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
of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2013
Commission file number 1- 32479
TEEKAY LNG PARTNERS L.P.
(Exact name of Registrant as specified in its charter)
4th Floor, Belvedere Building
69 Pitts Bay Road
Hamilton, HM 08 Bermuda
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1).
Yes ¨ No x
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7).
Yes ¨ No x
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
REPORT ON FORM 6-K FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2013
2
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
(in thousands of U.S. Dollars, except unit and per unit data)
Three Months Ended March 31, |
||||||||
2013 | 2012 | |||||||
$ | $ | |||||||
VOYAGE REVENUES (note 9a) |
97,107 | 99,340 | ||||||
|
|
|
|
|||||
OPERATING EXPENSES |
||||||||
Voyage expenses |
391 | 343 | ||||||
Vessel operating expenses (note 9a) |
25,316 | 22,387 | ||||||
Depreciation and amortization |
24,143 | 24,757 | ||||||
General and administrative (note 9a) |
5,469 | 5,260 | ||||||
|
|
|
|
|||||
Total operating expenses |
55,319 | 52,747 | ||||||
|
|
|
|
|||||
Income from vessel operations |
41,788 | 46,593 | ||||||
|
|
|
|
|||||
OTHER ITEMS |
||||||||
Equity income (note 5) |
26,424 | 17,048 | ||||||
Interest expense (note 7) |
(13,248 | ) | (12,798 | ) | ||||
Interest income |
515 | 932 | ||||||
Realized and unrealized loss on derivative instruments (note 10) |
(8,285 | ) | (15,903 | ) | ||||
Foreign currency exchange gain (loss) (notes 7 and 10) |
8,211 | (9,668 | ) | |||||
Other income |
469 | 214 | ||||||
|
|
|
|
|||||
14,086 | (20,175 | ) | ||||||
|
|
|
|
|||||
Net income before income tax (expense) recovery |
55,874 | 26,418 | ||||||
Income tax (expense) recovery (note 8) |
(843 | ) | 261 | |||||
|
|
|
|
|||||
Net income |
55,031 | 26,679 | ||||||
|
|
|
|
|||||
Non-controlling interest in net income |
586 | 1,948 | ||||||
General Partners interest in net income |
5,965 | 5,032 | ||||||
Limited partners interest in net income |
48,480 | 19,699 | ||||||
Limited partners interest in net income per common unit |
||||||||
Basic | 0.70 | 0.30 | ||||||
Diluted |
0.70 | 0.30 | ||||||
Weighted-average number of common units outstanding: |
||||||||
Basic |
69,683,763 | 64,857,900 | ||||||
Diluted |
69,686,503 | 64,857,900 | ||||||
|
|
|
|
|||||
Cash distributions declared per common unit |
0.6750 | 0.6300 | ||||||
|
|
|
|
|||||
Related party transactions (note 9) |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
3
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. Dollars)
As at | As at | |||||||
March 31, | December 31, | |||||||
2013 | 2012 | |||||||
$ | $ | |||||||
ASSETS |
||||||||
Current |
||||||||
Cash and cash equivalents |
90,982 | 113,577 | ||||||
Restricted cash current (note 4) |
34,166 | 34,160 | ||||||
Accounts receivable, including non-trade of $12,208 (2012 $11,654) (note 10) |
13,755 | 13,408 | ||||||
Prepaid expenses |
7,714 | 5,836 | ||||||
Current portion of derivative assets (note 10) |
18,378 | 17,212 | ||||||
Current portion of net investments in direct financing leases (note 4) |
6,790 | 6,656 | ||||||
Advances to affiliates (note 9b) |
3,273 | 13,864 | ||||||
|
|
|
|
|||||
Total current assets |
175,058 | 204,713 | ||||||
|
|
|
|
|||||
Restricted cash long-term (note 4) |
494,353 | 494,429 | ||||||
Vessels and equipment |
||||||||
At cost, less accumulated depreciation of $365,969 (2012 $351,092) |
1,283,135 | 1,286,957 | ||||||
Vessels under capital leases, at cost, less accumulated depreciation of
$139,034 |
618,238 | 624,059 | ||||||
Advances on newbuilding contracts (note 11a) |
38,829 | 38,624 | ||||||
|
|
|
|
|||||
Total vessels and equipment |
1,940,202 | 1,949,640 | ||||||
|
|
|
|
|||||
Investment in and advances to equity accounted joint ventures (notes 5, 6, 9d, 9e and 9f) |
589,507 | 409,735 | ||||||
Net investments in direct financing leases (note 4) |
395,005 | 396,730 | ||||||
Advances to joint venture partner (note 6) |
14,004 | 14,004 | ||||||
Other assets |
25,840 | 25,233 | ||||||
Derivative assets (note 10) |
125,874 | 145,347 | ||||||
Intangible assets net |
106,524 | 109,984 | ||||||
Goodwill liquefied gas segment |
35,631 | 35,631 | ||||||
|
|
|
|
|||||
Total assets |
3,901,998 | 3,785,446 | ||||||
|
|
|
|
|||||
LIABILITIES AND EQUITY |
||||||||
Current |
||||||||
Accounts payable |
3,482 | 2,178 | ||||||
Accrued liabilities (note 10) |
39,809 | 38,134 | ||||||
Unearned revenue |
8,401 | 19,417 | ||||||
Current portion of long-term debt (note 7) |
86,460 | 86,489 | ||||||
Current obligations under capital lease (note 4) |
162,897 | 70,272 | ||||||
Current portion of derivative liabilities (note 10) |
49,920 | 48,046 | ||||||
Advances from affiliates (note 9b) |
16,551 | 12,083 | ||||||
|
|
|
|
|||||
Total current liabilities |
367,520 | 276,619 | ||||||
|
|
|
|
|||||
Long-term debt (note 7) |
1,461,207 | 1,326,864 | ||||||
Long-term obligations under capital lease (note 4) |
472,260 | 567,302 | ||||||
Long-term unearned revenue |
37,627 | 38,570 | ||||||
Other long-term liabilities (notes 4 and 5) |
73,644 | 73,568 | ||||||
Derivative liabilities (note 10) |
233,018 | 248,249 | ||||||
|
|
|
|
|||||
Total liabilities |
2,645,276 | 2,531,172 | ||||||
|
|
|
|
|||||
Commitments and contingencies (notes 4, 5, 7, 10 and 11) |
||||||||
Equity |
||||||||
Non-controlling interest |
41,736 | 41,294 | ||||||
Partners equity |
1,214,986 | 1,212,980 | ||||||
|
|
|
|
|||||
Total equity |
1,256,722 | 1,254,274 | ||||||
|
|
|
|
|||||
Total liabilities and total equity |
3,901,998 | 3,785,446 | ||||||
|
|
|
|
The accompanying notes are an integral part of the unaudited consolidated financial statements.
4
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. Dollars)
Three Months Ended March 31, 2013 |
Three Months Ended March 31, 2012 |
|||||||
$ | $ | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net income |
55,031 | 26,679 | ||||||
Non-cash items: |
||||||||
Unrealized (gain) loss on derivative instruments (note 10) |
(1,241 | ) | 6,792 | |||||
Depreciation and amortization |
24,143 | 24,757 | ||||||
Unrealized foreign currency exchange (gain) loss (notes 7 and 10) |
(9,016 | ) | 9,838 | |||||
Equity income |
(26,424 | ) | (17,048 | ) | ||||
Amortization of deferred debt issuance costs and other |
672 | 115 | ||||||
Change in operating assets and liabilities |
3,639 | (796 | ) | |||||
Expenditures for dry docking |
(10,243 | ) | (2,038 | ) | ||||
|
|
|
|
|||||
Net operating cash flow |
36,561 | 48,299 | ||||||
|
|
|
|
|||||
FINANCING ACTIVITIES |
||||||||
Proceeds from issuance of long-term debt |
178,797 | 209,128 | ||||||
Scheduled repayments of long-term debt |
(18,785 | ) | (18,439 | ) | ||||
Prepayments of long-term debt |
(10,000 | ) | | |||||
Scheduled repayments of capital lease obligations and other long-term liabilities |
(2,592 | ) | (2,510 | ) | ||||
Advances to joint venture partners and equity accounted joint ventures (note 6) |
(16,785 | ) | (3,600 | ) | ||||
Increase in restricted cash |
(424 | ) | (30,215 | ) | ||||
Cash distributions paid |
(52,972 | ) | (44,331 | ) | ||||
Other |
(144 | ) | | |||||
|
|
|
|
|||||
Net financing cash flow |
77,095 | 110,033 | ||||||
|
|
|
|
|||||
INVESTING ACTIVITIES |
||||||||
Purchase of equity accounted investments (notes 5 and 9d) |
(136,841 | ) | (170,067 | ) | ||||
Receipts from direct financing leases |
1,591 | 1,481 | ||||||
Expenditures for vessels and equipment |
(1,001 | ) | (838 | ) | ||||
Other |
| 1,369 | ||||||
|
|
|
|
|||||
Net investing cash flow |
(136,251 | ) | (168,055 | ) | ||||
|
|
|
|
|||||
Decrease in cash and cash equivalents |
(22,595 | ) | (9,723 | ) | ||||
Cash and cash equivalents, beginning of the period |
113,577 | 93,627 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of the period |
90,982 | 83,904 | ||||||
|
|
|
|
The accompanying notes are an integral part of the unaudited consolidated financial statements.
5
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN TOTAL EQUITY
(in thousands of U.S. Dollars and units)
TOTAL EQUITY | ||||||||||||||||||||
Partners Equity | Non- controlling Interest |
Total |
||||||||||||||||||
Limited Partners |
General Partner |
|||||||||||||||||||
Number of Common Units |
$ | $ | $ | $ | ||||||||||||||||
Balance as at December 31, 2012 |
69,684 | 1,165,634 | 47,346 | 41,294 | 1,254,274 | |||||||||||||||
Net income and comprehensive income |
| 48,480 | 5,965 | 586 | 55,031 | |||||||||||||||
Cash distributions |
| (47,037 | ) | (5,935 | ) | (144 | ) | (53,116 | ) | |||||||||||
Equity based compensation (note 13) |
| 522 | 11 | | 533 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance as at March 31, 2013 |
69,684 | 1,167,599 | 47,387 | 41,736 | 1,256,722 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the unaudited consolidated financial statements.
6
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
1. | Basis of Presentation |
The unaudited interim consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (or GAAP). These financial statements include the accounts of Teekay LNG Partners L.P., which is a limited partnership organized under the laws of the Republic of The Marshall Islands, and its wholly owned or controlled subsidiaries (collectively, the Partnership). The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Certain information and footnote disclosures required by GAAP for complete annual financial statements have been omitted and therefore, these interim financial statements should be read in conjunction with the Partnerships audited consolidated financial statements for the year ended December 31, 2012, which are included in the Partnerships Annual Report on Form 20-F for the year ended December 31, 2012, filed with the SEC on April 16, 2013. In the opinion of management of Teekay GP L.L.C., the general partner of the Partnership (or the General Partner), these interim unaudited consolidated financial statements reflect all adjustments consisting solely of a normal recurring nature, necessary to present fairly, in all material respects, the Partnerships consolidated financial position, results of operations, changes in total equity and cash flows for the interim periods presented. The results of operations for the interim periods presented are not necessarily indicative of those for a full fiscal year. Significant intercompany balances and transactions have been eliminated upon consolidation.
In order to more closely align the Partnerships presentation to that of many of its peers, the cost of ship management services of $1.9 million for the three months ended March 31, 2013 has been presented as vessel operating expenses in the Partnerships consolidated statement of income. Prior to 2013, the Partnership included these amounts in general and administrative expenses. All such costs incurred in comparative periods have been reclassified from general and administrative expenses to vessel operating expenses to conform to the presentation adopted in the current period. The amount reclassified was $1.9 million for the three months ended March 31, 2012.
2. | Financial Instruments |
a) | Fair Value Measurements |
For a description of how the Partnership estimates fair value and for a description of the fair value hierarchy levels, see Note 4 in the Partnerships audited consolidated financial statements filed with its Annual Report on Form 20-F for the year ended December 31, 2012. The following table includes the estimated fair value and carrying value of those assets and liabilities that are measured at fair value on a recurring and non-recurring basis, as well as the estimated fair value of the Partnerships financial instruments that are not accounted for at a fair value on a recurring basis.
March 31, 2013 | December 31, 2012 | |||||||||||||||||||
Fair
Value Hierarchy Level |
Carrying | Fair | Carrying | Fair | ||||||||||||||||
Amount | Value | Amount | Value | |||||||||||||||||
Asset | Asset | Asset | Asset | |||||||||||||||||
(Liability) | (Liability) | (Liability) | (Liability) | |||||||||||||||||
$ | $ | $ | $ | |||||||||||||||||
Recurring: |
||||||||||||||||||||
Cash and cash equivalents and restricted cash |
Level 1 | 619,501 | 619,501 | 642,166 | 642,166 | |||||||||||||||
Derivative instruments (note 10) |
||||||||||||||||||||
Interest rate swap agreements assets |
Level 2 | 145,082 | 145,082 | 165,687 | 165,687 | |||||||||||||||
Interest rate swap agreements liabilities |
Level 2 | (282,555 | ) | (282,555 | ) | (304,220 | ) | (304,220 | ) | |||||||||||
Cross currency swap agreement |
Level 2 | (8,879 | ) | (8,879 | ) | (2,623 | ) | (2,623 | ) | |||||||||||
Other derivative |
Level 3 | 3,600 | 3,600 | 1,100 | 1,100 | |||||||||||||||
Other: |
||||||||||||||||||||
Advances to equity accounted joint ventures (note 6) |
(i) | 84,510 | (i) | | | |||||||||||||||
Advances to joint venture partner (note 6) |
(ii) | 14,004 | (ii) | 14,004 | (ii) | |||||||||||||||
Long-term debt public (note 7) |
Level 1 | (119,715 | ) | (123,606 | ) | (125,791 | ) | (129,439 | ) | |||||||||||
Long-term debt non-public (note 7) |
Level 2 | (1,427,952 | ) | (1,301,878 | ) | (1,287,562 | ) | (1,170,788 | ) |
(i) | The advances to equity accounted joint ventures together with the Partnerships equity investments in the joint ventures form the net aggregate carrying value of the Partnerships interests in the joint ventures in these consolidated financial statements. The fair values of the individual components of such aggregate interests are not determinable. |
(ii) | The Partnerships loan receivables are recorded at cost. The premium paid over the outstanding principal amount, if any, is amortized to interest income over the term of the loan using the effective interest rate method. The Partnership analyzes its loans for impairment during each reporting period. A loan is impaired when, based on current information and events, it is probable that the Partnership will be unable to collect all amounts due according to the contractual terms of the loan agreement. Factors the Partnership considers in determining that a loan is impaired include, among other things, an assessment of the financial condition of the debtor, payment history of the debtor, general economic conditions, the credit rating of the debtor, and any information provided by the debtor regarding its ability to repay the loan. When a loan is impaired, the Partnership measures the amount of the impairment based on the present value of expected future cash flows discounted at the loans effective interest rate and recognizes the resulting impairment in earnings. |
7
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
Changes in fair value during the three months ended March 31, 2013 and 2012 for the Partnerships other derivative asset (liability), the Toledo Spirit time-charter derivative, which is measured at fair value on a recurring basis using significant unobservable inputs (Level 3), are as follows:
Three Months Ended March 31, | ||||||||
2013 | 2012 | |||||||
$ | $ | |||||||
Fair value at beginning of period |
1,100 | (600 | ) | |||||
Realized and unrealized gains included in earnings |
2,500 | 268 | ||||||
Settlements |
| 32 | ||||||
|
|
|
|
|||||
Fair value at end of period |
3,600 | (300 | ) | |||||
|
|
|
|
In order to reduce the variability of its revenue, the Partnership entered into an agreement with Teekay Corporation under which Teekay Corporation pays the Partnership any amounts payable to the charterer of the Toledo Spirit as a result of spot rates being below the fixed rate, and the Partnership pays Teekay Corporation any amounts payable to the Partnership by the charterer of the Toledo Spirit as a result of spot rates being in excess of the fixed rate. The estimated fair value of this other derivative is based in part upon the Partnerships projection of future spot market tanker rates, which has been derived from current spot market tanker rates and long-term historical average rates as well as an estimated discount rate. The estimated fair value of this other derivative as of March 31, 2013 is based upon an average daily tanker rate of $22,511 (March 31, 2012 $29,229) over the remaining duration of the charter contract and a discount rate of 8.82% (March 31, 2012 8.91%). In developing and evaluating this estimate, the Partnership considers the current tanker market fundamentals as well as the short and long-term outlook. A higher or lower average daily tanker rate would result in a higher or lower fair value liability or a lower or higher fair value asset. A higher or lower discount rate would result in a lower or higher fair value asset or liability.
b) | Financing Receivables |
The following table contains a summary of the Partnerships loan receivables and other financing receivables by type of borrower and the method by which the Partnership monitors the credit quality of its financing receivables on a quarterly basis.
March 31, | December 31, | |||||||||||
Credit Quality | 2013 | 2012 | ||||||||||
Class of Financing Receivable |
Indicator | Grade | $ | $ | ||||||||
Direct financing leases |
Payment activity | Performing | 401,795 | 403,386 | ||||||||
Other receivables: |
||||||||||||
Long-term receivable included in other assets |
Payment activity | Performing | 3,371 | 1,704 | ||||||||
Advances to equity accounted joint ventures (note 6) |
Other internal metrics | Performing | 84,510 | | ||||||||
Advances to joint venture partner (note 6) |
Other internal metrics | Performing | 14,004 | 14,004 | ||||||||
|
|
|
|
|||||||||
503,680 | 419,094 | |||||||||||
|
|
|
|
3. | Segment Reporting |
The following table includes results for the Partnerships segments for the periods presented in these financial statements.
Three Months Ended March 31, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Conventional | Conventional | |||||||||||||||||||||||
Liquefied Gas | Tanker | Liquefied Gas | Tanker | |||||||||||||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||||||||||||
$ | $ | $ | $ | $ | $ | |||||||||||||||||||
Voyage revenues |
68,030 | 29,077 | 97,107 | 70,733 | 28,607 | 99,340 | ||||||||||||||||||
Voyage expenses |
| 391 | 391 | 36 | 307 | 343 | ||||||||||||||||||
Vessel operating expenses |
13,993 | 11,323 | 25,316 | 11,779 | 10,608 | 22,387 | ||||||||||||||||||
Depreciation and amortization |
17,290 | 6,853 | 24,143 | 17,238 | 7,519 | 24,757 | ||||||||||||||||||
General and administrative (i) |
3,684 | 1,785 | 5,469 | 3,559 | 1,701 | 5,260 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from vessel operations |
33,063 | 8,725 | 41,788 | 38,121 | 8,472 | 46,593 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(i) | Includes direct general and administrative expenses and indirect general and administrative expenses (allocated to each segment based on estimated use of corporate resources). |
8
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
A reconciliation of total segment assets to total assets presented in the consolidated balance sheets is as follows:
March 31, | December 31, | |||||||
2013 | 2012 | |||||||
$ | $ | |||||||
Total assets of the liquefied gas segment |
3,293,102 | 3,143,205 | ||||||
Total assets of the conventional tanker segment |
493,172 | 495,556 | ||||||
Unallocated: |
||||||||
Cash and cash equivalents |
90,982 | 113,577 | ||||||
Accounts receivable and prepaid expenses |
21,469 | 19,244 | ||||||
Advances to affiliates |
3,273 | 13,864 | ||||||
|
|
|
|
|||||
Consolidated total assets |
3,901,998 | 3,785,446 | ||||||
|
|
|
|
4. | Vessel Charters |
The minimum estimated charter hire payments for the remainder of the year and the next four fiscal years, as at March 31, 2013, for the Partnerships vessels chartered-in and vessels chartered-out are as follows:
Remainder | ||||||||||||||||||||
of 2013 | 2014 | 2015 | 2016 | 2017 | ||||||||||||||||
Vessel Charters(i) |
$ | $ | $ | $ | $ | |||||||||||||||
Charters-in capital leases(ii)(iii)(iv)(v) |
93,145 | 60,000 | 31,790 | 31,672 | 54,953 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Charters-out operating leases(vi) |
259,978 | 324,457 | 318,426 | 293,735 | 291,101 | |||||||||||||||
Charters-out direct financing leases |
29,433 | 39,065 | 39,065 | 39,172 | 39,065 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
289,411 | 363,522 | 357,491 | 332,907 | 330,166 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
(i) | The Partnership owns a 99% interest in Teekay Tangguh Borrower LLC (or Teekay Tangguh), which owns a 70% interest in Teekay BLT Corporation (or the Teekay Tangguh Joint Venture), essentially giving the Partnership a 69% interest in the Teekay Tangguh Joint Venture. The joint venture is a party to operating leases whereby it is leasing the Tangguh Hiri and the Tangguh Sago liquefied natural gas (or LNG) carriers (or the Tangguh LNG Carriers) to a third party, which is in turn leasing the vessels back to the joint venture. The table does not include the Partnerships minimum charter hire payments to be paid and received under these leases, which are described in more detail in Note 6 to the Partnerships audited consolidated financial statements filed with its Annual Report on Form 20-F for the year ended December 31, 2012. |
(ii) | As at March 31, 2013 and December 31, 2012, the Partnership had $475.4 million and $475.5 million, respectively, of cash which, including any interest earned on such amounts, are restricted to being used for charter hire payments of certain vessels chartered-in under capital leases. The Partnership also maintains restricted cash deposits relating to certain term loans and to amounts received from charterers to be used only for dry-docking expenditures and emergency repairs, which cash totaled $53.1 million and $53.1 million as at March 31, 2013 and December 31, 2012, respectively. |
(iii) | As described in Note 6 in the Partnerships audited consolidated financial statements filed with its Annual Report on Form 20-F for the year ended December 31, 2012, the Partnership has leasing arrangements relating to five of its LNG carriers (three through Teekay Nakilat Corporation (or the RasGas II LNG Carriers) and two through the Teekay Tangguh Joint Venture, in which the Partnership owns 70% and 69% ownership interests, respectively). Under these arrangements, the Partnership is the lessee and the lessors claim tax depreciation on the capital expenditures they incurred to acquire these vessels. As is typical in these leasing arrangements, tax and change of law risks are assumed by the lessee. Lease payments under the lease arrangements are based on certain tax and financial assumptions at the commencement of the leases. If an assumption proves to be incorrect, the lessor is entitled to increase the lease payments to maintain its agreed after-tax margin. |
The tax indemnification is for the duration of the lease contracts with the third parties plus the years it would take for the lease payments to be statute barred, and ends in 2033 for two vessels and 2041 for three vessels. Although there is no maximum potential amount of future payments, Teekay Nakilat Corporation and the Teekay Tangguh Joint Venture may terminate the lease arrangements on a voluntary basis at any time. If the lease arrangements terminate, Teekay Nakilat Corporation and the Teekay Tangguh Joint Venture will be required to pay termination sums to the lessor sufficient to repay the lessors investment in the vessels and to compensate it for the tax effect of the terminations, including recapture of any tax depreciation. The Partnerships carrying amount of the tax indemnification guarantees as at March 31, 2013 was $24.7 million (December 31, 2012 $24.9 million) and is included as part of other long-term liabilities in the Partnerships consolidated balance sheets.
9
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
(iv) | Excludes estimated charter hire payments of $884.4 million for the period from 2018 to 2037. |
(v) | As at March 31, 2013, the Partnership was a party to capital leases on five Suezmax tankers, all of which are classified as current obligations under capital lease in the Partnerships consolidated balance sheets. Under these capital leases, the owner has the option to require the Partnership to purchase the five vessels. Also, under the charter contracts for these five vessels, the charterer, who is also the owner, has the option to cancel the charter contracts. For three of the five Suezmax tankers, the cancellation options are first exercisable in August 2013, November 2013 and April 2014, respectively. While the Partnership has not received notification of termination, the Partnership expects the charterer to exercise these options and the vessels to be sold by the owner to a third party. Upon sale of the vessels, the Partnership will not be required to repay the capital lease obligations as the vessels under capital leases will be returned to the owner and the capital lease obligations will be concurrently extinguished. The amounts in the table assumes the owner will not exercise their options to require the Partnership to purchase the vessels from the owner; however, it assumes the owner will cancel the charter contracts when first exercisable, which is the 13th year anniversary of each respective contract. |
(vi) | Minimum scheduled future operating lease revenues do not include revenue generated from new contracts entered into after March 31, 2013, revenue from unexercised option periods of contracts that existed on March 31, 2013, or variable or contingent revenues. Therefore, the minimum scheduled future operating lease revenues should not be construed to reflect total charter hire revenues that may be recognized for any of the years. |
5. | Equity Method Investments |
On February 12, 2013, the Partnership entered into a joint venture agreement with Belgium-based Exmar NV (or Exmar) to own and charter-in liquefied petroleum gas (or LPG) carriers with a primary focus on the mid-size gas carrier segment. The joint venture entity, called Exmar LPG BVBA, took economic effect as of November 1, 2012 and includes 20 owned LPG carriers (including eight newbuilding carriers scheduled for delivery between 2014 and 2016 and does not take into effect the sale of the Donau LPG carrier in April 2013) and five chartered-in LPG carriers. For its 50% ownership interest in the joint venture, including newbuilding payments made prior to the November 1, 2012 economic effective date of the joint venture, the Partnership invested approximately $134 million in exchange for equity and a shareholder loan and assumed approximately $108 million of its pro rata share of existing debt and lease obligations as of the economic effective date. These debt and lease obligations are secured by certain vessels in the Exmar LPG BVBA fleet. The Partnership also paid a $2.7 million acquisition fee to Teekay Corporation that was recorded as part of the investment in Exmar LPG BVBA (see Note 9f). The excess of the book value of net assets acquired over Teekay LNGs investment in the Exmar LPG BVBA, which amounted to approximately $6.0 million, has been accounted for as an adjustment to the value of the vessels, charter agreements and lease obligations of Exmar LPG BVBA, in accordance with the preliminary purchase price allocation. Control of Exmar LPG BVBA is shared equally between Exmar and the Partnership. The Partnership accounts for its investment in Exmar LPG BVBA using the equity method.
In February 2012, a joint venture between the Partnership and Marubeni Corporation (or Teekay LNG-Marubeni Joint Venture) acquired a 100% interest in six LNG carriers (or the MALT LNG Carriers) from Denmark-based A.P. Moller-Maersk A/S for approximately $1.3 billion. The Partnership and Marubeni Corporation (or Marubeni) have 52% and 48% economic interests, respectively, but share control of the Teekay LNG-Marubeni Joint Venture. Since control of the Teekay LNG-Marubeni Joint Venture is shared jointly between Marubeni and the Partnership, the Partnership accounts for its investment in the Teekay LNG-Marubeni Joint Venture using the equity method. The Teekay LNG-Marubeni Joint Venture financed this acquisition with $1.06 billion from secured loan facilities and $266 million from equity contributions from the Partnership and Marubeni Corporation. The Partnership has agreed to guarantee its 52% share of the secured loan facilities of the Teekay LNG-Marubeni Joint Venture and as a result, deposited $30 million in a restricted cash account as security for the debt within the Teekay LNG-Marubeni Joint Venture and recorded a guarantee liability of $1.4 million. The carrying value of the guarantee liability as at March 31, 2013, was $0.4 million and is included as part of other long-term liabilities in the Partnerships consolidated balance sheets. The Partnership has a 52% economic interest in the Teekay LNG-Marubeni Joint Venture and consequently its share of the $266 million equity contribution was $138.2 million. The Partnership also contributed an additional $5.8 million for its share of legal and financing costs and recorded the $7.0 million acquisition fee paid to Teekay Corporation as part of the investment (see Note 9e). The Partnership financed the equity contributions by borrowing under its existing credit facilities. The excess of the Partnerships investment in the Teekay LNG-Marubeni Joint Venture over the book value of net assets acquired, which amounted to approximately $303 million, has been accounted for as an increase to the carrying value of the vessels and out-of-the-money charters of the Teekay LNG-Marubeni Joint Venture, in accordance with the purchase price allocation.
6. | Advances to Joint Venture Partner and Equity Accounted Joint Ventures |
a) The Partnership owns a 69% interest in the Teekay Tangguh Joint Venture and, as of March 31, 2013 and December 31, 2012 the Teekay Tangguh Joint Venture had advances of $14.0 million and $14.0 million, respectively, to the Partnerships joint venture partner, BLT LNG Tangguh Corporation, and its parent company, PT Berlian Laju Tanker. The advances are comprised of a $3.6 million promissory note due on demand that bears interest at a fixed-rate of 8.0%. The remaining amount of the advances is non-interest bearing.
In July 2012, PT Berlian Laju Tanker entered into a court-supervised restructuring in Indonesia in order to restructure its debts. The Partnership believes the advances to the joint venture partner and its parent are still collectible given that the expected cash flows anticipated to be generated by the Teekay Tangguh Joint Venture can be used to repay the advances.
b) The Partnership has a 50% interest in Exmar LPG BVBA and a 50% interest in a joint venture with Exmar (or the Excalibur Joint Venture), which owns an LNG carrier the Excalibur, and, as of March 31, 2013, the Partnership had advances of $81.5 million, of which $67.7 million was through the acquisition of Exmar LPG BVBA, and $3.0 million to these respective joint ventures. These advances bear interest at LIBOR plus margins ranging from 0.50% to 2.0% and have no fixed repayment terms.
10
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
7. | Long-Term Debt |
March 31, | December 31, | |||||||
2013 | 2012 | |||||||
$ | $ | |||||||
U.S. Dollar-denominated Revolving Credit Facilities due through 2018 |
245,000 | 80,000 | ||||||
U.S. Dollar-denominated Term Loan due through 2018 |
110,050 | 112,264 | ||||||
U.S. Dollar-denominated Term Loan due through 2019 |
315,622 | 321,851 | ||||||
U.S. Dollar-denominated Term Loan due through 2021 |
307,021 | 309,984 | ||||||
U.S. Dollar-denominated Term Loan due through 2021 |
108,799 | 108,799 | ||||||
U.S. Dollar-denominated Unsecured Demand Loan |
13,282 | 13,282 | ||||||
Norwegian Kroner-denominated Bond due in 2017 |
119,715 | 125,791 | ||||||
Euro-denominated Term Loans due through 2023 |
328,178 | 341,382 | ||||||
|
|
|
|
|||||
Total |
1,547,667 | 1,413,353 | ||||||
Less current portion |
86,460 | 86,489 | ||||||
|
|
|
|
|||||
Total |
1,461,207 | 1,326,864 | ||||||
|
|
|
|
As at March 31, 2013, the Partnership had three long-term revolving credit facilities available, which, as at such date, provided for borrowings of up to $455.2 million, of which $210.2 million was undrawn. Interest payments are based on LIBOR plus margins. The amount available under the revolving credit facilities reduces by $27.5 million (remainder of 2013), $34.5 million (2014), $84.1 million (2015), $27.3 million (2016), $28.2 million (2017) and $253.6 million (2018). All the revolving credit facilities may be used by the Partnership to fund general partnership purposes and to fund cash distributions. The Partnership is required to repay all borrowings used to fund cash distributions within 12 months of their being drawn, from a source other than further borrowings. The revolving credit facilities are collateralized by first-priority mortgages granted on seven of the Partnerships vessels, together with other related security, and include a guarantee from the Partnership or its subsidiaries of all outstanding amounts.
At March 31, 2013, the Partnership had a U.S. Dollar-denominated term loan outstanding in the amount of $110.1 million. Interest payments on this loan are based on LIBOR plus 2.75% and require quarterly interest and principal payments and a bullet repayment of $50.7 million due at maturity in 2018. This loan facility is collateralized by first-priority mortgages on the five vessels to which the loan relates, together with certain other related security and is guaranteed by the Partnership.
The Partnership owns a 70% interest in Teekay Nakilat Corporation (or the Teekay Nakilat Joint Venture), a consolidated entity of the Partnership. The Teekay Nakilat Joint Venture has a U.S. Dollar-denominated term loan outstanding, which, as at March 31, 2013, totaled $315.6 million, of which $147.4 million bears interest at a fixed-rate of 5.39% and requires quarterly interest and principal payments over the remaining term of the loan maturing in 2018 and 2019. The remaining $168.2 million bears interest based on LIBOR plus 0.68%, which requires quarterly interest payments over the remaining term of the loan and will require bullet repayments of approximately $56.0 million for each of three vessels due at maturity in 2018 and 2019. The term loan is collateralized by first-priority mortgages on the three vessels, together with certain other related security and certain guarantees from the Partnership.
The Partnership owns a 69% interest in the Teekay Tangguh Joint Venture, a consolidated entity of the Partnership. The Teekay Tangguh Joint Venture has a U.S. Dollar-denominated term loan outstanding, which, as at March 31, 2013, totaled $307.0 million. Interest payments on the loan are based on LIBOR plus margins. Interest payments on one tranche under the loan facility are based on LIBOR plus 0.30%, while interest payments on the second tranche are based on LIBOR plus 0.63%. One tranche reduces in quarterly payments while the other tranche correspondingly is drawn up with a final $95.0 million bullet payment for each of two vessels due in 2021. This loan facility is collateralized by first-priority mortgages on the two vessels to which the loan relates, together with certain other security and is guaranteed by the Partnership.
At March 31, 2013, the Partnership had a U.S. Dollar-denominated term loan outstanding in the amount of $108.8 million. Interest payments on one tranche under the loan facility are based on LIBOR plus 0.30%, while interest payments on the second tranche are based on LIBOR plus 0.70%. One tranche reduces in semi-annual payments while the other tranche correspondingly is drawn up every six months with a final $20.0 million bullet payment for each of two vessels due 12 years and six months from each vessel delivery date. This loan facility is collateralized by first-priority mortgages on the two vessels to which the loan relates, together with certain other related security and is guaranteed by Teekay Corporation.
The Teekay Nakilat Joint Venture has a U.S. Dollar-denominated demand loan outstanding owing to Qatar Gas Transport Company Ltd. (Nakilat), which, as at March 31, 2013, totaled $13.3 million. Interest payments on this loan are based on a fixed interest rate of 4.84%. The loan is repayable on demand no earlier than February 27, 2027.
The Partnership has Norwegian Kroner (or NOK) 700 million of senior unsecured bonds that mature in May 2017 in the Norwegian bond market. As at March 31, 2013, the carrying amount of the bonds was $119.7 million. The bonds are listed on the Oslo Stock Exchange. The interest payments on the bonds are based on NIBOR plus a margin of 5.25%. The Partnership entered into a cross currency swap, to swap all interest and principal payments into U.S. Dollars, with the interest payments fixed at a rate of 6.88% (see Note 10), and the transfer of principal fixed at $125.0 million upon maturity in exchange for NOK 700 million.
11
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
The Partnership has two Euro-denominated term loans outstanding, which as at March 31, 2013, totaled 256.0 million Euros ($328.2 million). Interest payments are based on EURIBOR plus a margin, which margins ranged from 0.60% to 2.25% as of March 31, 2013, and require monthly interest and principal payments. The term loans have varying maturities through 2023. The term loans are collateralized by first-priority mortgages on two vessels to which the loans relate, together with certain other related security and are guaranteed by the Partnership and one of its subsidiaries.
The weighted-average effective interest rate for the Partnerships long-term debt outstanding at March 31, 2013 and December 31, 2012 was 2.11% and 2.29%, respectively. This rate does not reflect the effect of related interest rate swaps that the Partnership has used to economically hedge certain of its floating-rate debt (see Note 10). At March 31, 2013, the margins on the Partnerships outstanding revolving credit facilities and term loans ranged from 0.30% to 2.75%.
All Euro-denominated term loans and NOK-denominated bonds are revalued at the end of each period using the then-prevailing U.S. Dollar exchange rate. Due primarily to the revaluation of the Partnerships NOK-denominated bonds, the Partnerships Euro-denominated term loans, capital leases and restricted cash, and the change in the valuation of the Partnerships cross currency swap, the Partnership incurred foreign exchange gains (losses) of $8.2 million and ($9.7) million, of which these amounts were primarily unrealized, for the three months ended March 31, 2013 and 2012, respectively.
The aggregate annual long-term debt principal repayments required subsequent to March 31, 2013 are $67.4 million (remainder of 2013), $87.7 million (2014), $124.4 million (2015), $91.2 million (2016), $225.8 million (2017) and $951.2 million (thereafter).
Certain loan agreements require that (a) the Partnership maintains minimum levels of tangible net worth and aggregate liquidity, (b) the Partnership maintains certain ratios of vessel values as it relates to the relevant outstanding loan principal balance, (c) the Partnership not exceed a maximum level of leverage, and (d) one of the Partnerships subsidiaries maintains restricted cash deposits. The Partnerships ship-owning subsidiaries may not, among other things, pay dividends or distributions if the Partnership is in default under its term loans or revolving credit facilities. One of the Partnerships term loans is guaranteed by Teekay Corporation and contains covenants that require Teekay Corporation to maintain the greater of a minimum liquidity (cash and cash equivalents) of at least $50.0 million and 5.0% of Teekay Corporations total consolidated debt which has recourse to Teekay Corporation. As at March 31, 2013, the Partnership, and Teekay Corporation and their affiliates were in compliance with all covenants relating to the Partnerships credit facilities and term loans.
8. | Income Tax |
The components of the provision for income taxes were as follows:
Three Months Ended | ||||||||
March 31, | ||||||||
2013 | 2012 | |||||||
$ | $ | |||||||
Current |
(648 | ) | (289 | ) | ||||
Deferred |
(195 | ) | 550 | |||||
|
|
|
|
|||||
Income tax (expense) recovery |
(843 | ) | 261 | |||||
|
|
|
|
9. | Related Party Transactions |
a) Two of the Partnerships LNG carriers, the Arctic Spirit and Polar Spirit (or the Kenai LNG Carriers), are employed on long-term charter contracts with subsidiaries of Teekay Corporation. In addition, the Partnership and certain of its operating subsidiaries have entered into services agreements with certain subsidiaries of Teekay Corporation pursuant to which the Teekay Corporation subsidiaries provide the Partnership and its subsidiaries with administrative, crew training, advisory, business development, technical and strategic consulting services. Finally, the Partnership reimburses the General Partner for expenses incurred by the General Partner that are necessary for the conduct of the Partnerships business. Such related party transactions were as follows for the periods indicated:
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2013 | 2012 | |||||||
$ | $ | |||||||
Revenues(i) |
7,107 | 9,591 | ||||||
Vessel operating expenses(ii) |
2,351 | 2,533 | ||||||
General and administrative(ii)(iii) |
3,188 | 3,285 |
(i) | Commencing in 2008, the Kenai LNG Carriers were time-chartered to Teekay Corporation at a fixed-rate for a period of ten years (plus options exercisable by Teekay Corporation to extend up to an additional 15 years). |
12
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
(ii) | Includes ship management and crew training services provided by Teekay Corporation. The cost of ship management services provided by Teekay Corporation of $1.8 million for the three months ended March 31, 2013 has been presented as vessel operating expenses (see Note 1). The amount reclassified from general and administrative to vessel operating expenses in the comparative period to conform to the presentation adopted in the current period was $1.8 million. |
(iii) | Includes commercial, strategic, business development and administrative management fees charged by Teekay Corporation and reimbursements to Teekay Corporation and our General Partner for costs incurred on the Partnerships behalf. |
b) As at March 31, 2013 and December 31, 2012, non-interest bearing advances to affiliates totaled $3.3 million and $13.9 million, respectively, and non-interest bearing advances from affiliates totaled $16.6 million and $12.1 million, respectively. These advances are unsecured and have no fixed repayment terms.
c) The Partnerships Suezmax tanker the Toledo Spirit operates pursuant to a time-charter contract that increases or decreases the otherwise fixed-hire rate established in the charter depending on the spot charter rates that the Partnership would have earned had it traded the vessel in the spot tanker market. The remaining term of the time-charter contract is 12 years, although the charterer has the right to terminate the time-charter in July 2018. The Partnership has entered into an agreement with Teekay Corporation under which Teekay Corporation pays the Partnership any amounts payable to the charterer as a result of spot rates being below the fixed rate, and the Partnership pays Teekay Corporation any amounts payable to the Partnership as a result of spot rates being in excess of the fixed rate. The amounts receivable or payable to Teekay Corporation are settled at the end of each year (see Note 10).
d) In January 2012, the last of four LNG carriers (or the Angola LNG Carriers) delivered and commenced its 20-year, fixed-rate charter to Angola LNG Supply Services LLC to collect and transport gas from offshore production facilities to an onshore LNG processing plant in northwest Angola (or the Angola LNG Project). Concurrently, the Partnership acquired Teekay Corporations 33% ownership interest in this vessel and related charter contract for a total equity purchase price of $19.1 million (net of assumed debt of $64.8 million). The excess of the purchase price over the book value of the assets (including the fair market value of the interest rate swap associated with debt secured by the vessel) underlying the 33% ownership interest in the fourth vessel of $15.9 million was accounted for as an equity distribution to Teekay Corporation. The Partnerships investments in the Angola LNG Carriers are accounted for using the equity method.
e) In February 2012, the Partnership incurred a $7.0 million charge relating to a fee to Teekay Corporation for its support in the Partnerships successful acquisition of its 52% interest in six LNG carriers (see Note 5). This acquisition fee is reflected as part of investments in and advances to equity accounted joint ventures in the Partnerships consolidated balance sheets.
f) In March 2013, the Partnership incurred a $2.7 million charge relating to a fee to Teekay Corporation for its support in the Partnerships successful acquisition of its 50% interest in the Exmar LPG BVBA joint venture (see Note 5). This acquisition fee is reflected as part of investments in and advances to equity accounted joint ventures in the Partnerships consolidated balance sheets.
10. | Derivative Instruments |
The Partnership uses derivative instruments in accordance with its overall risk management policy. The Partnership has not designated these derivative instruments as hedges for accounting purposes.
Foreign Exchange Risk
In May 2012, concurrently with the issuance of NOK 700 million of senior unsecured bonds (see Note 7), the Partnership entered into a cross currency swap and pursuant to this swap the Partnership receives the principal amount in NOK on the maturity date of the swap in exchange for payment of a fixed U.S. Dollar amount. In addition, the cross currency swap exchanges a receipt of floating interest in NOK based on NIBOR plus a margin for a payment of U.S. Dollar fixed interest. The purpose of the cross currency swap is to economically hedge the foreign currency exposure on the payment of interest and principal of the Partnerships NOK-denominated bond due in 2017 and to economically hedge the interest rate exposure. The following table reflects information relating to the cross currency swap as at March 31, 2013.
Fair Value / | ||||||||||||||||||||||||
Carrying | Weighted- | |||||||||||||||||||||||
Principal | Principal | Floating Rate Receivable | Amount of | Average | ||||||||||||||||||||
Amount | Amount | Reference | Fixed Rate | Liability | Remaining | |||||||||||||||||||
NOK |
$ | Rate | Margin | Payable | $ | Term (Years) | ||||||||||||||||||
700,000 |
125,000 | NIBOR | 5.25 | % | 6.88 | % | (8,879 | ) | 4.1 |
13
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
Interest Rate Risk
The Partnership enters into interest rate swaps which either exchange a receipt of floating interest for a payment of fixed interest or a payment of floating interest for a receipt of fixed interest to reduce the Partnerships exposure to interest rate variability on its outstanding floating-rate debt and floating-rate restricted cash deposits. As at March 31, 2013, the Partnership was committed to the following interest rate swap agreements:
Fair Value / | ||||||||||||||||||
Carrying | Weighted- | |||||||||||||||||
Amount of | Average | Fixed | ||||||||||||||||
Interest | Principal | Assets | Remaining | Interest | ||||||||||||||
Rate | Amount | (Liability) | Term | Rate | ||||||||||||||
Index | $ | $ | (years) | (%) (i) | ||||||||||||||
LIBOR-Based Debt: |
||||||||||||||||||
U.S. Dollar-denominated interest rate swaps (ii) |
LIBOR | 410,499 | (104,197 | ) | 23.8 | 4.9 | ||||||||||||
U.S. Dollar-denominated interest rate swaps (ii) |
LIBOR | 201,786 | (54,448 | ) | 6.0 | 6.2 | ||||||||||||
U.S. Dollar-denominated interest rate swaps |
LIBOR | 90,000 | (17,268 | ) | 5.5 | 4.9 | ||||||||||||
U.S. Dollar-denominated interest rate swaps |
LIBOR | 100,000 | (18,887 | ) | 3.8 | 5.3 | ||||||||||||
U.S. Dollar-denominated interest rate swaps (iii) |
LIBOR | 200,000 | (49,760 | ) | 15.8 | 5.2 | ||||||||||||
LIBOR-Based Restricted Cash Deposit: |
||||||||||||||||||
U.S. Dollar-denominated interest rate swaps (ii) |
LIBOR | 469,116 | 145,082 | 23.8 | 4.8 | |||||||||||||
EURIBOR-Based Debt: |
||||||||||||||||||
Euro-denominated interest rate swaps (iv) |
EURIBOR | 328,177 | (37,995 | ) | 11.2 | 3.1 | ||||||||||||
|
|
|||||||||||||||||
(137,473 | ) | |||||||||||||||||
|
|
(i) | Excludes the margins the Partnership pays on its floating-rate term loans, which, at March 31, 2013, ranged from 0.30% to 2.75%. |
(ii) | Principal amount reduces quarterly. |
(iii) | Principal amount reduces semi-annually. |
(iv) | Principal amount reduces monthly to 70.1 million Euros ($89.9 million) by the maturity dates of the swap agreements. |
As at March 31, 2013, the Partnership had multiple interest rate swaps governed by the same master agreement. Each of these master agreements provide for the net settlement of all swaps subject to that master agreement through a single payment in the event of default or termination of any one swap. The fair value of these interest rate swaps are presented on a gross basis in the Partnerships consolidated balance sheets. As at March 31, 2013, these interest rate swaps had an aggregate fair value asset amount of $145.1 million and an aggregate fair value liability amount of $212.8 million.
Credit Risk
The Partnership is exposed to credit loss in the event of non-performance by the counterparties to the interest rate swap agreements. In order to minimize counterparty risk, the Partnership only enters into derivative transactions with counterparties that are rated A- or better by Standard & Poors or A3 or better by Moodys at the time of the transactions. In addition, to the extent practical, interest rate swaps are entered into with different counterparties to reduce concentration risk.
Other Derivatives
In order to reduce the variability of its revenue, the Partnership has entered into an agreement with Teekay Corporation under which Teekay Corporation pays the Partnership any amounts payable to the charterer of the Toledo Spirit as a result of spot rates being below the fixed rate, and the Partnership pays Teekay Corporation any amounts payable to the Partnership by the charterer of the Toledo Spirit as a result of spot rates being in excess of the fixed rate. The fair value of the derivative asset at March 31, 2013 was $3.6 million (December 31, 2012 an asset of $1.1 million).
The following table presents the location and fair value amounts of derivative instruments, segregated by type of contract, on the Partnerships consolidated balance sheets.
Current | Current | |||||||||||||||||||||||
portion of | portion of | |||||||||||||||||||||||
Accounts | derivative | Derivative | Accrued | derivative | Derivative | |||||||||||||||||||
receivable | assets | assets | liabilities | liabilities | liabilities | |||||||||||||||||||
As at March 31, 2013 |
||||||||||||||||||||||||
Interest rate swap agreements |
4,430 | 16,928 | 123,724 | (8,485 | ) | (49,769 | ) | (224,301 | ) | |||||||||||||||
Cross currency swap agreement |
| | | (11 | ) | (151 | ) | (8,717 | ) | |||||||||||||||
Toledo Spirit time-charter derivative |
| 1,450 | 2,150 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
4,430 | 18,378 | 125,874 | (8,496 | ) | (49,920 | ) | (233,018 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at December 31, 2012 |
||||||||||||||||||||||||
Interest rate swap agreements |
4,513 | 16,927 | 144,247 | (10,887 | ) | (48,046 | ) | (245,287 | ) | |||||||||||||||
Cross currency swap agreement |
54 | 285 | | | | (2,962 | ) | |||||||||||||||||
Toledo Spirit time-charter derivative |
| | 1,100 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
4,567 | 17,212 | 145,347 | (10,887 | ) | (48,046 | ) | (248,249 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
14
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
Realized and unrealized (losses) gains relating to interest rate swap agreements and the Toledo Spirit time-charter derivative are recognized in earnings and reported in realized and unrealized loss on derivative instruments in the Partnerships consolidated statements of income. The effect of the (loss) gain on these derivatives on the Partnerships consolidated statements of income is as follows:
Three Months Ended March 31, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Realized | Unrealized | Realized | Unrealized | |||||||||||||||||||||
gains | gains | gains | gains | |||||||||||||||||||||
(losses) | (losses) | Total | (losses) | (losses) | Total | |||||||||||||||||||
Interest rate swap agreements |
(9,526 | ) | (1,259 | ) | (10,785 | ) | (9,079 | ) | (7,092 | ) | (16,171 | ) | ||||||||||||
Toledo Spirit time-charter derivative |
| 2,500 | 2,500 | (32 | ) | 300 | 268 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(9,526 | ) | 1,241 | (8,285 | ) | (9,111 | ) | (6,792 | ) | (15,903 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized and realized gains (losses) of the cross currency swap are recognized in earnings and reported in foreign currency exchange gain (loss) in the Partnerships consolidated statements of income. For the three months ended March 31, 2013, unrealized losses of ($6.2) million and realized gains of $0.1 million were recognized in earnings.
11. | Commitments and Contingencies |
a) In December 2012, the Partnership signed a contract with Daewoo Shipbuilding & Marine Engineering Co. Ltd. for the construction of two 173,400-cubic meter LNG carriers at a total cost of approximately $386 million, excluding capitalized interest. The vessels are scheduled for delivery in 2016. As at March 31, 2013, payments made towards these commitments totaled $38.6 million (excluding $0.2 million of capitalized interest costs). As at March 31, 2013, the remaining payments required to be made under these newbuilding contracts are $19.3 million (2014), $57.9 million (2015) and $270.2 million (2016).
b) As described in Note 4, the Teekay Nakilat Joint Venture is the lessee under 30-year capital lease arrangements with a third party for the three RasGas II LNG Carriers (or the RasGas II Leases). The UK taxing authority (or HMRC) has been urging the lessor as well as other lessors under capital lease arrangements that have tax benefits similar to the ones provided by the RasGas II Leases, to terminate such finance lease arrangements and has in other circumstances challenged the use of similar structures. As a result, the lessor has requested that the Teekay Nakilat Joint Venture enter into negotiations to terminate the RasGas II Leases. The Teekay Nakilat Joint Venture has declined this request as it does not believe that HRMC would be able to successfully challenge the availability of the tax benefits of these leases to the lessor. This assessment is partially based on a January 2012 court decision, regarding a similar financial lease of an LNG carrier, that ruled in favor of the taxpayer. However, the HMRC is appealing that decision and the appeal is expected to be heard in May 2013. If the HMRC were able to successfully challenge the RasGas II Leases, the Teekay Nakilat Joint Venture could be subject to significant costs associated with the termination of the lease or increased lease payments to compensate the lessor for the lost tax benefits. The Partnership estimates its 70% share of the potential exposure to be approximately $29 million, exclusive of potential financing and interest rate swap termination costs.
The lessor for the three vessels chartered out by Teekay Nakilat Joint Venture has communicated to the joint venture that the credit rating of the bank (or LC Bank) that is providing the letter of credit to Teekay Nakilat Joint Ventures lease has been downgraded. As a result, the lessor has indicated a potential increase in the lease rentals over the remaining term of the RasGas II Leases and that an estimated $12 million additional amount of cash may need to be placed on deposit by the Teekay Nakilat Joint Venture. The Teekay Nakilat Joint Venture has engaged external legal counsel to assess these claims. The Partnerships 70% share of the present value of the potential lease rental increase claim is approximately $10 million; however, the final amount is dependent on external legal counsels review. The Teekay Nakilat Joint Venture is also looking at other alternatives to mitigate the impact of the downgrade to the LC Banks credit rating.
12. | Total Capital and Net Income Per Unit |
At March 31, 2013, approximately 63.8% of the Partnerships common units outstanding were held by the public. The remaining common units, as well as the 2% general partner interest, were held by a subsidiary of Teekay Corporation.
Net Income Per Unit
Net income per common unit is determined by dividing net income, after deducting the non-controlling interest and the General Partners interest, by the weighted-average number of units outstanding during the period. The computation of limited partners interest in net income per common unit diluted assumes the exercise of all dilutive restricted units using the treasury stock method. The computation of limited partners interest in net loss per common unit diluted does not assume such exercises as the effect would be anti-dilutive.
The General Partners and common unitholders interests in net income are calculated as if all net income was distributed according to the terms of the Partnerships partnership agreement, regardless of whether those earnings would or could be distributed. The partnership agreement does not provide for the distribution of net income; rather, it provides for the distribution of available cash, which is a contractually defined term that generally means all cash on hand at the end of each quarter after establishment of cash reserves determined by the Partnerships board of directors to provide for the proper conduct of the Partnerships business, including reserves for maintenance and replacement capital expenditures and anticipated credit needs. In addition, the General Partner is entitled to incentive distributions if the amount the Partnership distributes to unitholders with respect to any quarter exceeds specified target levels. Unlike available cash, net income is affected by non-cash items, such as depreciation and amortization, unrealized gains or losses on non-designated derivative instruments and foreign currency translation gains (losses).
15
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(all tabular amounts stated in thousands of U.S. Dollars, except unit and per unit data or unless otherwise indicated)
During the three months ended March 31, 2013 and 2012, cash distributions exceeded $0.4625 per unit and, consequently, the assumed distribution of net income resulted in the use of the increasing percentages to calculate the General Partners interest in net income for the purposes of the net income per unit calculation. For more information on the increasing percentages to calculate the General Partners interest in net income, please refer to the Partnerships Annual Report on Form 20-F.
Pursuant to the partnership agreement, allocations to partners are made on a quarterly basis.
13. | Unit-based compensation |
In March 2013, 7,233 common units, with an aggregate value of $0.3 million, were granted to the non-management directors of our general partner as part of their annual compensation for 2013.
The Partnership grants restricted unit awards as incentive-based compensation under the Teekay LNG Partners L.P. 2005 Long-Term Incentive Plan to certain of the Partnerships employees and to certain employees of Teekay Corporations subsidiaries that provide services to the Partnership. The Partnership measures the cost of such awards using the grant date fair value of the award and recognizes that cost, net of estimated forfeitures, over the requisite service period. The requisite service period consists of the period from the grant date of the award to the earlier of the date of vesting or the date the recipient becomes eligible for retirement. For unit-based compensation awards subject to graded vesting, the Partnership calculates the value for the award as if it was one single award with one expected life and amortizes the calculated expense for the entire award on a straight-line basis over the requisite service period. The compensation cost of the Partnerships unit-based compensation awards are reflected in general and administrative in the Partnerships consolidated statements of income.
During March 2013, the Partnership granted 36,878 restricted units with a grant date fair value of $1.5 million, to certain of the Partnerships employees and to certain employees of Teekay Corporations subsidiaries, based on the Partnerships closing unit price on the grant date. Each restricted unit is equal in value to one unit of the Partnerships common units plus reinvested distributions from the grant date to the vesting date. The restricted units vest equally over three years from the grant date. Any portion of a restricted unit award that is not vested on the date of a recipients termination of service is cancelled, unless their termination arises as a result of the recipients retirement and in this case the restricted unit award will continue to vest in accordance with the vesting schedule. Upon vesting, the value of the restricted unit awards is paid to each recipient in the form of units. During the three months ended March 31, 2013, the Partnership recorded an expense of $0.5 million (2012 nil) related to the restricted units.
16
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
MARCH 31, 2013
PART I FINANCIAL INFORMATION
ITEM 2 MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and accompanying notes contained in Item 1 Financial Statements of this Report on Form 6-K and with our audited consolidated financial statements contained in Item 18 Financial Statements and Managements Discussion and Analysis of Financial Condition and Results of Operations in Item 5 Operating and Financial Review and Prospects of our Annual Report on Form 20-F for the year ended December 31, 2012.
OVERVIEW
Teekay LNG Partners L.P. is an international provider of marine transportation services for liquefied natural gas (or LNG), liquefied petroleum gas (or LPG) and crude oil. We have a fleet of 29 LNG carriers (including one regasification unit and two newbuilding carriers), 29 LPG/Multigas carriers (including eight newbuilding carriers and 5 chartered-in carriers) and 11 conventional tankers which generally operate under long-term, fixed-rate charters. Our interests in these vessels range from 33% to 100%.
SIGNIFICANT DEVELOPMENTS IN 2013
Exmar LPG Joint Venture
On February 12, 2013, we entered into a joint venture agreement with Belgium-based Exmar NV (or Exmar) to own and charter-in LPG carriers with a primary focus on the mid-size gas carrier segment. The joint venture entity, called Exmar LPG BVBA, took economic effect as of November 1, 2012 and includes 19 owned LPG carriers (including eight newbuildings scheduled for delivery between 2014 and 2016 and taking into effect the sale of the Donau LPG carrier in April 2013) and five chartered-in LPG carriers (or the Exmar LPG Carriers). For our 50% ownership interest in the joint venture, including newbuilding payments made prior to the November 1, 2012 economic effective date of the joint venture, we invested approximately $134 million in exchange for equity and a shareholder loan and assumed approximately $108 million of our pro rata share of the existing debt and lease obligations as of the economic effective date. These debt and lease obligations are secured by certain vessels in the Exmar LPG BVBA fleet. Exmar will continue to commercially and technically manage and operate the vessels. Since control of Exmar LPG BVBA is shared jointly between Exmar and us, we account for Exmar LPG BVBA using the equity method.
RESULTS OF OPERATIONS
There are a number of factors that should be considered when evaluating our historical financial performance and assessing our future prospects and we use a variety of financial and operational terms and concepts when analyzing our results of operations. These factors, terms and concepts are described in Item 5 Operating and Financial Review and Prospects of our Annual Report on Form 20-F for the year ended December 31, 2012, filed with the SEC on April 16, 2013.
We manage our business and analyze and report our results of operations on the basis of two business segments: the liquefied gas segment and the conventional tanker segment, each of which are discussed below.
Liquefied Gas Segment
As at March 31, 2013, our liquefied gas segment fleet, in which our interests ranged from 33% to 100%, included 29 LNG carriers and 30 LPG/Multigas carriers. However, the table below only includes 11 LNG carriers and five LPG carriers. The table excludes two newbuilding LNG carriers and all carriers accounted for under the equity method: (i) six LNG carriers relating to our joint venture with Marubeni Corporation (or the MALT LNG Carriers), (ii) four LNG carriers relating to the Angola LNG Project (or the Angola LNG Carriers), (iii) four LNG carriers relating to our joint venture with QGTC Nakilat (1643-6) Holdings Corporation (or the RasGas 3 LNG Carriers), (iv) two LNG carriers relating to our joint ventures with Exmar (or the Exmar LNG Carriers) and (v) the 25 Exmar LPG Carriers.
17
The following table compares our liquefied gas segments operating results for the three months ended March 31, 2013 and 2012, and compares its net voyage revenues (which is a non-GAAP financial measure) for the three months ended March 31, 2013 and 2012 to voyage revenues, the most directly comparable GAAP financial measure. Non-GAAP financial measures may not be comparable to other companies which may calculate similar measures differently. We principally use net voyage revenues because it provides more meaningful information to us than voyage revenues and net voyage revenues is also widely used by investors and analysts in the shipping industry for comparing financial performance between companies and to industry averages. The following tables also provide a summary of the changes in calendar-ship-days and revenue days for our liquefied gas segment:
(in thousands of U.S. Dollars, except revenue days, | Three Months Ended March 31, | |||||||||||
calendar-ship-days and percentages) | 2013 | 2012 | % Change | |||||||||
Voyage revenues |
68,030 | 70,733 | (3.8 | ) | ||||||||
Voyage expenses |
| 36 | (100.0 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net voyage revenues |
68,030 | 70,697 | (3.8 | ) | ||||||||
Vessel operating expenses |
13,993 | 11,779 | 18.8 | |||||||||
Depreciation and amortization |
17,290 | 17,238 | 0.3 | |||||||||
General and administrative (1) |
3,684 | 3,559 | 3.5 | |||||||||
|
|
|
|
|
|
|||||||
Income from vessel operations |
33,063 | 38,121 | (13.3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating Data: |
||||||||||||
Revenue Days (A) |
1,399 | 1,456 | (3.9 | ) | ||||||||
Calendar-Ship-Days (B) |
1,440 | 1,456 | (1.1 | ) | ||||||||
Utilization (A)/(B) |
97.2 | % | 100.0 | % | (2.8 | ) | ||||||
|
|
|
|
|
|
(1) | Includes direct general and administrative expenses and indirect general and administrative expenses (allocated to each segment based on estimated use of resources). |
During the three months ended March 31, 2013, one of our vessels was off-hire for 41 days for scheduled dry docking, compared to having all vessels on-hire during the first quarter of 2012. As a result, our utilization decreased to 97.2% for the three months ended March 31, 2013 compared to 100% for the same period in 2012.
Net Voyage Revenues. Net voyage revenues decreased for the three months ended March 31, 2013 from the same period last year, primarily as a result of:
| a decrease of $2.2 million for the three months ended March 31, 2013 due to the Arctic Spirit being off-hire for 41 days in the first quarter of 2013 for a scheduled dry docking; and |
| a decrease of $0.8 million for the three months ended March 31, 2013 due to one less calendar day during 2013 compared to 2012. |
Vessel Operating Expenses. Vessel operating expenses increased for the three months ended March 31, 2013 from the same period last year, primarily as a result of spares and consumables purchased for the planned maintenance of the Tangguh Hiri and Tangguh Sago in 2013 and repairs during the dry docking of the Arctic Spirit in the first quarter of 2013.
Depreciation and Amortization. Depreciation and amortization remained consistent between the three months ended March 31, 2013 and 2012.
Conventional Tanker Segment
Our fleet includes 10 Suezmax-class double-hulled conventional crude oil tankers and one Handymax Product tanker, six of which we own at 100% and five that are under capital leases. All of our conventional tankers operate under fixed-rate charters. The Bermuda Spirits and Hamilton Spirits time-charter contracts were amended in the fourth quarter of 2012 to reduce the daily hire rate on each by $12,000 per day for a duration of 24 months, commencing October 1, 2012. However, during this renegotiated period, if Suezmax tanker spot rates exceed the renegotiated charter rate, the charterer will pay us the excess amount up to a maximum of the original charter rate. The impact of the change in hire rates is not fully reflected in the table below as the change in the lease payments are being recognized on a straight-line basis over the term of the lease.
In addition, the time-charter contracts for three of the five Suezmax tankers on charter to Compania Espanole de Petroleos, S.A. (or CEPSA) have cancellation options first exercisable in August 2013, November 2013 and April 2014. While we have not received official notification of termination, we expect the charterer to exercise these options and the vessels to be sold to a third party. Upon sale of the vessels, we will not be required to repay the capital lease obligations, as the vessels under capital leases will be returned to the owner and the capital lease obligations will be concurrently extinguished.
18
The following table compares our conventional tanker segments operating results for the three months ended March 31, 2013 and 2012, and compares its net voyage revenues (which is a non-GAAP financial measure) for the three months ended March 31, 2013 and 2012 to voyage revenues, the most directly comparable GAAP financial measure. We principally use net voyage revenues because it provides more meaningful information to us than voyage revenues and net voyage revenues is also widely used by investors and analysts in the shipping industry for comparing financial performance between companies and to industry averages. The following tables also provide a summary of the changes in calendar-ship-days and revenue days for our conventional tanker segment:
(in thousands of U.S. Dollars, except revenue days, | Three Months Ended March 31, | |||||||||||
calendar-ship-days and percentages) | 2013 | 2012 | % Change | |||||||||
Voyage revenues |
29,077 | 28,607 | 1.6 | |||||||||
Voyage expenses |
391 | 307 | 27.4 | |||||||||
|
|
|
|
|
|
|||||||
Net voyage revenues |
28,686 | 28,300 | 1.4 | |||||||||
Vessel operating expenses |
11,323 | 10,608 | 6.7 | |||||||||
Depreciation and amortization |
6,853 | 7,519 | (8.9 | ) | ||||||||
General and administrative (1) |
1,785 | 1,701 | 4.9 | |||||||||
|
|
|
|
|
|
|||||||
Income from vessel operations |
8,725 | 8,472 | 3.0 | |||||||||
|
|
|
|
|
|
|||||||
Operating Data: |
||||||||||||
Revenue Days (A) |
990 | 1,001 | (1.1 | ) | ||||||||
Calendar-Ship-Days (B) |
990 | 1,001 | (1.1 | ) | ||||||||
Utilization (A)/(B) |
100.0 | % | 100.0 | % | | |||||||
|
|
|
|
|
|
(1) | Includes direct general and administrative expenses and indirect general and administrative expenses (allocated to each segment based on estimated use of corporate resources). |
Net Voyage Revenues. Net voyage revenues increased for the three months ended March 31, 2013 from the same period last year, primarily as a result of:
| an increase of $0.7 million for the three months ended March 31, 2013 due to adjustments to the daily charter rates based on inflation and an increase in interest rates in accordance with the time-charter contracts for five Suezmax tankers (however, under the terms of these capital leases, we had corresponding increases in our lease payments, which are reflected as increases to interest expense; therefore, these and future similar interest rate adjustments do not affect our cash flow or net income); |
partially offset by:
| a decrease of $0.5 million for the three months ended March 31, 2013 relating to the reduced charter rates on the Bermuda Spirit and Hamilton Spirit commencing in the fourth quarter of 2012. |
Vessel Operating Expenses. Vessel operating expenses increased for the three months ended March 31, 2013 from the same period last year, primarily due to timing of service and maintenance activities performed and an increase in manning costs for certain of our conventional tankers.
Depreciation and Amortization. Depreciation and amortization decreased for the three months ended March 31, 2013, from the same period last year, primarily as a result of:
| a decrease of $1.7 million for the three months ended March 31, 2013 due to the effect of vessel write-downs in the fourth quarter of 2012 relating to the Algeciras Spirit, Huelva Spirit and Tenerife Spirit; |
partially offset by:
| an increase of $1.1 million for the three months ended March 31, 2013 due to the accelerated amortization of the intangible assets relating to the charter contracts of five Suezmax tankers as we expect the life of these intangible assets will be shorter than originally assumed. |
Other Operating Results
General and Administrative Expenses. General and administrative expenses increased slightly to $5.5 million for the three months ended March 31, 2013, from $5.3 million for the same period last year, primarily as a result of granting restricted units to certain of our employees and certain employees of our affiliates in the first quarter of 2013. Please read Item 1 Financial Statements: Note 13 Unit-based Compensation.
Equity Income. Equity income increased to $26.4 million for the three months ended March 31, 2013 from $17.0 million for the same period last year, primarily as a result of:
| an increase of $8.6 million for the three months ended March 31, 2013 due to the acquisition of a 52% ownership interest in the six MALT LNG Carriers in February 2012 and increased charter rates for certain of the MALT LNG Carriers; |
| an increase of $1.3 million for the three months ended March 31, 2013 due to the acquisition of a 50% ownership interest in Exmar LPG BVBA in February 2013; and |
19
| an increase of $0.7 million for the three months ended March 31, 2013 due to the change in unrealized gains on derivative instruments, as compared to the same period last year in our 40% investment in Teekay Nakilat (III) Corporation; |
partially offset by
| a decrease of $1.1 million for the three months ended March 31, 2013 due to a decrease in unrealized gains on derivative instruments, as compared to the same period last year in our 33% investment in the Angola LNG Project. |
Interest Expense. Interest expense increased to $13.2 million for the three months ended March 31, 2013 from $12.8 million for the same period last year. Interest expense primarily reflects interest incurred on our capital lease obligations and long-term debt. These changes were primarily the result of:
| an increase of $2.2 million for the three months ended March 31, 2013 as a result of the NOK bond issuance in May 2012; and |
| an increase of $0.4 million for the three months ended March 31, 2013 due to an interest rate adjustment on our five Suezmax tanker capital lease obligations (however, as described above, under the terms of the time-charter contracts for these vessels, we have a corresponding increase in charter receipts, which are reflected as an increase to voyage revenues); |
partially offset by
| a decrease of $1.5 million for the three months ended March 31, 2013 due to decreased LIBOR and lower principal U.S. Dollar debt balances due to debt repayments during 2012 and the first quarter of 2013; and |
| a decrease of $0.7 million for the three months ended March 31, 2013 due to lower EURIBOR relating to Euro-denominated debt. |
Interest Income. Interest income decreased to $0.5 million for the three months ended March 31, 2013 from $0.9 million for the same period last year. These changes were primarily due to lower LIBOR relating to our restricted cash deposits.
Realized and Unrealized Loss on Derivative Instruments. Net realized and unrealized losses on derivative instruments decreased to losses of $8.3 million for the three months ended March 31, 2013, from losses of $15.9 million in the same period last year, as set forth in the tables below.
(in thousands of U.S. Dollars) |
Three Months Ended March 31, | |||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Realized | Unrealized | Realized | Unrealized | |||||||||||||||||||||
gains | gains | gains | gains | |||||||||||||||||||||
(losses) | (losses) | Total | (losses) | (losses) | Total | |||||||||||||||||||
Interest rate swap agreements |
(9,526 | ) | (1,259 | ) | (10,785 | ) | (9,079 | ) | (7,092 | ) | (16,171 | ) | ||||||||||||
Toledo Spirit time-charter derivative |
| 2,500 | 2,500 | (32 | ) | 300 | 268 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(9,526 | ) | 1,241 | (8,285 | ) | (9,111 | ) | (6,792 | ) | (15,903 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2013 and 2012, we had interest rate swap agreements with an aggregate average net outstanding notional amount of approximately $873.0 million and $919.2 million, respectively, with average fixed rates of 4.6% for both periods. The increases in realized losses from 2012 to 2013 relating to our interest rate swaps were primarily due to lower short-term variable benchmark interest rates in 2013 compared to 2012.
Long-term LIBOR benchmark interest rates increased during the three months ended March 31, 2013 and 2012, which resulted in us recognizing unrealized losses of $20.5 million and $26.1 million from our interest rate swaps, respectively, associated with our restricted cash deposits.
During the three months ended March 31, 2013 and 2012, we recognized unrealized gains on our interest rate swaps associated with our U.S. Dollar-denominated long-term debt and capital leases. The unrealized gains resulted from the transfer of $12.3 million and $12.2 million of previously recognized unrealized losses, respectively, to realized losses related to actual cash settlements and an additional $3.6 million and $11.8 million of unrealized gains, respectively, relating to increases in long-term LIBOR benchmark interest rates relative to the prior quarter.
Long-term EURIBOR benchmark interest rates increased during the three months ended March 31, 2013 and decreased during the three months ended March 31, 2012, which resulted in us recognizing unrealized gains and (losses) of $3.3 million and ($5.0) million on our interest rate swaps, respectively, associated with our Euro-denominated long-term debt.
The projected average tanker rates in the tanker market at March 31, 2013 decreased compared to December 31, 2012, which resulted in a $2.5 million unrealized gain on our Toledo Spirit time-charter derivative. The Toledo Spirit time-charter derivative is the agreement with Teekay Corporation under which Teekay Corporation pays us any amounts payable to the charterer of the Toledo Spirit as a result of spot rates being below the fixed rate, and we pay Teekay Corporation any amounts payable to us by the charterer of the Toledo Spirit as a result of spot rates being in excess of the fixed rate.
20
Please see Item 5 - Operating and Financial Review and Prospects: Valuation of Derivative Instruments in our Annual Report of Form 20-F for the year ending December 31, 2012, which explains how our derivative instruments are valued, including the significant factors and uncertainties in determining the estimated fair value and why changes in these factors result in material variances in realized and unrealized (losses) gains on derivative instruments.
Foreign Currency Exchange Gains and (Losses). Foreign currency exchange gains and (losses) were $8.2 million for the three months ended March 31, 2013 compared to ($9.7) million for the same period last year. Our foreign currency exchange gains (losses), substantially all of which are unrealized, are due primarily to the relevant period-end revaluation of our Norwegian Kroner-denominated debt and our Euro-denominated term loans, capital leases and restricted cash for financial reporting purposes and the realized and unrealized gains (losses) on our cross currency swap. Gains on Norwegian Kroner-denominated and Euro-denominated monetary liabilities reflect a stronger U.S. Dollar against the Norwegian Kroner and Euro on the date of revaluation or settlement compared to the rate in effect at the beginning of the period. Losses on Norwegian Kroner-denominated and Euro-denominated monetary liabilities reflect a weaker U.S. Dollar against the Norwegian Kroner and Euro on the date of revaluation or settlement compared to the rate in effect at the beginning of the period. For the three months ended March 31, 2013, foreign currency exchange gains (losses) include a realized gain of $0.1 million and an unrealized loss of $6.2 million on our cross currency swap, and an unrealized gain of $5.9 million on the revaluation of our Norwegian Kroner-denominated debt. For the three months ended March 31, 2013, foreign currency exchange gains (losses) include the revaluation of our Euro-denominated restricted cash, debt and capital leases of $8.1 million as compared to ($9.6) million for the same period last year.
Other Income. Other income increased to $0.5 million for the three months ended March 31, 2013, from $0.2 million for the same period last year, primarily due to the amortization of a guarantee liability related to our acquisition of the six MALT LNG Carriers in February 2012.
Income Tax (Expense) Recovery. Income tax expense increased to $0.8 million for the three months ended March 31, 2013, from an income tax recovery of $0.3 million for the same period last year, primarily due to changes in our deferred tax assets and a reversal of an uncertain tax position in the first quarter of 2012.
Liquidity and Cash Needs
Our business model is to employ our vessels on long-term, fixed-rate contracts with major oil companies. The operating cash flow our vessels generate each quarter, excluding a reserve for maintenance capital expenditures and debt repayments, are generally paid out to our unitholders within approximately 45 days after the end of each quarter. Our primary short-term liquidity needs are to pay these quarterly distributions on our outstanding units, payment of operating expenses, dry-docking expenditures, debt service costs and to fund general working capital requirements. We anticipate that our primary sources of funds for our short-term liquidity needs will be cash flows from operations.
Our long-term liquidity needs primarily relate to expansion and maintenance capital expenditures and debt repayment. Expansion capital expenditures primarily represent the cost to purchase, convert or construct vessels to the extent the expenditures increase the operating capacity or revenue generated by our fleet. In contrast, maintenance capital expenditures primarily consist of dry-docking expenditures and expenditures to replace vessels in order to maintain the operating capacity or revenue generated by our fleet. Our primary sources of funds for our long-term liquidity needs are from cash from operations, long-term bank borrowings and other debt or equity financings, or a combination thereof. Consequently, our ability to continue to expand the size of our fleet is dependent upon our ability to obtain long-term bank borrowings and other debt, as well as raising equity.
Our revolving credit facilities and term loans are described in Item 1 Financial Statements: Note 7 Long-Term Debt. They contain covenants and other restrictions typical of debt financing secured by vessels, that restrict the ship-owning subsidiaries from: incurring or guaranteeing indebtedness; changing ownership or structure, including through mergers, consolidations, liquidations and dissolutions; making dividends or distributions if we are in default; making capital expenditures in excess of specified levels; making certain negative pledges and granting certain liens; selling, transferring, assigning or conveying assets; making certain loans and investments; and entering into a new line of business. Certain of our revolving credit facilities and term loans require us to maintain financial covenants. If we do not meet these financial covenants, the lender may accelerate the repayment of the revolving credit facilities and term loans, thus having a significant impact on our short-term liquidity requirements. As at March 31, 2013, we and our affiliates were in compliance with all covenants relating to our credit facilities and term loans.
We have two facilities that require us to maintain vessel value to outstanding loan principal balance ratios of 110% and 115%, respectively. As at December 31, 2012, we had vessel value to outstanding loan principal balance ratios of 162% and 154%, respectively. The vessel values are determined using second-hand market comparables or using a depreciated replacement cost approach. Since vessel values can be volatile, our estimates of market value may not be indicative of either the current or future prices that could be obtained if the Partnership sold any of the vessels.
As at March 31, 2013, our cash and cash equivalents were $91.0 million, compared to $113.6 million at December 31, 2012. Our total liquidity which consists of cash, cash equivalents and undrawn medium-term credit facilities, was $301.2 million as at March 31, 2013, compared to $495.0 million as at December 31, 2012. The decrease in total liquidity is primarily due to borrowings to fund the acquisition of our 50% interest in the Exmar LPG Carriers in February 2013 and repayments of long-term debt.
As of March 31, 2013, we had a working capital deficit of $192.5 million. The working capital deficit includes $162.9 million of current capital lease obligations for five Suezmax tankers, under which the owner has the option to require us to purchase the vessels. The owner also has cancellation rights, as the charterer, under the charter contracts for these five Suezmax tankers. For three of the five Suezmax tankers, the cancellation options are first exercisable in August 2013, November 2013 and April 2014, respectively. While we have not received notification of termination, we expect the charterer to exercise its cancellation rights and the vessels to be sold by the owner to a third party. Upon sale of the vessels to a third party, we will not be required to repay the capital lease obligations as the vessels under capital leases will be returned to the owner and the capital lease obligations will be concurrently extinguished. While we do not expect the owner to exercise its option to require us to purchase the five Suezmax tankers, such exercise would require us to satisfy the purchase price either by assuming the existing vessel financing, if the lenders consent, or by financing the purchase using existing liquidity or by obtaining new debt or equity financing. We expect to manage the remaining working capital deficit primarily with net operating cash flow generated in 2013, and, to a lesser extent, existing undrawn revolving credit facilities. As at March 31, 2013, we had undrawn medium-term credit facilities of $210.2 million.
21
We expect to manage the remaining working capital deficit primarily with net operating cash flow generated in the second quarter of 2013 and, to a lesser extent, existing undrawn revolving credit facilities. Please read Item 1 Financial Statements: Note 11 Commitments and Contingencies.
Cash Flows. The following table summarizes our cash flow for the periods presented:
(in thousands of U.S. Dollars) | Three Months Ended March 31, | |||||||
2013 | 2012 | |||||||
Net cash flow from operating activities |
36,561 | 48,299 | ||||||
Net cash flow from financing activities |
77,095 | 110,033 | ||||||
Net cash flow used for investing activities |
(136,251 | ) | (168,055 | ) | ||||
|
|
|
|
Operating Cash Flows. Net cash flow from operating activities decreased to $36.6 million for the three months ended March 31, 2013, from $48.3 million for the same period last year, primarily due to a greater amount of dry docking expenditures incurred in the three months ended March 31, 2013. Net cash flow from operating activities depends upon the timing and amount of dry-docking expenditures, repairs and maintenance activity, the impact of vessel additions and dispositions on operating cash flows, foreign currency rates, changes in interest rates, timing of dividends from equity accounted investments, fluctuations in working capital balances and spot market hire rates (to the extent we have vessels operating in the spot tanker market or our hire rates are partially affected by spot market rates). The number of vessel dry dockings tends to vary each period depending on the vessels maintenance schedule.
Financing Cash Flows. Our investments in vessels and equipment are financed primarily with term loans and capital lease arrangements. Proceeds from long-term debt were $178.8 million and $209.1 million for the three months ended March 31, 2013 and 2012, respectively. From time to time, we refinance our loans and revolving credit facilities. During the three months ended March 31, 2013, we primarily used the proceeds from long-term debt to fund the acquisition of our 50% interest in the Exmar LPG Carriers for $136.8 million (including a $2.7 million acquisition fee), to provide an advance of $13.8 million to Exmar LPG BVBA for the purpose of funding newbuildings, to prepay and repay outstanding debt under our revolving credit facilities and for general partnership purposes.
Cash distributions paid during the three months ended March 31, 2013 increased to $53.0 million from $44.3 million for the same period last year. This increase was the result of an increase in the number of units eligible to receive the cash distribution as a result of one common unit public offering during 2012 and a 7.1% increase in the quarterly cash distribution per unit commencing in the first quarter of 2012 and paid in May 2012.
Investing Cash Flows. Net cash flow used in investing activities decreased to $136.3 million for the three months ended March 31, 2013, from $168.1 million for the same period last year. During the three months ended March 31, 2013, we used cash of $136.8 million to fund our 50% interest in the Exmar LPG Carriers. During the three months ended March 31, 2012, we used cash of $170.1 million to fund our acquisition of a 52% interest in six LNG carriers from A.P. Moller Maersk A/S and of a 33% interest in one LNG carrier chartered to Angola LNG Supply Services LLC.
Contractual Obligations and Contingencies
The following table summarizes our contractual obligations as at March 31, 2013:
Remainder | 2014 | 2016 | ||||||||||||||||||
of | and | and | Beyond | |||||||||||||||||
Total | 2013 | 2015 | 2017 | 2017 | ||||||||||||||||
(in millions of U.S. Dollars) | ||||||||||||||||||||
U.S. Dollar-Denominated Obligations: |
||||||||||||||||||||
Long-term debt (1) |
1,099.8 | 56.5 | 180.2 | 160.6 | 702.5 | |||||||||||||||
Commitments under capital leases (2) |
184.9 | 75.2 | 43.8 | 38.6 | 27.3 | |||||||||||||||
Commitments under capital leases (3) |
971.1 | 18.0 | 48.0 | 48.0 | 857.1 | |||||||||||||||
Commitments under operating leases (4) |
396.6 | 18.6 | 49.6 | 49.5 | 278.9 | |||||||||||||||
Purchase obligations(5) |
347.4 | | 77.2 | 270.2 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total U.S. Dollar-Denominated obligations |
2,999.8 | 168.3 | 398.8 | 566.9 | 1,865.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Euro-Denominated Obligations:(6) |
||||||||||||||||||||
Long-term debt(7) |
328.2 | 10.8 | 31.9 | 36.7 | 248.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Euro-Denominated obligations |
328.2 | 10.8 | 31.9 | 36.7 | 248.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Norwegian Kroner-Denominated Obligations:(6) |
||||||||||||||||||||
Long-term debt(8) |
119.7 | | | 119.7 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Norwegian Kroner-Denominated obligations |
119.7 | | | 119.7 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Totals |
3,447.7 | 179.1 | 430.7 | 723.3 | 2,114.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
22
(1) | Excludes expected interest payments of $13.5 million (remainder of 2013), $31.3 million (2014 and 2015), $23.8 million (2016 and 2017) and $19.5 million (beyond 2017). Expected interest payments are based on the existing interest rates (fixed-rate loans) and LIBOR at March 31, 2013, plus margins on debt that has been drawn that ranges up to 2.75% (variable-rate loans). The expected interest payments do not reflect the effect of related interest rate swaps that we have used as an economic hedge of certain of our variable-rate debt. |
(2) | Includes, in addition to lease payments, amounts we may be required to pay to purchase five leased vessels from 2014 to the end of the period when cancellation options are first exercisable. The purchase price will be based on the unamortized portion of the vessel construction financing costs for the vessels, which are included in the table above. We expect to satisty the purchase price by assuming the existing vessel financing, although we may be required to obtain separate debt or equity financing to complete the purchases if the lenders do not consent to our assuming the financing obligations. Please read Item 1 Financial Statements: Note 4 Vessel Charters. |
(3) | Existing restricted cash deposits of $475.4 million, together with the interest earned on these deposits, are expected to be sufficient to repay the remaining amounts we currently owe under the lease arrangements. |
(4) | We have corresponding leases whereby we are the lessor and expect to receive approximately $354.2 million for these leases from 2013 to 2029. |
(5) | In December 2012, we entered into an agreement for the construction of two LNG newbuildings. The remaining ship yard installments for these two newbuildings total $347.4 million. Please read Item 1 Financial Statements: Note 11 Commitments and Contingencies. |
(6) | Euro-denominated and Norwegian Kroner-denominated obligations are presented in U.S. Dollars and have been converted using the prevailing exchange rate as of March 31, 2013. |
(7) | Excludes expected interest payments of $4.0 million (remainder of 2013), $10.0 million (2014 and 2015), $8.9 million (2016 and 2017) and $4.8 million (beyond 2017). Expected interest payments are based on EURIBOR at March 31, 2013, plus margins that range up to 2.25%, as well as the prevailing U.S. Dollar/Euro exchange rate as of March 31, 2013. The expected interest payments do not reflect the effect of related interest rate swaps that we have used as an economic hedge of certain of our variable-rate debt. |
(8) | Excludes expected interest payments of $6.4 million (remainder of 2013), $17.0 million (2014 and 2015), and $11.4 million (2016 and 2017). Expected interest payments are based on NIBOR at March 31, 2013, plus a margin of 5.25%, as well as the prevailing U.S. Dollar/Norwegian Kroner exchange rate as of March 31, 2013. The expected interest payments do not reflect the effect of the related cross currency swap that we have used as an economic hedge of our foreign exchange and interest rate exposure associated with our Norwegian Kroner-denominated long-term debt. |
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements. The details of our equity accounted investments are shown in Item 18 Financial Statements: Note 19 Equity Method Investments of our Annual Report on Form 20-F for the year ended December 31, 2012. In addition, please read Item 1 Financial Statements: Note 5 Equity Method of Investments, relating to the acquisition of our 50% interest in the Exmar LPG BVBA joint venture in February 2013.
Critical Accounting Estimates
We prepare our consolidated financial statements in accordance with GAAP, which require us to make estimates in the application of our accounting policies based on our best assumptions, judgments and opinions. On a regular basis, management reviews the accounting policies, assumptions, estimates and judgments to ensure that our consolidated financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could materially differ from our assumptions and estimates. Accounting estimates and assumptions discussed in Item 5 Operating and Financial Review and Prospects Critical Accounting Estimates of our Annual Report on Form 20-F for the year ended December 31, 2012 are those that we consider to be the most critical to an understanding of our financial statements, because they inherently involve significant judgments and uncertainties. For a further description of our critical accounting policies, please read Item 5 Operating and Financial Review and Prospects in our Annual Report on Form 20-F for the year ended December 31, 2012. There were no significant changes in accounting estimates and assumptions from those discussed in the Form 20-F.
23
At March 31, 2013, we had one reporting unit with goodwill attributable to it. Based on conditions that existed at March 31, 2013, we do not believe that there is a reasonable possibility that the goodwill attributable to this reporting unit might be impaired for the remainder of the year. However, certain factors that impact this assessment are inherently difficult to forecast and, as such, we cannot provide any assurance that an impairment will or will not occur in the future. An assessment for impairment involves a number of assumptions and estimates that are based on factors that are beyond our control. These are discussed in more detail in the following section entitled Forward-Looking Statements.
FORWARD-LOOKING STATEMENTS
This Report on Form 6-K for the three months ended March 31, 2013 contains certain forward-looking statements (as such term is defined in Section 27A of the Securities Exchange Act of 1933 as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and our operations, performance and financial condition, including, in particular, statements regarding:
| our future financial condition; |
| results of operations and revenues and expenses, including performance of our liquefied gas segment and the performance and expected cash flows of our various joint ventures; |
| our plan for managing our working capital deficit; |
| the collectability of advances to our joint venture partner, BLT LNG Tangguh Corporation, and its parent company, PT Berlian Laju Tanker; |
| our ability to make cash distributions on our units or any increases in quarterly distributions; |
| LNG, LPG and tanker market fundamentals, including the balance of supply and demand in the LNG, LPG and tanker markets and spot charter rates; |
| future capital expenditures and availability of capital resources to fund capital expenditures; |
| the exercise of any counterpartys rights to terminate a lease, or to obligate us to purchase a leased vessel, or failure to exercise such rights, including the rights under the leases and charters for five of our Suezmax tankers; |
| our liquidity needs; |
| the outcome of ongoing tax proceedings, including the HMRCs legal challenge of tax benefits similar to the ones provided under the RasGas II Leases; |
| the duration of dry dockings; |
| fluctuations in our reported voyage revenues, vessel operating expenses, general and administrative expenses, interest expense, interest income, realized and unrealized loss on derivative instruments and foreign currency exchange gain (loss); |
| the future valuation or impairment of goodwill; |
| the expected timing, amount and method of financing for the purchase of vessels within the Partnership, including our five Suezmax tankers operated pursuant to capital leases; and |
| the impact of the LC Banks downgraded credit rating on the related lease payments and required cash deposits by the Teekay Nakilat Joint Venture. |
Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain the words believe, anticipate, expect, estimate, project, will be, will continue, will likely result, plan, intend or words or phrases of similar meanings. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond our control. Actual results may differ materially from those expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially include, but are not limited to: changes in production of LNG, LPG or oil; changes in anticipated levels of vessel newbuilding orders or rates of vessel scrapping; changes in the financial stability of our charterers; changes in financial stability of banks providing letters of credit for us or our joint ventures; changes in trading patterns; changes in our expenses; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; LNG or LPG infrastructure constraints and community and environmental group resistance to new LNG or LPG infrastructure; potential development of active short-term or spot LNG or LPG shipping markets; spot tanker market rate fluctuations; potential inability to implement our growth strategy; competitive factors in the markets in which we operate; potential for early termination of long-term contracts and our ability to renew or replace long-term contracts; loss of any customer, time-charter or vessel; shipyard production or vessel delivery delays; changes in tax regulations or the outcome of tax positions; our potential inability to raise financing to purchase additional vessels; our exposure to currency exchange rate fluctuations; conditions in the public equity markets; LNG or LPG project delays or abandonment; and other factors detailed from time to time in our periodic reports filed with the SEC, including our Annual Report on Form 20-F for the year ended December 31, 2012. We do not intend to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in our expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.
24
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
MARCH 31, 2013
PART I FINANCIAL INFORMATION
ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Risk
We are exposed to the impact of interest rate changes primarily through our borrowings that require us to make interest payments based on LIBOR, EURIBOR or NIBOR. Significant increases in interest rates could adversely affect our operating margins, results of operations and our ability to service our debt. We use interest rate swaps to reduce our exposure to market risk from changes in interest rates. The principal objective of these contracts is to minimize the risks and costs associated with our floating-rate debt.
We are exposed to credit loss in the event of non-performance by the counterparties to the interest rate swap agreements. In order to minimize counterparty risk, we only enter into derivative transactions with counterparties that are rated A- or better by Standard & Poors or A3 or better by Moodys at the time of the transactions. In addition, to the extent practical, interest rate swaps are entered into with different counterparties to reduce concentration risk.
The table below provides information about our financial instruments at March 31, 2013, that are sensitive to changes in interest rates. For long-term debt and capital lease obligations, the table presents principal payments and related weighted-average interest rates by expected maturity dates. For interest rate swaps, the table presents notional amounts and weighted-average interest rates by expected contractual maturity dates.
Expected Maturity Date | ||||||||||||||||||||||||||||||||||||
Remainder of 2013 |
2014 | 2015 | 2016 | 2017 | There- after |
Total | Fair Value Liability |
Rate (1) (5) | ||||||||||||||||||||||||||||
(in millions of U.S. Dollars, except percentages) | ||||||||||||||||||||||||||||||||||||
Long-Term Debt: |
||||||||||||||||||||||||||||||||||||
Variable Rate ($U.S.) (2) |
37.8 | 47.4 | 83.0 | 48.6 | 62.2 | 660.1 | 939.1 | (840.2 | ) | 1.1 | % | |||||||||||||||||||||||||
Variable Rate (Euro) (3) (4) |
10.8 | 15.4 | 16.5 | 17.7 | 19.0 | 248.8 | 328.2 | (298.3 | ) | 1.6 | % | |||||||||||||||||||||||||
Variable Rate (NOK) (4) (5) |
| | | | 119.7 | | 119.7 | (123.6 | ) | 7.1 | % | |||||||||||||||||||||||||
Fixed-Rate Debt ($U.S.) |
18.7 | 24.9 | 24.9 | 24.9 | 24.9 | 42.4 | 160.7 | (163.4 | ) | 5.3 | % | |||||||||||||||||||||||||
Average Interest Rate |
5.4 | % | 5.4 | % | 5.4 | % | 5.4 | % | 5.4 | % | 5.2 | % | 5.3 | % | ||||||||||||||||||||||
Capital Lease Obligations: (6) |
||||||||||||||||||||||||||||||||||||
Fixed-Rate ($U.S.) (7) |
67.7 | 31.7 | 4.4 | 4.5 | 28.3 | 26.3 | 162.9 | (162.9 | ) | 7.4 | % | |||||||||||||||||||||||||
Average Interest Rate (8) |
9.1 | % | 7.7 | % | 5.4 | % | 5.4 | % | 4.6 | % | 6.4 | % | 7.4 | % | ||||||||||||||||||||||
Interest Rate Swaps: |
||||||||||||||||||||||||||||||||||||
Contract Amount ($U.S.) (6) (9) |
11.5 | 19.9 | 20.6 | 21.2 | 151.9 | 366.7 | 591.8 | (140.4 | ) | 5.5 | % | |||||||||||||||||||||||||
Average Fixed Pay Rate (2) |
5.7 | % | 5.6 | % | 5.6 | % | 5.6 | % | 5.3 | % | 5.6 | % | 5.5 | % | ||||||||||||||||||||||
Contract Amount (Euro) (4) (10) |
10.8 | 15.4 | 16.5 | 17.7 | 19.0 | 248.8 | 328.2 | (38.0 | ) | 3.1 | % | |||||||||||||||||||||||||
Average Fixed Pay Rate (3) |
3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % |
(1) | Rate refers to the weighted-average effective interest rate for our long-term debt and capital lease obligations, including the margin we pay on our floating-rate debt and the average fixed pay rate for our interest rate swap agreements. The average interest rate for our capital lease obligations is the weighted-average interest rate implicit in our lease obligations at the inception of the leases. The average fixed pay rate for our interest rate swaps excludes the margin we pay on our floating-rate term loans, which as of March 31, 2013 ranged from 0.30% to 2.75%. Please read Item 1 Financial Statements: Note 7 Long-Term Debt. |
(2) | Interest payments on U.S. Dollar-denominated debt and interest rate swaps are based on LIBOR. |
(3) | Interest payments on Euro-denominated debt and interest rate swaps are based on EURIBOR. |
(4) | Euro-denominated and Norwegian Kroner-denominated amounts have been converted to U.S. Dollars using the prevailing exchange rate as of March 31, 2013. |
25
(5) | Interest payments on our NOK-denominated debt and on our cross currency swap are based on NIBOR. Our NOK-denominated debt has been economically hedged with a cross currency swap, to swap all interest and principal payments into U.S. Dollars, with the interest payments fixed at a rate of 6.88%, and the transfer of principal locked in at $125.0 million upon maturity in exchange for NOK 700 million. |
(6) | Under the terms of the capital leases for the RasGas II LNG Carriers (see Item 1 Financial Statements: Note 4 Vessel Charters), we are required to have on deposit, subject to a variable rate of interest, an amount of cash that, together with interest earned on the deposit, will equal the remaining amounts owing under the variable-rate leases. The deposits, which as at March 31, 2013 totaled $475.4 million, and the lease obligations, which as at March 31, 2013 totaled $472.3 million, have been swapped for fixed-rate deposits and fixed-rate obligations. Consequently, Teekay Nakilat Corporation is not subject to interest rate risk from these obligations and deposits and, therefore, the lease obligations, cash deposits and related interest rate swaps have been excluded from the table above. As at March 31, 2013, the contract amount, fair value and fixed interest rates of these interest rate swaps related to Teekay Nakilat Corporations capital lease obligations and restricted cash deposits were $410.5 million and $469.1 million, ($104.2) million and $145.1 million, and 4.9% and 4.8%, respectively. |
(7) | The amount of capital lease obligations represents the present value of minimum lease payments together with our purchase obligation, as applicable. |
(8) | The average interest rate is the weighted-average interest rate implicit in the capital lease obligations at the inception of the leases. Interest rate adjustments on these leases have corresponding adjustments in charter receipts under the terms of the charter contracts to which these leases relate to. |
(9) | The average variable receive rate for our U.S. Dollar-denominated interest rate swaps is set at 3-month or 6-month LIBOR. |
(10) | The average variable receive rate for our Euro-denominated interest rate swaps is set at 1-month EURIBOR. |
Spot Market Rate Risk
One of our Suezmax tankers, the Toledo Spirit, operates pursuant to a time-charter contract that increases or decreases the otherwise fixed-rate established in the charter depending on the spot charter rates that we would have earned had we traded the vessel in the spot tanker market. The remaining term of the time-charter contract is 12 years, although the charterer has the right to terminate the time-charter in July 2018. We have entered into an agreement with Teekay Corporation under which Teekay Corporation pays us any amounts payable to the charterer as a result of spot rates being below the fixed rate, and we pay Teekay Corporation any amounts payable to us from the charterer as a result of spot rates being in excess of the fixed rate. The amounts payable to or receivable from Teekay Corporation are settled at the end of each year. At March 31, 2013, the fair value of this derivative asset was $3.6 million and the change from December 31, 2012 to the reporting period has been reported in realized and unrealized loss on derivative instruments.
Foreign Currency Fluctuation Risk
Our functional currency is U.S. Dollars. Our results of operations are affected by fluctuations in currency exchange rates. The volatility in our financial results due to currency exchange rate fluctuations is attributed primarily to foreign currency revenues and expenses, our Euro-denominated loans and restricted cash deposits and our Norwegian Kroner-denominated bonds. A portion of our voyage revenues are denominated in Euros. A portion of our vessel operating expenses and general and administrative expenses are denominated in Euros, which is primarily a function of the nationality of our crew and administrative staff. We have Euro-denominated interest expense and Euro-denominated interest income related to our Euro-denominated loans and Euro-denominated restricted cash deposits, respectively. We also incur Norwegian Kroner-denominated interest expense on our Norwegian Kroner-denominated bonds; however, we entered into a cross currency swap to economically hedge the foreign exchange risk on the principal and interest for these bonds. Please read Item 1 Financial Statements: Note 10 Derivative Instruments. At March 31, 2013, the fair value of this derivative liability was $8.9 million and the change from December 31, 2012 to the reporting period has been reported in foreign currency exchange gain (loss). As a result, fluctuations in the Euro and Norwegian Kroner relative to the U.S. Dollar have caused, and are likely to continue to cause, fluctuations in our reported voyage revenues, vessel operating expenses, general and administrative expenses, interest expense, interest income and realized and unrealized loss on derivative instruments.
26
TEEKAY LNG PARTNERS L.P. AND SUBSIDIARIES
MARCH 31, 2013
Item 1 Legal Proceedings
None
Item 1A Risk Factors
In addition to the other information set forth in this Report on Form 6-K, you should carefully consider the risk factors discussed in Part I, Item 3. Key Information-Risk Factors in our Annual Report on Form 20-F for the year ended December 31, 2012, which could materially affect our business, financial condition or results of operations.
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3 Defaults Upon Senior Securities
None
Item 4 Mine Safety Disclosures
None
Item 5 Other Information
None
Item 6 Exhibits
None
THIS REPORT ON FORM 6-K IS HEREBY INCORPORATED BY REFERENCE INTO THE FOLLOWING REGISTRATION STATEMENTS OF THE PARTNERSHIP:
REGISTRATION STATEMENT ON FORM S-8 (NO.333-124647) FILED WITH THE SEC ON MAY 5, 2005
REGISTRATION STATEMENT ON FORM F-3ASR (NO.333-170838) FILED WITH THE SEC ON NOVEMBER 24, 2010
REGISTRATION STATEMENT ON FORM F-3ASR (NO.333-174220) FILED WITH THE SEC ON MAY 13, 2011
REGISTRATION STATEMENT ON FORM F-3 (NO.333-188387) FILED WITH THE SEC ON MAY 6, 2013
27
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.
TEEKAY LNG PARTNERS L.P. | ||||||
By: | Teekay GP L.L.C., its General Partner | |||||
Date: May 17, 2013 | By: | /s/ Peter Evensen | ||||
Peter Evensen Chief Executive Officer and Chief Financial Officer (Principal Financial and Accounting Officer) |
28