INTERIM RESULTS FOR THE PERIOD ENDED SEPTEMBER 30, 2012
Highlights
• | Golar LNG (“Golar” or the “Company”) reports operating income of $70.2 million for the third quarter of 2012, an increase of 21% from the second quarter. |
• | Golar reports consolidated net income of $44.7 million for the third quarter of 2012. |
• | Golar LNG Partners L.P. ("Golar Partners") raises net proceeds of $223 million from its first post-IPO equity issue and applies funds to the Nusantara Regas Satu purchase. |
• | Vendor financing provided in respect of the Freeze sale is repaid after Golar Partners places a five year NOK 1,300 million unsecured bond. |
• | Quarterly dividend increased by $0.025 to $0.425 per share, driven by improved cash flow and market fundamentals. Golar also resolves to distribute an accelerated dividend of $0.425 per share for the fourth quarter of 2012 in December 2012. |
Subsequent events
• | Golar and LNG Partners LLC (Houston, Texas) sign option agreement for prospective long term charter of two of Golar's newbuild carriers to service Douglas Channel LNG project. |
• | Golar signs agreement with Keppel for the development of the Company's first floating liquefied natural gas vessel (“FLNGV”). |
• | Golar Partners raises a further $181 million following a second follow-on equity issue. |
• | Golar sells its interests in the companies that own and operate the LNG carrier Golar Grand1 to Golar Partners for $265 million. |
______________________________
1 Golar LNG Partners is a subsidiary of the Company. Accordingly, the effect of the dropdown of the Golar Grand to Golar LNG Partners, was financed through the $175 million proceeds from the Golar Partners' equity offering and the assumption of its $90 million debt, will be eliminated on consolidation other than the impact of movement in non-controlling interest for the purpose of the consolidated financial statements.
Financial Review
Golar LNG Limited reports consolidated net income of $44.7 million and consolidated operating income of $70.2 million for the three months ended September 30, 2012 (the “third quarter”).
Revenues in the third quarter were $121.1 million as compared to $107.0 million for the second quarter of 2012 (the “second quarter”). The increase is primarily as a result of a full quarter's earnings contribution from NR Satu and Golar Viking whose new charters commenced during the second quarter and this is reflected in an improved average Time Charter Equivalent (“TCE”) rate for the third quarter at $98,473 per day compared to $97,118 for the second quarter.
As expected, operating costs in the third quarter at $19.4 million are higher than the second quarter at $17.8 million. This is mainly due to the NR Satu being operational throughout the quarter.
Following repayment of the long-term debt due to related parties in July and a small drop in LIBOR, net interest expense for the third quarter fell to $7.8 million from $8.5 million in the second quarter.
Other financial items decreased from a loss of $4.4 million in the second quarter to a third quarter loss of $3.2 million. This is mainly due to reduced negative mark-to-market valuation movements in respect of currency and interest rate swaps.
Tax expense is higher this quarter at $1.7 million compared to $0.4 million in the second quarter. This is due to tax provisions made in respect of the NR Satu, for which the Company is fully reimbursed by the charterer.
Financing
Golar LNG Partners first follow-on equity offering
Golar Partners closed a public offering of 5,500,000 common units on July 16 at a price of $30.95 per common unit. In addition, the Underwriters exercised in full their option to purchase a further 825,000 common units bringing the total number of units sold to 6,325,000. Golar GP LLC, the Partnership's general partner, maintained its 2% general partner interest in the Partnership and Golar subscribed to 969,305 common units in a private placement at a price of $30.95 per unit. Golar Partners raised net proceeds of approximately $223 million as a result of the offering. Following the private placement Golar's interest in the Partnership (including the general partner stake) was diluted from 65.4% to 57.5%.
Nusantara Regas Satu2
As previously announced and subsequent to the successful acceptance by its Charterer on July 13 the Company completed its sale of the FSRU, NR Satu to Golar Partners on July 19, 2012 for $385 million. Golar Partners financed the acquisition using the proceeds from the July 16 equity offering, cash from operations and making use of $155 million of vendor financing provided by Golar. The vendor financing is expected to be refinanced shortly when Golar Partners enters into bank financing in respect of the NR Satu.
Settlement of Freeze Vendor Financing
On September 28 Golar Partners successfully concluded a five year NOK1,300 million bond issue in the Norwegian Bond market that was closed and settled in October 2012. The aggregate principal amount of the bonds is equivalent to approximately $227 million and has been swapped to USD with an all-in fixed rate of 6.485%. Golar Partners applied $222 million of the net proceeds against the equivalent outstanding vendor financing provided by Golar in respect of the Golar Freeze2. This facility which accrued interest at 6.75% in favour of Golar was extinguished on October 12.
Golar Partners second follow-on equity offering
Golar Partners closed a further public offering of 4,300,000 common units on November 7, 2012 at a price of $30.50 per common unit. Golar GP LLC, the Partnership's general partner, maintained its 2% general partner interest and Golar subscribed to 1,524,590 common units in a private placement at a price of $30.50
per unit. The net proceeds to the Partnership from this offering were approximately $181 million. Following the closing, the Company owns 11,821,149 common units and 15,949,831 subordinated units representing an approximate 52.1% interest in the Partnership. By virtue of its ownership of the General Partner which owns 1,065,225 units, the Company's total interest in the Partnership now stands at approximately 54.1%.
Golar Grand1
On November 8, the Company completed its sale of interests in the companies which own and operate the LNG carrier Golar Grand to Golar Partners for $265 million. Golar Partners financed the purchase by using $175 million of the $181 million proceeds from the equity offering that closed on November 7. As part of the sale, Golar Partners also assumed a $90 million finance lease obligation (net of the associated cash deposit) in respect of the vessel.
As a result of the above transactions and assuming Golar Partners repays the remaining $155 million vendor loan with a bank facility, as at the end of November, the Company would have approximately $500 million in cash which it will mainly use for funding the remaining equity portion of its newbuilding program.
2 Golar LNG Partners is a subsidiary of the Company. Accordingly, the effect of the dropdown of the NR Satu and the Golar Freeze to Golar LNG Partners, will be eliminated on consolidation other than the impact of movement in non-controlling interest for the purpose of the consolidated financial statements.
Corporate and other matters
Dividends
The Board has proposed that the cash dividend be increased by $0.025 to a total of $0.425 a quarter based on another quarter of increased earnings and strong fundamental outlook. The Board has noted that a significant part of Golar's U.S. shareholder base may be subject to increased dividend taxation for 2013. In view of this, the Board has decided to accelerate the dividend payment for the fourth quarter of 2012 such that the dividend can be paid out together with the third quarter dividend. This advanced dividend for the fourth of 2012 is also set at $0.425 per share. The total dividend payment due will therefore be $0.85 per share. The record date for the dividend will be December 7, ex-dividend date is December 5 and the dividend will be paid on or about December 21. In view of the acceleration of the fourth quarter 2012 dividend payment, no additional dividend payment can be expected prior to the declaration of the first quarter dividend in 2013.
Chile FSRU
As previously announced, Golar was awarded the Gas Atacama Mejillones Seaport's FSRU Project (“Gas
Atacama”) on July 5, 2012, subject to certain contractual conditions related to Gas Atacama achieving a threshold of new power sales agreements prior to 31 December 2012. The Company is expecting that these thresholds are not likely to be met within December 31 and the parties will discuss a possible extension of the deadline.
British Columbia LNG project
On October 10, Golar entered into a 90 day Vessel Charter Option Agreement with LNG Partners LLC (Houston, TX) for the provision of two newbuild LNG carriers under long term contract to deliver LNG production from the Douglas Channel LNG Project in British Columbia (BC), Canada. The Douglas Channel Project, in which LNG Partners is an equity owner, is a proposed liquefaction facility on the west bank of the Douglas Channel, within the district of Kitimat, BC. In addition to prospectively providing two vessels, the agreement confers certain preferential rights for Golar to participate in the project with LNG Partners LLC by way of infrastructure investment or LNG offtake.
Floating Liquefaction ("FLNG")
On October 31, Golar entered into an agreement with Keppel Shipyard Limited ("Keppel") to develop the Company's first floating liquefied natural gas vessel. The agreement is based on the conversion of one of the Company's existing Moss type vessels and includes options for two further vessel conversions. Keppel has previously worked with Golar converting comparable Moss type vessels into FSRUs.
The Company is targeting projects with pipeline quality gas and unconventional natural gas reserves such as coal bed methane and shale gas or lean gas sourced from offshore fields, which thereby limits the gas processing equipment needed.
The first unit which will be developed through stages according to customer requirements will have a capacity of up to two million tonnes per annum. This strategy is designed to put Golar in a stronger position to utilise its own LNG carrier fleet and to provide gas for existing and potential FSRU customers. The FEED study has commenced and conversion is expected to be underway by June 2013.
De-listing from Oslo Bors
The company completed its delisting from the Oslo Bors on August 30 as planned. Golar continues to maintain a VPS register and completed the Norwegian OTC registration of Golar LNG Limited on August 31 so that Norwegian shareholders can continue to hold and trade their shares in Norway.
Shares and options
During the quarter a total of 83,309 options were exercised. In connection with this, the Company issued 83,309 new shares. The total number of remaining options is 676,720. As at September 30, 2012 the total number of shares outstanding in Golar excluding options is 80,407,061.
Shipping
Although an optimistic sentiment within the shipping market continues in the longer term, a bearish cargo market prevailed in the third quarter with falling prices and weak demand in the Far East. Chartering activity remained thin and lacked direction and consequently, short-term charter rates experienced a correction from rates seen earlier in the year.
Looking to the fourth quarter, weak Far East demand may result in additional vessels being released into the market, however, with limited available modern undedicated vessels a resumption in interest from buyers could very easily pull rates upward again.
The worldwide LNG fleet currently stands at 365 vessels including FSRUs, with a further 87 on order including FSRU's/FPSO's. Seventy nine vessels have been ordered since January 1, 2011, including 22 vessels ordered in 2012. Approximately 59% of the order book is already committed. Delivery of most of this order book is not scheduled to commence until Q3 2013 at which time increased exports, fleet renewals, new sales contracts and active trading interests provide solid support for attractive long term charter rates.
The chartering market is beginning to differentiate between shipping technologies by creating a tiered pricing environment where TFDE vessels will command a premium against all other types of tonnage. As such, market references are moving away from steam turbine units and towards the ultra-modern highly efficient 160-162,000m3 TFDE ship. The efficiencies of ultra-modern TFDE, as compared to steam turbine propulsion systems, generate a recognized operational savings of anywhere between US$20-40,000/day given the cost of various considerations (bunkers and LNG; the greater the price the greater the savings).
LNG Market
Despite tightening supply from minor production issues reported at Snohvit, Qatargas and Yemen LNG, downward pressure on pricing was experienced primarily due to high inventory levels that persisted East of Suez. This reduced arbitrage trade opportunities and negatively impacted the spot market.
Spot cargo prices fell from around $15.00 per mmbtu in July to the low $12.00 per mmbtu levels by the end of the quarter. There are however signs that the price decline has reached bottom with spot price indicators increasing for winter cargoes.
Towards the end of the quarter European spot prices declined in the absence of re-export/diversion opportunities, ample pipeline gas and low demand. Trading opportunities diminished as NBP and Far East price spreads fell below $3.00 per mmbtu for prompt deliveries. During this period Europe's re-exports declined by more than 50% from the second quarter.
New LNG supply will soon be coming to the market with the commissioning of Angola LNG in the Atlantic Basin. Despite delays at the West African project during the third quarter, exports are expected to start early in the New Year. This represents a set-back of about ten months from the original target date for the country's first LNG project.
In the Far East, ConocoPhillips and Origin Energy announced the sanctioning of a second train at its Australia Pacific LNG project. The project is planning to bring the first train on late in 2015 with the second train following in 2016. Both trains will be sized at 4.5 million tonnes. Additionally, during the quarter Chevron made positive statements about proceeding with a fourth train at its Gorgon LNG project in Barrow Island, Western Australia. There are currently three trains at Gorgon under construction totalling 15.6 million tonnes.
In addition to Angola, given imminent start-up of the project, supply projects under construction in both the Atlantic and Pacific Basin have reached close to 100 million tonnes, with construction officially beginning at Cheniere's Sabine Pass LNG export facility.
FSRUs
Golar is currently working on multiple FSRU opportunities and has been shortlisted for five projects. FSRUs have become an acceptable regasification solution for most new LNG importers and Golar's speculative FSRU orders have positioned the Company to meet demand for projects with short lead times. The Company notes that there appears to be an increased emphasis placed on operators, such as Golar, who can demonstrate prior success in fast-track project execution and operational experience.
The Middle East continues to be extremely active as countries address rapidly developing gas shortages with more than five projects currently in various phases of development. South Asia and South America are also areas with multiple development opportunities. All of these regions are, almost exclusively, focused on floating regasification solutions and the Board feels that the favorable economics of FSRUs will allow Golar to continue to expand its franchise in the future.
Outlook
The Company has in the last nine months raised approximately $0.9 billion in cash through drop down sales to Golar Partners and financing efforts (inclusive of the refinancing of the remaining Golar Partners vendor loan). The target has been to fully finance the existing new building program and continue to grow the dividend without raising additional equity or realising any of its $825 million investment in Golar Partners. The Board is pleased with the progress made.
The remaining capital expenditure of the thirteen ship new building program is approximately $2.3 billion. The Company has received several proposals from its core banks which support the Company's view that, through a combination of its existing cash position, positive cash flow and the proposed financing it is able to reach this target. Any additional dropdowns or long term charters for the new buildings will further improve this situation.
The negative development in the spot charter market in the third quarter has shown that the present shipping market and market balance are sensitive to any set back in production volumes. The Board expects that this situation will gradually improve in the coming three to four years, as large new LNG production volumes will come to the market. A significant part of these volumes have at present not secured shipping capacity.
The Board is excited about the progress made and the prospects for the FSRU business as well as the FLNG business. However significant work is outstanding in order to convert this progress into additional earnings.
Due to the successful growth in the dividend in Golar Partners, Golar LNG is now in a position where its wholly owned subsidiaries Golar GP LLC and Golar LNG Energy Limited, are expected to start to receiving incentive distribution payments from the Partnership. Following the drop down of the Golar Grand this amounts to $2.5 million on an annual basis.
The results for Q4 will be negatively influenced by the planned dry-docking for the Golar Spirit as well as reduced revenue for Golar Maria trading in the spot market. For the remaining vessels earnings are likely to be in line with the third quarter.
Further growth in earnings will come when the first new building is delivered in August next year.
The Board remains confident in the way the Company is positioned to meet the high growth in LNG consumption expected in the years to come.
Forward Looking Statements
This press release contains forward looking statements. These statements are based upon various assumptions, many of which are based, in turn, upon further assumptions, including examination of historical operating trends made by the management of Golar. Although Golar believes that these assumptions were reasonable when made, because assumptions are inherently subject to significant uncertainties and contingencies, which are difficult or impossible to predict and are beyond its control, Golar LNG cannot give assurance that it will achieve or accomplish these expectations, beliefs or intentions.
Included among the factors that, in the Company's view, could cause actual results to differ materially from the forward looking statements contained in this press release are the following: inability of the Company to obtain financing for the new building vessels at all or on favourable terms; changes in demand; a material decline or prolonged weakness in rates for LNG carriers; political events affecting production in areas in which natural gas is produced and demand for natural gas in areas to which our vessels deliver; changes in demand for natural gas generally or in particular regions; changes in the financial stability of our major customers; adoption of new rules and regulations applicable to LNG carriers and FSRU's; actions taken by regulatory authorities that may prohibit the access of LNG carriers or FSRU's to various ports; our inability to achieve successful utilisation of our expanded fleet and inability to expand beyond the carriage of LNG; increases in costs including: crew wages, insurance, provisions, repairs and maintenance; changes in general domestic and international political conditions; the current turmoil in the global financial markets and deterioration thereof; changes in applicable maintenance or regulatory standards that could affect our anticipated dry-docking or maintenance and repair costs; our ability to timely complete our FSRU conversions; failure of shipyards to comply with delivery schedules on a timely basis and other factors listed from time to time in registration statements and reports that we have filed with or furnished to the Securities and Exchange Commission, including our Annual Report on Form 20-F and subsequent announcements and reports. Nothing contained in this press release shall constitute an offer of any securities for sale.
November 28, 2012
The Board of Directors
Golar LNG Limited
Hamilton, Bermuda.
Questions should be directed to:
Golar Management Limited - +44 207 063 7900
Doug Arnell - Chief Executive Officer
Brian Tienzo - Chief Financial Officer
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
2012 | 2012 | 2012 | 2011 | 2011 | ||||||
(in thousands of $) | Jul-Sep | Apr-Jun | Jan-Sep | Jan-Sep | Jan - Dec | |||||
Operating revenues | 121,126 | 106,992 | 311,187 | 219,226 | 299,848 | |||||
Vessel operating expenses | 19,411 | 17,821 | 65,142 | 45,250 | 62,872 | |||||
Voyage and charterhire expenses | 3,352 | 3,052 | 7,150 | 5,020 | 6,042 | |||||
Administrative expenses | 4,929 | 6,663 | 18,107 | 23,783 | 33,679 | |||||
Depreciation and amortization | 23,280 | 21,459 | 64,782 | 51,985 | 70,286 | |||||
Impairment of long-term assets | — | — | — | — | 500 | |||||
Total operating expenses | 50,972 | 48,995 | 155,181 | 126,038 | 173,379 | |||||
Other operating gains and losses | — | (11 | ) | (27 | ) | (5,953 | ) | (5,438 | ) | |
Operating income | 70,154 | 57,986 | 155,979 | 87,235 | 121,031 | |||||
Loss on disposal of fixed assets | (151 | ) | — | (151 | ) | — | — | |||
Gain on business acquisition | — | — | 4,084 | — | — | |||||
Gain on sale of available-for-sale-securities | — | — | — | 541 | 541 | |||||
Financial income (expenses) | ||||||||||
Interest income | 521 | 514 | 1,547 | 1,192 | 1,757 | |||||
Interest expense | (8,361 | ) | (9,020 | ) | (24,003 | ) | (19,637 | ) | (25,773 | ) |
Other financial items | (3,195 | ) | (4,372 | ) | (10,214 | ) | (29,039 | ) | (29,086 | ) |
Net financial expenses | (11,035 | ) | (12,878 | ) | (32,670 | ) | (47,484 | ) | (53,102 | ) |
Income before taxes, equity in net earnings of associates and non-controlling interests | 58,968 | 45,108 | 127,242 | 40,292 | 68,470 | |||||
Taxes | (1,688 | ) | (448 | ) | (967 | ) | 2,631 | 1,705 | ||
Equity in net earnings (losses) of investees | 222 | 190 | 418 | (1,660 | ) | (1,900 | ) | |||
Net income | 57,502 | 44,850 | 126,693 | 41,263 | 68,275 | |||||
Net (income) loss attributable to non-controlling interests | (12,776 | ) | (9,434 | ) | (31,375 | ) | (11,793 | ) | (21,625 | ) |
Net income attributable to Golar LNG Ltd | 44,726 | 35,416 | 95,318 | 29,470 | 46,650 | |||||
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
2012 | 2012 | 2012 | 2011 | 2011 | ||||||
(in thousands of $) | Jul-Sep | Apr-Jun | Jan-Sep | Jan-Sep | Jan-Dec | |||||
Net income | 57,502 | 44,850 | 126,693 | 41,263 | 68,275 | |||||
Other comprehensive (loss) income: | ||||||||||
Losses associated with pensions (net of tax) | — | — | — | — | (3,139 | ) | ||||
Unrealized net gain (loss) on qualifying cash flow hedging instruments | 776 | 554 | 2,855 | (1,906 | ) | 1,024 | ||||
Other comprehensive income (loss) | 776 | 554 | 2,855 | (1,906 | ) | (2,115 | ) | |||
Comprehensive income | 58,278 | 45,404 | 129,548 | 39,357 | 66,160 | |||||
Comprehensive income attributable to: | ||||||||||
Stockholders of Golar LNG Limited | 45,589 | 36,295 | 98,272 | 27,282 | 43,636 | |||||
Non-controlling interests | 12,689 | 9,109 | 31,276 | 12,075 | 22,524 | |||||
58,278 | 45,404 | 129,548 | 39,357 | 66,160 | ||||||
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
2012 | 2011 | |||
(in thousands of $) | Sep-30 | Dec-31 | ||
ASSETS | ||||
Current | ||||
Cash and cash equivalents | 118,464 | 66,913 | ||
Restricted cash and short-term investments | 45,787 | 28,012 | ||
Other current assets | 16,365 | 10,687 | ||
Amounts due from related parties | 47 | 354 | ||
Total current assets | 180,663 | 105,966 | ||
Non-current | ||||
Restricted cash | 189,409 | 185,270 | ||
Equity in net assets of non-consolidated investees | 5,677 | 22,529 | ||
Newbuildings | 347,437 | 190,100 | ||
Vessels and equipment, net | 1,791,169 | 1,704,907 | ||
Other long-term assets | 28,234 | 23,862 | ||
Total assets | 2,542,589 | 2,232,634 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current | ||||
Current portion of long-term debt | 74,763 | 64,306 | ||
Current portion of capital lease obligations | 5,866 | 5,909 | ||
Other current liabilities | 155,033 | 164,747 | ||
Amounts due to related parties | 597 | 21,178 | ||
Total current liabilities | 236,259 | 256,140 | ||
Long-term | ||||
Long-term debt | 799,577 | 627,243 | ||
Long-term debt to related parties | — | 80,000 | ||
Obligations under capital leases | 406,430 | 399,934 | ||
Other long-term liabilities | 108,113 | 113,497 | ||
Equity | ||||
Non-controlling interests | 150,408 | 78,055 | ||
Stockholders' equity | 841,802 | 677,765 | ||
Total liabilities and stockholders' equity | 2,542,589 | 2,232,634 | ||
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
2012 | 2012 | 2012 | 2011 | 2011 | ||||||
(in thousands of $) | Jul-Sep | Apr-Jun | Jan-Sep | Jan-Sep | Jan-Dec | |||||
OPERATING ACTIVITIES | ||||||||||
Net income | 57,502 | 44,850 | 126,693 | 41,263 | 68,275 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 23,280 | 21,459 | 64,782 | 51,985 | 70,286 | |||||
Amortization of deferred tax benefits on intragroup transfers | (1,814 | ) | (1,814 | ) | (5,442 | ) | (4,873 | ) | (6,687 | ) |
Amortization of deferred charges | 372 | 356 | 1,112 | 1,125 | 1,484 | |||||
Undistributed net (earnings)/losses of non-consolidated investee | (222 | ) | (65 | ) | (293 | ) | 1,660 | 1,900 | ||
Drydocking expenditure | (2,339 | ) | (5,210 | ) | (20,753 | ) | (17,508 | ) | (19,773 | ) |
Stock-based compensation | 123 | 587 | 1,267 | 1,081 | 1,970 | |||||
Loss on disposal of fixed assets | 151 | — | 151 | — | — | |||||
Gain on business acquisition | — | — | (4,084 | ) | — | — | ||||
Gain on available-for-sale-securities | — | — | — | (542 | ) | (541 | ) | |||
Change in market value of derivatives | (3,938 | ) | 3,032 | (6,195 | ) | 6,674 | 3,117 | |||
Other current and long-term assets | (989 | ) | (1,987 | ) | (7,928 | ) | (12,561 | ) | 4,003 | |
Other current and long-term liabilities | (7,131 | ) | 739 | (18,270 | ) | 27,305 | (10,493 | ) | ||
Interest element included in capital lease obligations | 125 | 126 | 273 | 628 | 898 | |||||
Unrealized foreign exchange loss/(gain) | 3,648 | (2,276 | ) | 5,061 | 1,852 | 1,669 | ||||
Impairment of long-term assets | — | — | — | — | 500 | |||||
Net cash provided by operating activities | 68,768 | 59,797 | 136,374 | 98,089 | 116,608 | |||||
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS (CONTINUED)
2012 | 2012 | 2012 | 2011 | 2011 | ||||||
(in thousands of $) | Jul-Sep | Apr-Jun | Jan-Sep | Jan-Sep | Jan-Dec | |||||
INVESTING ACTIVITIES | ||||||||||
Additions to vessels and equipment | (18,810 | ) | (34,409 | ) | (70,735 | ) | (85,594 | ) | (99,082 | ) |
Additions to newbuildings | (47,055 | ) | (3,804 | ) | (157,337 | ) | (181,964 | ) | (190,100 | ) |
Investment in subsidiary, net of cash acquired | — | — | (19,438 | ) | — | — | ||||
Additions to unlisted investments | — | — | — | (319 | ) | (4,152 | ) | |||
Additions to investments | (173 | ) | — | (173 | ) | — | — | |||
Placement of long-term restricted cash | — | — | — | — | (1,739 | ) | ||||
Proceeds from sale of investments in available-for-sale securities | — | — | — | 901 | 901 | |||||
Proceeds from disposal of fixed assets | 40 | — | 40 | — | — | |||||
Restricted cash and short-term investments | (6,647 | ) | 6,262 | (16,115 | ) | (5,973 | ) | (4,472 | ) | |
Net cash used in investing activities | (72,645 | ) | (31,951 | ) | (263,758 | ) | (272,949 | ) | (298,644 | ) |
FINANCING ACTIVITIES | ||||||||||
Proceeds from short-term and long-term debt | — | — | 250,000 | 23,600 | 23,600 | |||||
Proceeds from long-term debt from related parties | 30,000 | — | 200,000 | 80,000 | 80,000 | |||||
Repayments of obligations under capital leases | (1,600 | ) | (1,618 | ) | (4,678 | ) | (4,591 | ) | (6,054 | ) |
Repayments of short term and long-term debt | (9,739 | ) | (22,149 | ) | (41,566 | ) | (107,655 | ) | (129,350 | ) |
Repayments of long-term debt to related parties | (120,000 | ) | — | (280,000 | ) | — | — | |||
Financing costs paid | (851 | ) | — | (4,279 | ) | — | — | |||
Cash dividends paid | (32,159 | ) | (28,151 | ) | (107,477 | ) | (52,083 | ) | (65,022 | ) |
Acquisition of non-controlling interest | — | — | — | (108,050 | ) | (108,050 | ) | |||
Non-controlling interest dividends | (8,855 | ) | (6,534 | ) | (21,923 | ) | (6,312 | ) | (12,532 | ) |
Proceeds from exercise of share options (including disposal of treasury shares) | 918 | 227 | 1,720 | 12,851 | 13,845 | |||||
Proceeds from issuance of equity in subsidiaries to non-controlling interests | 187,138 | — | 187,138 | 287,795 | 287,795 | |||||
Net cash provided (used in) by financing activities | 44,852 | (58,225 | ) | 178,935 | 125,555 | 84,232 | ||||
Net increase (decrease) in cash and cash equivalents | 40,975 | (30,379 | ) | 51,551 | (49,305 | ) | (97,804 | ) | ||
Cash and cash equivalents at beginning of period | 77,489 | 107,868 | 66,913 | 164,717 | 164,717 | |||||
Cash and cash equivalents at end of period | 118,464 | 77,489 | 118,464 | 115,412 | 66,913 | |||||
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(in thousands of $) | Share Capital | Treasury Shares | Additional Paid in Capital | Contrib-uted Surplus | Accumulated Other Comprehensi-ve loss | Accumulated Retained Earnings | Total before Non- Controlling Interest | Non- Controlling Interest | Total Stockholders' Equity | |||||||||
Balance at December 31, 2010 | 67,809 | (2,280 | ) | 100,285 | 200,000 | (33,312 | ) | 78,086 | 410,588 | 188,734 | 599,322 | |||||||
Net income | — | — | — | — | — | 29,470 | 29,470 | 11,793 | 41,263 | |||||||||
Dividends | — | — | — | — | — | (62,191 | ) | (62,191 | ) | — | (62,191 | ) | ||||||
Share options charge | — | — | 1,081 | — | — | — | 1,081 | — | 1,081 | |||||||||
Incorporation costs | — | — | 40 | — | — | — | 40 | — | 40 | |||||||||
Disposal of treasury shares | — | 2,280 | — | — | — | — | 2,280 | — | 2,280 | |||||||||
Non-controlling interest dividends | — | — | — | — | — | — | — | (6,312 | ) | (6,312 | ) | |||||||
Exercise of share options | 733 | — | 9,826 | — | — | (2,720 | ) | 7,839 | 669 | 8,508 | ||||||||
Acquisition of shares in non-controlling interest¹ | 11,603 | — | 3,839 | — | 1,378 | — | 16,820 | (129,379 | ) | (112,559 | ) | |||||||
Creation of non-controlling interest 2 | — | — | 183,021 | — | — | — | 183,021 | 104,773 | 287,794 | |||||||||
Other comprehensive (loss) income | — | — | — | — | (2,188 | ) | — | (2,188 | ) | 282 | (1,906 | ) | ||||||
Balance at September 30, 2011 | 80,145 | — | 298,092 | 200,000 | (34,122 | ) | 42,645 | 586,760 | 170,560 | 757,320 | ||||||||
(in thousands of $) | Share Capital | Treasury Shares | Additional Paid in Capital | Contributed Surplus | Accumulated Other Comprehens-ive loss | Accumulated Retained Earnings | Total before Non- Controlling Interest | Non- Controlling Interest | Total Equity | |||||||||
Balance at December 31, 2011 | 80,237 | — | 398,383 | 200,000 | (34,948 | ) | 34,093 | 677,765 | 78,055 | 755,820 | ||||||||
Net income | — | — | — | — | — | 95,318 | 95,318 | 31,375 | 126,693 | |||||||||
Dividends | — | — | — | — | — | (86,342 | ) | (86,342 | ) | — | (86,342 | ) | ||||||
Share options charge | — | — | 1,268 | — | — | — | 1,268 | — | 1,268 | |||||||||
Issuance of convertible bonds | — | — | 24,979 | — | — | — | 24,979 | — | 24,979 | |||||||||
Non-controlling interest dividends | — | — | — | — | — | — | — | (21,923 | ) | (21,923 | ) | |||||||
Exercise of share options | 170 | — | 2,764 | — | — | (1,213 | ) | 1,721 | — | 1,721 | ||||||||
Other comprehensive income | — | — | — | — | 2,954 | — | 2,954 | (99 | ) | 2,855 | ||||||||
Addition to NCI from issuance of equity in subsidiaries3 | — | — | 41,108 | — | — | — | 41,108 | 146,031 | 187,139 | |||||||||
Impact of transfer of NR Satu to Golar Partners4 | — | — | 83,031 | — | — | — | 83,031 | (83,031 | ) | — | ||||||||
Balance at September 30, 2012 | 80,407 | — | 551,533 | 200,000 | (31,994 | ) | 41,856 | 841,802 | 150,408 | 992,210 | ||||||||
Footnote:
1. | In connection with the acquisition of the Golar Energy shares the company increased its ownership of Golar Energy during the period from 61.1% to 99.6%. On June 3, 2011 a compulsory offer was made to acquire the remaining 0.4% resulting in the delisting of Golar Energy from Oslo Axess on July 4, 2011. Of the 92,333,112 Golar Energy shares acquired 70,315,792 were exchanged for newly issued Golar LNG shares where the seller received one newly-issued Golar LNG share for every 6.06 Golar Energy shares, increasing the Company's share capital by 11,603,253 and share premium by $340.0 million. The new Golar LNG shares were effectively issued for $30.30 per share. The remaining Golar Energy shares were acquired at a price of approximately $5 per share. As a result of this non-controlling interest of $129.4 million was eliminated and the difference between the NCI and consideration paid was recognised as a reduction in APIC of $335.9 million. |
2. | In April 2011, the Company completed a public offering of 13.8 million common units (including 1.8 million units issued in respect of an over-allotment option) of its subsidiary, Golar LNG Partners LP (Golar Partners), which is listed on the NASDAQ stock exchange under the symbol "GMLP". As a result of the offering the Company's ownership of Golar Partners was reduced to approximately 65%. The 13.8 million units were priced at $22.50 per unit resulting in gross proceeds of $310.5 million (net proceeds of $287.8 million). |
3. | In July 2012, the Company completed a follow-on offering of 5.5 million common units (including a 0.8 million units issued in respect of over-allotment option) of its subsidiary, Golar Partners. As a result of the follow-on offering, the Company's ownership of Golar |
Partners was reduced to 57.5%. The 5.5 million units were priced at $30.95 resulting in gross proceeds of $195.8 million (net proceeds of $187.1 million).
4. | In July 2012, the Company transferred its 100% interests in certain subsidiaries which own and operate the FSRU, the NR Satu. The purchase consideration was $385 million (excluding purchase price adjustments of $1.9 million) for the vessel (based on a third party valuation) of which $223 million was financed using net proceeds from the July 2012 equity offering, cash on hand of $7 million and making use of $155 million of vendor financing provided by Golar. The facility is unsecured and bears interest at a fixed rate of 6.75% per annum and payments are quarterly. The vendor financing is expected to be refinanced when Golar Partners enters into bank financing in respect of the NR Satu. As a result of this transaction, the Company recorded an addition in the Company's stockholders' equity of $83 million. |