These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
[ ]
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
OR
|
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended
|
December 31, 2012
|
|
|
OR
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from
|
|
to
|
|
|
OR
|
|
[ ]
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Date of event requiring this shell company report
|
|
|
Commission file number
|
000-50113
|
|
|
Golar LNG Limited
|
|
(Exact name of Registrant as specified in its charter)
|
|
|
|
(Translation of Registrant's name into English)
|
|
|
|
Bermuda
|
|
(Jurisdiction of incorporation or organization)
|
|
|
|
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
|
(Address of principal executive offices)
|
|
|
Georgina Sousa, (1) 441 295 4705, (1) 441 295 3494
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
|
||
|
Title of each class
|
Name of each exchange
on which registered
|
|
Common Shares, par value, $1.00 per share
|
Nasdaq Global Select Market
|
|
None
|
|
(Title of class)
|
|
None
|
|
(Title of class)
|
|
80,503,364 Common Shares, par $1.00, per share
|
|
Yes
|
X
|
No
|
|
|
Yes
|
|
No
|
X
|
|
Yes
|
X
|
No
|
|
|
Yes
|
X
|
No
|
|
|
Large accelerated filer
|
X
|
Accelerated filer
|
|
Non-accelerated filer
|
|
|
U.S. GAAP
|
X
|
International Financial Reporting Standards as issued by the International Accounting
Standards Board
|
|
Other
|
|
|
|
|
Item 17
|
|
Item 18
|
|
|
Yes
|
|
|
No
|
X
|
|
|
Yes
|
|
No
|
|
|
PART I
|
|
PAGE
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
|
|
|
ITEM 4A.
|
||
|
|
|
|
|
ITEM 5.
|
||
|
|
|
|
|
ITEM 6.
|
||
|
|
|
|
|
ITEM 7.
|
||
|
|
|
|
|
ITEM 8.
|
||
|
|
|
|
|
ITEM 9.
|
||
|
|
|
|
|
ITEM 10.
|
||
|
|
|
|
|
ITEM 11.
|
||
|
|
|
|
|
ITEM 12.
|
||
|
|
|
|
|
PART II
|
|
|
|
|
|
|
|
ITEM 13.
|
||
|
|
|
|
|
ITEM 14.
|
||
|
|
|
|
|
ITEM 15.
|
||
|
|
|
|
|
ITEM 16A.
|
||
|
|
|
|
|
ITEM 16B.
|
||
|
|
|
|
|
ITEM 16C.
|
||
|
|
|
|
|
ITEM 16D.
|
||
|
|
|
|
|
ITEM 16E.
|
||
|
|
|
|
|
ITEM 16F.
|
||
|
|
|
|
|
ITEM 16G.
|
||
|
|
|
|
|
ITEM 16H.
|
||
|
|
|
|
|
PART III
|
|
|
|
|
|
|
|
ITEM 17.
|
||
|
|
|
|
|
ITEM 18.
|
||
|
|
|
|
|
ITEM 19.
|
||
|
|
|
|
|
•
|
inability of the Company to obtain financing for the newbuilding vessels on terms acceptable to it or at all;
|
|
•
|
changes in demand for natural gas carried by sea;
|
|
•
|
a material decline or prolonged weakness in rates for liquefied natural gas, or LNG, carriers;
|
|
•
|
changes in demand for natural gas generally or in particular regions;
|
|
•
|
adoption of new rules and regulations applicable to LNG carriers and floating storage and regasification units, or FSRUs;
|
|
•
|
actions taken by regulatory authorities that may prohibit the access of LNG carriers or FSRUs to various ports;
|
|
•
|
inability of the Company to achieve successful utilization of our expanded fleet and inability to expand beyond the carriage of LNG;
|
|
•
|
increases in costs including among other things crew wages, insurance, provisions, repairs and maintenance;
|
|
•
|
changes in general domestic and international political conditions;
|
|
•
|
the current turmoil in the global financial markets;
|
|
•
|
ability of the Company to timely complete our FSRU conversions;
|
|
•
|
failure of shipyards to comply with delivery schedules on a timely basis or at all; and
|
|
•
|
other factors listed from time to time in registration statements, reports or other materials that the Company has filed with or furnished to the Securities and Exchange Commission, or the Commission.
|
|
|
Fiscal Years Ended
December 31,
|
||||||||||||||
|
|
2012
(1)
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
|||||
|
|
(in thousands of U.S. $, except number of shares, per common share data, fleet and other financial data)
|
||||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
410,345
|
|
|
299,848
|
|
|
244,045
|
|
|
216,495
|
|
|
228,779
|
|
|
|
Gain on sale of vessel
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
78,108
|
|
|
|
|
Vessel operating expenses (2)
|
86,672
|
|
|
62,872
|
|
|
52,910
|
|
|
60,709
|
|
|
61,868
|
|
|
|
Voyage and charter-hire expenses (3)
|
9,853
|
|
|
6,042
|
|
|
32,311
|
|
|
39,463
|
|
|
33,126
|
|
|
|
Administrative expenses
|
25,013
|
|
|
33,679
|
|
|
22,832
|
|
|
19,958
|
|
|
17,815
|
|
|
|
Depreciation and amortization
|
85,524
|
|
|
70,286
|
|
|
65,076
|
|
|
63,482
|
|
|
62,005
|
|
|
|
Impairment of long-term assets
|
500
|
|
|
500
|
|
|
4,500
|
|
|
1,500
|
|
|
110
|
|
|
|
Gain on sale of long-term assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
430
|
|
|
|
Other operating losses
|
(27
|
)
|
|
(5,438
|
)
|
|
(6,230
|
)
|
|
—
|
|
|
—
|
|
|
|
Operating income
|
202,756
|
|
|
121,031
|
|
|
60,186
|
|
|
31,383
|
|
|
132,393
|
|
|
|
Gain on loss of control
|
853,996
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Gain on business acquisition
|
4,084
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Gain on sale of available-for-sale securities
|
—
|
|
|
541
|
|
|
4,196
|
|
|
—
|
|
|
—
|
|
|
|
Loss on disposal of fixed assets
|
(151
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Net financial expenses
|
42,868
|
|
|
53,102
|
|
|
66,961
|
|
|
1,692
|
|
|
132,761
|
|
|
|
Income (loss) before equity in net losses of affiliates, income taxes and non-controlling interests
|
1,017,817
|
|
|
68,470
|
|
|
(2,579
|
)
|
|
29,691
|
|
|
(368
|
)
|
|
|
Income taxes
|
(2,765
|
)
|
|
1,705
|
|
|
(1,427
|
)
|
|
(1,643
|
)
|
|
(510
|
)
|
|
|
Non-controlling interests
|
(43,140
|
)
|
|
(21,625
|
)
|
|
5,825
|
|
|
(8,419
|
)
|
|
(6,705
|
)
|
|
|
Equity in net losses of affiliates
|
(609
|
)
|
|
(1,900
|
)
|
|
(1,435
|
)
|
|
(4,902
|
)
|
|
(2,406
|
)
|
|
|
Gain on sale of affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
8,355
|
|
|
—
|
|
|
|
Net income (loss) attributable to the shareholders
|
971,303
|
|
|
46,650
|
|
|
384
|
|
|
23,082
|
|
|
(9,989
|
)
|
|
|
Earnings (loss) per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- basic (4)
|
12.09
|
|
0.62
|
|
0.01
|
|
0.34
|
|
(0.15
|
)
|
|
||||
|
- diluted (4)
|
11.66
|
|
0.62
|
|
0.01
|
|
0.34
|
|
(0.15
|
)
|
|
||||
|
Cash dividends declared and paid per common share (5)
|
1.93
|
|
1.13
|
|
0.45
|
|
—
|
|
|
1.00
|
|
||||
|
Weighted average number of shares –
basic (4)
|
74,795
|
|
|
74,707
|
|
|
67,173
|
|
|
67,230
|
|
|
67,214
|
|
|
|
Weighted average number of shares –
diluted (4)
|
75,091
|
|
|
75,033
|
|
|
67,393
|
|
|
67,335
|
|
|
67,214
|
|
|
|
Balance Sheet Data (as of end of year):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
424,714
|
|
|
66,913
|
|
|
164,717
|
|
|
122,231
|
|
|
56,114
|
|
|
|
Restricted cash and short-term investments (6)
|
1,551
|
|
|
28,012
|
|
|
21,815
|
|
|
40,651
|
|
|
60,352
|
|
|
|
Amounts due from related parties (short-term)
|
5,915
|
|
|
354
|
|
|
222
|
|
|
795
|
|
|
538
|
|
|
|
Amounts due from related parties (long-term)
|
34,953
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Long-term restricted cash (6)
|
—
|
|
|
185,270
|
|
|
186,041
|
|
|
594,154
|
|
|
557,052
|
|
|
|
Investment in available-for-sale securities
|
353,034
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Investments in affiliates
|
367,656
|
|
|
22,529
|
|
|
20,276
|
|
|
21,243
|
|
|
30,924
|
|
|
|
Cost method investments
|
198,524
|
|
|
7,347
|
|
|
7,347
|
|
|
7,347
|
|
|
7,347
|
|
|
|
Newbuildings
|
435,859
|
|
|
190,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Vessels and equipment, net
|
573,615
|
|
|
1,203,003
|
|
|
1,103,137
|
|
|
653,496
|
|
|
668,141
|
|
|
|
Vessels under capital lease, net (7)
|
—
|
|
|
501,904
|
|
|
515,666
|
|
|
992,563
|
|
|
893,172
|
|
|
|
Total assets
|
2,414,399
|
|
|
2,232,634
|
|
|
2,077,772
|
|
|
2,492,436
|
|
|
2,359,729
|
|
|
|
Current portion of long-term debt
|
14,400
|
|
|
64,306
|
|
|
105,629
|
|
|
74,504
|
|
|
71,395
|
|
|
|
Current portion of obligations under capital leases
|
—
|
|
|
5,909
|
|
|
5,766
|
|
|
8,588
|
|
|
6,006
|
|
|
|
Long-term debt
|
490,506
|
|
|
707,243
|
|
|
691,549
|
|
|
707,722
|
|
|
737,226
|
|
|
|
Long-term obligations under capital leases (7)
|
—
|
|
|
399,934
|
|
|
406,109
|
|
|
844,355
|
|
|
784,421
|
|
|
|
Non-controlling interests (8)
|
—
|
|
|
78,055
|
|
|
188,734
|
|
|
162,673
|
|
|
41,688
|
|
|
|
Stockholders' equity
|
1,764,319
|
|
|
677,765
|
|
|
410,588
|
|
|
495,511
|
|
|
452,145
|
|
|
|
Common shares outstanding (4)
|
80,504
|
|
|
80,237
|
|
|
67,808
|
|
|
67,577
|
|
|
67,577
|
|
|
|
|
2012
(1)
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
||||||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
233,810
|
|
|
116,608
|
|
|
51,710
|
|
|
43,763
|
|
|
48,495
|
|
|
|||||
|
Net cash (used in) provided by investing activities
|
(290,700
|
)
|
|
(298,644
|
)
|
|
364,736
|
|
|
(56,460
|
)
|
|
(83,548
|
)
|
|
|||||
|
Net cash provided by (used in) financing activities
|
414,691
|
|
|
84,232
|
|
|
(373,960
|
)
|
|
78,814
|
|
|
(94,572
|
)
|
|
|||||
|
Fleet Data (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Number of vessels at end of year (9)
|
6
|
|
|
12
|
|
|
12
|
|
|
13
|
|
|
14
|
|
|
|||||
|
Average number of vessels during year (9)
|
12.6
|
|
|
12
|
|
|
12.7
|
|
|
13
|
|
|
13
|
|
|
|||||
|
Average age of vessels (years)
|
25.4
|
|
|
18.8
|
|
|
17.8
|
|
|
15.6
|
|
|
13.9
|
|
|
|||||
|
Total calendar days for fleet
|
4,615
|
|
|
4,380
|
|
|
4,644
|
|
|
4,892
|
|
|
4,836
|
|
|
|||||
|
Total operating days for fleet (10)
|
3,684
|
|
|
3,255
|
|
|
2,939
|
|
|
3,351
|
|
|
3,617
|
|
|
|||||
|
Other Financial Data (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Average daily time charter equivalent earnings ("TCE") (11) (to the closest $100)
|
94,400
|
|
|
87,700
|
|
|
57,200
|
|
|
47,400
|
|
|
47,500
|
|
|
|||||
|
Average daily vessel operating costs (12)
|
$
|
18,780
|
|
|
$
|
14,354
|
|
|
$
|
12,080
|
|
|
$
|
13,410
|
|
|
$
|
13,041
|
|
|
|
•
|
"Investment in available-for-sale securities" of $353 million has been recognized representing the Company's common unit interests held in Golar Partners.
|
|
•
|
"Investment in affiliates" of $362.1 million has been recognized representing the Company's subordinated unit interests held in Golar Partners that during the subordination period will be accounted for under the equity method.
|
|
•
|
"Cost method investments"of $191.2 million has been recognized representing the Company's 2% general partner interest and 100% of the Incentive Distribution Rights ("IDRs") held in Golar Partners.
|
|
•
|
The net book value of "Vessels and equipment" was reduced by $707.1 million.
|
|
•
|
The net book value of "Vessels under capital leases" was reduced by $485.6 million.
|
|
•
|
Restricted cash was reduced by $221.4 million.
|
|
•
|
Capital lease obligations were eliminated.
|
|
•
|
Long-term debt was reduced by $704.5 million.
|
|
•
|
Non-controlling interests were eliminated.
|
|
|
Years Ended December 31,
|
|||||||||||||
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|||||||||||||
|
Total operating revenues
|
410,345
|
|
|
299,848
|
|
|
244,045
|
|
|
216,495
|
|
|
228,779
|
|
|
Voyage expenses
|
(9,853
|
)
|
|
(6,042
|
)
|
|
(20,959
|
)
|
|
(20,093
|
)
|
|
(24,483
|
)
|
|
|
400,492
|
|
|
293,806
|
|
|
223,086
|
|
|
196,402
|
|
|
204,296
|
|
|
Calendar days less scheduled off-hire days
|
4,245
|
|
|
3,352
|
|
|
3,901
|
|
|
4,145
|
|
|
4,298
|
|
|
Average daily TCE (to the closest $100)
|
94,400
|
|
|
87,700
|
|
|
57,200
|
|
|
47,400
|
|
|
47,500
|
|
|
•
|
merge into, or consolidate with, any other entity or sell, or otherwise dispose of, all or substantially all of their assets;
|
|
•
|
make or pay equity distributions;
|
|
•
|
incur additional indebtedness;
|
|
•
|
incur or make any capital expenditures;
|
|
•
|
materially amend, or terminate, any of our current charter contracts or management agreements; or
|
|
•
|
charter our vessels.
|
|
•
|
Our ability to obtain additional financing, if necessary, for working capital, capital expenditures, acquisitions or other purposes may be impaired or such financing may not be available on favorable terms;
|
|
•
|
We will need a substantial portion of our cash flow to make principal and interest payments on our debt, reducing the funds that would otherwise be available for operations, future business opportunities and dividends to stockholders;
|
|
•
|
Our debt level may make us more vulnerable than our competitors with less debt to competitive pressures or a downturn in our industry or the economy generally; and
|
|
•
|
Our debt level may limit our flexibility in obtaining additional financing, pursuing other business opportunities and responding to changing business and economic conditions.
|
|
•
|
LNG shipping and FSRU experience and quality of ship operations;
|
|
•
|
shipping industry relationships and reputation for customer service and safety;
|
|
•
|
technical ability and reputation for operation of highly specialized vessels, including FSRUs;
|
|
•
|
quality and experience of seafaring crew;
|
|
•
|
the ability to finance FSRUs and LNG carriers at competitive rates, and financial stability generally;
|
|
•
|
construction management experience, including, (i) relationships with shipyards and the ability to get suitable berths; and (ii) the ability to obtain on-time delivery of new FSRUs and LNG carriers according to customer specifications;
|
|
•
|
willingness to accept operational risks pursuant to the charter, such as allowing termination of the charter for force majeure events; and
|
|
•
|
competitiveness of the bid in terms of overall price.
|
|
•
|
increases in the cost of natural gas derived from LNG relative to the cost of natural gas;
|
|
•
|
decreases in the cost of, or increases in the demand for, conventional land-based regasification systems, which could occur if providers or users of regasification services seek greater economies of scale than FSRUs can provide, or if the economic, regulatory or political challenges associated with land-based activities improve;
|
|
•
|
further development of, or decreases in the cost of, alternative technologies for vessel-based LNG regasification;
|
|
•
|
increases in the production of natural gas in areas linked by pipelines to consuming areas, the extension of existing, or the development of new, pipeline systems in markets we may serve, or the conversion of existing non-natural gas pipelines to natural gas pipelines in those markets; and
|
|
•
|
negative global or regional economic or political conditions, particularly in LNG-consuming regions, which could reduce energy consumption or its growth.
|
|
•
|
we may not be able to employ our vessels at charter rates as favorable to us as historical rates or at all or operate our vessels profitably; and
|
|
•
|
the market value of our vessels could decrease, which may cause us to recognize losses if any of our vessels are sold or if their values are impaired.
|
|
•
|
marine disasters;
|
|
•
|
piracy;
|
|
•
|
environmental accidents;
|
|
•
|
bad weather;
|
|
•
|
mechanical failures;
|
|
•
|
grounding, fire, explosions and collisions;
|
|
•
|
human error; and
|
|
•
|
war and terrorism.
|
|
•
|
death or injury to persons, loss of property or environmental damage;
|
|
•
|
delays in the delivery of cargo;
|
|
•
|
loss of revenues from or termination of charter contracts;
|
|
•
|
governmental fines, penalties or restrictions on conducting business;
|
|
•
|
higher insurance rates; and
|
|
•
|
damage to our reputation and customer relationships generally.
|
|
•
|
increases in interest rates or other events that may affect the availability of sufficient financing for LNG projects on commercially reasonable terms;
|
|
•
|
decreases in the price of LNG, which might decrease the expected returns relating to investments in LNG projects;
|
|
•
|
the inability of project owners or operators to obtain governmental approvals to construct or operate LNG facilities;
|
|
•
|
local community resistance to proposed or existing LNG facilities based on safety, environmental or security concerns;
|
|
•
|
any significant explosion, spill or similar incident involving an LNG facility, FSRU or LNG carrier; and
|
|
•
|
labor or political unrest affecting existing or proposed areas of LNG production and regasification.
|
|
•
|
prevailing economic and market conditions in the natural gas and energy markets;
|
|
•
|
a substantial or extended decline in demand for LNG;
|
|
•
|
increases in the supply of vessel capacity;
|
|
•
|
the type, size and age of a vessel; and
|
|
•
|
the cost of newbuildings or retrofitting or modifying existing vessels, as a result of technological advances in vessel design or equipment, changes in applicable environmental or other regulations or standards, customer requirements or otherwise.
|
|
•
|
Operation of a high quality and modern fleet:
We currently own and operate a mixed high quality fleet. In response to a strengthening in industry dynamics, we are committed to a significant fleet expansion. Currently, we have on order thirteen newbuilds comprising of eleven LNG carriers and two FSRUs. All of these vessels on order will utilize state of the art technology and are configured to be very attractive to the chartering community with high performance specifications.
|
|
•
|
Capitalize on Golar's established reputation:
We are an experienced and professional provider of LNG shipping that places value on operating to the highest industry standards of safety, reliability and environmental performance. We believe our reputation and commercial relationships enables us to obtain favorable charters and other opportunities not readily available to other industry participants.
|
|
•
|
Utilize industry expertise to take advantage of opportunities within the LNG market:
We use our experience in the industry, sensitivity to trends and knowledge and expertise in identifying other untapped opportunities within the LNG market. Specifically, this is evidenced by the following:
|
|
▪
|
We are an industry leader in FSRUs and to date remain the only company to have converted an existing LNG carrier for such service. We have a track record for successful operations on our projects which we plan to use as a foundation for further growth as more and more markets look to this technology to provide dependable access to incremental energy imports to fuel their economies.
|
|
▪
|
We have recently announced the development of our first floating liquefied natural gas vessel ("FLNGV"). The conversion of up to three of our existing Moss LNG vessel will enable us to facilitate the efficient development of gas monetization opportunities.
|
|
•
|
Maintain customer focus and reputation for service and safety:
Our success is directly linked to the service and value we deliver to our customers which provides us an advantageous competitive profile in an industry that place particular emphasis on these virtues.
|
|
•
|
Leverage on our affiliation with Golar Partners:
We believe our affiliation with Golar Partners positions us to pursue a broader array of opportunities. This is demonstrated by the following:
|
|
▪
|
Pursuit of strategic and mutually beneficial opportunities with Golar Partners - Since Golar Partners' IPO in April 2011, we have successfully sold four vessels in exchange for cash of approximately $1.2 billion which in part enables us to finance our newbuilding program as well as pursue other growth opportunities. In February 2013, we were awarded preferred bidder status for the jordan FSRU project and are in advance discussions over the terms of a time charter agreement. Assuming these are successfully concluded, this FSRU will be an attractive candidate for potential dropdown into Golar Partners.
|
|
▪
|
Increased dividend income from our investment - Since Golar Partners' IPO, the quarterly dividend distributions oF Golar Partners have increased from $0.385 pro-rated per unit to $0.50 per unit for the quarter ended December 31, 2012. This represents a 30% increase since the IPO. Golar Partners' long-term charters, provide stable cash flows which allows Golar Partners to meet its quarterly distributions obligations to its unit holders. As of April 26, 2013, we have a 50.9% interest (including our 2% general partner interest) in Golar Partners and hold 100% of Golar Partner's IDRs.
|
|
•
|
Environmental
: Natural gas is a clean-burning fuel. It produces less carbon dioxide and other pollutants and particles per unit of energy produced than coal, fuel oil and other common hydrocarbon fuel sources;
|
|
•
|
Demand from Industry and Power Generation
: According to the EIA, electricity generation increases by 84%, from 19.1 trillion kilowatthours in 2008 to 25.5 trillion kilowatthours in 2020 and 35.2 trillion kilowatthours in 2035. Over the 2008 to 2035 projection period, natural-gas-fired electricity generation increases by 2.6% per year. Natural-gas-fired combined-cycle technology is an attractive choice for new power plants because of its fuel efficiency, operating flexibility, low emissions, and relatively low capital costs. The industrial and electric power sectors together account for 87% of the total projected increase in natural gas consumption;
|
|
•
|
Market Deregulation
: Deregulation of the natural gas and electric power industries in the United States, Europe and Japan has resulted in new entrants and an increased market for natural gas;
|
|
•
|
Significant Natural Gas Reserves
: According to EIA estimates, as of January 1, 2011, the world's total proved natural gas reserves were 6,675 Tcf (189,014 bcm), 1% higher than the 2010 estimate. Current estimates of natural gas reserve levels indicate a large resource base to support growth in markets through 2035; and
|
|
•
|
Emerging Economies
: According to the EIA, natural gas consumption is forecasted to increase by an average of 2.2% per year through 2035 in non-OECD countries, compared to an average of 0.8% per year in OECD countries. As a result, non-OECD countries are expected to account for 76% of the total increase in natural gas consumption over the period from 2008 to 2035.
|
|
•
|
The
Moss
system was developed in the 1970s and uses free standing insulated spherical tanks supported at the equator by a continuous cylindrical skirt. In this system, the tank and the hull of the vessel are two separate structures.
|
|
•
|
The
Membrane
system uses insulation built directly into the hull of the vessel, along with a membrane covering inside the tanks to maintain their integrity. In this system, the ship's hull directly supports the pressure of the LNG cargo.
|
|
•
|
FSRUs that are permanently located offshore;
|
|
•
|
FSRUs that are permanently near shore and attached to a jetty (with LNG transfer being either directly ship to ship or over a jetty);
|
|
•
|
shuttle carriers that regasify and discharge their cargos offshore (sometimes referred to as energy bridge); and
|
|
•
|
shuttle carriers that regasify and discharge their cargos alongside.
|
|
Vessel Name
|
|
Year of
Delivery
|
|
Capacity cbm.
|
|
Flag
|
|
Type
|
|
Charterer
|
|
Current Charter Expiration
|
|
Charter Extension Options
|
|
Owned Fleet
|
||||||||||||||
|
Existing Fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hilli
|
|
1975
|
|
125,000
|
|
MI
|
|
Moss
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Gimi
|
|
1976
|
|
125,000
|
|
MI
|
|
Moss
|
|
GDF Suez
|
|
2013
|
|
n/a
|
|
Golar Gandria
(1)
|
|
1977
|
|
126,000
|
|
MI
|
|
Moss
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Golar Arctic
|
|
2003
|
|
140,000
|
|
MI
|
|
Membrane
|
|
Major Japanese trading company
|
|
2015
|
|
n/a
|
|
Golar Viking
|
|
2005
|
|
140,000
|
|
MI
|
|
Membrane
|
|
Oil and Gas Major
|
|
2013
|
|
n/a
|
|
Newbuildings (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hull 2021 (
Golar Seal
)
|
|
2013
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2022 (
Golar Crystal
)
|
|
2013
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2023 (
Golar Penguin
)
|
|
2013
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2024 (
Golar Eskimo
)
|
|
2014
|
|
160,000
|
|
MI
|
|
Membrane
(FSRU)
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2026 (
Golar Celsius
)
|
|
2013
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2027 (
Golar Bear
)
|
|
2014
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2031 (
Golar Igloo
)
|
|
2013
|
|
170,000
|
|
MI
|
|
Membrane
(FSRU)
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2047 (
Golar Snow
)
|
|
2014
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2048 (
Golar Ice
)
|
|
2014
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull S658 (
Golar Glacier
)
|
|
2014
|
|
162,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull S659 (
Golar Kelvin
)
|
|
2014
|
|
162,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2055 (
Golar Frost
)
|
|
2014
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Hull 2056 (
Golar Tundra
)
|
|
2015
|
|
160,000
|
|
MI
|
|
Membrane
|
|
n/a
|
|
n/a
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Golar Partner's Fleet (3)
|
||||||||||||||
|
Golar Partner's fleet were included in the Company's fleet until December 13, 2012, following its first AGM upon which the majority of directors were elected by common unitholders. Accordingly, from December 13, 2012 Golar Partners has been considered an affiliate and not as a controlled subsidiary of the Company. The following table lists Golar Partner's fleet as of April 26, 2013.
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Golar Freeze
|
|
1977
|
|
125,000
|
|
MI
|
|
Moss
(FSRU
)
|
|
DUSUP
|
|
2020
|
|
Terms extending up to 2025
|
|
Nusantara Regas Satu ("NR Satu")
|
|
1977
|
|
125,000
|
|
MI
|
|
Moss
(FSRU)
|
|
PT Nusantara Regas
|
|
2022
|
|
2025
|
|
Golar Spirit
|
|
1981
|
|
128,000
|
|
MI
|
|
Moss
(FSRU )
|
|
Petrobras
|
|
2018
|
|
A three-year term and an additional two-year term
|
|
Golar Mazo
|
|
2000
|
|
135,000
|
|
LIB
|
|
Moss
|
|
Pertamina
|
|
2017
|
|
Two additional five-year terms
|
|
Methane Princess
|
|
2003
|
|
138,000
|
|
MI
|
|
Membrane
|
|
BG Group
|
|
2024
|
|
Two additional five-year terms
|
|
Golar Winter
|
|
2004
|
|
138,000
|
|
MI
|
|
Membrane
(FSRU )
|
|
Petrobras
|
|
2024
|
|
n/a
|
|
Golar Maria
(4)
|
|
2006
|
|
145,700
|
|
MI
|
|
Membrane
|
|
LNG Shipping S.p.A
|
|
2017
|
|
n/a
|
|
Golar Grand
|
|
2006
|
|
145,700
|
|
MI
|
|
Membrane
|
|
BG Group
|
|
2015
|
|
2018
|
|
(1)
|
In January 2012, we acquired the remaining 50% equity interest in our joint venture, Bluewater Gandria which owned the vessel, the
Gandria
.
|
|
(2)
|
As at April 26, 2013, the Company has a total of thirteen newbuilds on order which are due for delivery from the third quarter of 2013 through to 2015.
|
|
(3)
|
Since Golar Partner's IPO, the Company sold its equity interests in four vessels to Golar Partners (the
Golar Freeze
, the
NR Satu
, the
Golar Grand
and more recently, the
Golar Maria
). From December 13, 2012, Golar Partners has been deconsolidated from Golar's financial statements. As of April 26, 2013, Golar Partners has a fleet of eight vessels comprising of four FSRUs and four LNG carriers.
|
|
(4)
|
In February 2013, Golar completed its sale of its equity interests in the company that owns and operates the LNG carrier, the
Golar Maria
to Golar Partners.
|
|
•
|
natural resource damages and related assessment costs;
|
|
•
|
real and personal property damages;
|
|
•
|
net loss of taxes, royalties, rents, profits or earnings capacity;
|
|
•
|
net cost of public services necessitated by a spill response, such as protection from fire, safety or health hazards; and
|
|
•
|
loss of subsistence use of natural resources.
|
|
•
|
on-board installation of automatic identification systems to provide a means for the automatic transmission of safety-related information from among similarly equipped ships and shore stations, including information on a ship's identity, position, course, speed and navigational status;
|
|
•
|
on-board installation of ship security alert systems, which do not sound on the vessel but only alerts the authorities on shore;
|
|
•
|
the development of vessel security plans;
|
|
•
|
ship identification number to be permanently marked on a vessel's hull;
|
|
•
|
a continuous synopsis record kept onboard showing a vessel's history including, the name of the ship and of the state whose flag the ship is entitled to fly, the date on which the ship was registered with that state, the ship's identification number, the port at which the ship is registered and the name of the registered owner(s) and their registered address; and
|
|
•
|
compliance with flag state security certification requirements.
|
|
Name
|
Jurisdiction of Incorporation
|
Purpose
|
|
Golar LNG 1460 Corporation
|
Marshall Islands
|
Owns Golar Viking
|
|
Golar LNG 2216 Corporation
|
Marshall Islands
|
Owns Golar Arctic
|
|
Golar Management Limited
|
United Kingdom
|
Management company
|
|
Golar GP LLC – Limited Liability Company
|
Marshall Islands
|
Holding company
|
|
Golar LNG Energy Limited
|
Bermuda
|
Holding company
|
|
Golar Gimi Limited
|
Marshall Islands
|
Owns Gimi
|
|
Golar Hilli Limited
|
Marshall Islands
|
Owns Hilli
|
|
Bluewater Gandria N.V. (1)
|
Netherlands
|
Owns and Operates Golar Gandria
|
|
Golar Commodities Limited
|
Bermuda
|
Trading company
|
|
Commodities Advisors LLC
|
United States of America
|
Holding company
|
|
Golar Hull M2021 Corporation
|
Marshall Islands
|
Owns Hull 2021 (Golar Seal)
|
|
Golar Hull M2022 Corporation
|
Marshall Islands
|
Owns Hull 2022 (Golar Crystal)
|
|
Golar Hull M2023 Corporation
|
Marshall Islands
|
Owns Hull 2023 (Golar Penguin)
|
|
Golar Hull M2024 Corporation
|
Marshall Islands
|
Owns Hull 2024 (Golar Eskimo)
|
|
Golar Hull M2026 Corporation
|
Marshall Islands
|
Owns Hull 2026 (Golar Celsius)
|
|
Golar Hull M2027 Corporation
|
Marshall Islands
|
Owns Hull 2027 (Golar Bear)
|
|
Golar Hull M2031 Corporation
|
Marshall Islands
|
Owns Hull 2031 (Golar Igloo)
|
|
Golar Hull M2047 Corporation
|
Marshall Islands
|
Owns Hull 2047 (Golar Snow)
|
|
Golar Hull M2048 Corporation
|
Marshall Islands
|
Owns Hull 2048 (Golar Ice)
|
|
Golar LNG NB10 Corporation
|
Marshall Islands
|
Owns Hull S658 (Golar Glacier)
|
|
Golar LNG NB11 Corporation
|
Marshall Islands
|
Owns Hull S659 (Golar Kelvin)
|
|
Golar LNG NB12 Corporation
|
Marshall Islands
|
Owns Hull 2055 (Golar Frost)
|
|
Golar LNG NB13 Corporation
|
Marshall Islands
|
Owns Hull 2056 (Golar Tundra)
|
|
|
|
|
|
(1) On January 18, 2012, the Company acquired the remaining 50% equity interest in its joint venture, Bluewater Gandria, which owns the LNG carrier, the Gandria for $19.5 million.
|
||
|
|
|
|
|
Golar Partners and subsidiaries:
|
|
|
|
Golar Partners and subsidiaries were included in our consolidated financial statements for all periods until December 13, 2012, following its first AGM upon which the majority of directors were elected by common unitholders. Accordingly, from December 13, 2012, Golar Partners has been considered an affiliate and not a controlled subsidiary of the Company. The following table lists Golar Partners and its significant subsidiaries as of April 26, 2013.
|
||
|
|
|
|
|
Name
|
Jurisdiction of Incorporation
|
Purpose
|
|
Faraway Maritime Shipping Company
|
Republic of Liberia
|
Owns Golar Mazo
|
|
Golar LNG 2215 Corporation
|
Marshall Islands
|
Leases Methane Princess
|
|
Golar LNG 2220 Corporation
|
Marshall Islands
|
Leases Golar Winter
|
|
Golar LNG 2226 Corporation
|
Marshall Islands
|
Leases Golar Grand
|
|
Golar Spirit (UK) Limited
|
United Kingdom
|
Operates Golar Spirit
|
|
Golar Servicos de Operacao de Embaracaoes Limited
|
Brazil
|
Management company
|
|
Golar Partners Operating LLC –
Limited Liability Company |
Marshall Islands
|
Holding company
|
|
Golar LNG Partners LP – Limited Partnership
|
Marshall Islands
|
Holding Partnership
|
|
Golar Spirit Corporation
|
Marshall Islands
|
Owns Golar Spirit
|
|
PT Golar Indonesia
|
Indonesia
|
Owns and operates NR Satu
|
|
Golar LNG 2234 Corporation
|
Republic of Liberia
|
Owns and operates Golar Maria
|
|
•
|
Deconsolidation of Golar Partners from December 13, 2012.
Although our economic interests in the cashflows of Golar Partners remain the same since before and after the deconsolidation, the accounting effect of the deconsolidation resulted in a one-time gain of $854 million to us and will have a material impact on the presentation of our future financial results as compared to prior periods. A summary of the key significant changes that are anticipated to occur in 2013 and beyond when compared to historic periods, as a consequence of the deconsolidation, include:
|
|
•
|
A decrease in operating income and individual line items therein, in relation to Golar Partner's fleet;
|
|
•
|
As well as a decrease in net financial expense in respect of Golar Partner's debt and capital lease obligations, net of restricted cash deposits.
|
|
•
|
Gains on the sale of our vessel interests to Golar Partners, commencing with the
Golar Maria
in February 2013. However, any recognition from the gain related to the sale our vessels to Golar Partners will be deferred to the extent of our interest accounted for under the equity method, which during the subordination period relates solely to our interest in Golar Partner's subordinated units.
|
|
•
|
Management fee income from the provision of services to Golar Partners under each of the management and administrative services agreement and the fleet management agreements.
|
|
•
|
Dividend income in respect of our interests in common units and general partner interests (during the subordination period) and IDRs.
|
|
•
|
Equity in net earnings of affiliates, will increase to reflect our share of the results of Golar Partners calculated with respect to our interests in its subordinated units, but offset by a charge for the amortization of the basis difference in relation to the $854 million gain on loss of control.
|
|
•
|
For periods when vessels are in lay-up, vessel operating and voyage costs will be lower.
During 2012, 2011 and 2010, we had four vessels; the
Gimi
(August 2010 - June 2011),
Hilli
(April 2008 - April 2012),
NR Satu
(August 2009 - December 2010) and the
Golar Gandria
(January 2012 to April 2012) which experienced periods of time in lay- up. The
Gimi
was reactivated in September 2011 while the
Hilli
and the
Gandria
were reactivated in April 2012. Both the
Hilli
and the
Golar Gandria
are earmarked for conversion for the Company's FLNG vessel project and are currently in lay-up in anticipation of the commencement of their conversion. The
NR Satu
was in lay-up during her long-term charter with BG Group in August 2009 until the end of 2010 prior to entry into the shipyard for its FSRU retrofitting in March 2011. During her time in lay-up, the BG Group paid a reduced hire rate to reflect the lower operating costs. While in lay-up we benefitted from lower vessel operating costs principally from reduced crew on board, minimal maintenance requirement and voyage costs.
|
|
•
|
We expect continued inflationary pressure on crew costs
. Due to the specialized nature of operating FSRUs and LNG carriers, the increase in size of the worldwide LNG carrier fleet and the limited pool of qualified officers, we believe that crewing and labor related costs will experience significant increases.
|
|
•
|
We may enter into different financing arrangements.
Our current financing arrangements may not be representative of the arrangements we will enter into in the future. For example, we may amend our existing credit facilities or enter into other financing arrangements, which may be more expensive. For descriptions of our current financing arrangements, please read "Item 5 - Liquidity and Capital Resources-Borrowing Activities."
|
|
•
|
Investment in projects.
We are continuing to invest in and develop our various projects. The costs we have incurred historically may not be indicative of future costs.
|
|
•
|
Our results are affected by fluctuations in the fair value of our derivative instruments
. The change in fair value of some of our derivative instruments is included in our net income (loss) as some of our derivative instruments are not designated as hedges for accounting purposes. These changes may fluctuate significantly as interest rates fluctuate. See Note 32 - "Financial Instruments" in the notes to our consolidated financial statements. The unrealized gains or losses relating to the change in fair value of our derivatives do not impact our cash flows.
|
|
•
|
Expansion of our fleet.
As of April 26, 2013, we have newbuilding commitments for eleven LNG carriers and two FSRUs for a total contract cost of $2.7 billion with scheduled deliveries between 2013 through 2015. In addition, in January 2012, we acquired the remaining 50% equity interest in our joint venture, Bluewater Gandria, which owns the vessel the
Golar Gandria
.
|
|
•
|
In 2010, we commenced a LNG trading business but ceased further activities during the third quarter of 2011, which negatively impacted our results for 2011.
In May 2010, we established a new subsidiary, Golar Commodities to position us in the market for managing and trading LNG cargoes. Activities included structured services to outside customers (such as risk management services), arbitrage activities as well as proprietary trading. During the third quarter of 2011, we determined that, due to unfavorable market conditions, Golar Commodities would wind down its trading activities until such time as opportunities in this sector improved. Golar Commodities had no trades during 2012.
|
|
•
|
the number of vessels in our fleet;
|
|
•
|
our ability to maintain good relationships with our key existing customers and to increase the number of our customer relationships;
|
|
•
|
increased demand for LNG shipping services, including FSRU services, and in connection with this underlying demand and supply for natural gas and specifically LNG;
|
|
•
|
our ability to employ our vessels operating in the spot market and rates and levels of utilization achieved by our vessels;
|
|
•
|
the success or failure of the LNG infrastructure projects that we are working on or may work on in the future;
|
|
•
|
our ability to successfully employ our vessels at economically attractive rates, as our charters expire or are otherwise terminated;
|
|
•
|
our ability to execute strategic and mutually beneficial sales of our assets, similar to the sale of four of our vessels in exchange for cash of approximately $1.2 billion conducted with Golar Partners;
|
|
•
|
our ability to obtain debt financing in respect of our capital commitments in the current difficult credit markets and the likely increase in margins payable to our banks for new debt;
|
|
•
|
the effective and efficient technical management of our vessels;
|
|
•
|
our ability to obtain and maintain major international energy company approvals and to satisfy their technical, health, safety and compliance standards; and
|
|
•
|
economic, regulatory, political and governmental conditions that affect the shipping industry. This includes changes in the number of new LNG importing countries and regions and availability of surplus LNG from projects around the world, as well as structural LNG market changes allowing greater flexibility and enhanced competition with other energy sources.
|
|
•
|
the hire rate earned by our vessels and unscheduled off-hire days;
|
|
•
|
non-utilization for vessels not subject to fixed rate charters;
|
|
•
|
pension and share option expense;
|
|
•
|
mark-to-market charges in interest rate, equity swaps and foreign currency derivatives;
|
|
•
|
foreign currency exchange gains and losses;
|
|
•
|
our access to capital required to acquire additional vessels and/or to implement our business strategy;
|
|
•
|
the performance of our equity interests;
|
|
•
|
increases in operating costs; and
|
|
•
|
our level of debt and the related interest expense and amortization of principal.
|
|
•
|
Pursuant to the deconsolidation of Golar Partners on December 13, 2012, we recognized a gain on loss of control of $854 million;
|
|
•
|
The reactivation of both the
Hilli
and the
Golar Gandria
in April 2012 and the
Gimi
in September 2011 following their time in lay-up. We incurred mobilization costs of approximately $9.9 million in 2012 and $7.5 million in 2011;
|
|
•
|
Acquisition of the remaining 50% equity interest in
Golar Gandria
which resulted in a gain of $4.1 million net of acquisition-related costs of $0.2 million;
|
|
•
|
Commencement of our LNG trading business in 2010 through our subsidiary Golar Commodities which contributed to losses of $13.1 million and $12.7 million to our net income in 2011 and 2010, respectively;
|
|
•
|
Bank loan and other financing arrangements we entered into or terminated. This included the termination of certain lease financing arrangements in 2010, which resulted in the recognition of a $7.8 million loss on termination and a further write-off of $3.9 million of related deferred financing charges;
|
|
•
|
Interest costs of $12.1 million, $5.5 million and $0.5 million capitalized in 2012, 2011 and 2010, respectively in relation to the FSRU retrofitting of the
NR Satu
and newbuilds under construction;
|
|
•
|
An impairment charge of $0.5 million, $0.5 million and $4.5 million in 2012, 2011 and 2010, respectively against our long term investments and assets represents a write down of our cost of investment in TORP Technology in addition to certain FSRU equipment originally acquired in 2007 and prior;
|
|
•
|
The disposal in a series of transactions of our interest in LNGL resulting in a gain of $4.2 million in 2010;
|
|
•
|
The periods of time two of our vessels (the
NR Satu
and the
Golar Freeze
) spent in shipyards undergoing retrofitting for FSRU service. During the period of retrofitting, the vessels do not earn revenue;
|
|
•
|
Our vessels not on long-term charters are affected by commercial waiting time, including our vessels in lay-up. During 2012, 2011 and 2010, we had four vessels; the
Gimi
(August 2010 - June 2011),
Hilli
(April 2008 - April 2012), the
NR Satu
(August 2009 - December 2010) and the
Golar Gandria
(January 2012 - April 2012) which experienced periods of time in lay-up;
|
|
•
|
The realized and unrealized gains on mark-to-market adjustment for our derivative instruments of $11 million, $25.3 million and $18.3 million in 2012, 2011 and 2010, respectively and the impact of hedge accounting for certain of our interest rate swap derivatives; and
|
|
•
|
Share options expense of $1.4 million, $2.0 million and $1.9 million in 2012, 2011 and 2010, respectively.
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Total operating revenues
|
410,345
|
|
|
299,848
|
|
|
110,497
|
|
|
37
|
%
|
|
Voyage expenses
|
(9,853
|
)
|
|
(6,042
|
)
|
|
(3,811
|
)
|
|
63
|
%
|
|
•
|
$37.6 million of additional revenue, representing approximately 8 months of revenues from the
NR Satu
following her successful conversion to an FSRU and the commencement of her 11-year charter with PTNR in May 2012. There were no corresponding revenues in 2011 as the
NR Satu
was principally undergoing its FSRU retrofitting.
|
|
•
|
Improved charter hire rates in 2012 compared to 2011 for our vessels, the
Golar
Viking
, the
Golar Maria
and the
Golar Arctic,
which were trading on the spot market
.
|
|
•
|
$22.3 million of additional revenues due to
Gimi
operating for the full year in 2012 compared to approximately only four months in 2011. During 2011, the
Gimi
was in lay-up until June 2011 when she entered the shipyard for her reactivation, which was completed in September 2011.
|
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|||
|
Calendar days less scheduled off-hire days
|
4,245
|
|
|
3,352
|
|
|
893
|
|
|
27
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Average daily TCE (to the closest $100)
|
$
|
94,400
|
|
|
$
|
87,700
|
|
|
$
|
6,700
|
|
|
8
|
%
|
|
(in thousands of $, except for average daily vessel operating costs)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Vessel operating expenses
|
86,672
|
|
|
62,872
|
|
|
23,800
|
|
|
38
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Average daily vessel operating costs
|
18,780
|
|
|
14,354
|
|
|
4,426
|
|
|
31
|
%
|
|
•
|
Re-activation of both the
Hilli
and the
Golar
Gandria
in April 2012
.
We recognized $9.9 million in 2012 in respect of mobilization costs associated with the reactivation of both of these vessels, compared to $7.5 million in 2011 which related to the reactivation of the
Gimi
. In addition, we incurred operating costs from their reactivation date, whereas in 2011, there were no comparable costs as both vessels were in lay-up. We only commenced consolidation of the results of the
Golar
Gandria
following her acquisition in January 2012;
|
|
•
|
Increased operating costs for the
NR Satu
following her successful FSRU retrofitting in April 2012 as compared to 2011 when she was primarily undergoing her FSRU retrofitting;
|
|
•
|
Higher operating costs in connection with the increase in our crewing pool in anticipation of the delivery of our newbuilds; and
|
|
•
|
Higher spares purchases during the maintenance window on the
Golar Winter
and the
Golar Spirit
in 2012.
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Administrative expenses
|
23,973
|
|
|
26,988
|
|
|
(3,015
|
)
|
|
(11
|
)%
|
|
•
|
Decrease in salaries and benefits of $2.3 million which was mainly the result of lower social security contributions arising from the exercise of a lower volume of share options during 2012; and
|
|
•
|
Decrease in legal and other professional fees of $1.1 million principally as a result of higher fees incurred in 2011 in relation to (i) the termination of intragroup financing arrangements; and (ii) the delisting of Golar Energy from Oslo Axess.
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Depreciation and amortization
|
85,187
|
|
|
69,814
|
|
|
15,373
|
|
|
22
|
%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Impairment of long-term assets
|
500
|
|
|
500
|
|
|
—
|
|
|
—
|
%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Gain on loss of control
|
853,996
|
|
|
—
|
|
|
853,996
|
|
|
100
|
%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Gain on business acquisition
|
4,084
|
|
|
—
|
|
|
4,084
|
|
|
100
|
%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Interest income from capital lease restricted cash deposits
|
1,721
|
|
|
1,567
|
|
|
154
|
|
|
10
|
%
|
|
Other interest income
|
1,098
|
|
|
190
|
|
|
908
|
|
|
478
|
%
|
|
Interest Income
|
2,819
|
|
|
1,757
|
|
|
1,062
|
|
|
60
|
%
|
|
Capital lease interest expense
|
(5,940
|
)
|
|
(5,866
|
)
|
|
(74
|
)
|
|
1
|
%
|
|
Other debt related interest expense
|
(25,984
|
)
|
|
(19,419
|
)
|
|
(6,565
|
)
|
|
34
|
%
|
|
Interest Expense
|
(31,924
|
)
|
|
(25,285
|
)
|
|
(6,639
|
)
|
|
26
|
%
|
|
Mark-to-market adjustment for interest rate swap derivatives
|
1,223
|
|
|
(10,057
|
)
|
|
11,280
|
|
|
(112
|
)%
|
|
Interest rate swap cash settlements
|
(12,258
|
)
|
|
(14,201
|
)
|
|
1,943
|
|
|
(14
|
)%
|
|
Unrealized and realized losses on interest rate swaps
|
(11,035
|
)
|
|
(24,258
|
)
|
|
13,223
|
|
|
(55
|
)%
|
|
Net foreign currency adjustments for re-translation of lease related balances and mark-to-market adjustments for the Winter Lease related currency swap derivative
|
1,294
|
|
|
(766
|
)
|
|
2,060
|
|
|
(269
|
)%
|
|
Mark-to-market adjustments for foreign currency derivatives (excluding the Winter Lease related currency swap derivative)
|
(454
|
)
|
|
(470
|
)
|
|
16
|
|
|
(3
|
)%
|
|
Financing arrangement fees and other costs
|
(1,766
|
)
|
|
(930
|
)
|
|
(836
|
)
|
|
90
|
%
|
|
Other
|
(1,798
|
)
|
|
(2,641
|
)
|
|
843
|
|
|
(32
|
)%
|
|
Other Financial Items, net
|
(13,759
|
)
|
|
(29,065
|
)
|
|
15,306
|
|
|
(53
|
)%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Income taxes
|
2,765
|
|
|
(1,705
|
)
|
|
4,470
|
|
|
(262
|
)%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Equity in net losses of Affiliates
|
(609
|
)
|
|
(1,900
|
)
|
|
1,291
|
|
|
(68
|
)%
|
|
(in thousands of $)
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Golar Mazo
|
|
(10,139
|
)
|
|
(9,863
|
)
|
|
(276
|
)
|
|
3
|
%
|
|
Golar Energy
|
|
—
|
|
|
5,105
|
|
|
(5,105
|
)
|
|
(100
|
)%
|
|
Golar Partners
|
|
(33,001
|
)
|
|
(16,867
|
)
|
|
(16,134
|
)
|
|
96
|
%
|
|
Total Net income attributable to Non-controlling interests
|
|
(43,140
|
)
|
|
(21,625
|
)
|
|
(21,515
|
)
|
|
99
|
%
|
|
(in thousands of $)
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
Change
|
|
|
Administrative expenses
|
|
1,040
|
|
|
6,691
|
|
|
(5,651
|
)
|
|
(84
|
)%
|
|
Depreciation
|
|
337
|
|
|
472
|
|
|
(135
|
)
|
|
(29
|
)%
|
|
Other operating gains and losses
|
|
27
|
|
|
5,438
|
|
|
(5,411
|
)
|
|
(100
|
)%
|
|
Loss of disposal of fixed assets
|
|
151
|
|
|
—
|
|
|
151
|
|
|
100
|
%
|
|
Net financial expenses
|
|
4
|
|
|
509
|
|
|
(505
|
)
|
|
(99
|
)%
|
|
Net loss
|
|
1,559
|
|
|
13,110
|
|
|
(11,551
|
)
|
|
(88
|
)%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Total operating revenues
|
299,848
|
|
|
244,045
|
|
|
55,803
|
|
|
23
|
%
|
|
Voyage and charter-hire expenses
|
(6,042
|
)
|
|
(32,311
|
)
|
|
26,269
|
|
|
(81
|
)%
|
|
•
|
$17.1 million of additional revenue as a result of a full year of operation of the
Golar Freeze
in 2011, as compared to approximately eight months in 2010. The
Golar Freeze
was delivered under its 10 year time charter to DUSUP and was on-hire commencing on May 16, 2010 following its FSRU retrofitting;
|
|
•
|
Improved charter rates and utilization rates with an average of 94% in 2011 compared to utilization rates of 47% in 2010 for
Golar Viking
,
Golar Grand
,
Golar Maria
and
Golar Arctic,
which were trading in the spot market;
|
|
•
|
$3.0 million of additional revenue due to increased hire rates under the Petrobras charters (in accordance with the charterer's bi-annual review to reflect inflation increases) with respect to our FSRUs, the
Golar Winter
and the
Golar Spirit
, effective from April 2011.
|
|
•
|
The
NR Satu
entered the shipyard in March 2011 to commence its FSRU retrofitting. The retrofitting was completed in April 2012 and upon delivery to West Java commenced its long-term charter to PTNR in May 2012.
|
|
•
|
The
Gimi
was in lay-up from the last quarter of 2010 until June 2011 when she entered the shipyard for her re-activation. Since her re-activation in September 2011, the
Gimi
has been on hire for approximately four months in 2011 compared to approximately eight months in 2010.
|
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|||
|
Calendar days less scheduled off-hire days
|
3,352
|
|
|
3,901
|
|
|
(549
|
)
|
|
(14
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Average daily TCE (to the closest $100)
|
$
|
87,700
|
|
|
$
|
57,200
|
|
|
$
|
30,500
|
|
|
53
|
%
|
|
(in thousands of $, except for average daily vessel operating costs)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Vessel operating expenses
|
62,872
|
|
|
52,910
|
|
|
9,962
|
|
|
19
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Average daily vessel operating costs
|
14,354
|
|
|
12,080
|
|
|
2,274
|
|
|
19
|
%
|
|
•
|
The reactivation of the
Gimi
in June 2011 following her period of lay-up. We incurred one-off mobilization costs of approximately $7.5 million in 2011.
|
|
•
|
Higher crew costs in 2011 due primarily (i) to the appreciation of the Brazilian Real and Euro against the U.S. Dollar; and (ii) higher training costs incurred on our FSRUs operating in Brazil, the
Golar Winter
and the
Golar Spirit
; and
|
|
•
|
An increase in vessel operating expenses of approximately $0.5 million relating to the operations of the
Golar Freeze
which was operational for a full year compared to only eight months in 2010. However, this was partially offset by the effects of recruiting crew in anticipation of the commissioning process in May 2010 and to commence FSRU training.
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Administrative expenses
|
26,988
|
|
|
16,580
|
|
|
10,408
|
|
|
63
|
%
|
|
•
|
Higher project and related travel costs of $2.8 million, as a result of the increase in the number of project tenders entered into and the increased complexity of the bidding process.
|
|
•
|
Increase in legal and professional fees of $1.7 million, principally as a result of fees incurred in respect of (i) the termination of intragroup financing arrangements in 2011; (ii) the disposal of the interests in the
Golar Freeze
to Golar Partners in October 2011; and (iii) the delisting of Golar Energy from Oslo Axess and the filing of a shelf registration statement in 2011.
|
|
•
|
Increase in salaries and benefits due to (i) an increase in headcount in 2011 compared to 2010; and (ii) higher social security contributions due to the effects of both the higher number of options exercised in the year and the Company's higher share prices in 2011.
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Depreciation and amortization
|
69,814
|
|
|
65,038
|
|
|
4,776
|
|
|
7
|
%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Impairment of long-term assets
|
500
|
|
|
1,500
|
|
|
(1,000
|
)
|
|
(67
|
)%
|
|
Impairment of unlisted investment
|
—
|
|
|
3,000
|
|
|
(3,000
|
)
|
|
(100
|
)%
|
|
Impairment of long-term assets
|
500
|
|
|
4,500
|
|
|
(4,000
|
)
|
|
(89
|
)%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Interest income from capital lease restricted cash deposits
|
1,567
|
|
|
4,135
|
|
|
(2,568
|
)
|
|
(62
|
)%
|
|
Other interest income
|
190
|
|
|
156
|
|
|
34
|
|
|
22
|
%
|
|
Interest Income
|
1,757
|
|
|
4,291
|
|
|
(2,534
|
)
|
|
(59
|
)%
|
|
Capital lease interest expense
|
(5,866
|
)
|
|
(9,705
|
)
|
|
3,839
|
|
|
(40
|
)%
|
|
Other debt related interest expense
|
(19,419
|
)
|
|
(22,949
|
)
|
|
3,530
|
|
|
(15
|
)%
|
|
Interest Expense
|
(25,285
|
)
|
|
(32,654
|
)
|
|
7,369
|
|
|
(23
|
)%
|
|
Mark-to-market adjustment for interest rate swap derivatives
|
(10,057
|
)
|
|
(5,295
|
)
|
|
(4,762
|
)
|
|
90
|
%
|
|
Interest rate swap cash settlements
|
(14,201
|
)
|
|
(13,018
|
)
|
|
(1,183
|
)
|
|
9
|
%
|
|
Unrealized and realized losses on interest rate swaps
|
(24,258
|
)
|
|
(18,313
|
)
|
|
(5,945
|
)
|
|
32
|
%
|
|
Loss on termination of lease financing arrangements
|
—
|
|
|
(7,777
|
)
|
|
7,777
|
|
|
(100
|
)%
|
|
Net foreign currency adjustments for re-translation of lease related balances and mark-to-market adjustments for the Winter Lease related currency swap derivative
|
(766
|
)
|
|
(2,989
|
)
|
|
2,223
|
|
|
(74
|
)%
|
|
Mark-to-market adjustments for foreign currency derivatives (excluding the Winter Lease related currency swap derivative)
|
(470
|
)
|
|
574
|
|
|
(1,044
|
)
|
|
(182
|
)%
|
|
Financing arrangement fees and other costs
|
(930
|
)
|
|
(6,597
|
)
|
|
5,667
|
|
|
(86
|
)%
|
|
Other
|
(2,641
|
)
|
|
(3,310
|
)
|
|
669
|
|
|
(20
|
)%
|
|
Other Financial Items, net
|
(29,065
|
)
|
|
(38,412
|
)
|
|
9,347
|
|
|
(24
|
)%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Income taxes
|
(1,705
|
)
|
|
1,427
|
|
|
(3,132
|
)
|
|
(219
|
)%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Equity in net losses of affiliates
|
(1,900
|
)
|
|
(1,435
|
)
|
|
465
|
|
|
32
|
%
|
|
(in thousands of $)
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Equity in net (losses) earnings of investees
|
541
|
|
|
4,196
|
|
|
(3,655
|
)
|
|
(87
|
)%
|
|
(in thousands of $)
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Golar Mazo
|
|
(9,863
|
)
|
|
(9,250
|
)
|
|
(613
|
)
|
|
7
|
%
|
|
Golar Energy
|
|
5,105
|
|
|
15,075
|
|
|
(9,970
|
)
|
|
(66
|
)%
|
|
Golar Partners
|
|
(16,867
|
)
|
|
—
|
|
|
(16,867
|
)
|
|
100
|
%
|
|
Total Non-controlling interests
|
|
(21,625
|
)
|
|
5,825
|
|
|
(27,450
|
)
|
|
(471
|
)%
|
|
(in thousands of $)
|
|
2011
|
|
|
2010
|
|
|
Change
|
|
|
Change
|
|
|
Administrative expenses
|
|
6,691
|
|
|
6,252
|
|
|
439
|
|
|
7
|
%
|
|
Depreciation
|
|
472
|
|
|
38
|
|
|
434
|
|
|
1,142
|
%
|
|
Other operating gains and losses
|
|
5,438
|
|
|
6,230
|
|
|
(792
|
)
|
|
(13
|
)%
|
|
Net financial expenses
|
|
509
|
|
|
186
|
|
|
323
|
|
|
174
|
%
|
|
Net loss
|
|
13,110
|
|
|
12,706
|
|
|
404
|
|
|
3
|
%
|
|
•
|
In February 2013, we sold our equity interests in the company that owns and operates the LNG carrier,
Golar Maria
, to Golar Partners for the purchase price of $215 million. As consideration, Golar Partners assumed $89.5 million of bank debt in respect of the
Golar Maria
and paid us the balance of $125.5 million in cash using the proceeds of its equity offering in February 2013; and
|
|
•
|
In February 2013, Golar Partners made a final cash distribution of $0.50 per unit in February 2013 in respect of the quarter ended December 31, 2012, of which we received
$14.4 million
in relation to our interests in the common units, subordinated units, 2% general partner interest and IDRs held at the record date.
|
|
•
|
On February 5, 2013, Golar Partners closed its third post IPO public offering for 3.9 million common units at a price of $29.74 per common unit. In addition, we contributed $2.6 million to maintain our 2% general partner interest and in a concurrent private placement subscribed to a further 416,947 common units, also at a price of $29.74 per unit for a total amount of $15 million. Following the closing, our ownership interest in Golar Partners is 50.9% (including our 2% general partner interest).
|
|
•
|
Payments for our newbuildings are made in installments in accordance with our contracts with the shipyards. For our 13 newbuildings, $1.1 billion of newbuild installments are due within the year ended December 31, 2013. Of this amount, $223.4 million has been paid as of April 26, 2013 and consequently $0.9 billion falls due in the remainder of 2013 of which $205 million relates to pre-delivery financing; and
|
|
•
|
We made $3.6 million of scheduled debt repayments.
|
|
|
Year Ended December 31,
|
|||||||
|
|
2012
|
|
2011
|
|
2010
|
|||
|
(in millions of )
|
|
|
|
|
|
|||
|
Net cash provided by operating activities
|
233.8
|
|
|
116.6
|
|
|
51.7
|
|
|
Net cash (used in) provided by investing activities
|
(290.7
|
)
|
|
(298.6
|
)
|
|
364.7
|
|
|
Net cash provided by (used in) financing activities
|
414.7
|
|
|
84.2
|
|
|
(374.0
|
)
|
|
Net (decrease) increase in cash and cash equivalents
|
357.8
|
|
|
(97.8
|
)
|
|
42.5
|
|
|
Cash and cash equivalents at beginning of year
|
66.9
|
|
|
164.7
|
|
|
122.2
|
|
|
Cash and cash equivalents at end of year
|
424.7
|
|
|
66.9
|
|
|
164.7
|
|
|
•
|
Net proceeds of $317.1 million in respect of the follow-on equity public offerings of Golar Partners in 2012;
|
|
•
|
Proceeds of $442.2 million from the convertible bonds issued by the Company in March 2012 and issuance of Golar Partner's high-yield bonds issued by Golar Partners in October 2012;
|
|
•
|
Further drawdown of $200 million on the World Shipholding revolving credit facility;
|
|
•
|
Repayment of $280 million on our World Shipholding revolving credit facility;
|
|
•
|
Scheduled repayments of $45.2 million on our long-term debt; and
|
|
•
|
The payment of dividends during the year of $175.9 million. In addition to the payment of $32.1 million of dividends to non-controlling interests.
|
|
•
|
Net proceeds of $287.8 million arising in respect of the IPO of Golar Partners;
|
|
•
|
Drawdown of $80 million on the World Shipholding facility;
|
|
•
|
Proceeds of $13.8 million from the exercise of share options;
|
|
•
|
Payments of $108.1 million to increase our ownership of Golar Energy to 100%;
|
|
•
|
Scheduled repayments of $105.8 million on our long-term debt; and
|
|
•
|
The payment of dividends during the year of $65 million. In addition the payment of $12.5 million of dividends to non-controlling interests. The increase in 2011 is due to cash distributions made in respect of Golar Partners subsequent to its IPO in April 2011.
|
|
(in millions of $)
|
2012
|
|
|
|
Maturity date
|
|
World Shipholding revolving credit facility (a related party)
|
—
|
|
|
|
2013
|
|
Golar Maria facility
|
89.5
|
|
|
2014
|
|
|
Golar Arctic facility
|
96.3
|
|
|
2015
|
|
|
Golar Viking facility
|
90.8
|
|
|
2017
|
|
|
Convertible bonds
|
228.3
|
|
|
2017
|
|
|
|
504.9
|
|
|
|
|
|
Year ending December 31,
|
|
|
|
(in millions of $)
|
|
|
|
2013
|
14.4
|
|
|
2014
|
92.7
|
|
|
2015
|
91.9
|
|
|
2016
|
4.4
|
|
|
2017
|
301.5
|
|
|
Total
|
504.9
|
|
|
(in millions of $)
|
April 26, 2013
|
|
|
December 31, 2012
|
|
|
2013
|
883.8
|
|
|
1,107.1
|
|
|
2014
|
1,038.7
|
|
|
1,038.7
|
|
|
2015
|
121.0
|
|
|
121.0
|
|
|
|
2,043.5
|
|
|
2,266.8
|
|
|
•
|
Cash flows are assumed to be in line with pre-existing contracts and are utilized based on historical performance levels;
|
|
•
|
For our LNG carriers, once the initial contract period expires, we have estimated cash flows at the lower of our estimated current long-term charter rate or option renewal rate with the existing counterparty; where offhire, we have considered estimated future utilization levels based on historical knowledge
|
|
•
|
We have used a discount rate applied to future cash flows equivalent to our estimated incremental borrowing rate, assuming 10 year interest rate swap rates plus a market risk premium;
|
|
•
|
We have made certain assumptions in relation to the scrap values of our vessels at the end of their useful lives; and
|
|
•
|
We have applied the same assumption and methodology for our vessels which are in lay-up or in the short term spot market. For our first generation LNG vessels, on October 31 2012, Golar entered into an agreement with Keppel Shipyard to develop the company's first floating liquified natural gas vessel. The agreement is based on the conversion of one of the exisiting Moss type of vessels and includes options for two further vessel conversions.
|
|
•
|
The common units were determined by reference to the quoted market price;
|
|
•
|
The subordinated units were based on the quoted market price of the listed common units but discounted principally for their non-tradability and reflect the subordinated dividend and liquidation rights during the subordination period;
|
|
•
|
The general partner units were based on the quoted market price of the listed common units but discounted for the non-tradability through to March 2021; and
|
|
•
|
The fair value of the IDRs was determined using a Monte Carlo simulation method. This simulation was performed within the Black Scholes option pricing model then solved via an iterative process by applying the Newton-Raphson method for the fair value of the IDRs, such that the price of a unit output by the Monte Carlo simulation equalled the price observed by the market. The method took into the account the historical volatility, share price of the common units as well as the dividend yield as at the deconsolidation date.
|
|
(in millions of $)
|
Total
Obligation
|
|
|
Due in 2013
|
|
|
Due in 2014 – 2015
|
|
|
Due in 2016 – 2017
|
|
|
Due Thereafter
|
|
|
Long-Term Debt (1)
|
504.9
|
|
|
14.4
|
|
|
184.6
|
|
|
305.9
|
|
|
—
|
|
|
Interest Commitments on Long-Term Debt (2)
|
81.9
|
|
|
21.5
|
|
|
38.4
|
|
|
22.0
|
|
|
—
|
|
|
Operating Lease Obligations
|
3.1
|
|
|
0.7
|
|
|
1.1
|
|
|
1.1
|
|
|
0.2
|
|
|
Golar Grand Option (3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Purchase Obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Newbuildings (4)
|
2,266.8
|
|
|
1,107.1
|
|
|
1,159.7
|
|
|
—
|
|
|
—
|
|
|
Egyptian Venture (5)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other Long-Term Liabilities (6)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
2,856.7
|
|
|
1,143.7
|
|
|
1,383.8
|
|
|
329.0
|
|
|
0.2
|
|
|
(1)
|
As of December 31, 2012, taking into account the hedging effect of our interest rate swaps,
$164.8 million
of our long-term debt, was floating rate debt, which accrued interest based on USD LIBOR.
|
|
(2)
|
Our interest commitment on our long-term debt is calculated based on an assumed average USD LIBOR of 1% and taking into account our various margin rates and interest rate swaps associated with each debt.
|
|
(3)
|
As of December 31, 2012, included within our "Other long-term liabilities" was a guarantee issued to Golar Partners in connection with the disposal of the
Golar Grand
to Golar Partners in November 2012. Please see: Note 29 to our consolidated financial statements for additional information.
|
|
(4)
|
The construction of eleven LNG carriers and two FSRUs. The total contract cost is approximately $2.7 billion of which $1.1 billion is due in 2013.
|
|
(5)
|
As at December 31, 2012, we had a commitment to pay $1 million to an unrelated third party, contingent upon the conclusion of a material commercial business transaction by ECGS as consideration for work performed in connection with the setting up and incorporation of ECGS. This liability has been excluded from the above table, as the timing of any cash payment is uncertain.
|
|
(6)
|
Our Consolidated Balance Sheet as of December 31, 2012, includes $72.5 million classified as "Other long-term liabilities" of which $40.1 million represents liabilities under our pension plans and $18.7 million represents other guarantees provided to Golar Partners. These liabilities have been excluded from the above table as the timing and/or the amount of any cash payment is uncertain. See Note 29 to our consolidated financial statements for additional information regarding our other long term liabilities.
|
|
Name
|
|
Age
|
|
Position
|
|
John Fredriksen
|
|
68
|
|
Chairman of our board of directors, President and Director
|
|
Kate Blankenship
|
|
48
|
|
Director and Audit Committee member
|
|
Tor Olav Trøim
|
|
50
|
|
Director
|
|
Hans Petter Aas
|
|
67
|
|
Director and Audit Committee member
|
|
Georgina Sousa
|
|
63
|
|
Director and Company Secretary
|
|
Name
|
|
Age
|
|
Position
|
|
Doug Arnell
|
|
47
|
|
Chief Executive Officer – Golar Management
|
|
Oistein Dahl
|
|
52
|
|
Chief Operating Officer and Managing Director of Golar Wilhelmsen Management (GWM)
|
|
Brian Tienzo
|
|
39
|
|
Chief Financial Officer – Golar Management
|
|
Hugo Skar
|
|
45
|
|
Chief Technical Officer - Golar Management
|
|
Director or Officer
|
Beneficial Interest in
Common Shares of
$1.00 each
|
|
Interest in Options
|
|
|
|||||||||
|
|
Number of shares
|
|
%
|
|
|
Total
number of
options
|
|
Exercise price
|
|
Expiry date
|
||||
|
John Fredriksen (2)
|
(2
|
)
|
|
(2
|
)
|
|
8,251
|
|
|
$
|
10.58
|
|
|
2014
|
|
|
|
|
|
|
2,750
|
|
|
$
|
6.58
|
|
|
2015
|
||
|
Kate Blankenship
|
(1
|
)
|
|
(1
|
)
|
|
37,500
|
|
|
$
|
7.32
|
|
|
2013
|
|
|
|
|
|
|
8,251
|
|
|
$
|
10.58
|
|
|
2014
|
||
|
|
|
|
|
|
2,750
|
|
|
$
|
6.58
|
|
|
2015
|
||
|
Tor Olav Trøim (3)
|
(1
|
)
|
|
(1
|
)
|
|
8,251
|
|
|
$
|
10.58
|
|
|
2014
|
|
|
|
|
|
|
2,750
|
|
|
$
|
6.58
|
|
|
2015
|
||
|
Hans Petter Aas
|
(1
|
)
|
|
(1
|
)
|
|
25,000
|
|
|
$
|
7.57
|
|
|
2014
|
|
Doug Arnell
|
—
|
|
|
—
|
|
|
123,762
|
|
|
$
|
6.58
|
|
|
2015
|
|
Brian Tienzo
|
—
|
|
|
—
|
|
|
20,297
|
|
|
$
|
10.58
|
|
|
2014
|
|
|
—
|
|
|
—
|
|
|
6,766
|
|
|
$
|
6.58
|
|
|
2015
|
|
Oistein Dahl
|
—
|
|
|
—
|
|
|
25,000
|
|
|
$
|
29.55
|
|
|
2016
|
|
Hugo Skar
|
—
|
|
|
—
|
|
|
10,916
|
|
|
$
|
6.58
|
|
|
2015
|
|
|
|
Common Shares
|
||||
|
Owner
|
|
Number
|
|
Percent
|
||
|
World Shipholding (1)
|
|
36,755,080
|
|
|
45.7
|
%
|
|
Steinberg Asset Management, LLC (2)
|
|
4,228,540
|
|
|
5.25
|
%
|
|
(in thousands of $)
|
|
2012
|
|
|
|
Transactions with Golar Partners and subsidiaries:
|
|
|
|
|
|
Management and administrative services fees* (i)
|
|
2,876
|
|
|
|
Ship management fees* (ii)
|
|
4,222
|
|
|
|
Interest income on vendor financing loan -
Golar Freeze
(iii)
|
|
11,921
|
|
|
|
Interest income on vendor financing loan -
NR Satu*
(iv)
|
|
4,737
|
|
|
|
Interest income on high-yield bonds* (v)
|
|
575
|
|
|
|
Interest income on Golar Energy loan (vi)
|
|
829
|
|
|
|
Total
|
|
25,160
|
|
|
|
(in thousands of $)
|
|
2012
|
|
|
|
Trading balances due from Golar Partners and affiliates (vii)
|
|
2,031
|
|
|
|
Golar LNG vendor financing loan (iii)
|
|
—
|
|
|
|
High-yield bonds (v)
|
|
34,953
|
|
|
|
|
|
36,984
|
|
|
|
•
|
first
, 98.0% to all unit holders, pro rata, and 2.0% to the General Partner, until each unit holder receives a total of $0.4428 per unit for that quarter (the "first target distribution");
|
|
•
|
second
, 85.0% to all unit holders, pro rata, 2.0% to the General Partner and 13.0% to the holders of the incentive distribution rights, pro rata, until each unit holder receives a total of $0.4813 per unit for that quarter (the "second target distribution");
|
|
•
|
third
, 75.0% to all unit holders, pro rata, 2.0% to the General Partner and 23.0% to the holders of the incentive distribution rights, pro rata, until each unit holder receives a total of $0.5775 per unit for that quarter (the "third target distribution"); and
|
|
•
|
thereafter
, 50.0% to all unit holders, pro rata, 2.0% to the General Partner and 48.0% to the holders of the incentive distribution rights, pro rata.
|
|
(in thousands of $)
|
2012
|
|
|
Faraway Maritime Shipping Company
|
1,800
|
|
|
Golar Partners
|
30,282
|
|
|
|
32,082
|
|
|
|
|
2012
|
||
|
(in millions of $)
|
|
Golar Grand
|
|
NR Satu
|
|
Sales price
|
|
176.8
|
|
388.0
|
|
Less: Net assets transferred
|
|
(43.1)
|
|
(255.7)
|
|
Excess of sales price over net assets transferred
|
|
133.7
|
|
132.3
|
|
Additions to Golar's stockholders' equity and noncontrolling interest
|
|
88.3
|
|
85.8
|
|
(in thousands of $)
|
2012
|
|
|
|
Frontline Ltd. and subsidiaries ("Frontline") (i)
|
(325
|
)
|
|
|
Seatankers Management Company Limited ("Seatankers") (i)
|
31
|
|
|
|
Ship Finance AS ("Ship Finance") (i)
|
4
|
|
|
|
World Shipholding (ii)
|
(2,961
|
)
|
|
|
(in thousands of $)
|
2012
|
|
|
|
Frontline
|
(143
|
)
|
|
|
Seatankers
|
(12
|
)
|
|
|
Ship Finance
|
2
|
|
|
|
Bluewater Gandria
|
—
|
|
|
|
|
(153
|
)
|
|
|
|
OSE
|
|
Nasdaq
|
||||||||
|
|
High
|
|
Low
|
|
High
|
|
|
Low
|
|
||
|
First quarter 2013
|
*
|
|
*
|
|
$
|
38.98
|
|
|
$
|
34.28
|
|
|
Fiscal years ended December 31
|
|
|
|
|
|
|
|
||||
|
2012
|
NOK288.90
|
|
NOK212.50
|
|
$
|
47.82
|
|
|
$
|
31.71
|
|
|
2011
|
NOK274.00
|
|
NOK86.25
|
|
$
|
45.59
|
|
|
$
|
14.77
|
|
|
2010
|
NOK98.50
|
|
NOK59.00
|
|
$
|
15.94
|
|
|
$
|
9.42
|
|
|
2009
|
NOK77.75
|
|
NOK23.00
|
|
$
|
13.90
|
|
|
$
|
2.63
|
|
|
2008
|
NOK123.00
|
|
NOK29.00
|
|
$
|
22.79
|
|
|
$
|
3.96
|
|
|
|
OSE
|
|
Nasdaq
|
||||||||
|
|
High
|
|
Low
|
|
High
|
|
|
Low
|
|
||
|
Fiscal year ended December 31, 2012
|
|
|
|
|
|
|
|
|
|
||
|
First quarter
|
NOK288.90
|
|
NOK212.50
|
|
$
|
47.82
|
|
|
$
|
36.93
|
|
|
Second quarter
|
NOK231.00
|
|
NOK185.80
|
|
$
|
40.52
|
|
|
$
|
31.71
|
|
|
Third quarter
|
NOK248.00
|
|
NOK216.50
|
|
$
|
42.00
|
|
|
$
|
36.85
|
|
|
Fourth quarter
|
*
|
|
*
|
|
$
|
43.56
|
|
|
$
|
35.64
|
|
|
|
|
|
|
|
|
|
|
||||
|
* The Company delisted from the Oslo Stock Exchange effective August 30, 2012.
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
OSE
|
|
Nasdaq
|
||||||||
|
|
High
|
|
Low
|
|
High
|
|
|
Low
|
|
||
|
Fiscal year ended December 31, 2011
|
|
|
|
|
|
|
|
||||
|
First quarter
|
NOK144.00
|
|
NOK86.25
|
|
$
|
25.96
|
|
|
$
|
14.77
|
|
|
Second quarter
|
NOK190.50
|
|
NOK139.50
|
|
$
|
35.32
|
|
|
$
|
25.31
|
|
|
Third quarter
|
NOK217.00
|
|
NOK141.00
|
|
$
|
39.90
|
|
|
$
|
27.42
|
|
|
Fourth quarter
|
NOK274.00
|
|
NOK165.50
|
|
$
|
45.59
|
|
|
$
|
27.71
|
|
|
|
|
Nasdaq
|
||||||
|
|
|
High
|
|
|
Low
|
|
||
|
April 2013 (1)
|
|
$
|
37.22
|
|
|
$
|
32.68
|
|
|
March 2013
|
|
$
|
38.98
|
|
|
$
|
34.28
|
|
|
February 2013
|
|
$
|
41.49
|
|
|
$
|
36.70
|
|
|
January 2013
|
|
$
|
41.55
|
|
|
$
|
37.43
|
|
|
December 2012
|
|
$
|
39.50
|
|
|
$
|
35.64
|
|
|
November 2012
|
|
$
|
43.56
|
|
|
$
|
37.07
|
|
|
October 2012
|
|
$
|
39.78
|
|
|
$
|
37.17
|
|
|
•
|
If he becomes of unsound mind or a patient for any purpose of any statute or applicable law relating to mental health and the Board resolves that he shall be removed from office;
|
|
•
|
If he becomes bankrupt or compounds with his creditors;
|
|
•
|
If he is prohibited by law from being a Director; or
|
|
•
|
If he ceases to be a Director by virtue of the Companies Act.
|
|
•
|
we will not be able to pay our liabilities as they fall due; or
|
|
•
|
the realizable value of our assets is less than our liabilities.
|
|
•
|
we and each subsidiary are organized in a "qualified foreign country," defined as a country that grants an equivalent exemption from tax to corporations organized in the United States in respect of the shipping income for which exemption is being claimed under section 883 of the Code; this is also known as the "Country of Organization Requirement"; and
|
|
•
|
either
|
|
•
|
more than 50% of the value of our stock is treated as owned, directly or indirectly, by individuals who are "residents" of qualified foreign countries; this is also known as the "Ownership Requirement"; or
|
|
•
|
our stock is "primarily and regularly traded on an established securities market" in the United States or any qualified foreign country; this is also known as the "Publicly-Traded Requirement".
|
|
•
|
at least 75% of our gross income in a taxable year is "passive income"; or
|
|
•
|
at least 50% of our assets in a taxable year (averaged over the year and generally determined based upon value) are held for the production of, or produce, "passive income."
|
|
•
|
fails to provide an accurate taxpayer identification number;
|
|
•
|
provides us with an incorrect taxpayer identification number;
|
|
•
|
is notified by the IRS that it has failed to report all interest or dividends required to be shown on its U.S. federal income tax returns; or
|
|
•
|
in certain circumstances, fails to comply with applicable certification requirements.
|
|
•
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of Company's management and directors; and
|
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
|
(a)
|
Audit Fees
|
|
Fiscal year ended December 31, 2012
|
$
|
1,776,601
|
|
|
Fiscal year ended December 31, 2011
|
$
|
2,347,027
|
|
|
Fiscal year ended December 31, 2012
|
$
|
—
|
|
|
Fiscal year ended December 31, 2011
|
$
|
—
|
|
|
Fiscal year ended December 31, 2012
|
$
|
22,410
|
|
|
Fiscal year ended December 31, 2011
|
$
|
22,852
|
|
|
Fiscal year ended December 31, 2012
|
$
|
8,489
|
|
|
Fiscal year ended December 31, 2011
|
$
|
8,731
|
|
|
Month of repurchase
|
Total number of shares purchased
|
|
|
Average price paid per share
|
|
|
Total number of Shares purchased as part of publicly announced plans or programme
|
|
|
Maximum Number of shares that may be purchased under the plans or program
|
|
|
|
November 2007
|
200,000
|
|
|
$
|
20.33
|
|
|
200,000
|
|
|
800,000
|
|
|
December 2007
|
200,000
|
|
|
$
|
20.68
|
|
|
200,000
|
|
|
600,000
|
|
|
November 2009
|
300,000
|
|
|
$
|
13.04
|
|
|
300,000
|
|
|
300,000
|
|
|
|
700,000
|
|
|
$
|
17.31
|
|
|
700,000
|
|
|
300,000
|
|
|
Number
|
Description of Exhibit
|
|
1.1
|
Memorandum of Association of Golar LNG Limited as adopted on May 9, 2001, incorporated by reference to Exhibit 1.1 of the Company's Registration Statement on Form 20-F, filed with the SEC on November 27, 2002, File No. 00050113, or the Original Registration Statement.
|
|
1.2
|
Amended Bye-Laws of Golar LNG Limited dated September 28, 2007, incorporated by reference to Exhibit 1.2 of the Company's Annual report on Form 20-F for fiscal year ended December 31, 2007.
|
|
1.3
|
Certificate of Incorporation as adopted on May 11, 2001, incorporated by reference to Exhibit 1.3 of the Company's Original Registration Statement.
|
|
1.4
|
Articles of Amendment of Memorandum of Association of Golar LNG Limited as adopted by our shareholders on June 1, 2001 (increasing the Company's authorized capital), incorporated by reference to Exhibit 1.4 of the Company's Original Registration Statement.
|
|
2.1
|
Form of share certificate incorporated by reference to Exhibit 2.1 of the Company's Annual Report on Form 20-F for the fiscal year ended December 31, 2010.
|
|
|
|
|
4.1
|
Golar LNG Limited Stock Option Plan, incorporated by reference to Exhibit 4.6 of the the Company's Original Registration Statement.
|
|
4.2
|
Omnibus Agreement dated April 13, 2011, by and among Golar LNG Ltd., Golar LNG Partners LP, Golar GP LLC and Golar Energy Limited, incorporated by reference to Exhibit 4.2* of Golar LNG Partners L.P. Annual Report on Form 20-F for the fiscal year ended December 31, 2011.
|
|
4.3
|
Amendment No. 1 to Omnibus Agreement, dated October 5, 2011 by and among Golar LNG Ltd., Golar LNG Partners LP, Golar GP LLC and Golar Energy Limited, incorporated by reference to Exhibit 4.2(a)* of Golar LNG Partners L.P. Annual Report on Form 20-F for the fiscal year ended December 31, 2011.
|
|
4.4
|
Bermuda Tax Assurance, dated May 23, 2011.
|
|
4.5
|
Purchase, Sale and Contribution Agreement, dated January 30, 2013, by and between Golar LNG Partners LP, Golar Partners Operating LLC and Golar LNG Ltd., providing for, among other things, the sale of the
Golar Maria
(incorporated by reference to Exhibit 10.3 of Golar LNG Partners L.P. Report of Foreign Issuer on Form 6-K filed on February 5, 2013).
|
|
4.6
|
Bond Agreement dated March 5, 2012 between Golar LNG Ltd and Norsk Tillitsmann ASA as bond trustee.
|
|
4.7
|
First Amended and Restated Agreement of Limited Partnership of Golar LNG Partners LP, incorporated by reference to Exhibit 1.2 of Golar LNG Partners L.P. Annual Report on Form 20-F for the fiscal year ended December 31, 2011.
|
|
8.1
|
Golar LNG Limited subsidiaries.
|
|
11.1
|
Golar LNG Limited Code of Ethics, incorporated by reference to Exhibit 14.1 of the Company's Annual Report on Form 20-F for the fiscal ended December 31, 2003.
|
|
12.1
|
Certification of the Principal Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
12.2
|
Certification of the Principal Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
13.1
|
Certification under Section 906 of the Sarbanes-Oxley act of 2002 of the Principal Executive Officer.
|
|
13.2
|
Certification under Section 906 of the Sarbanes-Oxley act of 2002 of the Principal Financial Officer.
|
|
15.1
|
Consent of Independent Registered Public Accounting Firm.
|
|
|
Golar LNG Limited
|
||
|
|
(Registrant)
|
||
|
|
|
||
|
Date
|
April 30, 2013
|
By
|
/s/ Brian Tienzo
|
|
|
|
Brian Tienzo
|
|
|
|
|
Principal Financial and Accounting Officer
|
|
|
|
Page
|
|
|
Note
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|||
|
Operating revenues
|
|
|
|
|
|
|
|
||||||
|
Time charter revenues
|
|
|
410,345
|
|
|
299,848
|
|
|
244,045
|
|
|||
|
Total operating revenues
|
|
|
410,345
|
|
|
299,848
|
|
|
244,045
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
||||
|
Vessel operating expenses
|
|
|
86,672
|
|
|
62,872
|
|
|
52,910
|
|
|||
|
Voyage and charter-hire expenses
|
|
|
9,853
|
|
|
6,042
|
|
|
32,311
|
|
|||
|
Administrative expenses
|
|
|
25,013
|
|
|
33,679
|
|
|
22,832
|
|
|||
|
Depreciation and amortization
|
|
|
85,524
|
|
|
70,286
|
|
|
65,076
|
|
|||
|
Impairment of long-term assets
|
8
|
|
500
|
|
|
500
|
|
|
4,500
|
|
|||
|
Total operating expenses
|
|
|
207,562
|
|
|
173,379
|
|
|
177,629
|
|
|||
|
Other operating gains and losses
|
|
|
(27
|
)
|
|
(5,438
|
)
|
|
(6,230
|
)
|
|||
|
Operating income
|
|
|
202,756
|
|
|
121,031
|
|
|
60,186
|
|
|||
|
Other non-operating income (expense)
|
|
|
|
|
|
|
|
||||||
|
Gain on loss of control
|
5
|
|
853,996
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on business acquisition
|
6
|
|
4,084
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on disposal of available-for-sale securities
|
|
|
—
|
|
|
541
|
|
|
4,196
|
|
|||
|
Loss on disposal of fixed assets
|
|
|
(151
|
)
|
|
—
|
|
|
—
|
|
|||
|
Total other non-operating income
|
|
|
857,929
|
|
|
541
|
|
|
4,196
|
|
|||
|
Financial income (expenses)
|
|
|
|
|
|
|
|
|
|
||||
|
Interest income
|
|
|
2,819
|
|
|
1,757
|
|
|
4,290
|
|
|||
|
Interest expense
|
|
|
(31,924
|
)
|
|
(25,773
|
)
|
|
(32,654
|
)
|
|||
|
Other financial items, net
|
9
|
|
(13,763
|
)
|
|
(29,086
|
)
|
|
(38,597
|
)
|
|||
|
Net financial expenses
|
|
|
(42,868
|
)
|
|
(53,102
|
)
|
|
(66,961
|
)
|
|||
|
Income (loss) before equity in net losses of affiliates, income taxes and non-controlling interests
|
|
|
1,017,817
|
|
|
68,470
|
|
|
(2,579
|
)
|
|||
|
Income taxes
|
10
|
|
(2,765
|
)
|
|
1,705
|
|
|
(1,427
|
)
|
|||
|
Equity in net losses of affiliates
|
13
|
|
(609
|
)
|
|
(1,900
|
)
|
|
(1,435
|
)
|
|||
|
Net income (loss)
|
|
|
1,014,443
|
|
|
68,275
|
|
|
(5,441
|
)
|
|||
|
Net (income) loss attributable to non-controlling interests
|
|
|
(43,140
|
)
|
|
(21,625
|
)
|
|
5,825
|
|
|||
|
Net income attributable to Golar LNG Ltd
|
|
971,303
|
|
|
46,650
|
|
|
384
|
|
||||
|
Earnings per share attributable to Golar LNG Ltd stockholders:
Per common share amounts:
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings – Basic
|
11
|
|
$
|
12.09
|
|
|
$
|
0.62
|
|
|
$
|
0.01
|
|
|
Earnings – Diluted
|
11
|
|
$
|
11.66
|
|
|
$
|
0.62
|
|
|
$
|
0.01
|
|
|
Cash dividends declared and paid
|
|
|
$
|
1.93
|
|
|
$
|
1.13
|
|
|
$
|
0.45
|
|
|
|
Note
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|||
|
Net income (loss)
|
|
|
1,014,443
|
|
|
68,275
|
|
|
(5,441
|
)
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
Losses associated with pensions, net of tax
|
26
|
|
(2,323
|
)
|
|
(3,139
|
)
|
|
(95
|
)
|
|
Unrealized net gain (loss) on qualifying cash flow hedging instruments
|
32
|
|
1,547
|
|
|
1,024
|
|
|
(8,578
|
)
|
|
Unrealized gain (loss) on investments in available-for-sale securities
|
21
|
|
5,911
|
|
|
—
|
|
|
(9,942
|
)
|
|
Other comprehensive income (loss)
|
|
|
5,135
|
|
|
(2,115
|
)
|
|
(18,615
|
)
|
|
Comprehensive income (loss)
|
|
|
1,019,578
|
|
|
66,160
|
|
|
(24,056
|
)
|
|
Comprehensive income (loss) attributable to:
|
|
|
|
|
|
|
|
|||
|
Stockholders of Golar LNG Limited
|
|
|
978,532
|
|
|
43,636
|
|
|
(14,108
|
)
|
|
Non-controlling interests
|
|
|
41,046
|
|
|
22,524
|
|
|
(9,948
|
)
|
|
|
|
|
1,019,578
|
|
|
66,160
|
|
|
(24,056
|
)
|
|
|
Note
|
|
2012
|
|
|
2011
|
|
|
ASSETS
|
|
|
|
|
|
||
|
Current Assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
|
424,714
|
|
|
66,913
|
|
|
Restricted cash and short-term investments
|
20
|
|
1,551
|
|
|
28,012
|
|
|
Trade accounts receivable
|
14
|
|
385
|
|
|
2,641
|
|
|
Other receivables, prepaid expenses and accrued income
|
15
|
|
5,309
|
|
|
4,835
|
|
|
Amounts due from related parties
|
33
|
|
5,915
|
|
|
354
|
|
|
Inventories
|
|
|
2,051
|
|
|
3,211
|
|
|
Total current assets
|
|
|
439,925
|
|
|
105,966
|
|
|
Long-term assets
|
|
|
|
|
|
|
|
|
Restricted cash
|
20
|
|
—
|
|
|
185,270
|
|
|
Investment in available-for-sale securities
|
21
|
|
353,034
|
|
|
—
|
|
|
Investments in affiliates
|
13
|
|
367,656
|
|
|
22,529
|
|
|
Cost method investments
|
22
|
|
198,524
|
|
|
7,347
|
|
|
Newbuildings
|
16
|
|
435,859
|
|
|
190,100
|
|
|
Vessels and equipment, net
|
17
|
|
573,615
|
|
|
1,203,003
|
|
|
Vessels under capital leases, net
|
18
|
|
—
|
|
|
501,904
|
|
|
Deferred charges
|
19
|
|
4,064
|
|
|
9,569
|
|
|
Other non-current assets
|
23
|
|
6,769
|
|
|
6,946
|
|
|
Amounts due from related parties
|
33
|
|
34,953
|
|
|
—
|
|
|
Total assets
|
|
|
2,414,399
|
|
|
2,232,634
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
27
|
|
14,400
|
|
|
64,306
|
|
|
Current portion of obligations under capital leases
|
28
|
|
—
|
|
|
5,909
|
|
|
Trade accounts payable
|
|
|
10,203
|
|
|
23,124
|
|
|
Accrued expenses
|
24
|
|
20,413
|
|
|
30,642
|
|
|
Amounts due to related parties
|
33
|
|
4,037
|
|
|
21,178
|
|
|
Other current liabilities
|
25
|
|
38,006
|
|
|
110,981
|
|
|
Total current liabilities
|
|
|
87,059
|
|
|
256,140
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
Long-term debt
|
27
|
|
490,506
|
|
|
627,243
|
|
|
Long-term debt due to related parties
|
27
|
|
—
|
|
|
80,000
|
|
|
Obligations under capital leases
|
28
|
|
—
|
|
|
399,934
|
|
|
Other long-term liabilities
|
29
|
|
72,515
|
|
|
113,497
|
|
|
Total liabilities
|
|
|
650,080
|
|
|
1,476,814
|
|
|
Commitments and Contingencies (see note 34 and 35)
EQUITY
|
|
|
|
|
|
|
|
|
Share capital 80,503,364 (2011: 80,236,252) common shares
of $1.00 each issued and outstanding
|
31
|
|
80,504
|
|
|
80,237
|
|
|
Additional paid-in capital
|
|
|
654,042
|
|
|
398,383
|
|
|
Contributed surplus
|
|
|
200,000
|
|
|
200,000
|
|
|
Accumulated other comprehensive loss
|
|
|
(18,730
|
)
|
|
(34,948
|
)
|
|
Retained earnings
|
|
|
848,503
|
|
|
34,093
|
|
|
Total stockholders' equity
|
|
|
1,764,319
|
|
|
677,765
|
|
|
Non-controlling interests
|
|
|
—
|
|
|
78,055
|
|
|
Total equity
|
|
|
1,764,319
|
|
|
755,820
|
|
|
Total liabilities and equity
|
|
|
2,414,399
|
|
|
2,232,634
|
|
|
|
Note
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|||
|
Net income (loss)
|
|
|
1,014,443
|
|
|
68,275
|
|
|
(5,441
|
)
|
|
Adjustments to reconcile net income (loss) to net cash
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
85,524
|
|
|
70,286
|
|
|
65,076
|
|
|
Amortization of deferred charges
|
|
|
1,900
|
|
|
1,484
|
|
|
1,494
|
|
|
Equity in net losses of affiliates
|
|
|
734
|
|
|
1,900
|
|
|
1,435
|
|
|
Gain on loss of control
|
5
|
|
(853,996
|
)
|
|
—
|
|
|
—
|
|
|
Gain on business acquisition
|
6
|
|
(4,084
|
)
|
|
—
|
|
|
—
|
|
|
Loss on disposal of fixed assets
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
Loss on termination of lease financing arrangements
|
|
|
—
|
|
|
—
|
|
|
7,777
|
|
|
Gain on sale of available-for-sale securities
|
|
|
—
|
|
|
(541
|
)
|
|
(4,196
|
)
|
|
Compensation cost related to stock options
|
|
|
1,357
|
|
|
1,970
|
|
|
1,869
|
|
|
Unrealized foreign exchange losses (gains)
|
|
|
11,905
|
|
|
1,669
|
|
|
(5,180
|
)
|
|
Amortization of deferred tax benefits on intra-group transfers
|
|
|
(7,257
|
)
|
|
(6,687
|
)
|
|
—
|
|
|
Impairment of long-term assets
|
|
|
500
|
|
|
500
|
|
|
4,500
|
|
|
Drydocking expenditure
|
|
|
(20,939
|
)
|
|
(19,773
|
)
|
|
(7,369
|
)
|
|
Trade accounts receivable
|
|
|
2,256
|
|
|
5,245
|
|
|
(2,010
|
)
|
|
Inventories
|
|
|
167
|
|
|
2,479
|
|
|
1,166
|
|
|
Prepaid expenses, accrued income and other assets
|
|
|
(7,600
|
)
|
|
(3,721
|
)
|
|
(17,629
|
)
|
|
Amount due from/to related companies
|
|
|
(1,021
|
)
|
|
(404
|
)
|
|
713
|
|
|
Trade accounts payable
|
|
|
(520
|
)
|
|
(12,804
|
)
|
|
(7,221
|
)
|
|
Accrued expenses
|
|
|
10,668
|
|
|
8,082
|
|
|
409
|
|
|
Interest element included in obligations under capital leases
|
|
|
401
|
|
|
898
|
|
|
762
|
|
|
Other current liabilities
|
|
|
(779
|
)
|
|
(2,250
|
)
|
|
15,555
|
|
|
Net cash provided by operating activities
|
|
|
233,810
|
|
|
116,608
|
|
|
51,710
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
Additions to vessels and equipment
|
|
|
(97,228
|
)
|
|
(99,082
|
)
|
|
(33,927
|
)
|
|
Additions to newbuildings
|
|
|
(245,759
|
)
|
|
(190,100
|
)
|
|
—
|
|
|
Investment in subsidiary, net of cash acquired
|
6
|
|
(19,438
|
)
|
|
—
|
|
|
—
|
|
|
Cash effect of the deconsolidation of Golar Partners
|
|
|
(85,467
|
)
|
|
—
|
|
|
—
|
|
|
Vendor refinancing - loan repayment from Golar Partners
|
|
|
155,000
|
|
|
—
|
|
|
—
|
|
|
Investment in affiliates
|
|
|
—
|
|
|
(4,152
|
)
|
|
(469
|
)
|
|
Proceeds from disposal of investments in available-for-sale securities
|
|
|
—
|
|
|
901
|
|
|
7,711
|
|
|
Additions to available-for-sale-securities
|
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
Proceeds from disposal of fixed assets
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
Restricted cash and short-term investments
|
|
|
2,325
|
|
|
(6,211
|
)
|
|
391,421
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(290,700
|
)
|
|
(298,644
|
)
|
|
364,736
|
|
|
|
Note
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|||
|
Proceeds from short-term debt
|
|
|
—
|
|
|
23,600
|
|
|
—
|
|
|
Proceeds from long-term debt (including related parties)
|
27
|
|
642,241
|
|
|
80,000
|
|
|
125,000
|
|
|
Repayments of obligations under capital leases
|
28
|
|
(6,288
|
)
|
|
(6,054
|
)
|
|
(354,881
|
)
|
|
Repayments of long-term debt (including related parties)
|
27
|
|
(325,166
|
)
|
|
(105,750
|
)
|
|
(110,037
|
)
|
|
Repayments of short-term debt
|
|
|
—
|
|
|
(23,600
|
)
|
|
—
|
|
|
Financing costs paid
|
|
|
(7,842
|
)
|
|
—
|
|
|
—
|
|
|
Cash dividends paid
|
|
|
(175,904
|
)
|
|
(65,022
|
)
|
|
(45,761
|
)
|
|
Non-controlling interest dividends
|
33
|
|
(32,082
|
)
|
|
(12,532
|
)
|
|
(3,120
|
)
|
|
Proceeds from exercise of share options (including disposal of treasury shares)
|
|
|
2,613
|
|
|
13,845
|
|
|
2,985
|
|
|
Proceeds from disposal of shares in non-controlling interests
|
|
|
—
|
|
|
—
|
|
|
5,549
|
|
|
Proceeds from issuance of equity
|
|
|
—
|
|
|
—
|
|
|
3,304
|
|
|
Proceeds from issuance of equity in Golar Partners to non-controlling interests
|
30
|
|
317,119
|
|
|
287,795
|
|
|
—
|
|
|
Acquisition of non-controlling interests
|
|
|
—
|
|
|
(108,050
|
)
|
|
(15,741
|
)
|
|
Proceeds arising from exercise of warrants in Golar Energy
|
|
|
—
|
|
|
—
|
|
|
18,742
|
|
|
Net cash provided by (used in) financing activities
|
|
|
414,691
|
|
|
84,232
|
|
|
(373,960
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
357,801
|
|
|
(97,804
|
)
|
|
42,486
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
66,913
|
|
|
164,717
|
|
|
122,231
|
|
|
Cash and cash equivalents at end of period
|
|
|
424,714
|
|
|
66,913
|
|
|
164,717
|
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net of capitalized interest
|
|
|
35,798
|
|
|
30,727
|
|
|
47,962
|
|
|
Income taxes paid
|
|
|
1,671
|
|
|
2,426
|
|
|
1,493
|
|
|
|
|
|
|
|
|
|
|
|||
|
Non cash investing activities include the following:
|
|
|
|
|
|
|
|
|||
|
Dividends (1)
|
|
|
—
|
|
|
—
|
|
|
30,410
|
|
|
|
Note
|
|
Share Capital
|
|
Treasury Shares
|
|
Additional Paid in Capital
|
|
Contri- buted Surplus
|
|
Accumu-lated Other Compre- hensive Loss
|
|
Accumu- lated Earnings
|
|
Non-controll- ing Interest
|
|
Total
Equity
|
||||||||
|
Balance at December 31, 2009
|
|
|
67,577
|
|
|
(6,841
|
)
|
|
96,518
|
|
|
200,000
|
|
|
(18,819
|
)
|
|
157,076
|
|
|
162,673
|
|
|
658,184
|
|
|
Net income
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
384
|
|
|
(5,825
|
)
|
|
(5,441
|
)
|
|
Grant of share options
|
|
|
—
|
|
|
—
|
|
|
1,869
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,869
|
|
|
Exercise of share options (including disposal of treasury shares)
|
|
|
231
|
|
|
4,561
|
|
|
(1,081
|
)
|
|
—
|
|
|
—
|
|
|
441
|
|
|
—
|
|
|
4,152
|
|
|
Exercise of warrants in Golar Energy
|
|
|
—
|
|
|
—
|
|
|
18,742
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,742
|
|
|
Stock and cash dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,815
|
)
|
|
34,052
|
|
|
(45,763
|
)
|
|
Incorporation costs
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(528
|
)
|
|
(568
|
)
|
|
Non-controlling interests' purchase price paid in excess of net assets acquired from parent
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
Non-controlling interest dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,120
|
)
|
|
(3,120
|
)
|
|
Acquisition of non-controlling interests
|
|
|
—
|
|
|
—
|
|
|
(15,667
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,667
|
)
|
|
Disposal of shares in non-controlling interest
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,605
|
|
|
5,605
|
|
|
Other comprehensive loss
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,492
|
)
|
|
—
|
|
|
(4,123
|
)
|
|
(18,615
|
)
|
|
Balance at December 31, 2010
|
|
|
67,808
|
|
|
(2,280
|
)
|
|
100,285
|
|
|
200,000
|
|
|
(33,311
|
)
|
|
78,086
|
|
|
188,734
|
|
|
599,322
|
|
|
Net income
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,650
|
|
|
21,625
|
|
|
68,275
|
|
|
Dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(86,156
|
)
|
|
—
|
|
|
(86,156
|
)
|
|
Grant of share options
|
|
|
—
|
|
|
—
|
|
|
1,970
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,970
|
|
|
Incorporation cost
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
Exercise of share options (including disposal of treasury shares)
|
|
|
825
|
|
|
2,280
|
|
|
12,493
|
|
|
—
|
|
|
—
|
|
|
(4,487
|
)
|
|
667
|
|
|
11,778
|
|
|
Non-controlling interest dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,532
|
)
|
|
(12,532
|
)
|
|
Acquisition of shares in Golar Energy held by non-controlling interest
|
30
|
|
11,604
|
|
|
—
|
|
|
3,853
|
|
|
—
|
|
|
1,377
|
|
|
—
|
|
|
(129,379
|
)
|
|
(112,545
|
)
|
|
Creation of non-controlling interest in Golar Partners upon its IPO
|
30
|
|
—
|
|
|
—
|
|
|
183,010
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104,773
|
|
|
287,783
|
|
|
Impact of transfer of
Golar Freeze
into Golar Partners
|
30
|
|
—
|
|
|
—
|
|
|
96,732
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96,732
|
)
|
|
—
|
|
|
Other comprehensive (loss) income
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,014
|
)
|
|
—
|
|
|
899
|
|
|
(2,115
|
)
|
|
Balance at December 31, 2011
|
|
|
80,237
|
|
|
—
|
|
|
398,383
|
|
|
200,000
|
|
|
(34,948
|
)
|
|
34,093
|
|
|
78,055
|
|
|
755,820
|
|
|
Net income
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
971,303
|
|
|
43,140
|
|
|
1,014,443
|
|
|
Dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(154,769
|
)
|
|
—
|
|
|
(154,769
|
)
|
|
Grant of share options
|
|
|
—
|
|
|
—
|
|
|
1,357
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,357
|
|
|
Issuance of convertible bonds, net of issue costs
|
|
|
—
|
|
|
—
|
|
|
24,979
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,979
|
|
|
Exercise of share options
|
|
|
267
|
|
|
—
|
|
|
4,470
|
|
|
—
|
|
|
—
|
|
|
(2,124
|
)
|
|
—
|
|
|
2,613
|
|
|
Noncontrolling interest dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,082
|
)
|
|
(32,082
|
)
|
|
Golar Partners - equity issuances
|
30
|
|
—
|
|
|
—
|
|
|
50,753
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
266,366
|
|
|
317,119
|
|
|
Impact of transfer of
NR Satu
to Golar Partners
|
30
|
|
—
|
|
|
—
|
|
|
85,781
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(85,781
|
)
|
|
—
|
|
|
Impact of transfer of
Golar Grand
to Golar Partners
|
30
|
|
—
|
|
|
—
|
|
|
88,319
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(88,319
|
)
|
|
—
|
|
|
Deconsolidation of Golar Partners
|
5
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,989
|
|
|
—
|
|
|
(179,285
|
)
|
|
(170,296
|
)
|
|
Other comprehensive income (loss)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,229
|
|
|
—
|
|
|
(2,094
|
)
|
|
5,135
|
|
|
Balance at December 31, 2012
|
|
|
80,504
|
|
|
—
|
|
|
654,042
|
|
|
200,000
|
|
|
(18,730
|
)
|
|
848,503
|
|
|
—
|
|
|
1,764,319
|
|
|
1.
|
GENERAL
|
|
2.
|
ACCOUNTING POLICIES
|
|
Vessels
|
40 to 50 years
|
|
Deferred drydocking expenditure
|
two to five years
|
|
Office equipment and fittings
|
three to six years
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Unrealized net loss on qualifying cash flow hedging instruments
|
(6,832
|
)
|
|
(19,462
|
)
|
|
Unrealized gain on available-for-sale securities
|
5,911
|
|
|
—
|
|
|
Losses associated with pensions, net of tax recoveries of $0.3 million (2011: $0.4 million)
|
(17,809
|
)
|
|
(15,486
|
)
|
|
Accumulated other comprehensive loss
|
(18,730
|
)
|
|
(34,948
|
)
|
|
3.
|
SUBSIDIARIES
|
|
Name
|
Jurisdiction of Incorporation
|
Purpose
|
|
Golar LNG 1460 Corporation
|
Marshall Islands
|
Owns Golar Viking
|
|
Golar LNG 2216 Corporation
|
Marshall Islands
|
Owns Golar Arctic
|
|
Golar LNG 2234 Corporation
|
Republic of Liberia
|
Owns Golar Maria
|
|
Golar Management Limited
|
United Kingdom
|
Management company
|
|
Golar GP LLC – Limited Liability Company
|
Marshall Islands
|
Holding company
|
|
Golar LNG Energy Limited
|
Bermuda
|
Holding company
|
|
Golar Gimi Limited
|
Marshall Islands
|
Owns Gimi
|
|
Golar Hilli Limited
|
Marshall Islands
|
Owns Hilli
|
|
Bluewater Gandria N.V. (1)
|
Netherlands
|
Owns and Operates Golar Gandria
|
|
Golar Commodities Limited
|
Bermuda
|
Trading company
|
|
Commodities Advisors LLC
|
United States of America
|
Holding company
|
|
Golar Hull M2021 Corporation
|
Marshall Islands
|
Owns Hull 2021 (Golar Seal)
|
|
Golar Hull M2022 Corporation
|
Marshall Islands
|
Owns Hull 2022 (Golar Crystal)
|
|
Golar Hull M2023 Corporation
|
Marshall Islands
|
Owns Hull 2023 (Golar Penguin)
|
|
Golar Hull M2024 Corporation
|
Marshall Islands
|
Owns Hull 2024 (Golar Eskimo)
|
|
Golar Hull M2026 Corporation
|
Marshall Islands
|
Owns Hull 2026 (Golar Celsius)
|
|
Golar Hull M2027 Corporation
|
Marshall Islands
|
Owns Hull 2027 (Golar Bear)
|
|
Golar Hull M2031 Corporation
|
Marshall Islands
|
Owns Hull 2031 (Golar Igloo)
|
|
Golar Hull M2047 Corporation
|
Marshall Islands
|
Owns Hull 2047 (Golar Snow)
|
|
Golar Hull M2048 Corporation
|
Marshall Islands
|
Owns Hull 2048 (Golar Ice)
|
|
Golar LNG NB10 Corporation
|
Marshall Islands
|
Owns Hull S658 (Golar Glacier)
|
|
Golar LNG NB11 Corporation
|
Marshall Islands
|
Owns Hull S659 (Golar Kelvin)
|
|
Golar LNG NB12 Corporation
|
Marshall Islands
|
Owns Hull 2055 (Golar Frost)
|
|
Golar LNG NB13 Corporation
|
Marshall Islands
|
Owns Hull 2056 (Golar Tundra)
|
|
|
|
|
|
(1) On January 18, 2012, the Company acquired the remaining 50% equity interest in its joint venture, Bluewater Gandria, which owns the LNG carrier, the
Golar Gandria
for $19.5 million.
|
||
|
Golar Partners and subsidiaries:
|
|
|
|
Golar Partners and subsidiaries were included in the Company's consolidated financial statements for all periods until December 13, 2012, following its first AGM upon which the majority of directors were elected by common unitholders. Accordingly, from December 13, 2012, Golar Partners has been considered an affiliate and not as a controlled subsidiary of the Company. The following table lists Golar Partners and its significant subsidiaries as of December 31, 2012.
|
||
|
|
|
|
|
Name
|
Jurisdiction of Incorporation
|
Purpose
|
|
Golar Partners Operating LLC –
Limited Liability Company |
Marshall Islands
|
Holding company
|
|
Golar LNG Partners LP – Limited Partnership
|
Marshall Islands
|
Holding Partnership
|
|
Faraway Maritime Shipping Company
|
Republic of Liberia
|
Owns Golar Mazo
|
|
Golar LNG 2215 Corporation
|
Marshall Islands
|
Leases Methane Princess
|
|
Golar LNG 2220 Corporation
|
Marshall Islands
|
Leases Golar Winter
|
|
Golar LNG 2226 Corporation
|
Marshall Islands
|
Leases Golar Grand
|
|
Golar Spirit (UK) Limited
|
United Kingdom
|
Operates Golar Spirit
|
|
Golar Servicos de Operacao de Embaracaoes Limited
|
Brazil
|
Management company
|
|
Golar Spirit Corporation
|
Marshall Islands
|
Owns Golar Spirit
|
|
PT Golar Indonesia
|
Indonesia
|
Owns and operates Nusantara Regas Satu or NR Satu
|
|
4.
|
RECENTLY ISSUED ACCOUNTING STANDARDS
|
|
5.
|
DECONSOLIDATION OF GOLAR PARTNERS
|
|
(in thousands of $)
|
|
As of December 13, 2012
|
|
|
Fair value of investment in Golar Partners (a)
|
|
900,926
|
|
|
Carrying value of the non-controlling interest in Golar Partners
|
|
179,285
|
|
|
Subtotal
|
|
1,080,211
|
|
|
Less:
|
|
|
|
|
Carrying value of Golar Partner's net assets
|
|
238,409
|
|
|
Guarantees issued to Golar Partners (d)
|
|
23,266
|
|
|
Accumulated other comprehensive loss relating to Golar Partners (e)
|
|
8,989
|
|
|
Deferred tax benefit on intra-group transfers of long-term assets (g)
|
|
(44,449
|
)
|
|
Gain on loss of control of Golar Partners
|
|
853,996
|
|
|
(in thousands of $)
|
As of December 13, 2012
|
|
|
Common units (i) (see note 21)
|
346,950
|
|
|
General Partner units and Incentive Distribution Rights ("IDRs") (ii) (see note 22)
|
191,177
|
|
|
Subordinated units (iii) (see note 13)
|
362,799
|
|
|
|
900,926
|
|
|
(in thousands of $)
|
As of December 13, 2012
|
|
|
Fair value of investment in Golar Partners
|
900,926
|
|
|
Less: Percentage retained of carrying value of net assets in Golar Partners
|
(129,077
|
)
|
|
Gain on retained investment in Golar Partners
|
771,849
|
|
|
(in thousands of $)
|
Book value
|
|
Fair value
|
|
Basis difference
|
|
Golar's share of the basis difference
|
||||
|
|
100%
|
|
100%
|
|
100%
|
|
24.8%*
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Vessels and equipment and vessels under capital leases (i)
|
1,192,779
|
|
|
1,924,027
|
|
|
731,248
|
|
|
181,326
|
|
|
Charter agreements (ii)
|
—
|
|
|
259,178
|
|
|
259,178
|
|
|
64,268
|
|
|
Goodwill (iii)
|
—
|
|
|
457,688
|
|
|
457,688
|
|
|
113,492
|
|
|
|
1,192,779
|
|
|
2,640,893
|
|
|
1,448,114
|
|
|
359,086
|
|
|
(in thousands of $)
|
|
As of December 13, 2012
|
|
|
|
|
|
|
|
Debt guarantees
|
|
4,548
|
|
|
Golar Grand Option
|
|
7,217
|
|
|
Methane Princess tax lease indemnity
|
|
11,500
|
|
|
|
|
23,265
|
|
|
6.
|
BUSINESS ACQUISITION
|
|
(in thousands of $)
|
|
|
January 18, 2012
|
|
|
|
Fair value of previously held 50% equity interest (a)
|
|
|
19,500
|
|
|
|
Purchase consideration - cash
|
|
|
19,500
|
|
|
|
Total assumed acquisition consideration
|
|
|
39,000
|
|
|
|
Less: Fair value of net assets acquired:
|
|
|
|
||
|
Vessel and equipment, net
|
40,000
|
|
|
|
|
|
Inventories
|
931
|
|
|
|
|
|
Cash
|
62
|
|
|
|
|
|
Prepayments
|
40
|
|
|
|
|
|
Other liabilities
|
(100
|
)
|
|
|
|
|
Subtotal
|
|
|
(40,933
|
)
|
|
|
Gain on bargain purchase of Bluewater Gandria
|
|
|
(1,933
|
)
|
|
|
(in thousands of $)
|
|
|
|
|
|
Gain on remeasurement (a)
|
|
|
2,356
|
|
|
Gain on bargain
|
|
|
1,933
|
|
|
Less: Acquisition related costs
|
|
|
(205
|
)
|
|
Total gain on acquisition of Bluewater Gandria
|
|
|
4,084
|
|
|
(in thousands of $)
|
|
|
Equity investment in Bluewater Gandria
|
|
|
Fair value of previously held 50% equity interest
|
|
|
19,500
|
|
|
Less: Carrying value at acquisition date
|
|
|
(17,144
|
)
|
|
Gain on remeasurement of equity interest
|
|
|
2,356
|
|
|
7.
|
SEGMENTAL INFORMATION
|
|
•
|
Vessel Operations – The Company owns and subsequently charters out LNG carriers on fixed terms to customers.
|
|
•
|
LNG Trading – Provides physical and financial risk management in LNG and gas markets for its customers around the world. Activities include structured services to outside customers, arbitrage service as well as proprietary trading.
|
|
(in thousands of $)
|
2012
|
|
2011
|
||||||||||||||
|
|
Vessel operations
|
|
|
LNG
Trading
|
|
|
Total
|
|
|
Vessel
operations
|
|
|
LNG
Trading
|
|
|
Total
|
|
|
Time charter revenues
|
410,345
|
|
|
—
|
|
|
410,345
|
|
|
299,848
|
|
|
—
|
|
|
299,848
|
|
|
Vessel and voyage operating expenses
|
(96,525
|
)
|
|
—
|
|
|
(96,525
|
)
|
|
(68,914
|
)
|
|
—
|
|
|
(68,914
|
)
|
|
Administrative expenses
|
(23,973
|
)
|
|
(1,040
|
)
|
|
(25,013
|
)
|
|
(26,988
|
)
|
|
(6,691
|
)
|
|
(33,679
|
)
|
|
Impairment of long-term assets
|
(500
|
)
|
|
—
|
|
|
(500
|
)
|
|
(500
|
)
|
|
—
|
|
|
(500
|
)
|
|
Depreciation and amortization
|
(85,187
|
)
|
|
(337
|
)
|
|
(85,524
|
)
|
|
(69,814
|
)
|
|
(472
|
)
|
|
(70,286
|
)
|
|
Other operating gains and losses
|
—
|
|
|
(27
|
)
|
|
(27
|
)
|
|
—
|
|
|
(5,438
|
)
|
|
(5,438
|
)
|
|
Operating income (loss)
|
204,160
|
|
|
(1,404
|
)
|
|
202,756
|
|
|
133,632
|
|
|
(12,601
|
)
|
|
121,031
|
|
|
Other non-operating income (loss)
|
858,080
|
|
|
(151
|
)
|
|
857,929
|
|
|
541
|
|
|
—
|
|
|
541
|
|
|
Net financial expenses
|
(42,864
|
)
|
|
(4
|
)
|
|
(42,868
|
)
|
|
(52,593
|
)
|
|
(509
|
)
|
|
(53,102
|
)
|
|
Income taxes
|
(2,765
|
)
|
|
—
|
|
|
(2,765
|
)
|
|
1,705
|
|
|
—
|
|
|
1,705
|
|
|
Equity in net losses of affiliates
|
(609
|
)
|
|
—
|
|
|
(609
|
)
|
|
(1,900
|
)
|
|
—
|
|
|
(1,900
|
)
|
|
Net income (loss)
|
1,016,002
|
|
|
(1,559
|
)
|
|
1,014,443
|
|
|
81,385
|
|
|
(13,110
|
)
|
|
68,275
|
|
|
Non-controlling interests
|
(43,140
|
)
|
|
—
|
|
|
(43,140
|
)
|
|
(21,625
|
)
|
|
—
|
|
|
(21,625
|
)
|
|
Net income attributable to Golar LNG Ltd
|
972,862
|
|
|
(1,559
|
)
|
|
971,303
|
|
|
59,760
|
|
|
(13,110
|
)
|
|
46,650
|
|
|
Total assets
|
2,413,564
|
|
|
835
|
|
|
2,414,399
|
|
|
2,230,006
|
|
|
2,628
|
|
|
2,232,634
|
|
|
Investment in affiliates
|
367,656
|
|
|
—
|
|
|
367,656
|
|
|
22,529
|
|
|
—
|
|
|
22,529
|
|
|
Capital Expenditures
|
342,987
|
|
|
—
|
|
|
342,987
|
|
|
289,182
|
|
|
—
|
|
|
289,182
|
|
|
(in thousands of $)
|
2012
|
|
2011
|
|
2010
|
||||||||||||
|
Petrobras*
|
90,321
|
|
|
22
|
%
|
|
93,741
|
|
|
31
|
%
|
|
90,652
|
|
|
37
|
%
|
|
Dubai Supply Authority*
|
45,951
|
|
|
11
|
%
|
|
47,054
|
|
|
16
|
%
|
|
29,893
|
|
|
12
|
%
|
|
Pertamina*
|
35,455
|
|
|
9
|
%
|
|
37,829
|
|
|
13
|
%
|
|
36,944
|
|
|
15
|
%
|
|
Qatar Gas Transport Company
|
23,006
|
|
|
6
|
%
|
|
35,461
|
|
|
12
|
%
|
|
—
|
|
|
—
|
|
|
BG Group plc*
|
96,179
|
|
|
23
|
%
|
|
25,101
|
|
|
8
|
%
|
|
49,147
|
|
|
20
|
%
|
|
PT Nusantara Regas*
|
38,789
|
|
|
9
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Shell
|
2,590
|
|
|
1
|
%
|
|
5,105
|
|
|
2
|
%
|
|
25,440
|
|
|
10
|
%
|
|
Revenues
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|||
|
Brazil*
|
|
90,321
|
|
|
93,741
|
|
|
90,652
|
|
|
United Arab Emirates*
|
|
45,951
|
|
|
47,054
|
|
|
29,893
|
|
|
Indonesia*
|
|
38,789
|
|
|
—
|
|
|
—
|
|
|
Fixed assets
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
||
|
Brazil **
|
|
—
|
|
|
393,214
|
|
|
United Arab Emirates **
|
|
—
|
|
|
163,495
|
|
|
8.
|
IMPAIRMENT OF LONG-TERM ASSETS
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Cost method investment (unlisted) (see note 22)
|
—
|
|
|
—
|
|
|
3,000
|
|
|
FSRU conversion parts (see note 23)
|
500
|
|
|
500
|
|
|
1,500
|
|
|
|
500
|
|
|
500
|
|
|
4,500
|
|
|
9.
|
OTHER FINANCIAL ITEMS, NET
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Mark-to-market adjustment for interest rate swap derivatives (see note 32)
|
1,223
|
|
|
(10,057
|
)
|
|
(5,295
|
)
|
|
Interest rate swap cash settlements (see note 32)
|
(12,258
|
)
|
|
(14,201
|
)
|
|
(13,018
|
)
|
|
Mark-to-market adjustment for foreign currency derivatives (see note 32)
|
6,485
|
|
|
(1,417
|
)
|
|
(6,996
|
)
|
|
Foreign exchange (loss) gain on capital lease obligations and related restricted cash, net
|
(5,645
|
)
|
|
182
|
|
|
4,581
|
|
|
Financing arrangement fees and other costs
|
(1,766
|
)
|
|
(930
|
)
|
|
(6,743
|
)
|
|
Loss on termination of lease financing arrangements
|
—
|
|
|
—
|
|
|
(7,777
|
)
|
|
Amortization of deferred financing costs
|
(1,900
|
)
|
|
(1,484
|
)
|
|
(1,348
|
)
|
|
Foreign exchange gain (loss) on operations
|
94
|
|
|
(945
|
)
|
|
(1,473
|
)
|
|
Other
|
4
|
|
|
(234
|
)
|
|
(528
|
)
|
|
|
(13,763
|
)
|
|
(29,086
|
)
|
|
(38,597
|
)
|
|
10.
|
TAXATION
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Current tax expense:
|
|
|
|
|
|
|||
|
U.K.
|
2,101
|
|
|
2,733
|
|
|
1,030
|
|
|
Indonesia
|
6,828
|
|
|
—
|
|
|
—
|
|
|
Brazil
|
1,002
|
|
|
1,363
|
|
|
1,595
|
|
|
Total current tax expense
|
9,931
|
|
|
4,096
|
|
|
2,625
|
|
|
Deferred tax expense (income):
|
|
|
|
|
|
|
|
|
|
U.K.
|
91
|
|
|
886
|
|
|
(1,198
|
)
|
|
Amortization of tax benefit arising on intra-group transfers of long term assets (see note 29)
|
(7,257
|
)
|
|
(6,687
|
)
|
|
—
|
|
|
Total income tax expense (income)
|
2,765
|
|
|
(1,705
|
)
|
|
1,427
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Deferred tax assets, gross and net
|
531
|
|
|
622
|
|
|
11.
|
EARNINGS PER SHARE
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Net income attributable to Golar LNG Ltd stockholders – basic and diluted
|
971,303
|
|
|
46,650
|
|
|
384
|
|
|
Add: Interest expense on convertible bonds
|
11,358
|
|
|
—
|
|
|
—
|
|
|
|
982,661
|
|
|
46,650
|
|
|
384
|
|
|
(in thousands)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|||
|
Weighted average number of shares
|
80,324
|
|
|
74,707
|
|
|
67,597
|
|
|
Weighted average number of treasury shares
|
—
|
|
|
—
|
|
|
(424
|
)
|
|
Weighted average number of common shares outstanding
|
80,324
|
|
|
74,707
|
|
|
67,173
|
|
|
|
|
|
|
|
|
|||
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
80,324
|
|
|
74,707
|
|
|
67,173
|
|
|
Effect of dilutive share options
|
380
|
|
|
326
|
|
|
220
|
|
|
Effect of dilutive convertible bonds
|
3,539
|
|
|
—
|
|
|
—
|
|
|
Common stock and common stock equivalents
|
84,243
|
|
|
75,033
|
|
|
67,393
|
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|||
|
Basic
|
$
|
12.09
|
|
|
$
|
0.62
|
|
|
$
|
0.01
|
|
|
Diluted
|
$
|
11.66
|
|
|
$
|
0.62
|
|
|
$
|
0.01
|
|
|
12.
|
OPERATING LEASES
|
|
Year ending December 31,
|
Total
|
|
|
(in thousands of $)
|
|
|
|
2013
|
85,688
|
|
|
2014
|
79,388
|
|
|
2015
|
79,388
|
|
|
2016
|
40,613
|
|
|
2017
|
26,560
|
|
|
Total *
|
311,637
|
|
|
Year ending December 31,
|
Total
|
|
|
(in thousands of $)
|
|
|
|
2013
|
676
|
|
|
2014
|
556
|
|
|
2015
|
556
|
|
|
2016
|
556
|
|
|
2017
|
556
|
|
|
2018
|
232
|
|
|
Total minimum lease payments
|
3,132
|
|
|
13.
|
INVESTMENTS IN AFFILIATES
|
|
|
2012
|
|
|
2011
|
|
|
Golar Partners
(1) (3)
|
29.9
|
%
|
|
—
|
|
|
Bluewater Gandria NV ("Bluewater Gandria")
(2)
|
—
|
|
|
50
|
%
|
|
Egyptian Company for Gas Services S.A.E ("ECGS")
|
50
|
%
|
|
50
|
%
|
|
Golar Wilhelmsen Management AS ("Golar Wilhelmsen")
|
60
|
%
|
|
60
|
%
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
|
|
|
|
||
|
Golar Partners
|
362,064
|
|
|
—
|
|
|
Bluewater Gandria
|
—
|
|
|
17,143
|
|
|
ECGS
|
5,592
|
|
|
5,294
|
|
|
Golar Wilhelmsen
|
—
|
|
|
92
|
|
|
Equity in net assets of affiliates
|
367,656
|
|
|
22,529
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Cost
|
374,729
|
|
|
28,868
|
|
|
Dividend
|
(125
|
)
|
|
—
|
|
|
Equity in net earnings of other affiliates
|
(6,948
|
)
|
|
(6,339
|
)
|
|
Equity in net assets of affiliates
|
367,656
|
|
|
22,529
|
|
|
(in thousands of $)
|
December 31, 2012
|
|||||
|
|
Golar Wilhelmsen
|
|
ECGS
|
|
Golar Partners
|
|
|
Balance Sheet
|
|
|
|
|||
|
Current assets
|
7,690
|
|
31,853
|
|
107,370
|
|
|
Non-current assets
|
—
|
|
1,368
|
|
1,403,604
|
|
|
Current liabilities
|
7,667
|
|
20,859
|
|
169,717
|
|
|
Non-current liabilities
|
—
|
|
1,183
|
|
1,099,713
|
|
|
Non-controlling interest
|
—
|
|
—
|
|
71,858
|
|
|
|
|
|
|
|||
|
Statement of Operations
|
|
|
|
|||
|
Revenue
|
4,245
|
|
61,769
|
|
286,630
|
|
|
Net (loss) income
|
(494
|
)
|
849
|
|
127,141
|
|
|
|
|
|
|
|||
|
14.
|
TRADE ACCOUNTS RECEIVABLE
|
|
15.
|
OTHER RECEIVABLES, PREPAID EXPENSES AND ACCRUED INCOME
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Prepaid expenses
|
1,318
|
|
|
3,219
|
|
|
Other receivables
|
3,991
|
|
|
1,243
|
|
|
Accrued interest income
|
—
|
|
|
373
|
|
|
|
5,309
|
|
|
4,835
|
|
|
16.
|
NEWBUILDINGS
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Purchase price installments
|
418,062
|
|
|
186,159
|
|
|
Interest costs capitalized
|
13,897
|
|
|
3,610
|
|
|
Other costs capitalized
|
3,900
|
|
|
331
|
|
|
|
435,859
|
|
|
190,100
|
|
|
17.
|
VESSELS AND EQUIPMENT, NET
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Cost
|
771,945
|
|
|
1,584,365
|
|
|
Accumulated depreciation
|
(198,330
|
)
|
|
(381,362
|
)
|
|
Net book value
|
573,615
|
|
|
1,203,003
|
|
|
18.
|
VESSELS UNDER CAPITAL LEASES, NET
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Cost
|
—
|
|
|
600,395
|
|
|
Accumulated depreciation and amortization
|
—
|
|
|
(98,491
|
)
|
|
Net book value
|
—
|
|
|
501,904
|
|
|
19.
|
DEFERRED CHARGES
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Debt arrangement fees and other deferred financing charges
|
6,335
|
|
|
14,860
|
|
|
Accumulated amortization
|
(2,271
|
)
|
|
(5,291
|
)
|
|
|
4,064
|
|
|
9,569
|
|
|
20.
|
RESTRICTED CASH AND SHORT-TERM INVESTMENTS
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Restricted cash relating to projects
|
1,551
|
|
|
3,500
|
|
|
Golar Partners and subsidiaries' restricted cash
|
|
|
|
||
|
Total security lease deposits for lease obligations
|
—
|
|
|
190,516
|
|
|
Restricted cash and short-term investments relating to the Mazo facility
|
—
|
|
|
10,254
|
|
|
Restricted cash relating to the Freeze facility
|
—
|
|
|
9,012
|
|
|
|
1,551
|
|
|
213,282
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Restricted cash relating to projects
|
1,551
|
|
|
3,500
|
|
|
Golar Partners and subsidiaries' restricted cash
|
|
|
|
||
|
Lease security deposits
|
—
|
|
|
5,246
|
|
|
Restricted cash and short-term investments relating to the Mazo facility (see note 27)
|
—
|
|
|
10,254
|
|
|
Restricted cash relating to the Freeze facility (see note 27)
|
—
|
|
|
9,012
|
|
|
Short-term restricted cash and short-term investments
|
1,551
|
|
|
28,012
|
|
|
21.
|
INVESTMENTS IN AVAILABLE-FOR-SALE SECURITIES
|
|
|
2012
|
|
|
2011
|
|
|
Golar Partners (see note 5)
|
352,861
|
|
|
—
|
|
|
GasLog
|
173
|
|
|
—
|
|
|
|
353,034
|
|
|
—
|
|
|
22.
|
COST METHOD INVESTMENTS
|
|
|
2012
|
|
|
2011
|
|
|
Golar Partners
|
191,177
|
|
|
—
|
|
|
OLT Offshore LNG Toscana S.p.A ("OLT–O")
|
7,347
|
|
|
7,347
|
|
|
|
198,524
|
|
|
7,347
|
|
|
23.
|
OTHER NON-CURRENT ASSETS
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Deferred tax asset (see note 10)
|
531
|
|
|
622
|
|
|
Other long-term assets
|
6,238
|
|
|
6,324
|
|
|
|
6,769
|
|
|
6,946
|
|
|
24.
|
ACCRUED EXPENSES
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Vessel operating and drydocking expenses
|
8,248
|
|
|
8,298
|
|
|
Administrative expenses
|
8,070
|
|
|
6,555
|
|
|
Interest expense
|
3,094
|
|
|
7,045
|
|
|
Provision for taxes
|
1,001
|
|
|
8,744
|
|
|
|
20,413
|
|
|
30,642
|
|
|
25.
|
OTHER CURRENT LIABILITIES
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Deferred drydocking, operating cost and charterhire revenue
|
8,040
|
|
|
15,464
|
|
|
Mark-to-market interest rate swaps valuation (see note 32)
|
26,472
|
|
|
59,084
|
|
|
Mark-to-market currency swaps valuation (see note 32)
|
94
|
|
|
27,622
|
|
|
Current portion of the deferred tax benefit arising on intra-group transfer of long-term assets (see note 29)
|
3,156
|
|
|
7,256
|
|
|
Deferred credits from capital lease transactions (see note 29)
|
—
|
|
|
627
|
|
|
Other
|
244
|
|
|
928
|
|
|
|
38,006
|
|
|
110,981
|
|
|
26.
|
PENSIONS
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Service cost
|
429
|
|
|
459
|
|
|
485
|
|
|
Interest cost
|
2,361
|
|
|
2,729
|
|
|
2,891
|
|
|
Expected return on plan assets
|
(920
|
)
|
|
(1,168
|
)
|
|
(1,197
|
)
|
|
Recognized actuarial loss
|
1,273
|
|
|
985
|
|
|
954
|
|
|
Net periodic benefit cost
|
3,143
|
|
|
3,005
|
|
|
3,133
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Reconciliation of benefit obligation:
|
|
|
|
||
|
Benefit obligation at January 1
|
52,430
|
|
|
51,056
|
|
|
Service cost
|
429
|
|
|
459
|
|
|
Interest cost
|
2,361
|
|
|
2,729
|
|
|
Actuarial loss
|
3,890
|
|
|
1,751
|
|
|
Foreign currency exchange rate changes
|
509
|
|
|
(114
|
)
|
|
Benefit payments
|
(5,328
|
)
|
|
(3,451
|
)
|
|
Benefit obligation at December 31
|
54,291
|
|
|
52,430
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Reconciliation of fair value of plan assets:
|
|
|
|
||
|
Fair value of plan assets at January 1
|
14,846
|
|
|
17,605
|
|
|
Actual return on plan assets
|
1,807
|
|
|
(1,656
|
)
|
|
Employer contributions
|
2,434
|
|
|
2,440
|
|
|
Foreign currency exchange rate changes
|
435
|
|
|
(92
|
)
|
|
Benefit payments
|
(5,328
|
)
|
|
(3,451
|
)
|
|
Fair value of plan assets at December 31
|
14,194
|
|
|
14,846
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Projected benefit obligation
|
(54,291
|
)
|
|
(52,430
|
)
|
|
Fair value of plan assets
|
14,194
|
|
|
14,846
|
|
|
Funded status (1)
|
(40,097
|
)
|
|
(37,584
|
)
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||||
|
(in thousands of $)
|
UK Scheme
|
|
|
Marine Scheme
|
|
|
Total
|
|
|
UK Scheme
|
|
|
Marine Scheme
|
|
|
Total
|
|
|
Projected benefit obligation
|
(9,718
|
)
|
|
(44,573
|
)
|
|
(54,291
|
)
|
|
(9,839
|
)
|
|
(42,591
|
)
|
|
(52,430
|
)
|
|
Fair value of plan assets
|
8,486
|
|
|
5,708
|
|
|
14,194
|
|
|
8,251
|
|
|
6,595
|
|
|
14,846
|
|
|
Funded status at end of year
|
(1,232
|
)
|
|
(38,865
|
)
|
|
(40,097
|
)
|
|
(1,588
|
)
|
|
(35,996
|
)
|
|
(37,584
|
)
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Equity securities
|
9,520
|
|
|
10,051
|
|
|
Debt securities
|
3,007
|
|
|
2,267
|
|
|
Cash
|
1,667
|
|
|
2,528
|
|
|
|
14,194
|
|
|
14,846
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Net actuarial loss
|
17,809
|
|
|
15,486
|
|
|
Marine scheme
|
Target allocation 2013 (%)
|
|
2012 (%)
|
|
2011 (%)
|
|
Equity
|
30-65
|
|
30-65
|
|
30-65
|
|
Bonds
|
10-50
|
|
10-50
|
|
10-50
|
|
Other
|
20-40
|
|
20-40
|
|
20-40
|
|
Total
|
100
|
|
100
|
|
100
|
|
UK scheme
|
Target allocation 2013 (%)
|
|
2012 (%)
|
|
2011 (%)
|
|
Equity
|
70.0
|
|
72.5
|
|
72.5
|
|
Bonds
|
30.0
|
|
22.5
|
|
22.5
|
|
Cash
|
—
|
|
5.0
|
|
5.0
|
|
Total
|
100
|
|
100
|
|
100
|
|
(in thousands of $)
|
UK scheme
|
|
Marine scheme
|
|
|
|
Employer contributions
|
617
|
|
|
1,800
|
|
|
(in thousands of $)
|
UK scheme
|
|
|
Marine scheme
|
|
|
2013
|
244
|
|
|
3,000
|
|
|
2014
|
244
|
|
|
3,000
|
|
|
2015
|
244
|
|
|
3,000
|
|
|
2016
|
244
|
|
|
3,000
|
|
|
2017
|
244
|
|
|
3,000
|
|
|
2018 - 2022
|
1,625
|
|
|
15,000
|
|
|
|
2012
|
|
|
2011
|
|
|
Discount rate
|
4.10
|
%
|
|
4.70
|
%
|
|
Rate of compensation increase
|
2.96
|
%
|
|
2.52
|
%
|
|
|
2012
|
|
|
2011
|
|
|
Discount rate
|
4.10
|
%
|
|
4.70
|
%
|
|
Expected return on plan assets
|
6.75
|
%
|
|
6.75
|
%
|
|
Rate of compensation increase
|
2.52
|
%
|
|
2.49
|
%
|
|
27.
|
DEBT
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Total long-term debt due to third parties
|
504,906
|
|
|
691,549
|
|
|
Total long-term debt due to related parties
|
—
|
|
|
80,000
|
|
|
Total long-term debt (including related parties)
|
504,906
|
|
|
771,549
|
|
|
Less: current portion of long-term debt due to third parties and related parties
|
(14,400
|
)
|
|
(64,306
|
)
|
|
Long-term debt (including related parties)
|
490,506
|
|
|
707,243
|
|
|
Year ending December 31,
|
|
|
|
(in thousands of $)
|
|
|
|
2013
|
14,400
|
|
|
2014
|
92,675
|
|
|
2015
|
91,900
|
|
|
2016
|
4,400
|
|
|
2017
|
301,531
|
|
|
Total
|
504,906
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Maturity date
|
|
World Shipholding revolving credit facility (a related party)
|
—
|
|
|
80,000
|
|
|
2013
|
|
Golar Maria facility
|
89,525
|
|
|
94,525
|
|
|
2014
|
|
Golar Arctic facility
|
96,250
|
|
|
101,250
|
|
|
2015
|
|
Golar Viking facility
|
90,800
|
|
|
95,200
|
|
|
2017
|
|
Convertible bonds
|
228,331
|
|
|
—
|
|
|
2017
|
|
Golar Partners and subsidiaries' loans:
|
|
|
|
|
|
||
|
Mazo facility
|
—
|
|
|
38,932
|
|
|
2013
|
|
Golar LNG Partners credit facility
|
—
|
|
|
257,500
|
|
|
2018
|
|
Golar Freeze facility
|
—
|
|
|
104,142
|
|
|
2018
|
|
|
504,906
|
|
|
771,549
|
|
|
|
|
28.
|
CAPITAL LEASES
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Total long-term obligations under capital leases
|
—
|
|
|
405,843
|
|
|
Less: current portion of obligations under capital leases
|
—
|
|
|
(5,909
|
)
|
|
Long term obligations under capital leases
|
—
|
|
|
399,934
|
|
|
29.
|
OTHER LONG-TERM LIABILITIES
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Tax benefits on intra-group transfers of long-term assets
|
9,022
|
|
|
56,628
|
|
|
Pension obligations (see note 26)
|
40,097
|
|
|
37,584
|
|
|
Deferred credits from capital lease transactions
|
—
|
|
|
19,153
|
|
|
Guarantees issued to Golar Partners (see note 5)
|
23,265
|
|
|
—
|
|
|
Other
|
131
|
|
|
132
|
|
|
|
72,515
|
|
|
113,497
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
Deferred credits from capital lease transactions
|
—
|
|
|
24,691
|
|
|
Less: Accumulated amortization
|
—
|
|
|
(4,911
|
)
|
|
|
—
|
|
|
19,780
|
|
|
Short-term (see note 25)
|
—
|
|
|
627
|
|
|
Long-term
|
—
|
|
|
19,153
|
|
|
|
—
|
|
|
19,780
|
|
|
30.
|
EQUITY OFFERINGS/TRANSACTIONS WITH LISTED SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
Public Offering
|
|
|
|||||||||
|
Date
|
|
Number of Common Units Issued
1
|
|
Number of Common Units Issued to the Company
|
|
Offering Price
|
|
Gross Proceeds (in thousands of $)
2
|
|
Net Proceeds (in thousands of $)
|
|
Company's Ownership in Golar Partners after the Offering
3
|
|||||||
|
April 2011 (IPO)
|
|
13,800,000
|
|
|
9,327,254
|
|
|
$
|
22.50
|
|
|
310,500
|
|
|
287,795
|
|
|
65.4
|
%
|
|
July 2012
|
|
6,325,000
|
|
|
969,305
|
|
|
$
|
30.95
|
|
|
188,485
|
|
|
187,138
|
|
|
57.5
|
%
|
|
November 2012
|
|
4,300,000
|
|
|
1,524,590
|
|
|
$
|
30.50
|
|
|
131,150
|
|
|
129,981
|
|
|
54.1
|
%
|
|
|
|
2012
|
|
2011
|
|||||
|
(in millions of $)
|
|
Golar Grand
|
|
NR Satu
|
|
Golar Freeze
|
|||
|
Sales price
|
|
176.8
|
|
|
388.0
|
|
|
231.3
|
|
|
Less: Net assets transferred
|
|
(43.1
|
)
|
|
(255.7
|
)
|
|
(65.5
|
)
|
|
Excess of sales price over net assets transferred
|
|
133.7
|
|
|
132.3
|
|
|
165.8
|
|
|
Additions to Golar's stockholders' equity and noncontrolling interest
|
|
88.3
|
|
|
85.8
|
|
|
96.7
|
|
|
31.
|
SHARE CAPITAL AND SHARE OPTIONS
|
|
(in thousands of $, except per share data)
|
2012
|
|
|
2011
|
|
|
100,000,000 common shares of $1.00 each
|
100,000
|
|
|
100,000
|
|
|
(in thousands of $, except per share data)
|
2012
|
|
|
2011
|
|
|
80,503,364 (2011: 80,236,252) outstanding issued common shares of $1.00 each
|
80,504
|
|
|
80,237
|
|
|
(Number of shares in thousands)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
At January 1
|
—
|
|
|
150
|
|
|
450
|
|
|
Disposed of during the year
|
—
|
|
|
(150
|
)
|
|
(300
|
)
|
|
At December 31
|
—
|
|
|
—
|
|
|
150
|
|
|
(In thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
At December 31:
|
|
|
|
|
|
|||
|
Book value of treasury shares
|
—
|
|
|
—
|
|
|
2,280
|
|
|
Market value of treasury shares
|
—
|
|
|
—
|
|
|
2,245
|
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Risk free interest rate
|
2.0
|
%
|
|
1.8
|
%
|
|
2.0
|
%
|
|
Expected volatility of common stock
|
56.9
|
%
|
|
53.2
|
%
|
|
56.7
|
%
|
|
Expected dividend yield
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
Expected life of options (in years)
|
2.6 years
|
|
|
2.6 years
|
|
|
3.5 years
|
|
|
(in thousands of $, except per share data)
|
Shares
(In '000s)
|
|
|
Weighted average exercise price
|
|
|
Weighted average remaining contractual term
(years)
|
|
|
Options outstanding at December 31, 2009
|
5,487
|
|
|
$
|
4.51
|
|
|
|
|
Granted during the year
|
2,323
|
|
|
$
|
1.62
|
|
|
|
|
Exercised during the year
|
(531
|
)
|
|
$
|
7.81
|
|
|
|
|
Options outstanding at December 31, 2010
|
7,279
|
|
|
$
|
2.96
|
|
|
2.0
|
|
Exercised during the year
|
(1,604
|
)
|
|
$
|
7.46
|
|
|
|
|
Forfeited during the year
|
(285
|
)
|
|
$
|
5.43
|
|
|
|
|
Options exchanged
|
|
|
|
|
|
|||
|
- Golar Energy option exchanged and cancelled
|
(5,438
|
)
|
|
$
|
1.95
|
|
|
|
|
- Golar LNG options issued
|
897
|
|
|
$
|
11.84
|
|
|
|
|
Options outstanding at December 31, 2011
|
849
|
|
|
$
|
10.11
|
|
|
1.2
|
|
Exercised during the year
|
(267
|
)
|
|
$
|
1.54
|
|
|
|
|
Forfeited during the year
|
(1
|
)
|
|
$
|
8.54
|
|
|
|
|
Options outstanding at December 31, 2012
|
581
|
|
|
$
|
7.86
|
|
|
0.8
|
|
Options exercisable at:
|
|
|
|
|
|
|||
|
December 31, 2012
|
323
|
|
|
$
|
8.46
|
|
|
0.3
|
|
December 31, 2011
|
299
|
|
|
$
|
9.94
|
|
|
0.3
|
|
December 31, 2010
|
2,217
|
|
|
$
|
4.66
|
|
|
1.1
|
|
32.
|
FINANCIAL INSTRUMENTS
|
|
Instrument
(in thousands of $)
|
Notional value
|
|
|
Maturity Dates
|
|
Fixed Interest Rates
|
|
Interest rate swaps:
|
|
|
|
|
|
|
|
Receiving floating, pay fixed
|
180,104
|
|
|
2014-2015
|
|
3.57% to 4.52%
|
|
(in thousands of $)
|
Effective portion Gain/(loss) reclassified from Accumulated Other Comprehensive Loss
|
|
Ineffective Portion
|
|||||||||||||||||
|
Derivatives designated as hedging instruments location
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|||
|
Interest rate swaps
Other financial items, net
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
(535
|
)
|
|
$
|
(632
|
)
|
|
$
|
(427
|
)
|
|
(in thousands of $)
|
Amount of gain/(loss) recognized in other comprehensive income on derivative (effective portion)
|
|||||||
|
Derivatives designated as hedging instruments
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Interest rate swaps
|
1,547
|
|
|
1,024
|
|
|
(8,578
|
)
|
|
|
Fair value
|
|
2012
|
|
|
2012
|
|
|
2011
|
|
|
2011
|
|
|
(in thousands of $)
|
Hierarchy(1)
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Non-Derivatives:
|
|
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
Level 1
|
|
424,714
|
|
|
424,714
|
|
|
66,913
|
|
|
66,913
|
|
|
Restricted cash and short-term investments
|
Level 1
|
|
1,551
|
|
|
1,551
|
|
|
213,282
|
|
|
213,282
|
|
|
Investment in available-for-sale securities
|
Level 1
|
|
353,034
|
|
|
353,034
|
|
|
—
|
|
|
—
|
|
|
Cost method investments
|
Level 3
|
|
198,524
|
|
|
N/a
|
|
|
7,347
|
|
|
N/a
|
|
|
Amounts due from Golar Partners
|
Level 1
|
|
34,953
|
|
|
36,109
|
|
|
—
|
|
|
—
|
|
|
Long-term debt – convertible bond (1)
|
Level 1
|
|
228,331
|
|
|
251,250
|
|
|
—
|
|
|
—
|
|
|
Long-term debt – floating (1)
|
|
|
276,575
|
|
|
276,575
|
|
|
771,549
|
|
|
771,549
|
|
|
Obligations under capital leases (1)
|
|
|
—
|
|
|
—
|
|
|
405,843
|
|
|
405,843
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest rate swaps liability (2) (3)
|
Level 2
|
|
26,472
|
|
|
26,472
|
|
|
59,084
|
|
|
59,084
|
|
|
Foreign currency swaps liability (3)
|
Level 2
|
|
970
|
|
|
970
|
|
|
27,622
|
|
|
27,622
|
|
|
33.
|
RELATED PARTY TRANSACTIONS
|
|
(in thousands of $)
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Transactions with Golar Partners and subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
Management and administrative services fees* (i)
|
|
2,876
|
|
|
1,576
|
|
|
—
|
|
|
Ship management fees* (ii)
|
|
4,222
|
|
|
4,146
|
|
|
3,826
|
|
|
Interest income on vendor financing loan -
Golar Freeze
(iii)
|
|
11,921
|
|
|
3,085
|
|
|
—
|
|
|
Interest income on vendor financing loan -
NR Satu*
(iv)
|
|
4,737
|
|
|
—
|
|
|
—
|
|
|
Interest income on high-yield bonds* (v)
|
|
575
|
|
|
—
|
|
|
—
|
|
|
Interest income on Golar Energy loan (vi)
|
|
829
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
25,160
|
|
|
8,807
|
|
|
3,826
|
|
|
(in thousands of $)
|
|
2012
|
|
|
2011*
|
|
|
Trading balances due to Golar and affiliates (vii)
|
|
2,031
|
|
|
3,235
|
|
|
Golar LNG vendor financing loan (iii)
|
|
—
|
|
|
(222,310
|
)
|
|
High-yield bonds (v)
|
|
34,953
|
|
|
—
|
|
|
|
|
36,984
|
|
|
(219,075
|
)
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Faraway Maritime Shipping Company
|
1,800
|
|
|
2,400
|
|
|
3,120
|
|
|
Golar Partners
|
30,282
|
|
|
10,132
|
|
|
—
|
|
|
|
32,082
|
|
|
12,532
|
|
|
3,120
|
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Frontline Ltd. and subsidiaries ("Frontline") (i)
|
(325
|
)
|
|
(972
|
)
|
|
(984
|
)
|
|
Seatankers Management Company Limited ("Seatankers") (i)
|
31
|
|
|
(64
|
)
|
|
(62
|
)
|
|
Ship Finance AS ("Ship Finance") (i)
|
4
|
|
|
190
|
|
|
161
|
|
|
Bluewater Gandria (ii)
|
—
|
|
|
125
|
|
|
—
|
|
|
Golar Wilhelmsen (iii)
|
—
|
|
|
(2,816
|
)
|
|
—
|
|
|
World Shipholding (iv)
|
(2,961
|
)
|
|
(2,302
|
)
|
|
(532
|
)
|
|
(in thousands of $)
|
2012
|
|
|
2011
|
|
|
World Shipholding
|
|
|
|
||
|
- Loan (iv)
|
—
|
|
|
(80,000
|
)
|
|
- Other (v)
|
—
|
|
|
(21,134
|
)
|
|
Frontline
|
(143
|
)
|
|
181
|
|
|
Seatankers
|
(12
|
)
|
|
(44
|
)
|
|
Ship Finance
|
2
|
|
|
48
|
|
|
Bluewater Gandria
|
—
|
|
|
125
|
|
|
|
(153
|
)
|
|
(100,824
|
)
|
|
34.
|
CAPITAL COMMITMENTS
|
|
(in thousands of $)
|
|
|
|
Payable within 12 months to December 31, 2013
|
1,107,170
|
|
|
Payable within 12 months to December 31, 2014
|
1,038,715
|
|
|
Payable within 12 months to December 31, 2015
|
120,960
|
|
|
|
2,266,845
|
|
|
35.
|
OTHER COMMITMENTS AND CONTINGENCIES
|
|
(in thousands of $)
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
Book value of vessels secured against long-term loans and capital leases
|
432,867
|
|
|
1,431,050
|
|
|
36.
|
SUBSEQUENT EVENTS
|
|
|
Page
|
|
GOLAR LNG PARTNERS LP
|
|
|
AUDITED CONSOLIDATED AND COMBINED CARVE-OUT FINANCIAL STATEMENTS
|
|
|
/s/ PricewaterhouseCoopers LLP
|
|
|
|
|
|
London, United Kingdom
|
|
|
April 30, 2013
|
|
|
|
Notes
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Operating revenues
|
|
|
|
|
|
|
|
|
|
|
|
Time charter revenues
|
|
|
286,630
|
|
|
225,452
|
|
|
205,808
|
|
|
Total operating revenues
|
|
|
286,630
|
|
|
225,452
|
|
|
205,808
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
Vessel operating expenses
|
|
|
45,474
|
|
|
39,212
|
|
|
38,516
|
|
|
Voyage expenses
|
|
|
4,471
|
|
|
785
|
|
|
6,343
|
|
|
Administrative expenses
|
|
|
7,269
|
|
|
8,235
|
|
|
7,457
|
|
|
Depreciation and amortization
|
|
|
51,167
|
|
|
45,316
|
|
|
43,106
|
|
|
Impairment of long-term assets
|
8
|
|
—
|
|
|
—
|
|
|
1,500
|
|
|
Total operating expenses
|
|
|
108,381
|
|
|
93,548
|
|
|
96,922
|
|
|
Operating income
|
|
|
178,249
|
|
|
131,904
|
|
|
108,886
|
|
|
Financial income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1,797
|
|
|
1,640
|
|
|
3,998
|
|
|
Interest expense
|
|
|
(38,090
|
)
|
|
(19,581
|
)
|
|
(20,300
|
)
|
|
Other financial items, net
|
9
|
|
(5,389
|
)
|
|
(18,521
|
)
|
|
(27,855
|
)
|
|
Net financial expenses
|
|
|
(41,682
|
)
|
|
(36,462
|
)
|
|
(44,157
|
)
|
|
Income before income taxes and non-controlling interest
|
|
|
136,567
|
|
|
95,442
|
|
|
64,729
|
|
|
Income taxes
|
10
|
|
(9,426
|
)
|
|
(45
|
)
|
|
(1,212
|
)
|
|
Net income
|
|
|
127,141
|
|
|
95,397
|
|
|
63,517
|
|
|
Net income attributable to non-controlling interest
|
|
|
(10,723
|
)
|
|
(9,863
|
)
|
|
(9,250
|
)
|
|
Net income attributable to Golar LNG Partners LP Owners
|
|
|
116,418
|
|
|
85,534
|
|
|
54,267
|
|
|
Dropdown Predecessor's interest in net income (loss) (note 1)
|
|
|
28,015
|
|
|
21,937
|
|
|
(3,467
|
)
|
|
General Partner's interest in net income
|
|
|
2,750
|
|
|
1,272
|
|
|
1,155
|
|
|
Limited Partners' interest in net income
|
|
|
85,653
|
|
|
62,325
|
|
|
56,579
|
|
|
Earnings per unit:
|
27
|
|
|
|
|
|
|
|
|
|
|
Common unit (basic and diluted)
|
|
|
2.08
|
|
|
1.89
|
|
|
1.54
|
|
|
Subordinated unit (basic and diluted)
|
|
|
1.85
|
|
|
1.16
|
|
|
1.31
|
|
|
General partner unit (basic and diluted)
|
|
|
2.00
|
|
|
1.59
|
|
|
1.45
|
|
|
Cash distributions declared and paid per unit (1)
|
|
|
1.78
|
|
|
0.73
|
|
|
—
|
|
|
(1)
|
Refers to cash distributions declared and paid in the period.
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Net income
|
127,141
|
|
|
95,397
|
|
|
63,517
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
Unrealized net (loss) gain on qualifying cash flow hedging instruments
|
(3,950
|
)
|
|
934
|
|
|
(2,302
|
)
|
|
Other comprehensive (loss) income
|
(3,950
|
)
|
|
934
|
|
|
(2,302
|
)
|
|
Comprehensive income
|
123,191
|
|
|
96,331
|
|
|
61,215
|
|
|
Comprehensive income attributable to:
|
|
|
|
|
|
|
|
|
|
Owners' and Dropdown Predecessor Equity
|
112,468
|
|
|
86,468
|
|
|
51,965
|
|
|
Non-controlling interest
|
10,723
|
|
|
9,863
|
|
|
9,250
|
|
|
|
123,191
|
|
|
96,331
|
|
|
61,215
|
|
|
|
Notes
|
|
2012
|
|
|
2011
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
66,327
|
|
|
49,218
|
|
|
Restricted cash and short-term investments
|
17
|
|
30,900
|
|
|
24,512
|
|
|
Trade accounts receivable
|
12
|
|
—
|
|
|
173
|
|
|
Other receivables, prepaid expenses and accrued income
|
13
|
|
4,336
|
|
|
2,626
|
|
|
Amounts due from related parties
|
25
|
|
3,883
|
|
|
3,235
|
|
|
Inventories
|
|
|
1,924
|
|
|
1,074
|
|
|
Total current assets
|
|
|
107,370
|
|
|
80,838
|
|
|
Long-term assets
|
|
|
|
|
|
|
|
|
Restricted cash
|
17
|
|
190,523
|
|
|
185,270
|
|
|
Vessels and equipment, net
|
14
|
|
707,147
|
|
|
662,021
|
|
|
Vessels under capital leases, net
|
15
|
|
485,632
|
|
|
501,903
|
|
|
Deferred charges
|
16
|
|
15,023
|
|
|
7,742
|
|
|
Other non-current assets
|
18
|
|
5,279
|
|
|
39
|
|
|
Total assets
|
|
|
1,510,974
|
|
|
1,437,813
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
21
|
|
64,822
|
|
|
49,906
|
|
|
Current portion of obligations under capital leases
|
22
|
|
5,837
|
|
|
5,909
|
|
|
Trade accounts payable
|
|
|
3,407
|
|
|
790
|
|
|
Accrued expenses
|
19
|
|
26,530
|
|
|
12,448
|
|
|
Amounts due to related parties
|
25
|
|
4,429
|
|
|
—
|
|
|
Other current liabilities
|
20
|
|
64,692
|
|
|
70,216
|
|
|
Total current liabilities
|
|
|
169,717
|
|
|
139,269
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
Long-term debt
|
21
|
|
639,697
|
|
|
350,668
|
|
|
Long-term debt due to related parties
|
25
|
|
34,953
|
|
|
222,310
|
|
|
Obligations under capital leases
|
22
|
|
406,534
|
|
|
399,934
|
|
|
Other long-term liabilities
|
23
|
|
18,529
|
|
|
27,599
|
|
|
Total liabilities
|
|
|
1,269,430
|
|
|
1,139,780
|
|
|
Commitments and contingencies (See Note 26)
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Owner's and Dropdown Predecessor Equity
|
|
|
—
|
|
|
208,069
|
|
|
Partners' capital:
|
|
|
|
|
|
|
|
|
Common unitholders (36,246,149 and 23,127,254 units issued and outstanding at December 31, 2012 and 2011, respectively)
|
|
|
169,515
|
|
|
30,163
|
|
|
Subordinated unitholders (15,949,831 units issued and outstanding at December 31, 2012 and 2011)
|
|
|
3,713
|
|
|
369
|
|
|
General partner interest (1,065,225 and 797,492 units issued and outstanding at December 31, 2012 and 2011, respectively)
|
|
|
5,447
|
|
|
1,537
|
|
|
Total Partners' capital
|
|
|
178,675
|
|
|
32,069
|
|
|
Accumulated other comprehensive loss
|
|
|
(8,989
|
)
|
|
(5,039
|
)
|
|
|
|
|
169,686
|
|
|
27,030
|
|
|
Non-controlling interest
|
|
|
71,858
|
|
|
62,934
|
|
|
Total equity
|
|
|
241,544
|
|
|
298,033
|
|
|
Total liabilities and equity
|
|
|
1,510,974
|
|
|
1,437,813
|
|
|
|
Notes
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
127,141
|
|
|
95,397
|
|
|
63,517
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
51,167
|
|
|
45,316
|
|
|
43,106
|
|
|
Amortization of deferred tax benefit on intragroup transfers
|
|
|
(912
|
)
|
|
(2,363
|
)
|
|
—
|
|
|
Impairment of long-term assets
|
|
|
—
|
|
|
—
|
|
|
1,500
|
|
|
Amortization of deferred charges
|
|
|
1,123
|
|
|
931
|
|
|
2,999
|
|
|
Unrealized foreign exchange losses (gains)
|
|
|
13,893
|
|
|
1,040
|
|
|
(4,205
|
)
|
|
Drydocking expenditure
|
|
|
(8,288
|
)
|
|
(10,543
|
)
|
|
(7,266
|
)
|
|
Trade accounts receivable
|
|
|
173
|
|
|
1,698
|
|
|
1,096
|
|
|
Inventories
|
|
|
(849
|
)
|
|
1,440
|
|
|
(1,485
|
)
|
|
Prepaid expenses, accrued income and other assets
|
|
|
(6,948
|
)
|
|
295
|
|
|
(483
|
)
|
|
Amounts due from/to related parties
|
|
|
3,781
|
|
|
16,240
|
|
|
(29,968
|
)
|
|
Trade accounts payable
|
|
|
2,617
|
|
|
(1,281
|
)
|
|
2,527
|
|
|
Accrued expenses
|
|
|
14,015
|
|
|
1,134
|
|
|
1,546
|
|
|
Interest element included in obligations under capital leases
|
|
|
401
|
|
|
897
|
|
|
997
|
|
|
Loss on termination of lease financing agreements
|
|
|
—
|
|
|
—
|
|
|
3,452
|
|
|
Other current liabilities
|
|
|
(7,971
|
)
|
|
6,771
|
|
|
9,757
|
|
|
Net cash provided by operating activities
|
|
|
189,343
|
|
|
156,972
|
|
|
87,090
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
Additions to vessels and equipment
|
|
|
(72,286
|
)
|
|
(100,259
|
)
|
|
(60,065
|
)
|
|
Restricted cash and short-term investments
|
|
|
(6,512
|
)
|
|
(2,622
|
)
|
|
276,353
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(78,798
|
)
|
|
(102,881
|
)
|
|
216,288
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of equity
|
4
|
|
401,851
|
|
|
—
|
|
|
—
|
|
|
Proceeds from long-term debt
|
21
|
|
537,194
|
|
|
222,310
|
|
|
125,000
|
|
|
Repayments of long-term debt
|
|
|
(427,217
|
)
|
|
(58,832
|
)
|
|
(84,682
|
)
|
|
Repayments of obligations under capital lease
|
|
|
(6,287
|
)
|
|
(6,151
|
)
|
|
(247,160
|
)
|
|
Financing arrangement fees and other costs
|
|
|
(8,400
|
)
|
|
(854
|
)
|
|
(4,360
|
)
|
|
Dividends paid to noncontrolling interests
|
|
|
(1,799
|
)
|
|
(2,399
|
)
|
|
(3,120
|
)
|
|
Cash distributions paid
|
|
|
(77,588
|
)
|
|
(29,276
|
)
|
|
—
|
|
|
Distribution to Golar LNG Limited ("Golar") for acquisition of the
Golar Freeze
|
25(j)
|
|
—
|
|
|
(231,579
|
)
|
|
—
|
|
|
Dropdown Predecessor dividends
|
|
|
—
|
|
|
(24,336
|
)
|
|
—
|
|
|
Distribution to Golar for acquisition of the
NR Satu
|
25(j)
|
|
(387,993
|
)
|
|
—
|
|
|
—
|
|
|
Distribution to Golar for acquisition of the
Golar
Grand
|
25(j)
|
|
(176,769
|
)
|
|
—
|
|
|
—
|
|
|
Contributions from (repayments of) owner's funding
|
|
|
53,572
|
|
|
72,686
|
|
|
(69,344
|
)
|
|
Net cash used in financing activities
|
|
|
(93,436
|
)
|
|
(58,431
|
)
|
|
(283,666
|
)
|
|
Net increase in cash and cash equivalents
|
|
|
17,109
|
|
|
(4,340
|
)
|
|
19,712
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
49,218
|
|
|
53,558
|
|
|
33,846
|
|
|
Cash and cash equivalents at end of period
|
|
|
66,327
|
|
|
49,218
|
|
|
53,558
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net of capitalized interest
|
|
|
40,858
|
|
|
20,415
|
|
|
25,708
|
|
|
Income taxes paid
|
|
|
1,444
|
|
|
1,685
|
|
|
470
|
|
|
|
Dropdown
Predecessor
Equity
|
|
Owner's
Invested
Equity
|
|
Partners' Capital
|
|
Accumulated
Other
Comprehensive
Income
(loss)
|
|
Total
before
Non-
controlling
interest
|
|
Non-
controlling
Interest
|
|
Total
Owner's
Equity
|
|||||||||||||
|
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
General
Partner
|
|
|
|
|
|||||||||||||||
|
Combined balance at December 31, 2009
|
170,426
|
|
|
168,423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
338,849
|
|
|
49,340
|
|
|
388,189
|
|
|
Net income
|
(3,467
|
)
|
|
57,734
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,267
|
|
|
9,250
|
|
|
63,517
|
|
|
Non-controlling interest dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,120
|
)
|
|
(3,120
|
)
|
|
Other comprehensive income
|
—
|
|
|
(2,302
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,302
|
)
|
|
—
|
|
|
(2,302
|
)
|
|
Movement in invested equity
|
(2,077
|
)
|
|
(67,267
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(69,344
|
)
|
|
—
|
|
|
(69,344
|
)
|
|
Combined balance at December 31, 2010
|
164,882
|
|
|
156,588
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
321,470
|
|
|
55,470
|
|
|
376,940
|
|
|
Combined carve-out net income (Jan 1, 2011 - April 12, 2011) (1)
|
—
|
|
|
20,741
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,741
|
|
|
2,709
|
|
|
23,450
|
|
|
Combined carve-out other comprehensive income
|
—
|
|
|
984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
984
|
|
|
—
|
|
|
984
|
|
|
Movement in invested equity (Jan 1, 2011 - April 12, 2011)
|
—
|
|
|
(13,999
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,999
|
)
|
|
—
|
|
|
(13,999
|
)
|
|
Non-controlling interest dividend
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,000
|
)
|
|
(1,000
|
)
|
|
Combined balance at April 12, 2011
|
164,882
|
|
|
164,314
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
329,196
|
|
|
57,179
|
|
|
386,375
|
|
|
Dropdown predecessor dividends
|
(24,336
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,336
|
)
|
|
—
|
|
|
(24,336
|
)
|
|
Net income (1)
|
21,937
|
|
|
—
|
|
|
29,029
|
|
|
12,079
|
|
|
1,748
|
|
|
—
|
|
|
64,793
|
|
|
7,154
|
|
|
71,947
|
|
|
Other comprehensive (loss) income
|
(378
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
328
|
|
|
(50
|
)
|
|
—
|
|
|
(50
|
)
|
|
Elimination of equity
|
24,810
|
|
|
14,856
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,666
|
|
|
—
|
|
|
39,666
|
|
|
Allocation of Partnership capital to unit holders - April 12, 2011
|
—
|
|
|
(179,170
|
)
|
|
180,475
|
|
|
—
|
|
|
3,683
|
|
|
(4,988
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Net change in Parent's equity in Dropdown Predecessor
|
86,685
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
86,685
|
|
|
—
|
|
|
86,685
|
|
|
Cash distributions
|
—
|
|
|
—
|
|
|
(16,980
|
)
|
|
(11,710
|
)
|
|
(586
|
)
|
|
—
|
|
|
(29,276
|
)
|
|
—
|
|
|
(29,276
|
)
|
|
Non-controlling interest dividend
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,399
|
)
|
|
(1,399
|
)
|
|
Purchase of
Golar Freeze
from Golar (note 25(j))
|
(231,330
|
)
|
|
—
|
|
|
(249
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(231,579
|
)
|
|
—
|
|
|
(231,579
|
)
|
|
Allocation of Dropdown Predecessor equity (note 25(j))
|
165,799
|
|
|
—
|
|
|
(162,112
|
)
|
|
—
|
|
|
(3,308
|
)
|
|
(379
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Combined balance at December 31, 2011
|
208,069
|
|
|
—
|
|
|
30,163
|
|
|
369
|
|
|
1,537
|
|
|
(5,039
|
)
|
|
235,099
|
|
|
62,934
|
|
|
298,033
|
|
|
Net income (2)
|
28,015
|
|
|
—
|
|
|
53,998
|
|
|
31,655
|
|
|
2,750
|
|
|
—
|
|
|
116,418
|
|
|
10,723
|
|
|
127,141
|
|
|
Movement in invested equity
|
53,572
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53,572
|
|
|
—
|
|
|
53,572
|
|
|
Non-controlling interest dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,799
|
)
|
|
(1,799
|
)
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,950
|
)
|
|
(3,950
|
)
|
|
—
|
|
|
(3,950
|
)
|
|
Cash distributions
|
—
|
|
|
—
|
|
|
(47,725
|
)
|
|
(28,311
|
)
|
|
(1,552
|
)
|
|
—
|
|
|
(77,588
|
)
|
|
—
|
|
|
(77,588
|
)
|
|
Net proceeds from issuance of common units
|
—
|
|
|
—
|
|
|
393,814
|
|
|
—
|
|
|
8,037
|
|
|
—
|
|
|
401,851
|
|
|
—
|
|
|
401,851
|
|
|
Elimination of equity not transferred to the Partnership
|
9,046
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,046
|
|
|
—
|
|
|
9,046
|
|
|
Purchase of
NR Satu
from Golar (note 25(j))
|
(387,993
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(387,993
|
)
|
|
—
|
|
|
(387,993
|
)
|
|
Allocation of Dropdown Predecessor equity -
NR Satu
(note 25(j))
|
132,321
|
|
|
—
|
|
|
(129,671
|
)
|
|
—
|
|
|
(2,650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Purchase of Golar Grand from Golar (note 25(j))
|
(176,769
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(176,769
|
)
|
|
—
|
|
|
(176,769
|
)
|
|
Allocation of Dropdown Predecessor equity - Golar Grand (note 25(j))
|
133,739
|
|
|
—
|
|
|
(131,064
|
)
|
|
—
|
|
|
(2,675
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consolidated balance at December 31, 2012
|
—
|
|
|
—
|
|
|
169,515
|
|
|
3,713
|
|
|
5,447
|
|
|
(8,989
|
)
|
|
169,686
|
|
|
71,858
|
|
|
241,544
|
|
|
(1)
|
The post acquisition net income (from October 19, 2011 to December 31, 2011) relating to the
Golar Freeze
in 2011 included within net income was $4.8 million.
|
|
(2)
|
The post acquisition net income in 2012 relating to the
NR Satu
(from July 19, 2012 to December 31, 2012) and the
Golar Grand
(from November 8, 2012 to December 31, 2012) included within net income amounted to $11.5 million and $4.8 million, respectively.
|
|
|
|
2011
|
|
2010
|
||||||||||||||
|
(in thousands of $)
|
|
As revised
|
|
|
Amount of change
|
|
|
As reported
|
|
|
As revised
|
|
|
Amount of change
|
|
|
As reported
|
|
|
Time charter revenues
|
|
225,452
|
|
|
21,727
|
|
|
203,725
|
|
|
205,808
|
|
|
23,268
|
|
|
182,540
|
|
|
Net income (loss)
|
|
95,397
|
|
|
5,873
|
|
|
89,524
|
|
|
63,517
|
|
|
(8,094
|
)
|
|
71,611
|
|
|
Equity
|
|
298,033
|
|
|
208,069
|
|
|
89,964
|
|
|
376,940
|
|
|
101,680
|
|
|
275,260
|
|
|
Total assets
|
|
1,437,813
|
|
|
362,318
|
|
|
1,075,495
|
|
|
1,407,810
|
|
|
271,917
|
|
|
1,135,893
|
|
|
Total liabilities
|
|
1,139,780
|
|
|
154,249
|
|
|
985,531
|
|
|
1,030,870
|
|
|
170,237
|
|
|
860,633
|
|
|
(in thousands of $)
|
|
2,012
|
|
2,011
|
|
2,010
|
||||||
|
Administrative expenses
|
|
1,365
|
|
|
|
4,947
|
|
|
|
6,651
|
|
|
|
Pension costs
|
|
220
|
|
|
|
805
|
|
|
|
1,439
|
|
|
|
Net financial (income) expenses
|
|
(149
|
)
|
)
|
|
(2,983
|
)
|
)
|
|
16,172
|
|
|
|
|
|
1,436
|
|
|
|
2,769
|
|
|
|
24,262
|
|
|
|
(in thousands of $)
|
|
Dropdown
Predecessor
relating to
NR Satu
(1)
|
|
Dropdown
Predecessor relating to
Golar
Freeze
(2)
|
|
Combined
Entity
(“Initial
Fleet”)(3)
|
|
Total
|
||||||||
|
Balance Sheet captions:
|
|
|
|
|
|
|
|
|
||||||||
|
Other non-current assets
|
|
—
|
|
|
|
—
|
|
|
|
12,007
|
|
|
|
12,007
|
|
|
|
Other current liabilities
|
|
(1,511
|
)
|
)
|
|
—
|
|
|
|
—
|
|
|
|
(1,511
|
)
|
)
|
|
Other long-term liabilities
|
|
(7,535
|
)
|
)
|
|
(24,810
|
)
|
)
|
|
(26,863
|
)
|
)
|
|
(59,208
|
)
|
)
|
|
Total
|
|
(9,046
|
)
|
)
|
|
(24,810
|
)
|
)
|
|
(14,856
|
)
|
)
|
|
(48,712
|
)
|
)
|
|
(1)
|
As of July 19, 2012
|
|
(2)
|
As of October 19, 2011
|
|
(3)
|
As of April 13, 2011
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Unrealized net loss on qualifying cash flow hedging instruments
|
|
(8,989
|
)
|
|
|
(5,039
|
)
|
|
|
(5,943
|
)
|
|
|
Vessels
|
40 to 50 years
|
|
Deferred drydocking expenditure
|
two to five years
|
|
Mooring equipment
|
11 years
|
|
(i)
|
Golar contributed to the Partnership its 100% interest in the subsidiary which leases the
Golar Winter
. This has been accounted for as a capital contribution by Golar to the Partnership.
|
|
(i)
|
The Partnership issued to Golar 23,127,254 common units and 15,949,831 subordinated units, representing a 98% limited partner interest in the Partnership, in exchange for Golar's existing 98% limited partner interest in the Partnership;
|
|
(ii)
|
The Partnership issued 797,492 general partner units to the General Partner, representing a 2% general partner interest in the Partnership, and 81% of the IDRs. The remaining 19% of the IDRs were issued to Golar Energy. The IDRs entitle the holder to increasing percentages of the cash the Partnership distributes in excess of $0.4428 per unit per quarter; and
|
|
(i)
|
In the IPO, Golar sold 13,800,000 common units of the Partnership to the public at a price of $22.50 per unit, raising gross proceeds of $310.5 million. 1,800,000 of these common units were sold pursuant to the exercise of the overallotment option granted to the underwriters. Expenses relating to the IPO were borne by Golar.
|
|
•
|
Common units
. These represent limited partner interests in the Partnership. During the subordination period, the common units have preferential dividend and liquidation rights over the subordinated units as described in note 27. Each outstanding common unit is entitled to one vote on matters subject to a vote of common unitholders. However, if at any time, any person or group owns beneficially more than 4.9% or more of any class of units outstanding, any such units owned by that person or group in excess of 4.9% may not be voted (except for purposes of nominating a person for election to our board). The voting rights of any such common unitholder in excess of 4.9% will effectively be redistributed pro rata among the other common unitholders holding less than 4.9% of the voting power of such class of units. The General Partner, its affiliates and persons who acquired common units with the prior approval of the board of directors will not be subject to this 4.9% limit except with respect to voting their common units in the election of the four elected directors.
|
|
•
|
Subordinated units.
These represent limited partner interests in the Partnership. Subordinated units have limited voting rights and most notably are excluded from voting in the election of the elected directors. During the subordination period the common units have preferential dividend rights to the subordinated units (see note 27). The subordination period will end on the satisfaction of various tests as prescribed in the Partnership Agreement, but will not end before March 31, 2016, except with the removal of the Company as the general partner. Upon the expiration of the subordination period, the subordinated units will convert into common units and will be subject to the same rights as common units.
|
|
•
|
General Partner units.
General partner units have preferential liquidation and dividend rights over the subordinated units. There is a limitation on the transferability of the general partner interest such that the General Partner may not transfer all or any part of its general partner interest to another person (except to an affiliate of the General Partner or another entity as part of the merger or consolidation of the General Partner with or into another entity or the transfer by the General Partners of all or substantially all of its assets to another entity) prior to March 31, 2021 without the approval of the holders of at least a majority of the outstanding common units, excluding common units held by the General Partner and its affiliates. The general partner units are not entitled to vote in the election of the four elected directors. However, the General Partner in their sole discretion appoints three of the seven board directors.
|
|
•
|
IDRs.
The IDRs are non-voting and represent rights to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels have been achieved as described in note 27. The General Partner or its affiliates or Golar Energy or its affiliates may not transfer all or any part of its IDRs to another person (except to an affiliate of the General Partner or another entity as part of the merger or consolidation of the General Partner with or into another entity or the transfer by the General Partners of all or substantially all of its assets to another entity) prior to March 31, 2016 without the approval of the holders of at least a majority of the outstanding common units, excluding common units held by the General Partner and its affiiates.
|
|
•
|
the subordination period will end and all outstanding subordinated units will immediately convert into common units on a one-for-one basis;
|
|
•
|
any existing arrearages in payment of the minimum quarterly distribution on the common units will be extinguished; and
|
|
•
|
the General Partner will have the right to convert its general partner interest and its IDRs (and Golar Energy will have the right to convert its IDRs) into common units or to receive cash in exchange for those interest based on the fair market value of the interests at the time.
|
|
•
|
A management and administrative services agreement with Golar Management Limited, a subsidiary of Golar (“Golar Management”), pursuant to which Golar Management agreed to provide certain management and administrative services to the Partnership;
|
|
•
|
A $20.0 million revolving credit agreement with Golar; and
|
|
•
|
An Omnibus Agreement with Golar, the General Partner and others governing, among other things:
|
|
•
|
To what extent the Partnership and Golar may compete with each other;
|
|
•
|
Certain rights of first offer on certain FSRUs and LNG carriers operating under charters for five or more years; and
|
|
•
|
The provision of certain indemnities to the Partnership by Golar.
|
|
Date
|
|
Number of Common Units Issued
1
|
|
Offering Price
|
|
Gross Proceeds (in thousands of $)
2
|
|
Net Proceeds (in thousands of $)
|
|
Golar's Ownership after the Offering
3
|
|
Use of Proceeds
|
|||||||
|
July 2012
|
|
7,294,305
|
|
|
$
|
30.95
|
|
|
230,366
|
|
|
221,746
|
|
|
57.5
|
|
%
|
|
Acquisition of the
NR Satu
|
|
November 2012
|
|
5,824,590
|
|
|
$
|
30.50
|
|
|
181,275
|
|
|
180,105
|
|
|
54.1
|
|
%
|
|
Acquisition of the
Golar Grand
|
|
(in units)
|
|
Common Units
|
|
Subordinated Units
|
|
GP Units
|
||||
|
April 2011 IPO
|
|
23,127,254
|
|
|
15,949,831
|
|
|
797,492
|
|
|
|
December 31, 2011
|
|
23,127,254
|
|
|
15,949,831
|
|
|
797,492
|
|
|
|
July 2012 offerings
|
|
7,294,305
|
|
|
—
|
|
|
148,864
|
|
|
|
November 2012 offerings
|
|
5,824,590
|
|
|
—
|
|
|
118,869
|
|
|
|
December 31, 2012
|
|
36,246,149
|
|
|
15,949,831
|
|
|
1,065,225
|
|
|
|
Name
|
|
Jurisdiction of
Incorporation
|
|
Purpose
|
|
Golar Partners Operating LLC
|
|
Marshall Islands
|
|
Holding Company
|
|
Golar LNG Holding Corporation
|
|
Marshall Islands
|
|
Holding Company
|
|
Golar Maritime (Asia) Inc.
|
|
Republic of Liberia
|
|
Holding Company
|
|
Oxbow Holdings Inc.
|
|
British Virgin Islands
|
|
Holding Company
|
|
Faraway Maritime Shipping Company (60% ownership)
|
|
Republic of Liberia
|
|
Owns and operates
Golar Mazo
|
|
Golar LNG 2215 Corporation
|
|
Marshall Islands
|
|
Leases
Methane Princess
|
|
Golar Spirit Corporation
|
|
Marshall Islands
|
|
Owns
Golar Spirit
|
|
Golar LNG 2220 Corporation
|
|
Marshall Islands
|
|
Leases
Golar Winter
|
|
Golar Freeze Holding Corporation
|
|
Marshall Islands
|
|
Owns
Golar Freeze
|
|
Golar 2215 UK Ltd
|
|
United Kingdom
|
|
Operates
Methane Princess
|
|
Golar Spirit UK Ltd
|
|
United Kingdom
|
|
Operates
Golar Spirit
|
|
Golar Winter UK Ltd
|
|
United Kingdom
|
|
Operates
Golar Winter
|
|
Golar Freeze UK Ltd
|
|
United Kingdom
|
|
Operates
Golar Freeze
|
|
Golar Servicos de Operacao de Embaracaoes Limited
|
|
Brazil
|
|
Management Company
|
|
Golar Khannur Corporation
|
|
Marshall Islands
|
|
Holding Company
|
|
Golar LNG (Singapore) Pte.
|
|
Singapore
|
|
Holding Company
|
|
PT Golar Indonesia*
|
|
Indonesia
|
|
Owns and operates
NR Satu
|
|
Golar LNG 2226 Corporation
|
|
Marshall Islands
|
|
Leases
Golar Grand
|
|
Golar 2226 UK Ltd
|
|
United Kingdom
|
|
Operates
Golar Grand
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash
|
|
3,979
|
|
|
|
—
|
|
|
|
Restricted cash
|
|
5,474
|
|
|
|
—
|
|
|
|
Vessels and equipment
|
|
375,443
|
|
|
|
—
|
|
|
|
Other assets
|
|
6,335
|
|
|
|
11,000
|
|
|
|
Total assets
|
|
391,231
|
|
|
|
11,000
|
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
|
Accrued liabilities
|
|
31,778
|
|
|
|
—
|
|
|
|
Current portion of long-term debt
|
|
14,300
|
|
|
|
—
|
|
|
|
Amounts due to related parties
|
|
199,891
|
|
|
|
—
|
|
|
|
Long-term debt
|
|
140,700
|
|
|
|
—
|
|
|
|
Other liabilities
|
|
1,335
|
|
|
|
—
|
|
|
|
Total liabilities
|
|
388,004
|
|
|
|
—
|
|
|
|
Total equity
|
|
3,227
|
|
|
|
11,000
|
|
|
|
Total liabilities and equity
|
|
391,231
|
|
|
|
11,000
|
|
|
|
(in thousands of $)
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|||||||||||||||
|
Petrobras
|
|
92,952
|
|
|
|
32
|
|
%
|
|
93,741
|
|
|
|
41
|
|
%
|
|
90,651
|
|
|
|
44
|
|
%
|
|
DUSUP
|
|
48,328
|
|
|
|
17
|
|
%
|
|
47,054
|
|
|
|
21
|
|
%
|
|
29,894
|
|
|
|
15
|
|
%
|
|
Pertamina
|
|
37,300
|
|
|
|
13
|
|
%
|
|
37,829
|
|
|
|
17
|
|
%
|
|
36,944
|
|
|
|
18
|
|
%
|
|
BG Group plc
|
|
66,148
|
|
|
|
23
|
|
%
|
|
25,101
|
|
|
|
11
|
|
%
|
|
40,249
|
|
|
|
20
|
|
%
|
|
PTNR
|
|
41,902
|
|
|
|
15
|
|
%
|
|
—
|
|
|
|
—
|
|
%
|
|
—
|
|
|
|
—
|
|
%
|
|
Gas Natural Aprovisionamientos SDG S.A.
|
|
—
|
|
|
|
—
|
|
%
|
|
21,474
|
|
|
|
10
|
|
%
|
|
—
|
|
|
|
—
|
|
%
|
|
Revenues
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Brazil
|
|
92,952
|
|
|
|
93,741
|
|
|
|
90,651
|
|
|
|
United Arab Emirates
|
|
48,328
|
|
|
|
47,054
|
|
|
|
29,894
|
|
|
|
Indonesia
|
|
41,902
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Fixed assets
|
|
2012
|
|
2011
|
||||
|
|
|
|
|
|
||||
|
Brazil
|
|
379,061
|
|
|
|
393,214
|
|
|
|
United Arab Emirates
|
|
153,097
|
|
|
|
163,495
|
|
|
|
Indonesia
|
|
247,942
|
|
|
|
—
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
2010
|
|||
|
Amortization of deferred financing costs
|
|
(1,123
|
)
|
|
(931
|
)
|
|
(2,999
|
)
|
|
Financing arrangement fees and other costs
|
|
(411
|
)
|
|
(536
|
)
|
|
(2,301
|
)
|
|
Interest rate swap cash settlements
|
|
(6,609
|
)
|
|
(5,788
|
)
|
|
(9,222
|
)
|
|
Mark-to-market adjustment for interest rate swap derivatives (see note 24)
|
|
1,328
|
|
|
(9,427
|
)
|
|
(7,125
|
)
|
|
Mark-to-market adjustment for currency swap derivatives (see note 24)
|
|
7,204
|
|
|
(1,417
|
)
|
|
(7,162
|
)
|
|
Foreign exchange (loss) gain on capital lease obligations and related restricted cash
|
|
(5,602
|
)
|
|
182
|
|
|
4,490
|
|
|
Foreign exchange loss on operations
|
|
(176
|
)
|
|
(604
|
)
|
|
(84
|
)
|
|
Loss on termination of financing arrangements
|
|
—
|
|
|
—
|
|
|
(3,452
|
)
|
|
Total
|
|
(5,389
|
)
|
|
(18,521
|
)
|
|
(27,855
|
)
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Current tax expense:
|
|
|
|
|
|
|
||||||
|
U.K.
|
|
1,888
|
|
|
|
1,044
|
|
|
|
160
|
|
|
|
Indonesia
|
|
7,395
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Brazil
|
|
1,055
|
|
|
|
1,364
|
|
|
|
1,596
|
|
|
|
Total current tax expense
|
|
10,338
|
|
|
|
2,408
|
|
|
|
1,756
|
|
|
|
Deferred tax income:
|
|
|
|
|
|
|
||||||
|
U.K.
|
|
—
|
|
|
|
—
|
|
|
|
(544
|
)
|
)
|
|
Amortization of deferred tax benefit on intra-group transfer (Note 23)
|
|
(912
|
)
|
)
|
|
(2,363
|
)
|
)
|
|
—
|
|
|
|
Total income tax expense
|
|
9,426
|
|
|
|
45
|
|
|
|
1,212
|
|
|
|
(in thousands of $)
|
2012
|
|
2011
|
||||
|
Deferred tax assets, gross
|
—
|
|
|
|
1,025
|
|
|
|
Valuation allowances
|
—
|
|
|
|
(1,025
|
)
|
)
|
|
Deferred tax assets, net
|
—
|
|
|
|
—
|
|
|
|
Year ending December 31,
(in thousands of $)
|
|
Total
|
|
||
|
2013
|
|
302,034
|
|
|
|
|
2014
|
|
321,495
|
|
|
|
|
2015
|
|
315,823
|
|
|
|
|
2016
|
|
310,072
|
|
|
|
|
2017
|
|
306,967
|
|
|
|
|
2018 and later
|
|
985,765
|
|
|
|
|
Total
|
|
2,542,156
|
|
|
(1)
|
|
(1)
|
This includes additional revenues relating to the amendment to the terms of the
Golar Winter
charter pursuant to modifications to the vessel. The amendment includes an increase in charter hire rates and an extension of the charter hire term by 5 years from 2019 to 2024 contingent upon the completion of the modification work to the
Golar Winter
expected in 2013. The amendment to the charter was effected in January 2012.
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Other receivables
|
|
1,219
|
|
|
|
489
|
|
|
|
Prepaid expenses
|
|
2,874
|
|
|
|
1,795
|
|
|
|
Accrued interest income
|
|
243
|
|
|
|
342
|
|
|
|
|
|
4,336
|
|
|
|
2,626
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Cost
|
|
954,992
|
|
|
|
881,598
|
|
|
|
Accumulated depreciation
|
|
(247,845
|
)
|
|
|
(219,577
|
)
|
|
|
Net book value
|
|
707,147
|
|
|
|
662,021
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Cost
|
|
600,733
|
|
|
|
600,394
|
|
|
|
Accumulated depreciation
|
|
(115,101
|
)
|
|
|
(98,491
|
)
|
|
|
Net book value
|
|
485,632
|
|
|
|
501,903
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Debt arrangement fees and other deferred financing charges
|
|
19,684
|
|
|
|
11,280
|
|
|
|
Accumulated amortization
|
|
(4,661
|
)
|
|
|
(3,538
|
)
|
|
|
|
|
15,023
|
|
|
|
7,742
|
|
|
|
(in thousands of $)
|
|
2,012
|
|
2,011
|
||||
|
Total security lease deposits for lease obligations
|
|
5,398
|
|
|
|
5,246
|
|
|
|
Restricted cash relating to the Golar Freeze facility (see note 21)
|
|
8,994
|
|
|
|
9,012
|
|
|
|
Restricted cash relating to the Mazo facility (see note 21)
|
|
11,034
|
|
|
|
10,254
|
|
|
|
Restricted cash relating to the NR Satu facility (see note 21)
|
|
5,474
|
|
|
|
—
|
|
|
|
|
|
30,900
|
|
|
|
24,512
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Methane Princess Lease security deposits
|
|
150,913
|
|
|
|
145,508
|
|
|
|
Golar Grand Lease security deposits
|
|
45,008
|
|
|
|
45,008
|
|
|
|
Total security deposits for lease obligations
|
|
195,921
|
|
|
|
190,516
|
|
|
|
Included in short-term restricted cash and short-term investments
|
|
(5,398
|
)
|
|
|
(5,246
|
)
|
|
|
Long-term restricted cash
|
|
190,523
|
|
|
|
185,270
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Other long term assets
|
|
3,460
|
|
|
|
39
|
|
|
|
Mark-to-market cross currency interest rate swaps valuation relating to high-yield bonds (see note 24)
|
|
1,819
|
|
|
|
—
|
|
|
|
Other non-current assets
|
|
5,279
|
|
|
|
39
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Vessel operating and drydocking expenses
|
|
6,737
|
|
|
|
4,906
|
|
|
|
Administrative expenses
|
|
281
|
|
|
|
846
|
|
|
|
Interest expense
|
|
7,729
|
|
|
|
3,583
|
|
|
|
Provision for tax
|
|
11,783
|
|
|
|
3,113
|
|
|
|
|
|
26,530
|
|
|
|
12,448
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Deferred drydocking and operating cost revenue
|
|
12,848
|
|
|
|
14,506
|
|
|
|
Mark-to-market interest rate swaps valuation (see note 24)
|
|
24,991
|
|
|
|
27,351
|
|
|
|
Mark-to-market foreign exchange rate swaps valuation (see note 24)
|
|
20,527
|
|
|
|
27,732
|
|
|
|
Deferred credits from capital lease transactions (see note 23)
|
|
625
|
|
|
|
627
|
|
|
|
Other creditors
|
|
5,701
|
|
|
|
—
|
|
|
|
|
|
64,692
|
|
|
|
70,216
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Total long-term debt due to third parties
|
|
704,519
|
|
|
|
400,574
|
|
|
|
Less: current portion of long-term debt due to third parties
|
|
(64,822
|
)
|
|
|
(49,906
|
)
|
|
|
Total long-term debt due to third parties
|
|
639,697
|
|
|
|
350,668
|
|
|
|
Total long-term debt due to related parties
|
|
34,953
|
|
|
|
222,310
|
|
|
|
Long-term debt
|
|
674,650
|
|
|
|
572,978
|
|
|
|
Year Ending December 31,
(in thousands of $)
|
|
|
||
|
2013
|
|
64,822
|
|
|
|
2014
|
|
51,838
|
|
|
|
2015
|
|
79,782
|
|
|
|
2016
|
|
42,550
|
|
|
|
2017
|
|
276,355
|
|
|
|
2018 and thereafter
|
|
224,125
|
|
|
|
Total
|
|
739,472
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
Maturity date
|
||||
|
Mazo facility
|
|
13,521
|
|
|
|
38,932
|
|
|
|
2013
|
|
Golar LNG vendor financing loan -
Golar Freeze
|
|
—
|
|
|
|
222,310
|
|
|
|
2014
|
|
High-yield bonds
|
|
233,804
|
|
|
|
—
|
|
|
|
2017
|
|
Golar LNG Partners credit facility
|
|
247,500
|
|
|
|
257,500
|
|
|
|
2018
|
|
Golar Freeze facility
|
|
89,647
|
|
|
|
104,142
|
|
|
|
2015/2018*
|
|
NR Satu facility
|
|
155,000
|
|
|
|
—
|
|
|
|
2019
|
|
|
|
739,472
|
|
|
|
622,884
|
|
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Total obligations under capital leases
|
|
412,371
|
|
|
|
405,843
|
|
|
|
Less: current portion of obligations under capital leases
|
|
(5,837
|
)
|
|
|
(5,909
|
)
|
|
|
Long-term obligations under capital leases
|
|
406,534
|
|
|
|
399,934
|
|
|
|
Year ending December 31,
(in thousands of $)
|
|
Methane
Princess Lease
|
|
Golar Winter
Lease
|
|
Grand Lease
|
|
Total
|
||||||||
|
2013
|
|
7,494
|
|
|
|
9,995
|
|
|
|
9,067
|
|
|
|
26,556
|
|
|
|
2014
|
|
7,781
|
|
|
|
9,927
|
|
|
|
9,014
|
|
|
|
26,722
|
|
|
|
2015
|
|
8,082
|
|
|
|
9,911
|
|
|
|
9,000
|
|
|
|
26,993
|
|
|
|
2016
|
|
8,387
|
|
|
|
9,911
|
|
|
|
9,000
|
|
|
|
27,298
|
|
|
|
2017
|
|
8,702
|
|
|
|
9,911
|
|
|
|
9,000
|
|
|
|
27,613
|
|
|
|
2018 and thereafter
|
|
192,856
|
|
|
|
143,705
|
|
|
|
178,686
|
|
|
|
515,247
|
|
|
|
Total minimum lease payments
|
|
233,302
|
|
|
|
193,360
|
|
|
|
223,767
|
|
|
|
650,429
|
|
|
|
Less: Imputed interest
|
|
(77,495
|
)
|
)
|
|
(71,902
|
)
|
)
|
|
(88,661
|
)
|
)
|
|
(238,058
|
)
|
)
|
|
Present value of minimum lease payments
|
|
155,807
|
|
|
|
121,458
|
|
|
|
135,106
|
|
|
|
412,371
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Tax benefits on intra-group transfers of long-term assets
|
|
—
|
|
|
|
8,446
|
|
|
|
Deferred credits from capital lease transactions
|
|
18,529
|
|
|
|
19,153
|
|
|
|
|
|
18,529
|
|
|
|
27,599
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Deferred credits from capital lease transactions
|
|
24,691
|
|
|
|
24,691
|
|
|
|
Less: Accumulated amortization
|
|
(5,537
|
)
|
)
|
|
(4,911
|
)
|
)
|
|
|
|
19,154
|
|
|
|
19,780
|
|
|
|
Short-term (see note 20)
|
|
625
|
|
|
|
627
|
|
|
|
Long-term
|
|
18,529
|
|
|
|
19,153
|
|
|
|
|
|
19,154
|
|
|
|
19,780
|
|
|
|
|
|
Notional Amount
|
|
|
|
|
|
|||||
|
Instrument
(in thousands of $)
|
|
December 31, 2012
|
|
December 31, 2011
|
|
Maturity
Dates
|
|
Fixed Interest
Rate
|
||||
|
Interest rate swaps:
|
|
|
|
|
|
|
|
|
||||
|
Receiving floating, pay fixed
|
|
759,590
|
|
|
(1)
|
526,892
|
|
|
|
2013 to 2018
|
|
0.92% to 6.49%
|
|
Derivatives designated as
hedging instruments
|
|
|
|
Effective
portion Gain/(loss)
reclassified from
Accumulated Other
Comprehensive Loss
|
|
|
Ineffective Portion
|
|
||||||||||||||||||
|
(in thousands of $)
|
|
Location
|
|
2012
|
|
2011
|
|
2010
|
|
2012
|
|
2011
|
|
2010
|
||||||||||||
|
Interest rate swaps
|
|
Other financial items, net
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(409
|
)
|
)
|
|
(412
|
)
|
)
|
|
(388
|
)
|
)
|
|
Derivatives designated as hedging instruments
|
|
Amount of gain/
(loss) recognized in
OCI on derivative
(effective portion)
|
|
|||||||||
|
(in thousands of $)
|
|
2012
|
2011
|
2010
|
||||||||
|
Interest rate swaps
|
|
1,113
|
|
|
|
934
|
|
|
|
(2,302
|
)
|
)
|
|
|
|
Notional Amount
|
|
|
|
|
Average forward
|
||||||||
|
Instrument
(in thousands)
|
|
Receiving in
foreign currency
|
|
Pay in USD
|
|
Maturity
Date
|
|
rate USD foreign
currency
|
|||||||
|
Currency rate swaps:
|
|
|
|
|
|
|
|
|
|
||||||
|
British Pounds
|
|
58,126
|
|
|
|
106,836
|
|
|
|
2,032
|
|
|
1.838
|
|
|
|
Norwegian Kroner
|
(1)
|
1,300,000
|
|
|
|
227,193
|
|
|
|
2,017
|
|
|
5.722
|
|
|
|
Derivatives designated as hedging instruments
|
|
Amount of gain/
(loss) recognized in
OCI on derivative
(effective portion)
|
|
|||||||||
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Cross currency interest rate swap
|
|
(5,063
|
)
|
|
—
|
|
|
—
|
|
|
||
|
(in thousands of $)
|
|
Fair Value
Hierarchy(1)
|
|
2012 Carrying Value
|
|
2012 Fair Value
|
|
2011 Carrying Value
|
|
2011 Fair Value
|
||||||||
|
Non-Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
|
Level 1
|
|
66,327
|
|
|
|
66,327
|
|
|
|
49,218
|
|
|
|
49,218
|
|
|
|
Restricted cash and short-term investments
|
|
Level 1
|
|
221,423
|
|
|
|
221,423
|
|
|
|
209,782
|
|
|
|
209,782
|
|
|
|
High-yield bonds(3)
|
|
Level 1
|
|
233,804
|
|
|
|
234,708
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Long-term debt-floating
|
|
Level 2
|
|
505,668
|
|
|
|
505,668
|
|
|
|
400,574
|
|
|
|
400,574
|
|
|
|
Long-term debt-fixed
|
|
Level 2
|
|
—
|
|
|
|
—
|
|
|
|
222,310
|
|
|
|
219,966
|
|
|
|
Obligations under capital leases
|
|
Level 2
|
|
412,371
|
|
|
|
412,371
|
|
|
|
405,843
|
|
|
|
405,843
|
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross currency interest rate swap asset(1)(2)
|
|
Level 2
|
|
1,819
|
|
|
|
1,819
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Interest rate swaps liability(1)(2)
|
|
Level 2
|
|
24,991
|
|
|
|
24,991
|
|
|
|
27,351
|
|
|
|
27,351
|
|
|
|
Foreign currency swaps liability(1)
|
|
Level 2
|
|
20,527
|
|
|
|
20,527
|
|
|
|
27,732
|
|
|
|
27,732
|
|
|
|
(1)
|
Derivative liabilities are captured within other current liabilities and derivative assets are captured within long-term assets on the balance sheet.
|
|
(2)
|
The fair value/ carrying value of interest rate swap agreements that qualify and are designated as cash flow hedges as at December 31, 2012 and 2011, was $5.9 million (with a notional amount of $466.8 million) and $8.4 million (with a notional amount of $254.1 million), respectively. The expected maturity of these interest rate agreements is from November 2013 to March 2018.
|
|
(3)
|
This pertains to high-yield bonds with a carrying value of $233.8 million as of December 31, 2012 which is included under Long-term debt on the balance sheet. The fair value of the high-yield bonds as of December 31, 2012 was $234.7 million, which is 100.50% of its face value.
|
|
(in thousands of $)
|
|
Quoted Market
Prices in Active
Markets (Level 1)
|
|
Significant Other
Observable
Inputs (Level 2)
|
|
Total
|
||||||
|
Cross currency interest rate swap-asset position
|
|
—
|
|
|
|
1,819
|
|
|
|
1,819
|
|
|
|
Interest rate swaps-liability position
|
|
—
|
|
|
|
24,991
|
|
|
|
24,991
|
|
|
|
Foreign currency swaps-liability position
|
|
—
|
|
|
|
20,527
|
|
|
|
20,527
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Transactions with Golar and affiliates:
|
|
|
|
|
|
|
||||||
|
Management and administrative services fees (a)
|
|
2,876
|
|
|
|
1,576
|
|
|
|
—
|
|
|
|
Ship management fees (b)
|
|
4,222
|
|
|
|
4,146
|
|
|
|
3,826
|
|
|
|
Interest expense on Golar LNG vendor financing loan -
Golar Freeze
(c)
|
|
11,921
|
|
|
|
3,085
|
|
|
|
—
|
|
|
|
Interest expense on Golar LNG vendor financing loan -
NR Satu
(d)
|
|
4,737
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Interest expense on high-yield bonds (e)
|
|
575
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Interest expense on Golar Energy loan (f)
|
|
829
|
|
|
|
—
|
|
|
|
—
|
|
|
|
Total
|
|
25,160
|
|
|
|
8,807
|
|
|
|
3,826
|
|
|
|
(in thousands of $)
|
|
2012
|
|
2011
|
||||
|
Trading balances due to Golar and affiliates (g)
|
|
(546
|
)
|
|
|
3,235
|
|
|
|
Golar LNG vendor financing loan (c)
|
|
—
|
|
|
|
(222,310
|
)
|
|
|
High-yield bonds (e)
|
|
(34,953
|
)
|
|
|
—
|
|
|
|
|
|
(35,499
|
)
|
|
|
(219,075
|
)
|
|
|
|
|
2012
|
|
|
2011
|
|||||||
|
(in millions of $)
|
|
Golar Grand
|
|
NR Satu
|
|
Golar Freeze
|
||||||
|
Purchase consideration
|
|
176.8
|
|
|
|
388.0
|
|
|
|
231.3
|
|
|
|
Less: Net assets acquired
|
|
|
|
|
|
|
||||||
|
Vessel - historic book value
|
|
127.5
|
|
|
|
257.6
|
|
|
|
166.0
|
|
|
|
Capital lease obligation assumed (net of restricted cash)
|
|
(90.8
|
)
|
)
|
|
—
|
|
|
|
—
|
|
|
|
Loan debt assumed
|
|
—
|
|
|
|
—
|
|
|
|
(108.0
|
)
|
)
|
|
Other net assets
|
|
6.4
|
|
|
|
(1.9
|
)
|
)
|
|
7.5
|
|
|
|
Total net assets acquired
|
|
(43.1
|
)
|
)
|
|
(255.7
|
)
|
)
|
|
(65.5
|
)
|
)
|
|
Deduction to equity
|
|
133.7
|
|
|
|
132.3
|
|
|
|
165.8
|
|
|
|
(in thousands of $)
|
|
December 31, 2012
|
|
December 31, 2011
|
||||
|
Book value of vessels and equipment secured against long-term loans and capital leases
|
|
1,192,779
|
|
|
|
983,785
|
|
|
|
(in thousands of $ except unit and per unit data)
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Net income attributable to general partner and limited partner interests
|
|
116,418
|
|
|
|
85,534
|
|
|
|
54,267
|
|
|
|
Less: Dropdown Predecessor (net income)/loss
|
|
(28,015
|
)
|
)
|
|
(21,937
|
)
|
)
|
|
3,467
|
|
|
|
Less: distributions paid
|
|
(87,072
|
)
|
)
|
|
(46,423
|
)
|
)
|
|
—
|
|
|
|
Under distributed earnings
|
|
1,331
|
|
|
|
17,174
|
|
|
|
57,734
|
|
|
|
Under distributed earnings attributable to:
|
|
|
|
|
|
|
||||||
|
Common unit holders
|
|
1,304
|
|
|
|
16,829
|
|
|
|
35,615
|
|
|
|
Subordinated unit holders
|
|
—
|
|
|
|
—
|
|
|
|
20,964
|
|
|
|
General Partner
|
|
27
|
|
|
|
345
|
|
|
|
1,155
|
|
|
|
Weighted average units outstanding (basic and diluted) (in thousands):
|
|
|
|
|
|
|
||||||
|
Common units
|
|
27,441
|
|
|
|
23,127
|
|
|
|
23,127
|
|
|
|
Subordinated units
|
|
15,949
|
|
|
|
15,949
|
|
|
|
15,949
|
|
|
|
General Partner units
|
|
886
|
|
|
|
797
|
|
|
|
797
|
|
|
|
Earnings per unit (basic and diluted):
|
|
|
|
|
|
|
||||||
|
Common units
|
|
2.08
|
|
|
|
1.89
|
|
|
|
1.54
|
|
|
|
Subordinated units
|
|
1.85
|
|
|
|
1.16
|
|
|
|
1.31
|
|
|
|
General Partner units
|
|
2.00
|
|
|
|
1.59
|
|
|
|
1.45
|
|
|
|
Cash distributions declared and paid in the period per unit (2):
|
|
1.78
|
|
|
|
0.73
|
|
|
|
—
|
|
|
|
Subsequent event
: Cash distributions declared and paid per unit relating to the period (3)
|
|
0.50
|
|
|
|
0.43
|
|
|
|
—
|
|
|
|
•
|
First, 98% to the common unit holders, pro rata, and 2% to the General Partner until each common unit has received a minimum quarterly distribution of $0.3850;
|
|
•
|
Second, 98% to the common unit holders, pro rata, and 2% to the General Partner, until each common unit has received an amount equal to any arrearages in payment of the minimum quarterly distribution on the common units for prior quarters during the subordination period; and
|
|
•
|
Third, 98% to the holders of subordinated units, pro rata, and 2% to the General Partner until each subordinated unit has received a minimum quarterly distribution of $0.3850.
|
|
•
|
the Partnership has distributed available cash from operating surplus to the common and subordinated unit holders in an amount equal to the minimum quarterly distribution; and
|
|
•
|
the Partnership has distributed available cash from operating surplus on outstanding common units in an amount necessary to eliminate any cumulative arrearages in payment of the minimum quarterly distribution;
|
|
•
|
first
, 98.0% to all unit holders, pro rata, and 2.0% to the General Partner, until each unit holder receives a total of $0.4428 per unit for that quarter (the “first target distribution”);
|
|
•
|
second
, 85.0% to all unit holders, pro rata, 2.0% to the General Partner and 13.0% to the holders of the incentive distribution rights, pro rata, until each unit holder receives a total of $0.4813 per unit for that quarter (the “second target distribution”);
|
|
•
|
third
, 75.0% to all unit holders, pro rata, 2.0% to the General Partner and 23.0% to the holders of the incentive distribution rights, pro rata, until each unit holder receives a total of $0.5775 per unit for that quarter (the “third target distribution”); and
|
|
•
|
thereafter
, 50.0% to all unit holders, pro rata, 2.0% to the General Partner and 48.0% to the holders of the incentive distribution rights, pro rata.
|
|
(in thousands of $)
|
|
|
February 7, 2013
|
||||
|
Purchase consideration
|
|
(1)
|
122,379
|
|
|
||
|
Less: Fair value of net assets acquired:
|
|
|
|
||||
|
Vessel and equipment
|
215,000
|
|
|
|
|
||
|
Mark-to-market on interest rate swaps
|
(3,096
|
)
|
|
|
|
||
|
Long term debt
|
(89,525
|
)
|
|
|
|
||
|
Others*
|
—
|
|
|
(2)
|
|
||
|
Subtotal
|
|
|
(122,379
|
)
|
|
||
|
Difference between the purchase price and fair value of net assets acquired
|
|
|
—
|
|
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|