Golar LNG
Interim Report
March 2004
FIRST QUARTER RESULTS
Golar LNG reports net income of $8.3 million for the three months ended March 31, 2004 and operating income of $17.3 million. This is a decrease from last quarter's net income of $13.9 million and operating income of $17.6 million ($9.7 million and $16.9 million, respectively, for the first quarter of 2003). The decrease in net income from last quarter is primarily due to the net loss arising as a result of the movement of the fair value of interest rate swaps. The net interest rate swap loss (after minority interests) for the quarter was $1.9 million, as compared to a gain of $2.8 million in the previous quarter ($0.6 million loss for the first quarter of 2003). Additionally, as noted in last quarter's report, the Methane Princess was offhire for 46 days as a result of waiting and positioning time prior to entering into its long-term charter with BG Group. Earnings per share for the quarter were $0.13 as compared to $0.22 for the last quarter of 2003 ($0.17 for the first quarter of 2003).
Operating revenues for the first quarter of 2004 were $35.7 million, ($37.2 million for the fourth quarter of 2003 and $33.0 million for the first quarter of 2003). Average daily time charter equivalents (TCEs) were $55,500 for the quarter as compared to last quarter's $57,500 ($60,450 for first quarter of 2003). Excluding the Methane Princess results, which were affected by the waiting time noted above, the average daily TCE for the rest of the fleet was $59,700 for the first quarter of 2004.
Vessel operating expenses for the first quarter of 2004 were $8.2 million compared with $8.5 million for the previous quarter and $7.3 million for the first quarter of 2003. The increase from last year is due to the addition of the Methane Princess to the fleet.
Administration costs were $1.7 million for the quarter as compared to $2.3 million last quarter and $1.2 million for the first quarter of 2003.
Net interest expense for the first quarter of 2004 was $6.1 million compared to $6.4 million last quarter ($5.3 million for the first quarter of 2003). Included within net interest expense are charges and income relating to both of the Company's lease finance transactions. There is interest expense of $6.8 million relating to the lease obligation and interest income of $6.5 million in respect of the cash deposit securing the obligation.
Other financial items of $2.9 million charge for the quarter, as compared to $6.0 million income last quarter ($1.2 million charge for the first quarter of 2003), includes a loss of $3.2 million associated with the fair valuing of interest rate swaps, as compared to a gain of $4.7 million last quarter ($0.9 million loss for the first quarter in 2003). The loss is reduced by the minority interest element of 40 per cent resulting in a net book charge of $1.9 million for the first quarter of 2004.
The number of shares outstanding as of March 31, 2003 was 65,612,000 (December 31, 2003: 65,612,000). The weighted average number of shares outstanding for the quarter and twelve months ended December 31, 2003 was 65,612,000 and 58,532,548 respectively.
FINANCING
In April 2004, the Company completed a lease finance transaction in respect of its newbuilding the Golar Winter (DSME Hull 2220). Unlike the Company's previous two lease transactions this transaction did not produce an immediate cash benefit but rather provides reduced cost financing over the term of the lease. The net amount leveraged in the deal was approximately $127 million.
The Company has also obtained financing for its second newbuilding to be delivered this year, the Golar Frost, by way of traditional bank debt. The facility will more than cover the final delivery instalment.
Of the total bank debt outstanding as at March 31, 2004 ($643.3 million) approximately 50 per cent accrues interest at a fixed rate.
CORPORATE AND OTHER MATTERS
Golar increased its investment in Korea Line during the quarter by $11.4 million. As at March 31, 2004 the Company had acquired 15.7 per cent at a cost of $23.6 million. This investment was valued at $28.7 million as at March 31, 2004, the gain having been taken through other comprehensive income. As at May 27, 2004 the Company has acquired 21 per cent. The Company believes this investment is an opportunity to develop a mutually beneficial relationship with a leading Korean LNG shipping provider. A constructive dialog with Korea Line has already been established.
The Company took delivery of the Golar Winter on April 14, 2004. The vessel will enter into a 10-month charter starting May 31, 2004. Meanwhile, the Golar Frost is expected to be delivered during June 2004.
The environmental approval in respect of the floating terminal project in Livorno was granted in May 2004. The project will now need final Governmental approval, a decision on which is expected sometime during the next three months. In the meantime progress continues to be made on the commercial aspects of the project. If the project goes ahead Golar's role will be to provide a vessel for the terminal as well as the opportunity to provide at least 50 per cent of the carrying capacity to this terminal. Based on an expected start up in 2006 this could employ up to three of Golar's available vessels.
The Company is also continuing to evaluate several other potential terminal projects. Some of these projects would involve additional onboard equipment for power generation.
MARKET
During the first quarter of 2004 demand for spot LNG shipping services suffered as a function of the limited amount of excess LNG available in the market. Short-term problems of supply; in Algeria related to the explosion in Skikda; in Malaysia related to the fire in the new LNG production trains and in Indonesia due to problems with pipeline gas delivery to the ports; removed a major part of the scheduled winter programme. Over 150 cargoes may have been lost during the last 9 months. These irregularities in the delivery program have greatly influenced the spot market where several ships have been idle as a result.
Gas prices were firm world wide throughout the period. No new LNG production capacity came on stream during the first quarter of 2004. The original fire in Bintulu at the Tiga train 1 facility will keep product out of the market until the back end of the second quarter of 2004, further contributing to lacklustre demand for transportation, while extra cargoes for the Japanese nuclear plant replacement were found through swaps with Kogas, who had excess product. There were a number of vessels competing for the limited cargoes available. These included Oil Majors vessels that are waiting to commence operating in their long-term contracts and 3 newbuilding vessels from Union Fenosa and Gas Natural whose supply contracts are not due to commence until between the end 2004 and the middle of 2005.
The RasGas II tender is in the process of being awarded. Golar is not likely to get any of these charters. However the award of up to 8 ships with delivery on or before 2007 is likely to significantly tighten the market for short to medium available tonnage.
Several new players have entered the LNG market in the last few months. Some of these players have accepted returns on projects that are substantially lower than Golar's required overall return. Golar has instead concentrated on projects where the Company's 30 years of LNG experience can be used to enhance the project value for all project partners. This will include the developing terminal projects as well as the effect of concentration on existing core relationships.
OUTLOOK
The Company has taken delivery of one vessel so far this year, the Golar Winter and has two further vessels to come before the end of the year. The Golar Winter has fixed employment for 10 months from May 31, 2004, while the two remaining ships currently will be exposed to the spot market.
Golar's seven ships on long-term charter create a stable and sound financial basis for the Company going forward. The five uncommitted (on a long-term basis) new buildings look increasingly attractive in a market where ship prices are moving upwards and the shipyard capacity situation is becoming tighter.
New building prices for a 145,000m3 vessel have increased by more than $20 million during the last 9 months. Golar has one further new building option to be declared in August 2004. Based on the contract terms and the strength in the market it is highly likely that this new building option will be declared. The delivery date for this vessel is likely to be 2007.
Demand for 'spot vessels' can be expected to recover to some degree as a function of increasing LNG production. The spot market for shipping as well as for terminal throughput may suffer in 2004 and 2005 as a function of limited availability of liquefaction capacity. Only 10 per cent of Golar's capacity in 2004, and 27 per cent in 2005 is currently exposed to spot market earnings. It is likely that this will be reduced even further as a function of more medium to long term coverage which is expected to be executed before the end of this year.
Net income for the second quarter will be influenced by the drydocking of one vessel and waiting time for the Golar Winter prior to entering its 10-month charter, offset by a full quarter's trading for the Methane Princess.
The recent increase in long-term interest rates, which is likely to lead to mark-to-market interest rate swap gains, and the anticipated equity accounting treatment of the investment in Korea Line is likely to influence net income positively. The guidance given in last quarter's report that 2004 is likely to show a clear improvement on 2003 remains in place.
The Company has a strong financial position, good charter coverage and an increasingly attractively project portfolio. The Board remains optimistic about the Company's future.
FORWARD LOOKING STATEMENTS
This press release contains forward looking statements. These statements are based upon various assumptions, many of which are based, in turn, upon further assumptions, including examination of historical operating trends made by the management of Golar LNG. Although Golar LNG believes that these assumptions were reasonable when made, because assumptions are inherently subject to significant uncertainties and contingencies, which are difficult or impossible to predict and are beyond its control, Golar LNG cannot give assurance that it will achieve or accomplish these expectations, beliefs or intentions.
Included among the factors that, in the Company's view, could cause actual results to differ materially from the forward looking statements contained in this press release are the following: inability of the Company to obtain financing for the newbuilding vessels at all or on favourable terms; changes in demand; a material decline or prolonged weakness in rates for LNG carriers; political events affecting production in areas in which natural gas is produced and demand for natural gas in areas to which our vessels deliver; changes in demand for natural gas generally or in particular regions; changes in the financial stability of our major customers; adoption of new rules and regulations applicable to LNG carriers; actions taken by regulatory authorities that may prohibit the access of LNG carriers to various ports; our inability to achieve successful utilisation of our expanded fleet and inability to expand beyond the carriage of LNG; increases in costs including: crew wages, insurance, provisions, repairs and maintenance; changes in general domestic and international political conditions; changes in applicable maintenance or regulatory standards that could affect our anticipated dry-docking or maintenance and repair costs; failure of shipyards to comply with delivery schedules on a timely bases and other factors listed from time to time in registration statements and reports that we have filed with or furnished to the Securities and Exchange Commission, including our Registration Statement on Form 20-F and subsequent announcements and reports.
May 27, 2004
The Board of Directors
Golar LNG Limited
Hamilton, Bermuda
Questions should be directed to:
Tor Olav Trøim: Director and Chief Executive Officer +44 7734 976 575
Graham Robjohns: Chief Accounting Officer & Group Financial Controller +44 207 517 8600
Charlie Peile: Executive Vice President, Head of Commercial +44 207 517 8600
GOLAR LNG LIMITED FIRST QUARTER 2004 REPORT (UNAUDITED)
GOLAR LNG LIMITED FIRST QUARTER 2004 REPORT (UNAUDITED)
(in thousands of $) |
2004
Jan-Mar
unaudited |
2003
Jan-Mar
unaudited |
2003
Jan - Dec
unaudited |
|
|
|
|
Operating revenues |
35,704 |
33,021 |
130,578 |
Vessel operating expenses |
8,244 |
7,254 |
30,156 |
Administrative expenses |
1,698 |
1,206 |
7,138 |
Depreciation and amortisation |
8,476 |
7,646 |
31,147 |
Total operating expenses |
18,418 |
16,106 |
68,441 |
Operating income |
17,286 |
16,915 |
62,137 |
Interest income |
6,873 |
107 |
14,800 |
Interest expense |
(12,930) |
(5,406) |
(37,157) |
Other financial items |
(2,894) |
(1,197) |
7,217 |
Income before taxes and minority interest |
8,335 |
10,419 |
46,997 |
Minority interest |
(16) |
671 |
7,052 |
Taxes |
97 |
32 |
375 |
Net income |
8,254 |
9,716 |
39,570 |
|
|
|
|
Earnings per share ($) |
$0.13 |
$0.17 |
$0.68 |
|
|
|
|
BALANCE SHEET
(in thousands of $) |
2004
Mar 31
unaudited |
2003
Mar 31
unaudited |
2003
Dec 31
unaudited |
ASSETS |
|
|
|
Short term |
|
|
|
Cash and cash equivalents |
102,551 |
49,354 |
117,883 |
Investments in marketable securities |
28,695 |
- |
13,810 |
Restricted cash and short-term investments |
41,765 |
19,141 |
32,095 |
Other current assets |
22,069 |
5,724 |
20,598 |
Amounts due from related parties |
127 |
281 |
180 |
Long term |
|
|
|
Restricted cash |
636,495 |
- |
623,179 |
Newbuildings |
207,551 |
303,298 |
207,797 |
Vessel and equipment, net |
757,850 |
611,983 |
764,483 |
Other long term assets |
6,282 |
10,004 |
5,577 |
Total assets |
1,803,385 |
999,785 |
1,785,602 |
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Short term |
|
|
|
Current portion of long-term debt |
61,946 |
51,626 |
61,331 |
Current indebtedness due to related parties |
- |
32,703 |
- |
Other current liabilities |
62,600 |
50,802 |
60,190 |
Amounts due to related parties |
597 |
1,109 |
600 |
Long term |
|
|
|
Long term debt |
581,376 |
620,747 |
593,904 |
Long term capital lease obligations |
632,353 |
- |
616,210 |
Other long term liabilities |
93,668 |
22,926 |
94,226 |
Minority interest |
18,690 |
14,020 |
18,706 |
Stockholders' equity |
352,155 |
205,852 |
340,435 |
Total liabilities and stockholders' equity
|
1,803,385 |
999,785 |
1,785,602 |
GOLAR LNG LIMITED FIRST QUARTER 2004 REPORT (UNAUDITED)
STATEMENT OF CASH FLOWS
(in thousands of $) |
2004
Jan-Mar
unaudited |
2003
Jan-Mar
unaudited |
2003
Jan-Dec
audited |
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
Net income |
8,254 |
9,716 |
39,570 |
Adjustments to reconcile net income to net cash |
|
|
|
provided by operating activities: |
|
|
|
Depreciation and amortisation |
8,476 |
7,646 |
31,147 |
Amortisation of deferred charges |
254 |
188 |
1,574 |
Income (loss) attributable to minority interests |
(16) |
671 |
7,052 |
Drydocking expenditure |
(1,225) |
(98) |
(12,737) |
Change in market value of interest rate derivatives |
3,180 |
931 |
(6,401) |
Unrealised foreign exchange gain |
(611) |
- |
(2,993) |
Change in operating assets and liabilities |
1,862 |
3,340 |
205 |
Net cash provided by operating activities |
20,174 |
22,394 |
57,417 |
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
Additions to newbuildings |
(3,374) |
(11,627) |
(77,783) |
Additions to vessels and equipment |
(1,604) |
(1,948) |
(6,308) |
Long-term restricted cash |
1,441 |
- |
(543,643) |
Short-term restricted cash and investments |
(21,082) |
(6,381) |
(30,781) |
Net cash used in investing activities |
(24,619) |
(19,956) |
(658,515) |
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
Proceeds from long-term debt |
- |
2,263 |
506,128 |
Proceeds from long-term capital lease obligation |
- |
- |
616,298 |
Repayments of long-term debt |
(11,913) |
(7,500) |
(528,505) |
Repayments of long-term debt due to related parties |
- |
- |
(32,703) |
Additions to long-term lease obligations |
1,997 |
- |
2,659 |
Financing costs paid |
(964) |
(588) |
(2,140) |
Dividends paid to minority shareholders |
- |
- |
(1,695) |
Proceeds from issuance of equity net of issuance costs |
(7) |
- |
106,198 |
Net cash provided by (used in) financing activities |
(10,887) |
(5,825) |
666,240 |
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
(15,332) |
(3,387) |
65,142 |
Cash and cash equivalents at beginning of period |
117,883 |
52,741 |
52,741 |
Cash and cash equivalents at end of period |
102,551 |
49,354 |
117,883 |
|
|
|
|