001534126ifrs-full:RetainedEarningsMember2022-01-012022-06-300001534126ifrs-full:RetainedEarningsMember2021-01-012021-06-3000015341262020-12-310001534126glog:SeniorUnsecuredNotes8.875PercentMaturesIn2022Member2022-06-300001534126glog:SeniorUnsecuredNotes8.875PercentMaturesIn2022Member2022-03-210001534126glog:NotesDue7.75PercentDue2029Member2022-03-210001534126glog:SeniorUnsecuredBondMaturesIn2024Member2022-06-300001534126glog:NotesDue7.75PercentDue2029Member2022-06-300001534126glog:SeniorUnsecuredNotes8.875PercentMaturesIn2022Member2021-12-310001534126glog:SeniorUnsecuredBondMaturesIn2024Member2021-12-310001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ShipsMember2022-01-012022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:OfficeEquipmentMember2022-01-012022-06-300001534126ifrs-full:GrossCarryingAmountMemberifrs-full:ConstructionInProgressMember2022-01-012022-06-300001534126ifrs-full:GrossCarryingAmountMemberglog:TangibleFixedAssetsMember2022-01-012022-06-300001534126glog:PerformanceStockUnitsMember2021-06-092021-06-0900015341262022-04-012022-04-010001534126glog:GaslogWithCounterpartyHsbcSettlementInJanuaryMarch2023Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInJune2022AndSettlementInFebruary2023Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInJanuaryToMarch2023Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyNordeaBankAbpTradeInMay2022AndSettlementInOctober2022Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyHsbcTradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyGoldmanSachsBankEuropeSeTradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyDnbTradeInJune2022AndSettlementInJulyToDecember2023Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyDnbTradeInApril2022AndSettlementInJanuaryToJune2023Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkTradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkSettlementInOctober2022Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankNvTradeInFebruary2022AndSettlementInNovemberToDecember2022Membercurrency:EUR2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInMay2022AndSettlementInOctober2022Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-01-012022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-01-012022-06-300001534126glog:InterestRateSwapsHeldForTradingMember2022-04-012022-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMember2022-04-012022-06-300001534126glog:InterestRateSwapsHeldForTradingMember2022-01-012022-06-300001534126glog:InterestRateSwapsHeldForTradingMember2021-04-012021-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMember2021-04-012021-06-300001534126glog:InterestRateSwapsHeldForTradingMember2021-01-012021-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMember2021-01-012021-06-300001534126glog:GlobalEnergyPowerInfrastructureTeamMember2021-02-212021-02-210001534126glog:GasSixLtdMember2022-03-282022-03-2800015341262025-04-012025-04-0100015341262024-04-012024-04-0100015341262023-04-012023-04-010001534126glog:GaslogPartnersLpMember2022-01-012022-06-300001534126glog:CmbFinancialLeasingCo.Ltd.CmbflMemberglog:SaleAndLeaseBackTransactionMember2022-07-062022-07-060001534126glog:GasLogLngServicesLtdMemberglog:SamsungMember2022-06-300001534126glog:CmbFinancialLeasingCo.Ltd.CmbflMemberglog:SaleAndLeaseBackTransactionMember2022-07-0600015341262021-06-092021-06-090001534126glog:GasLogLngServicesLtdMemberglog:WartsilaGreeceS.a.Member2017-09-012021-06-300001534126glog:ForwardForeignExchangeContractsHeldForTradingMember2022-01-012022-06-300001534126glog:NotesDue7.75PercentDue2029Member2022-03-212022-03-210001534126glog:HullNo.2535Memberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Member2022-06-302022-06-300001534126glog:HullNo.2534Memberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Member2022-06-302022-06-300001534126glog:HullNo.2533Memberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Member2022-06-302022-06-300001534126glog:HullNo.2532Memberglog:DaewooShipbuildingAndMarineEngineeringC.Ltd.Member2022-06-302022-06-300001534126glog:GaslogChelseaMember2022-02-022022-02-020001534126glog:SpotFleetMemberifrs-full:TopOfRangeMember2022-01-012022-06-300001534126glog:LongTermFleetMemberifrs-full:BottomOfRangeMember2022-01-012022-06-300001534126glog:RetranslationOfBondsInU.s.DollarsMemberglog:BorrowingMember2022-01-012022-06-300001534126glog:EffectivePortionOfChangesInFairValueOfDerivativesDesignatedAsCashFlowHedgingInstrumentsMemberifrs-full:DerivativesMember2022-01-012022-06-300001534126glog:RetranslationOfBondsInU.s.DollarsMemberglog:BorrowingMember2021-01-012021-06-300001534126glog:EffectivePortionOfChangesInFairValueOfDerivativesDesignatedAsCashFlowHedgingInstrumentsMemberifrs-full:DerivativesMember2021-01-012021-06-300001534126glog:UnrealizedLossOnDerivativeFinancialInstrumentsHeldForTradingMemberifrs-full:DerivativesMember2022-01-012022-06-300001534126glog:LeaseChargeMemberifrs-full:LeaseLiabilitiesMember2022-01-012022-06-300001534126glog:IneffectivePortionOfCashFlowHedgesMemberifrs-full:DerivativesMember2022-01-012022-06-300001534126glog:AmortizationOfDeferredLoanAndBondIssuanceCostsAndPremiumMemberglog:BorrowingMember2022-01-012022-06-300001534126glog:AdditionsToLeaseLiabilitiesMemberifrs-full:LeaseLiabilitiesMember2022-01-012022-06-300001534126glog:UnrealizedLossOnDerivativeFinancialInstrumentsHeldForTradingMemberifrs-full:DerivativesMember2021-01-012021-06-300001534126glog:LeaseChargeMemberifrs-full:LeaseLiabilitiesMember2021-01-012021-06-300001534126glog:IneffectivePortionOfCashFlowHedgesMemberifrs-full:DerivativesMember2021-01-012021-06-300001534126glog:AmortizationOfDeferredLoanAndBondIssuanceCostsAndPremiumMemberglog:BorrowingMember2021-01-012021-06-300001534126glog:AdditionsToLeaseLiabilitiesMemberifrs-full:LeaseLiabilitiesMember2021-01-012021-06-300001534126glog:AdditionsInDeferredLoanBondFeesMemberglog:BorrowingMember2022-01-012022-06-300001534126glog:AdditionsInDeferredLoanBondFeesMemberglog:BorrowingMember2021-01-012021-06-300001534126ifrs-full:OtherReservesMember2022-01-012022-06-300001534126ifrs-full:EquityAttributableToOwnersOfParentMember2022-01-012022-06-300001534126ifrs-full:OtherReservesMember2021-01-012021-06-300001534126ifrs-full:EquityAttributableToOwnersOfParentMember2021-01-012021-06-300001534126ifrs-full:NoncontrollingInterestsMember2021-01-012021-06-300001534126glog:GaslogWithCounterpartyHsbcSettlementInJanuaryMarch2023Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInJanuaryToMarch2023Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyNordeaBankAbpTradeInMay2022AndSettlementInOctober2022Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyHsbcTradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyGoldmanSachsBankEuropeSeTradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkTradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankNvTradeInFebruary2022AndSettlementInNovemberToDecember2022Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInJune2022AndSettlementInOctober2022ToFebruary2023Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInApril2022AndSettlementInSeptemberToOctober2022Membercurrency:SGD2022-06-3000015341262021-06-300001534126glog:CrossCurrencySwapsQualifiedAsCashFlowHedgingInstrumentsMember2022-04-012022-06-300001534126glog:CrossCurrencySwapsQualifiedAsCashFlowHedgingInstrumentsMember2022-01-012022-06-300001534126glog:CrossCurrencySwapsQualifiedAsCashFlowHedgingInstrumentsMember2021-04-012021-06-300001534126glog:CrossCurrencySwapsQualifiedAsCashFlowHedgingInstrumentsMember2021-01-012021-06-300001534126glog:GaslogWithCounterpartyHsbcSettlementInJanuaryMarch2023Memberifrs-full:TopOfRangeMembercurrency:EUR2022-06-300001534126glog:GaslogWithCounterpartyHsbcSettlementInJanuaryMarch2023Memberifrs-full:BottomOfRangeMembercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInJanuaryToMarch2023Memberifrs-full:TopOfRangeMembercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInApril2022AndSettlementInJanuaryToMarch2023Memberifrs-full:BottomOfRangeMembercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyNordeaBankAbpTradeInMay2022AndSettlementInOctober2022Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyNordeaBankAbpTradeInMay2022AndSettlementInOctober2022Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyHsbcTradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyHsbcTradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyGoldmanSachsBankEuropeSeTradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyGoldmanSachsBankEuropeSeTradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkTradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkTradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankNvTradeInFebruary2022AndSettlementInNovemberToDecember2022Memberifrs-full:TopOfRangeMembercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankNvTradeInFebruary2022AndSettlementInNovemberToDecember2022Memberifrs-full:BottomOfRangeMembercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInJune2022AndSettlementInOctober2022ToFebruary2023Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:TopOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInApril2022AndSettlementInSeptemberToOctober2022Memberifrs-full:BottomOfRangeMembercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyOcbcTradeInJune2022AndSettlementInFebruary2023Membercurrency:SGD2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyDnbTradeInJune2022AndSettlementInJulyToDecember2023Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyDnbTradeInApril2022AndSettlementInJanuaryToJune2023Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyCitibankEuropePlcUkSettlementInOctober2022Membercurrency:EUR2022-06-300001534126glog:ForwardForeignExchangeContractsInGaslogWithCounterpartyAbnAmroBankN.v.TradeInMay2022AndSettlementInOctober2022Membercurrency:SGD2022-06-300001534126ifrs-full:ForwardContractMember2022-01-012022-06-300001534126ifrs-full:NoncontrollingInterestsMember2022-01-012022-06-3000015341262021-12-3100015341262022-06-300001534126glog:GasLogLngServicesLtdMemberglog:HyundaiGlobalServicesEuropeB.vMember2021-10-012021-10-310001534126glog:GasLogLngServicesLtdMemberglog:SamsungMember2019-03-012019-03-310001534126glog:CmbFinancialLeasingCo.Ltd.CmbflMemberglog:SaleAndLeaseBackTransactionMemberifrs-full:TopOfRangeMember2022-07-062022-07-060001534126glog:GaslogChelseaMemberglog:GastradeS.A.Member2022-02-022022-02-020001534126glog:GasSixLtdMember2022-03-282022-03-280001534126ifrs-full:ShipsMember2022-01-012022-06-300001534126ifrs-full:LandAndBuildingsMember2022-01-012022-06-300001534126glog:VesselEquipmentMember2022-01-012022-06-3000015341262022-04-012022-06-3000015341262021-04-012021-06-3000015341262021-01-012021-06-3000015341262022-01-012022-06-30iso4217:USDxbrli:sharesiso4217:USDiso4217:NOKiso4217:EURiso4217:SGDxbrli:sharesiso4217:USDglog:itemiso4217:USDiso4217:SGDiso4217:USDiso4217:EURglog:contractutr:m3glog:personglog:agreementxbrli:pure

Table of Contents

Exhibit 99.2

GASLOG LTD.

INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Page

Unaudited condensed consolidated statements of financial position as of December 31,2021 and June 30, 2022

F-2

Unaudited condensed consolidated statements of profit or loss for the three and six months ended June 30,2021 and 2022

F-3

Unaudited condensed consolidated statements of comprehensive income or loss for the three and six months ended June 30,2021 and 2022

F-4

Unaudited condensed consolidated statements of changes in equity for the six months ended June 30,2021 and 2022

F-5

Unaudited condensed consolidated statements of cash flows for the six months ended June 30,2021 and 2022

F-6

Notes to the unaudited condensed consolidated financial statements

F-7

F-1

Table of Contents

GasLog Ltd. and its Subsidiaries

Unaudited condensed consolidated statements of financial position

As of December 31, 2021 and June 30, 2022

(Amounts expressed in thousands of U.S. Dollars)

    

    

December 31, 

    

June 30, 

Note

2021

2022

Assets

  

  

Non-current assets

  

  

Goodwill

9,511

9,511

Investment in associates

3

23,508

24,546

Deferred financing costs

5,564

208

Other non-current assets

6

4,866

4,653

Derivative financial instruments, non-current portion

15

1,913

5,122

Tangible fixed assets

4

5,002,829

4,600,855

Vessels under construction

4

22,939

136,782

Right-of-use assets

5

363,035

420,789

Total non-current assets

5,434,165

5,202,466

Current assets

Vessels held for sale

113,435

Trade and other receivables

28,595

36,843

Dividends receivable and other amounts due from related parties

8

18

14

Derivative financial instruments, current portion

15

596

4,100

Inventories

8,327

8,690

Prepayments and other current assets

5,798

5,878

Short-term cash deposits

10,000

Cash and cash equivalents

282,246

271,777

Total current assets

325,580

450,737

Total assets

5,759,745

5,653,203

Equity and liabilities

Equity

Preference shares

13

46

46

Share capital

13

954

954

Contributed surplus

692,536

658,888

Reserves

15,322

15,104

(Accumulated deficit)/Retained earnings

(65,117)

25,407

Equity attributable to owners of the Group

643,741

700,399

Non-controlling interests

924,630

920,058

Total equity

1,568,371

1,620,457

Current liabilities

Trade accounts payable

15,892

23,642

Ship management creditors

8

119

213

Amounts due to related parties

8

27

28

Derivative financial instruments, current portion

15

25,518

4,494

Other payables and accruals

12

153,501

149,785

Borrowings, current portion

7

553,161

291,850

Lease liabilities, current portion

5

30,905

41,758

Total current liabilities

779,123

511,770

Non-current liabilities

Derivative financial instruments, non-current portion

15

28,694

7,635

Borrowings, non-current portion

7

3,105,059

3,125,931

Lease liabilities, non-current portion

5

271,945

300,535

Other non-current liabilities

4

6,553

86,875

Total non-current liabilities

3,412,251

3,520,976

Total equity and liabilities

5,759,745

5,653,203

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-2

Table of Contents

GasLog Ltd. and its Subsidiaries

Unaudited condensed consolidated statements of profit or loss

For the three and six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

For the three months ended

For the six months ended

    

    

June 30, 

    

June 30, 

    

June 30, 

    

June 30, 

Notes

2021

2022

2021

2022

Revenues

9

 

173,010

216,096

 

378,337

 

429,819

Voyage expenses and commissions

 

 

(5,681)

(1,995)

 

(9,593)

 

(7,327)

Vessel operating and supervision costs

 

11

 

(40,688)

(42,446)

 

(79,941)

 

(86,083)

Depreciation

 

4, 5

 

(48,493)

(58,008)

 

(96,183)

 

(112,841)

General and administrative expenses

 

10

 

(13,498)

(6,884)

 

(25,240)

 

(16,902)

Loss on disposal of non-current assets

4

(577)

Impairment loss

4

(28,027)

(56,911)

Profit from operations

 

64,650

78,736

 

167,380

 

149,178

Financial costs

 

16

 

(51,216)

(39,466)

 

(90,604)

 

(76,835)

Financial income

 

 

34

353

 

86

 

412

(Loss)/gain on derivatives

 

16

 

(6,310)

8,330

 

13,973

 

45,731

Share of profit of associates

 

3

 

553

416

 

1,120

 

935

Total other expenses, net

 

(56,939)

(30,367)

 

(75,425)

 

(29,757)

Profit for the period

 

7,711

48,369

 

91,955

 

119,421

Attributable to:

 

 

 

Owners of the Group

 

(4,784)

45,729

 

53,150

 

90,524

Non-controlling interests

 

12,495

2,640

 

38,805

 

28,897

 

7,711

48,369

 

91,955

 

119,421

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-3

Table of Contents

GasLog Ltd. and its Subsidiaries

Unaudited condensed consolidated statements of comprehensive income or loss

For the three and six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

For the three months ended

For the six months ended

    

Notes

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Profit for the period

 

7,711

48,369

 

91,955

 

119,421

Other comprehensive income/(loss):

 

 

 

Items that may be reclassified subsequently to profit or loss:

Effective portion of changes in fair value of cash flow hedges, net of amounts recycled to profit or loss

 

15

 

995

972

 

(103)

 

(686)

Other comprehensive income/(loss) for the period

 

995

972

 

(103)

 

(686)

Total comprehensive income for the period

 

8,706

49,341

 

91,852

 

118,735

Attributable to:

 

Owners of the Group

 

(3,789)

46,701

 

53,047

 

89,838

Non-controlling interests

 

12,495

2,640

 

38,805

 

28,897

8,706

49,341

 

91,852

 

118,735

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-4

Table of Contents

GasLog Ltd. and its Subsidiaries

Unaudited condensed consolidated statements of changes in equity

For the six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

(Accumulated

Share

Preference

deficit)/

Attributable

Non -

capital

shares

Contributed

Treasury

Retained

to owners of

controlling

   

(Note 13)

   

(Note 13)

   

surplus

   

Reserves

   

shares

   

earnings

   

the Group

   

interests

   

Total

Balance as of December 31, 2020

954

46

759,822

18,667

(1,340)

(132,780)

645,369

951,768

1,597,137

Net proceeds from GasLog Partners’ public offerings

9,593

9,593

Dividend declared (common and preference shares)

 

(14,560)

(14,560)

(15,819)

(30,379)

Share-based compensation, net of accrued dividend

3,145

3,145

3,145

Settlement of share-based compensation

(6,534)

1,340

(5,194)

(5,194)

Profit for the period

53,150

53,150

38,805

91,955

Other comprehensive loss for the period

(103)

(103)

(103)

Total comprehensive (loss)/income for the period

(103)

53,150

53,047

38,805

91,852

Balance as of June 30, 2021

954

46

745,262

 

15,175

 

 

(79,630)

 

681,807

984,347

1,666,154

Balance as of December 31, 2021

954

46

692,536

15,322

(65,117)

643,741

924,630

1,568,371

Repurchases of GasLog Partners' preference units

(18,740)

(18,740)

Dividend declared (common and preference shares) (Note 13)

(33,648)

(33,648)

(14,729)

(48,377)

Share-based compensation, net of accrued dividend

468

468

468

Profit for the period

90,524

90,524

28,897

119,421

Other comprehensive loss for the period

(686)

(686)

(686)

Total comprehensive (loss)/income for the period

(686)

90,524

89,838

28,897

118,735

Balance as of June 30, 2022

954

46

658,888

15,104

25,407

700,399

920,058

1,620,457

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-5

Table of Contents

GasLog Ltd. and its Subsidiaries

Unaudited condensed consolidated statements of cash flows

For the six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars)

For the six months ended

    

Note

    

June 30, 2021

    

June 30, 2022

Cash flows from operating activities:

Profit for the period

91,955

119,421

Adjustments for:

Depreciation

4, 5

96,183

112,841

Impairment loss

4

56,911

Loss on disposal of non-current assets

4

577

Share of profit of associates

3

(1,120)

(935)

Financial income

(86)

(412)

Financial costs

90,604

76,835

Gain on derivatives (excluding realized gain/loss on forward foreign exchange contracts held for trading)

16

(13,918)

(47,558)

Share-based compensation

3,236

463

266,854

318,143

Movements in working capital

2,558

(6,583)

Net cash provided by operating activities

269,412

311,560

Cash flows from investing activities:

Payments for tangible fixed assets and vessels under construction

(333,461)

(117,196)

Proceeds from sale and leaseback, net of commissions

123,448

Proceeds from Floating Storage Regasification Unit (“FSRU”) forthcoming sale

79,526

Other investments

(103)

Dividends received from associate

825

Purchase of short-term cash deposits

(2,500)

(10,000)

Financial income received

86

222

Net cash (used in)/provided by investing activities

(335,050)

75,897

Cash flows from financing activities:

Proceeds from loans and bonds, net of discount

 

17

 

318,913

 

312,638

Loan and bond repayments

 

17

 

(266,770)

 

(543,116)

Principal elements of lease payments

(5,498)

(18,707)

Interest paid

(88,407)

(73,511)

Loan/bond modification costs related to the Transaction (as defined in Note 1)

(15,652)

Payment of cash collaterals for swaps

(4,480)

Release of cash collaterals for swaps

19,717

990

Payment of loan and bond issuance costs

17

(4,708)

(1,580)

Loan issuance costs received

 

17

 

379

 

Payment of equity raising costs

 

 

(124)

 

(20)

Proceeds from GasLog Partners’ common unit offerings (net of underwriting discounts and commissions)

10,000

Dividends paid (common and preference)

(32,895)

(55,400)

Repurchase of GasLog Partners’ preference units

 

 

 

(18,740)

Net cash used in financing activities

 

 

(69,525)

 

(397,446)

Effects of exchange rate changes on cash and cash equivalents

 

 

(52)

 

(480)

Decrease in cash and cash equivalents

 

 

(135,215)

 

(10,469)

Cash and cash equivalents, beginning of the period

 

 

367,269

 

282,246

Cash and cash equivalents, end of the period

 

 

232,054

 

271,777

Non-cash investing and financing activities

 

 

 

Capital expenditures included in liabilities at the end of the period

 

 

16,911

 

12,130

Capital expenditures included in liabilities at the end of the period – Right-of-use assets

169

169

Equity raising costs included in liabilities at the end of the period

 

 

283

 

Loan issuance costs included in liabilities at the end of the period

 

17

 

712

 

211

Dividend declared included in liabilities at the end of the period

2,516

Liabilities related to leases at the end of the period

 

 

3

 

Non-cash prepayment of lease payments

 

 

 

26,557

Capitalized imputed interest included in long-term liabilites

1,198

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-6

Table of Contents

GasLog Ltd. and its Subsidiaries

Notes to the unaudited condensed consolidated financial statements

For the six months ended June 30, 2021 and 2022

(Amounts expressed in thousands of U.S. Dollars, except share and per share data)

1. Organization and Operations

GasLog Ltd. (“GasLog”) was incorporated in Bermuda on July 16, 2003. GasLog and its subsidiaries (the “Company” or “Group”) are primarily engaged in the ownership, operation and management of vessels in the liquefied natural gas (“LNG”) market, providing maritime services for the transportation of LNG on a worldwide basis and LNG vessel management services. The Group conducts its operations through its vessel-owning subsidiaries and through its vessel management services subsidiary. The Group’s operations are carried out from offices in Piraeus, London and Singapore. The registered office of GasLog is Clarendon House, 2 Church Street, Hamilton HM 11, Bermuda.

On February 21, 2021, GasLog entered into an agreement and plan of merger (the ‘‘Merger Agreement’’) with BlackRock’s Global Energy & Power Infrastructure Team (collectively, ‘‘GEPIF’’), pursuant to which GEPIF acquired all of the outstanding common shares of GasLog Ltd. that were not held by certain existing shareholders of GasLog Ltd. for a purchase price of $5.80 in cash per share (the ‘‘Transaction’’). On June 4, 2021, the special general meeting of shareholders (the “Special Meeting”) was held, and shareholders approved (i) the previously announced Merger Agreement, (ii) the merger and (iii) the statutory merger agreement contemplated by the Merger Agreement. Trading in GasLog’s common shares on the New York Stock Exchange (“NYSE”) was suspended and the delisting of the common shares from the NYSE became effective on June 21, 2021. GasLog’s 8.75% Series A Cumulative Redeemable Perpetual Preference Shares (“Preference Shares”) remain outstanding and continue to trade in the NYSE under the ticker symbol “GLOG PR A”.

Following the consummation of the Transaction on June 9, 2021, the Company, Blenheim Holdings Ltd., Blenheim Special Investments Holding Ltd. and Olympic LNG Investments Ltd. (collectively, the “Rolling Shareholders”) and GEPIF entered into a shareholders’ agreement with respect to the governance of the Company (the “Shareholders’ Agreement”). Pursuant to the Shareholders’ Agreement, the board of directors of the Company were reduced to five persons, and the Rolling Shareholders that are party to the Shareholders’ Agreement will appoint a majority of the Company’s board of directors in accordance with the terms of the Shareholders’ Agreement. In addition, Peter G. Livanos holds a proxy to vote the shares of the Rolling Shareholders under the terms of the Shareholders’ Agreement and, as a result of holding such proxy, controls more than a majority of the voting stock of the Company and controls the right to appoint a majority of the board of the Company.

As of June 30, 2022, GasLog held a 33.2% ownership interest (including the 2% interest through general partner units) in GasLog Partners LP (“GasLog Partners” or the “Partnership”) and, as a result of its ownership of the general partner and the fact that the general partner elects the majority of the Partnership’s directors in accordance with the Partnership Agreement, GasLog has the ability to control the Partnership’s affairs and policies. Consequently, GasLog Partners is consolidated in the Group’s financial statements.

The accompanying unaudited condensed consolidated financial statements include the financial statements of GasLog and its subsidiaries. All subsidiaries included in the unaudited condensed consolidated financial statements are 100% held (either directly or indirectly) by GasLog, except for GasLog Partners and its subsidiaries. In comparison to the Group’s structure for the year ended December 31, 2021, no new subsidiaries were established or acquired in the six months ended June 30, 2022.

2. Basis of Presentation

These unaudited condensed consolidated financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34 Interim Financial Reporting as issued by the International Accounting Standards Board (“IASB”). Certain information and footnote disclosures required by IFRS for a complete set of annual financial statements have been omitted, and, therefore, these unaudited condensed consolidated financial statements should be read in conjunction with the Group’s annual consolidated financial statements as of and for the year ended December 31, 2021, filed on an Annual Report on Form 20-F with the Securities Exchange Commission on March 9, 2022.

The critical accounting judgments and key sources of estimation uncertainty were disclosed in the Company’s annual consolidated financial statements for the year ended December 31, 2021 and remain unchanged.

The unaudited condensed consolidated financial statements are expressed in U.S. dollars (“USD”), which is the functional currency of all of the subsidiaries in the Group because their vessels operate in international shipping markets in which revenues and expenses are primarily settled in USD, and the Group’s most significant assets and liabilities are paid for and settled in USD.

The financial statements are prepared on the historical cost basis, except for the revaluation of derivative financial instruments. The same accounting policies and methods of computation have been followed in these unaudited condensed consolidated financial statements as were applied in the preparation of the Group’s financial statements for the year ended December 31, 2021.

On August 4, 2022, GasLog’s board of directors authorized the unaudited condensed consolidated financial statements for issuance.

F-7

Table of Contents

As of June 30, 2022, GasLog’s current assets totaled $450,737, while current liabilities totaled $511,770, resulting in a negative working capital position of $61,033. Current liabilities include $72,901 of unearned revenue in relation to hires received in advance of June 30, 2022 (which represents a non-cash liability that will be recognized as revenue in July as the services are rendered).

Management monitors the Company’s liquidity position throughout the year to ensure that it has access to sufficient funds to meet its forecast cash requirements, including newbuilding and debt service commitments, and to monitor compliance with the financial covenants within its loan and bond facilities. Management anticipates that its primary sources of funds for at least twelve months from the date of this report will be available cash, cash from operations, existing and future borrowings and future sale and leaseback transactions. Management believes that these anticipated sources of funds will be sufficient for the Company to meet its liquidity needs and to comply with its financial covenants for at least twelve months from the date of this report and therefore it is appropriate to prepare the financial statements on a going concern basis.

Adoption of new and revised IFRS

(a) Standards and interpretations adopted in the current period

There were no IFRS standards or amendments that became effective in the current period which were relevant to the Group or material with respect to the Group’s financial statements.

(b) Standards and amendments in issue not yet adopted

At the date of authorization of these consolidated financial statements, the following standards and amendments relevant to the Group were in issue but not yet effective:

In January 2020, the IASB issued a narrow-scope amendment to IAS 1 Presentation of Financial Statements, to clarify that liabilities are classified as either current or non-current, depending on the rights that exist at the end of the reporting period. Classification is unaffected by the expectations of the entity or events after the reporting date (for example, the receipt of a waiver or a breach of covenant). The amendment also clarifies what IAS 1 means when it refers to the “settlement” of a liability as the extinguishment of a liability with cash, other economic resources or an entity’s own equity instruments. The amendment will be effective for annual periods beginning on or after January 1, 2024 and should be applied retrospectively in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors. Earlier application is permitted. Management anticipates that this amendment will not have a material impact on the Group’s financial statements.

In February 2021, the IASB amended IAS 1 Presentation of Financial Statements, IFRS Practice Statement 2 and IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors to improve accounting policy disclosures and to help the users of the financial statements to distinguish between changes in accounting estimates and changes in accounting policies. The amendments will be effective for annual periods beginning on or after January 1, 2023. Management anticipates that these amendments will not have a material impact on the Group’s financial statements.

The impact of all other IFRS standards and amendments issued but not yet adopted is not expected to be material with respect to the Group’s financial statements.

3. Investment in Associates

The movements in investment in associates are reported in the following table:

    

June 30, 2022

As of January 1, 2022

 

23,508

Additions

 

103

Share of profit of associates

 

935

As of June 30, 2022

 

24,546

F-8

Table of Contents

4. Tangible Fixed Assets and Vessels Under Construction

The movements in tangible fixed assets and vessels under construction are reported in the following table:

Office property

Total

and other

tangible fixed

Vessels under

    

Vessels

    

tangible assets

    

assets

    

construction

Cost

 

  

 

  

  

  

As of January 1, 2022

 

6,265,547

 

37,219

6,302,766

33,916

Additions

1,406

3,438

4,844

113,843

Disposal

(206,718)

(206,718)

Transfer under Vessels held for sale

(324,034)

(324,034)

Fully amortized fixed assets

 

 

(152)

(152)

As of June 30, 2022

 

5,736,201

 

40,505

5,776,706

147,759

Accumulated depreciation and Impairment loss

As of January 1, 2022

1,293,264

6,673

1,299,937

10,977

Depreciation

 

85,517

 

373

85,890

Disposal

(56,136)

(56,136)

Transfer under Vessels held for sale

(210,599)

(210,599)

Impairment loss

56,911

56,911

Fully amortized fixed assets

(152)

(152)

As of June 30, 2022

 

1,168,957

 

6,894

1,175,851

10,977

Net book value

As of December 31, 2021

 

4,972,283

 

30,546

5,002,829

22,939

As of June 30, 2022

4,567,244

33,611

4,600,855

136,782

Vessels with an aggregate carrying amount of $4,567,244 as of June 30, 2022 (December 31, 2021: $4,972,283) have been pledged as collateral under the terms of the Group’s credit facilities.

On February 2, 2022, GasLog entered into an agreement for the sale of the GasLog Chelsea, a 153,600 cubic meters (“cbm”) tri-fuel diesel electric propulsion (“TFDE”) LNG carrier built in 2010 to Gastrade S.A. (“Gastrade”) for $265,086, payable in installments, following its conversion to an FSRU expected to be completed by the fourth quarter of 2023. The proceeds from the sale of the GasLog Chelsea and specifically the amounts already received as June 30, 2022 and to be received in the future were considered as a significant financing component according to IFRS 15 Revenue from Contracts with Customers and were recognized under Other non-current liabilities. Consequently, the Group assessed the interest to be capitalized over time relating to the transaction, which as of June 30, 2022 was $1,198 and was included in Vessels Under Construction. Following the signing of this agreement, as of March 31, 2022, the vessel was remeasured at the lower of its carrying amount and its recoverable amount (value in use), and a non-cash impairment loss of $19,350 was recorded. On February 3, 2022, GasLog, through its subsidiary GAS-fifteen Ltd., issued a Final Notice to Proceed to Keppel Shipyard Ltd. to convert the GasLog Chelsea, into a FSRU in connection with the Final Investment Decision (“FID”) taken by Gastrade for the construction of a regasification terminal in Alexandroupolis.

On March 28, 2022, GAS-six Ltd. completed the sale and leaseback of the GasLog Skagen with a wholly-owned subsidiary of China Development Bank Leasing (“CDBL”) (Note 5). During the six-month period ended June 30, 2022, the carrying amount of the vessel ($160,116) was initially remeasured at the lower between carrying amount and fair value less costs to sell and a non-cash impairment loss of $9,534 was recorded. Subsequently, upon sale, a loss of $577 arising from the sale and leaseback transaction was recorded in the consolidated statement of profit or loss.

On June 27, 2022, GAS-twenty Ltd., the vessel-owning entity of the Methane Shirley Elisabeth, entered into a Memorandum of Agreement with respect to the sale of its vessel to an unrelated third party, with the transaction expected to be completed in the third quarter of 2022. Also, as of June 30, 2022, GasLog Partners was pursuing an agreement for the sale and lease-back of a second steam turbine propulsion (“Steam”) vessel. All criteria outlined by IFRS 5 Non-current Assets Held for Sale and Discontinued Operations were deemed to have been met as of the reporting date with respect to both vessels. As a result, the carrying amounts of the Methane Shirley Elisabeth ($67,339) and the second vessel ($74,123) were remeasured at the lower between carrying amount and fair value less costs to sell, resulting in the recognition of an impairment loss of $14,664 and $13,363, respectively, and were reclassified as “Vessels held for sale” (within current assets).

As of June 30, 2022, the Company concluded that there were no events or circumstances triggering the existence of potential impairment or reversal of impairment of its remaining vessels.

F-9

Table of Contents

Vessels under construction

As of June 30, 2022, GasLog has the following newbuildings on order at Daewoo Shipbuilding and Marine Engineering Co., Ltd. (“Daewoo”):

Date of

Estimated

Cargo Capacity

LNG Carrier

    

agreement

    

delivery

    

cbm

Hull No. 2532

 

November 2021

 

Q3 2024

 

174,000

Hull No. 2533

 

November 2021

 

Q3 2024

 

174,000

Hull No. 2534

 

November 2021

 

Q3 2025

 

174,000

Hull No. 2535

 

November 2021

 

Q4 2025

 

174,000

Vessels under construction represent scheduled advance payments to the shipyards as well as certain capitalized expenditures.

5. Leases

On March 28, 2022, GasLog’s subsidiary, GAS-six Ltd. completed the sale and leaseback of the GasLog Skagen with a wholly-owned subsidiary of CDBL. CDBL has the right to sell the vessel to third parties. The vessel was sold to CDBL for net proceeds of $123,448. GasLog leased back the vessel under a bareboat charter from CDBL for a period of five years with no repurchase option or obligation. The sale and leaseback meets the definition of a lease under IFRS 16 Leases, resulting in the recognition of a right-of-use asset of $83,969 and a corresponding lease liability of $57,412.

The movements in right-of-use assets are reported in the following table:

Vessels’

Right-of-Use Assets

    

Vessels

    

Equipment

    

Properties

    

Other

    

Total

As of January 1, 2022

 

356,555

 

1,640

 

4,823

 

17

 

363,035

Additions, net

 

83,969

 

718

 

18

 

 

84,705

Depreciation

 

(25,660)

 

(665)

 

(624)

 

(2)

 

(26,951)

As of June 30, 2022

 

414,864

 

1,693

 

4,217

 

15

 

420,789

An analysis of the lease liabilities is as follows:

    

Lease Liabilities

As of January 1, 2022

 

302,850

Additions, net

 

58,147

Interest expense on leases (Note 16)

6,686

Payments

 

(25,390)

As of June 30, 2022

 

342,293

Lease liabilities, current portion

 

41,758

Lease liabilities, non-current portion

 

300,535

Total

 

342,293

6. Other Non-Current Assets

Other non-current assets consist of the following:

    

December 31, 2021

    

June 30, 2022

Various guarantees

603

585

Other long-term assets

4,263

4,068

Total

 

4,866

 

4,653

F-10

Table of Contents

7. Borrowings

An analysis of the borrowings is as follows:

    

December 31, 2021

    

June 30, 2022

Amounts due within one year

 

565,503

 

303,608

Less: unamortized premium

 

144

 

Less: unamortized deferred loan/bond issuance costs

(12,486)

(11,758)

Borrowings, current portion

 

553,161

 

291,850

Amounts due after one year

 

3,152,426

 

3,175,032

Less: unamortized discount

 

 

(2,271)

Less: unamortized deferred loan/bond issuance costs

 

(47,367)

 

(46,830)

Borrowings, non-current portion

 

3,105,059

 

3,125,931

Total

 

3,658,220

 

3,417,781

Loans

The main terms of the Group’s loan facilities in existence as of December 31, 2021, have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 13 “Borrowings”.

On March 28, 2022, the outstanding indebtedness of GAS-six Ltd., in the amount of $102,011 was prepaid pursuant to the sale and leaseback agreement entered into with a wholly-owned subsidiary of CDBL (refer to Note 5). The relevant advances of the loan agreement were cancelled and the respective unamortized loan fees of $1,150 written-off to the consolidated statement of profit or loss.

During the six months ended June 30, 2022, the Group repaid and prepaid $126,105 in accordance with the repayment terms under its loan facilities.

The current portion of borrowings includes an amount of $69,125 (debt less unamortized loan issuance costs) with respect to the two Steam vessels reclassified under “Vessels held for sale” as of June 30, 2022 (Note 4).

The carrying amount of the Group’s credit facilities recognized in the unaudited condensed consolidated financial statements approximates its fair value after adjusting for the unamortized loan/bond issuance costs.

Bonds

The main terms of the Group’s bonds have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 13 “Borrowings”.

On March 21, 2022, GasLog completed the refinancing of the 8.875% Senior Notes due 2022 (the “8.875% Senior Notes”) (the “Refinancing”) in connection with the Note Purchase Agreement (the “Note Purchase Agreement”) entered into on September 24, 2021 between GasLog and certain affiliates of The Carlyle Group and EIG Management Company, LLC and Wilmington Trust (London) Limited, as administrative agent, for an amount of up to $325,000 of 7.75% Notes due 2029 (the “7.75% Notes”).

During the six months ended June 30, 2022, the Group drew down $315,000 from the 7.75% Notes. The Group used the proceeds of the 7.75% Notes to repay the $315,000 of 8.875% Senior Notes at maturity.

The carrying amount under the Norwegian Kroner (‘‘NOK’’) bond maturing in 2024 (the “NOK 2024 Bonds”), net of unamortized financing costs as of June 30, 2022 is $90,112 (carrying amount under the NOK 2024 Bonds as of December 31, 2021: $101,129) while their fair value is $91,158 based on a USD/NOK exchange rate of 0.1011 as of June 30, 2022 (December 31,2021 : $105,990, based on a USD/NOK exchange rate of 0.1135).

As of December 31, 2021, commitment, arrangement, upfront and legal and other fees of $5,564 for obtaining the undrawn amount of the financing are classified under Deferred financing costs in the statement of financial position and were netted off debt on the respective drawdown date (June 30, 2022: nil).

The carrying amount under the 7.75% Notes, net of unamortized financing costs and discount as of June 30, 2022, is $305,869 (carrying amount under the 8.875% Senior Notes, net of unamortized financing costs and premium as of December 31, 2021: $314,738).

The Group was in compliance with its financial covenants as of June 30, 2022.

F-11

Table of Contents

8. Related Party Transactions

The Group had the following balances with related parties which have been included in the unaudited condensed consolidated statements of financial position:

Current Assets

Dividends receivable and other amounts due from related parties

December 31, 

June 30, 

    

2021

    

2022

Other receivables

 

18

 

14

Total

 

18

 

14

Current Liabilities

Amounts due to related parties

December 31, 

June 30, 

    

2021

    

2022

Ship management creditors

 

119

 

213

Amounts due to related parties

 

27

 

28

Ship management creditors’ liability comprises cash collected from Egypt LNG Shipping Ltd. to cover the obligations of its vessel under the Group’s management.

Amounts due to related parties of $28 as of June 30, 2022 (December 31, 2021: $27) are expenses paid by a related party on behalf of the Group for the office lease and other operating expenses.

9. Revenues from Contracts with Customers

The Group has recognized the following amounts relating to revenues:

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Revenues from long-term fleet

115,522

132,337

233,681

265,268

Revenues from spot fleet

57,293

83,521

144,256

164,092

Revenues from vessel management services

 

195

 

238

 

400

 

459

Total

 

173,010

 

216,096

 

378,337

 

429,819

Management allocates vessel revenues to two categories: a) spot fleet and b) long-term fleet, which reflects its commercial strategy. Specifically, the spot fleet category contains all vessels that have contracts with initial duration of up to five years. The long-term fleet category contains all vessels that have charter party agreements with initial duration of more than five years. Both categories, exclude optional periods.

10. General and Administrative Expenses

An analysis of general and administrative expenses is as follows:

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Employee costs

 

4,417

 

2,707

9,199

 

8,433

Share-based compensation

 

2,461

 

203

3,099

 

463

Amortization of long-term employee benefits

434

817

434

1,160

Other expenses

 

6,186

 

3,157

12,508

 

6,846

Total

 

13,498

 

6,884

25,240

 

16,902

F-12

Table of Contents

General and administrative expenses include restructuring costs comprising of termination benefits, accelerated amortization for stock plan and restructuring obligation, of $211 and $1,689 for the three and six months ended June 30, 2022, respectively ($93 and $144 for the three and six months ended June 30, 2021, respectively) pursuant to management’s decision to relocate more of its employees including several members of senior management to the Piraeus, Greece office.

On April 1, 2022, the Company granted $6,000 of cash settled awards to selected employees, in consideration of their key roles in the Company’s operations and their continuing commitment to its success. This grant will be settled 25% on each of the first and second anniversary (April 1 of 2023 and 2024, respectively) and 50% on the third anniversary (April 1, 2025), without performance conditions. It is subject to the employees’ continuing employment with the Company. These obligations are classified as Long-term liabilities and are measured as the present value of expected future payments to be made with any unwind in the discount reflected in the consolidated statement of profit or loss. The expense of the period is included in Amortization of long-term employee benefits in the table above.

GasLog had granted to executives, managers and certain employees of the Group, Restricted Stock Units (‘‘RSUs’’), Stock Appreciation Rights or Stock Options (collectively, the ‘‘SARs’’) and Performance Stock Units (‘‘PSUs’’) in accordance with its 2013 Omnibus Incentive Compensation Plan (the ‘‘Plan’’). The terms of the Plan and the assumptions for the valuation of the RSUs, the SARs and the PSUs have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 22 “Share-Based Compensation”.

Following the consummation of the Transaction, the previously unvested RSUs and PSUs vested; the PSUs vested assuming 100% achievement of performance conditions. In addition, all SARs have been cancelled and replaced by cash consideration. For the three and six months ended June 30, 2022, the accelerated amortization for the stock plan termination amounted to nil ($1,949 for the three and six months ended June 30, 2021).

Other expenses include legal and professional costs relating to the Transaction of $10 and $132 for the three and six months ended June 30, 2022, respectively ($3,084 and $6,801 for the three and six months ended June 30, 2021, respectively).

11. Vessel Operating and Supervision Costs

An analysis of vessel operating and supervision costs is as follows:

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Crew and vessel management employee costs

24,819

27,569

49,661

56,113

Technical maintenance expenses

 

9,573

 

8,417

 

17,749

 

16,596

Other vessel operating expenses

 

6,296

 

6,460

 

12,531

 

13,374

Total

 

40,688

 

42,446

 

79,941

 

86,083

12. Other Payables and Accruals

An analysis of other payables and accruals is as follows:

December 31, 

June 30, 

    

2021

    

2022

Unearned revenue

 

69,768

 

72,901

Accrued off-hire

 

2,461

 

3,231

Accrued purchases

 

10,169

 

6,743

Accrued interest

 

26,186

 

33,790

Other accruals

 

44,917

 

33,120

Total

 

153,501

 

149,785

13. Share Capital and Preference Shares

GasLog’s authorized share capital consists of 500,000,000 shares with a par value of $0.01 per share.

As of June 30, 2022, the share capital consisted of 95,389,062 issued and outstanding common shares, par value $0.01 per share and 4,600,000 preference shares issued and outstanding.

F-13

Table of Contents

Dividend distributions

GasLog’s dividend distributions for the period ended June 30, 2022, are presented in the following table:

Declaration date

    

Type of shares

    

Dividend per share

    

Payment date

    

Amount paid

February 23, 2022

 

Common

$

0.15

March 1, 2022

 

14,308

March 9, 2022

 

Preference

$

0.546875

April 1, 2022

 

2,516

May 10, 2022

 

Common

$

0.15

May 12, 2022

 

14,308

May 10, 2022

 

Preference

$

0.546875

July 1, 2022

 

2,516

Total

 

  

 

  

  

 

33,648

In the period ended June 30, 2022, the board of directors of the Partnership approved and declared cash distributions of $719 and of $14,010 for the common units and preference units, respectively, held by non-controlling interests.

14. Commitments and Contingencies

(a)Commitments relating to the vessels under construction (Note 4) as of June 30, 2022, payable to Daewoo were as follows:

    

June 30, 2022

Period

Not later than one year

 

144,371

Later than one year and not later than three years

 

351,426

Later than three years and not later than five years

 

246,196

Total

 

741,993

(b)Future minimum lease payments receivable in relation to non-cancellable time charter agreements for vessels in operation, including vessels under a lease (Note 5), as of June 30, 2022 are as follows (30 off-hire days are assumed when each vessel will undergo scheduled dry-docking; in addition, early delivery of the vessels by the charterers or any exercise of the charterers’ options to extend the terms of the charters are not accounted for):

    

June 30, 2022

Period

Not later than one year

 

580,030

Later than one year and not later than two years

 

408,284

Later than two years and not later than three years

 

334,206

Later than three years and not later than four years

304,958

Later than four years and not later than five years

227,182

Later than five years

 

267,423

Total

 

2,122,083

Future gross minimum lease payments disclosed in the above table exclude the lease payments of the vessels that are under construction as of June 30, 2022 (Note 4).

(c)In the period commencing September 2017 until June 2021, GasLog LNG Services Ltd. entered into new or renewed maintenance agreements with Wartsila Greece S.A. (“Wartsila”) in respect of twenty-four LNG carriers. The agreements ensure dynamic maintenance planning, technical support, security of spare parts supply, specialist technical personnel and performance monitoring.
(d)In March 2019, GasLog LNG Services entered into an agreement with Samsung in respect of nineteen of GasLog’s vessels. The agreement covers the supply of ballast water management systems on board the vessels by Samsung and associated field, commissioning and engineering services for a firm period of six years. As of June 30, 2022, ballast water management systems had been installed on fourteen out of the nineteen vessels.
(e)In October 2021, GasLog LNG Services entered into long term service agreements with Hyundai Global Service Europe B.V. (“Hyundai”) in respect of six of GasLog’s vessels. The agreement covers the supply of spare parts and/or services to maintain the engines of these vessels for a period of five years.

F-14

Table of Contents

Various claims, suits and complaints, including those involving government regulations, arise in the ordinary course of the shipping business. In addition, losses may arise from disputes with charterers, environmental claims, agents and insurers and from claims with suppliers relating to the operations of the Group’s vessels. Currently, management is not aware of any such claims or contingent liabilities requiring disclosure in the unaudited condensed consolidated financial statements.

15. Derivative Financial Instruments

The fair value of the derivative assets is as follows:

December 31, 

June 30, 

    

2021

    

2022

Derivative assets carried at fair value through profit or loss (FVTPL)

 

Interest rate swaps

8,975

Forward foreign exchange contracts

91

247

Derivative assets designated and effective as hedging instruments carried at fair value

 

 

Cross-currency swaps

 

2,418

Total

 

2,509

 

9,222

Derivative financial instruments, current assets

 

596

 

4,100

Derivative financial instruments, non-current assets

 

1,913

 

5,122

Total

 

2,509

 

9,222

The fair value of the derivative liabilities is as follows:

December 31, 

June 30, 

    

2021

    

2022

Derivative liabilities carried at fair value through profit or loss (FVTPL)

 

 

Interest rate swaps

 

53,192

 

291

Forward foreign exchange contracts

1,020

3,150

Derivative liabilities designated and effective as hedging instruments carried at fair value

Cross-currency swaps

8,688

Total

 

54,212

 

12,129

Derivative financial instruments, current liability

 

25,518

 

4,494

Derivative financial instruments, non-current liability

 

28,694

 

7,635

Total

 

54,212

 

12,129

Interest rate swap agreements

The Group enters into interest rate swap agreements which convert the floating interest rate exposure into a fixed interest rate in order to hedge a portion of the Group’s exposure to fluctuations in prevailing market interest rates. Under the interest rate swaps, the bank counterparty effects quarterly floating-rate payments to the Group for the notional amount based on the London Interbank Offered Rate (“LIBOR”), and the Group effects quarterly payments to the bank on the notional amounts at the respective fixed rates.

Interest rate swaps held for trading

The principal terms of the Group’s interest rate swaps held for trading as of December 31, 2021, have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 26 “Derivative Financial Instruments”. During the six months ended June 30, 2022, the Group did not enter into any new interest rate swaps held for trading.

The Group’s interest rate swaps held for trading were not designated as cash flow hedging instruments. The change in the fair value of the interest rate swaps held for trading for the three and six months ended June 30, 2022 amounted to a net gain of $16,090 and a net gain of $61,876, respectively (for the three and six months ended June 30, 2021: a net gain of $3,718 and a net gain of $32,044, respectively), which was recognized against profit or loss in the period incurred and is included in (Loss)/gain on derivatives. During the three and six months ended June 30, 2022, the net gain of $16,090 and $61,876, respectively derived from changes in the LIBOR curve.

Cross currency swap agreements

The principal terms of the Group’s cross currency swaps’ (“CCS”) designated as cash flow hedging instruments as of December 31, 2021, have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 26 “Derivative Financial Instruments”. During the six months ended June 30, 2022, the Group did not enter any CCS designated as cash flow hedging instruments.

F-15

Table of Contents

For the three and six months ended June 30, 2022, the effective portion of changes in the fair value of CCSs amounting to a loss of $12,557 and a loss of $11,858, respectively, has been recognized in Other comprehensive income/(loss) (for the three and six months ended June 30, 2021: a gain of $1,024 and a loss of $153, respectively). For the three and six months ended June 30, 2022, a loss of $117 and gain of $2, respectively, was recycled to profit or loss representing the realized gain on CCSs in relation to the interest expenses component of the hedge (for the three and six months ended June 30, 2021: a gain of $106 and $157, respectively). Additionally, for the three and six months ended June 30, 2022, a gain of $13,412 and a gain of $11,174, respectively, was recognized in Other comprehensive income/(loss) in relation to the translation of the NOK Bonds in USD as of June 30, 2022 (for the three and six months ended June 30, 2021: a gain of $77 and a gain of $207, respectively).

Forward foreign exchange contracts

The Group uses forward foreign exchange contracts to mitigate foreign exchange transaction exposures in Euros (“EUR”) and Singapore dollars (‘‘SGD’’). Under these forward foreign exchange contracts, the bank counterparty will effect fixed payments in EUR to the Group and the Group will effect fixed payments in USD to the bank counterparty on the respective settlement dates. All forward foreign exchange contracts are considered by management to be part of economic hedge arrangements but have not been formally designated as such.

The principal terms of the forward foreign exchange contracts held for trading as of December 31, 2021, have been disclosed in the annual audited consolidated financial statements for the year ended December 31, 2021. Refer to Note 26 “Derivative Financial Instruments”.

During the six months ended June 30, 2022, the Group entered the following forward foreign exchange contracts which remain unsettled as of June 30, 2022:

Fixed

Total Exchange

Number of

Exchange Rate

Amount

Company

    

Counterparty

    

Trade Date

    

Contracts

    

Settlement Dates

    

(USD/EUR)

    

(in thousands)

GasLog

Citibank Europe PLC UK

February 2022

 

1

October 2022

 

1.1279

3,500

GasLog

HSBC

February 2022

3

January-March 2023

1.1373-1.1403

1,500

GasLog

ABN Amro Bank N.V.

February 2022

2

November-December 2022

1.1327-1.1344

2,000

GasLog

DNB

April 2022

6

January-June 2023

1.1000

6,000

GasLog

OCBC

April 2022

3

January-March 2023

1.1051-1.1098

3,000

GasLog

DNB

June 2022

6

July-December 2023

1.1300

6,000

  

  

 

  

 

Total

22,000

    

    

    

    

    

Fixed

    

Total Exchange

Number of

Exchange Rate

Amount

Company

Counterparty

Trade Date

Contracts

Settlement Dates

(USD/SGD)

(in thousands)

GasLog

 

HSBC

 

April 2022

 

2

 

September-October 2022

 

1.3612-1.3622

 

S$

4,000

GasLog

 

ABN Amro Bank N.V.

 

April 2022

 

2

 

September-October 2022

 

1.3615-1.3624

 

S$

4,000

GasLog

OCBC

April 2022

2

September-October 2022

1.3633-1.3643

S$

8,000

GasLog

Nordea Bank Abp

May 2022

2

October 2022

1.3742-1.3825

S$

3,000

GasLog

ABN Amro Bank N.V.

May 2022

1

October 2022

1.3738

S$

1,000

GasLog

ABN Amro Bank N.V.

June 2022

2

October 2022 - February 2023

1.3845-1.3888

S$

7,500

GasLog

Citibank Europe PLC UK

June 2022

2

October 2022 - February 2023

1.3846-1.3889

S$

4,500

GasLog

Goldman Sachs Bank Europe SE

June 2022

2

October 2022 - February 2023

1.3768-1.3836

S$

3,500

GasLog

OCBC

June 2022

1

February 2023

1.3852

S$

2,500

 

Total

 

S$

38,000

Apart from the abovementioned contracts the Group did not enter any other forward foreign exchange contracts, while 43 contracts expired with staggered maturities from January to June 2022.

The Group’s forward foreign exchange contracts were not designated as cash flow hedging instruments as of June 30, 2022. The change in the fair value of these contracts for the three and six months ended June 30, 2022, amounted to a net loss of $1,668 and a net loss of $1,974, respectively (for the three and six months ended June 30, 2021: a net gain of $331 and a net loss of $587, respectively), which was recognized against profit or loss in the period incurred and is included in (Loss)/gain on derivatives.

F-16

Table of Contents

16. Financial Costs and Loss/(gain) on Derivatives

An analysis of financial costs and loss/(gain) on derivatives is as follows:

For the three months ended

For the six months ended

    

June 30, 2021

    

June 30, 2022

    

June 30, 2021

    

June 30, 2022

Amortization and write-off of deferred loan/bond issuance costs/premium and discount

 

3,603

 

3,526

 

10,717

 

8,337

Interest expense on loans

 

20,592

 

23,469

 

41,364

 

43,232

Interest expense on bonds and realized loss on CCSs

 

8,608

 

8,129

 

17,289

 

16,795

Interest expense on leases

2,412

3,530

4,826

6,686

Other financial costs, net

 

16,001

 

812

 

16,408

 

1,785

Total financial costs

 

51,216

 

39,466

 

90,604

 

76,835

Unrealized gain on derivative financial instruments held for trading (Note 15)

 

(4,049)

 

(14,422)

 

(31,457)

 

(59,902)

Realized loss on interest rate swaps held for trading

 

8,946

 

4,920

 

17,653

 

13,096

Realized (gain)/loss on forward foreign exchange contracts held for trading

(105)

1,192

(55)

1,827

Ineffective portion of cash flow hedges

1,518

(20)

(114)

(752)

Total loss/(gain) on derivatives

 

6,310

 

(8,330)

 

(13,973)

 

(45,731)

Other financial costs, net includes an amount of $15,652 for the three and six months ended June 30, 2021, respectively relating to fees (bank consent, legal fees, etc.) to obtain the third-party consents and waivers in connection with the de-listing of the Group’s shares from NYSE after the consummation of the Transaction.

17. Cash Flow Reconciliations

The reconciliation of the Group’s financing activities for the periods ended June 30, 2021, and June 30, 2022, are presented in the tables below:

A reconciliation of borrowings arising from financing activities is as follows:

Other 

Deferred 

comprehensive

Non-cash

financing costs,

    

Cash flows

    

income

    

 items

    

assets

    

Borrowings

January 1, 2021

3,773,221

Proceeds from loans

 

318,913

 

 

 

 

318,913

Loan and bond repayments

 

(266,770)

 

 

 

 

(266,770)

Additions in deferred loan fees

 

(4,329)

 

 

(392)

 

(1,905)

 

(6,626)

Amortization and write-off of deferred loan/bond issuance costs/premium (Note 16)

 

 

 

10,717

 

 

10,717

Retranslation of the NOK 2024 Bonds in USD

 

 

(207)

 

 

 

(207)

June 30, 2021

 

 

3,829,248

Other

Deferred

comprehensive

Non-cash

financing costs,

    

Cash flows

    

income

    

items

    

assets

    

Borrowings

January 1, 2022

 

 

3,658,220

Proceeds from loans and bonds, net of discount

 

312,638

 

 

 

 

312,638

Loan and bond repayments

 

(543,116)

 

 

 

 

(543,116)

Additions in deferred loan fees

 

(1,580)

 

 

(188)

 

(5,356)

 

(7,124)

Amortization and write-off of deferred loan/bond issuance costs/premium and discount (Note 16)

 

 

 

8,337

 

 

8,337

Retranslation of the NOK 2024 Bonds in USD

 

 

(11,174)

 

 

 

(11,174)

June 30, 2022

 

 

3,417,781

F-17

Table of Contents

A reconciliation of derivatives arising from financing activities is as follows:

Other

comprehensive

Net derivative

    

loss

    

Non-cash items

    

liabilities

January 1, 2021

107,760

Unrealized gain on derivative financial instruments held for trading (Note 16)

 

 

(31,457)

 

(31,457)

Ineffective portion of cash flow hedges (Note 16)

(114)

(114)

Effective portion of changes in the fair value of derivatives designated as cash flow hedging instruments

 

310

 

 

310

June 30, 2021

 

 

76,499

Other

comprehensive

Net derivative

    

loss

    

Non-cash items

    

liabilities

January 1, 2022

51,703

Unrealized gain on derivative financial instruments held for trading (Note 16)

 

 

(59,902)

 

(59,902)

Ineffective portion of cash flow hedges (Note 16)

(752)

(752)

Effective portion of changes in the fair value of derivatives designated as cash flow hedging instruments

 

11,858

 

 

11,858

June 30, 2022

 

 

2,907

A reconciliation of lease liabilities arising from financing activities is as follows:

    

Cash flows

    

Non-cash items

    

Lease liabilities

January 1, 2021

 

 

196,170

Interest expense on leases (Note 16)

 

 

4,826

 

4,826

Additions

 

 

2,886

 

2,886

Payments for interest

 

(4,826)

 

 

(4,826)

Principal elements of lease payments

 

(5,498)

 

 

(5,498)

June 30, 2021

 

 

193,558

    

Cash flows

    

Non-cash items

    

Lease liabilities

January 1, 2022

 

 

302,850

Interest expense on leases (Note 16)

 

 

6,686

 

6,686

Additions

 

 

58,147

 

58,147

Payments for interest

 

(6,683)

 

 

(6,683)

Principal elements of lease payments

 

(18,707)

 

 

(18,707)

June 30, 2022

 

 

342,293

18. Subsequent Events

On July 6, 2022, the Group entered into four sale and leaseback agreements that provide for the financing of the four LNG carriers on order at Daewoo with CMB Financial Leasing Co., Ltd. (“CMBFL”). The Group will sell the aforementioned newbuildings for a total amount of up to $762,604, raising 92.5% of the newbuilding contract price in form or pre- and post- delivery financing and will lease the newbuildings back for a period of ten years (under a 20-year profile) from each delivery date. GasLog has the option to repurchase the vessels no earlier than the third anniversary of each delivery date. The interest on the outstanding capital is calculated on a daily compounded Secured Overnight Financing Rate (“SOFR”) plus a margin. On July 15, 2022, the amount of $20,611 was drawn under these agreements to partially finance installments already paid by the Company to the shipyard. All future installments (including the delivery installment) will be financed by CMBFL. The delivery installment is subject to a fair market value test.

On August 3, 2022, the board of directors declared a quarterly cash dividend of $0.15 per common share, payable on August 5, 2022 to shareholders of record as of August 4, 2022.

On August 3, 2022, the board of directors declared a dividend on the Series A Preference Shares of $0.546875 per share, payable on October 3, 2022, to holders of record as of September 30, 2022.

F-18