0001171843-20-008235.txt : 20201130 0001171843-20-008235.hdr.sgml : 20201130 20201130113637 ACCESSION NUMBER: 0001171843-20-008235 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20201130 FILED AS OF DATE: 20201130 DATE AS OF CHANGE: 20201130 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Golar LNG Partners LP CENTRAL INDEX KEY: 0001415916 STANDARD INDUSTRIAL CLASSIFICATION: WATER TRANSPORTATION [4400] IRS NUMBER: 000000000 STATE OF INCORPORATION: 1T FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35123 FILM NUMBER: 201357044 BUSINESS ADDRESS: STREET 1: 2ND FLOOR, S.E. PEARMAN BUILDING STREET 2: 9 PAR-LA-VILLE ROAD CITY: HAMILTON STATE: D0 ZIP: HM 11 BUSINESS PHONE: 1 441-295-4705 MAIL ADDRESS: STREET 1: 2ND FLOOR, S.E. PEARMAN BUILDING STREET 2: 9 PAR-LA-VILLE ROAD CITY: HAMILTON STATE: D0 ZIP: HM 11 6-K 1 f6k_113020.htm FORM 6-K
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

November 2020

Commission File Number: 001-35123

Golar LNG Partners L.P.
(Translation of registrant's name into English)

2nd Floor S.E. Pearman Building 9 Par-la-Ville Road Hamilton HM 11 Bermuda
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [ X ]      Form 40-F [   ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):       

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):       

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant's "home country"), or under the rules of the home country exchange on which the registrant's securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant's security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR. 


On November 30, 2020, the Registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

(c) Exhibit 99.1. Press release dated November 30, 2020


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

      Golar LNG Partners L.P.    
  (Registrant)
   
  
Date: November 30, 2020     /s/ Karl Fredrik Staubo    
  Karl Fredrik Staubo
  Chief Executive Officer
  
EX-99.1 2 exh_991.htm PRESS RELEASE EdgarFiling

Exhibit 99.1

 

 

 

 

INTERIM RESULTS FOR THE PERIOD ENDED SEPTEMBER 30, 2020

 

Highlights and subsequent events

 

Golar LNG Partners LP (“Golar Partners” or “the Partnership”) generated operating income of $32.1 million for the third quarter of 2020, exclusive of its interest in FLNG Hilli Episeyo.
After accounting for $1.1 million of non-cash mark-to-market interest rate swap losses, the Partnership reported net income attributable to unit holders of $17.4 million for the third quarter.
The Partnership generated distributable cash flow1 of $20.7 million for the third quarter resulting in a distribution coverage ratio1 of 14.50.
The Partnership entered into a cooperation agreement with Hygo Energy Transition Limited ("Hygo"), formerly known as Golar Power Limited, to develop terminals using Golar Partners' asset portfolio.
Increased utilization of the carrier Golar Maria helped lift the Partnership's overall fleet utilization to 98% for the quarter.
The Partnership declared a distribution for the third quarter of $0.0202 per unit.

 

Financial Results Overview

 

Golar Partners reports net income attributable to unit holders of $17.4 million and operating income (which excludes its share of Hilli Episeyo which is accounted for under the equity method) of $32.1 million for the third quarter of 2020 (“the third quarter” or “Q3”), as compared to net income attributable to unit holders of $14.3 million and operating income of $32.8 million for the second quarter of 2020 (“the second quarter” or “Q2”) and net income attributable to unit holders of $7.9 million and operating income of $35.9 million for Q3 2019.

 

Consolidated GAAP Financial Information
(in thousands of $) Q3 2020 Q2 2020 Q3 2019
Total Operating Revenue 71,113    72,114    75,818   
Vessel Operating Expenses (14,015)   (12,991)   (14,740)  
Voyage and Commission Expenses (1,571)   (2,359)   (1,685)  
Administrative Expenses (3,427)   (3,913)   (3,110)  
Operating Income 32,117    32,805    35,903   
Interest Income 4,203    4,615    4,990   
Interest Expense (17,805)   (17,115)   (19,764)  
Losses on Derivative Instruments, net (1,051)   (4,472)   (9,937)  
Net income attributable to Golar LNG Partners LP Owners 17,360    14,264    7,924   

 

Non-GAAP Financial Information1
(in thousands of $) Q3 2020 Q2 2020 Q3 2019
Adjusted Interest Income 114    416    925   
Adjusted Net Debt 1,438,258    1,483,319    1,551,154   

 

 

1 Refer to 'Appendix A - Non-GAAP financial measures'.

 

 

 

Segment Information2
  Q3 2020 Q2 2020 Q3 2019
(in thousands of $) FSRU* LNG Carrier* FLNG** Total FSRU* LNG Carrier* FLNG** Total FSRU* LNG Carrier* FLNG** Total
Total Operating Revenues 58,276    12,837    26,018    97,131    59,033    13,081    26,018    98,132    63,490    12,328    26,018    101,836   
Amount invoiced under sales-type lease 4,600    —    —    4,600    4,550    —    —    4,550    4,600    —    —    4,600   
Adjusted Operating Revenues 1 62,876    12,837    26,018    101,731    63,583    13,081    26,018    102,682    68,090    12,328    26,018    106,436   
Voyage and Commission Expenses (1,450)   (121)   —    (1,571)   (935)   (1,424)   —    (2,359)   (1,002)   (683)   —    (1,685)  
Vessel Operating Expenses (9,627)   (4,388)   (6,048)   (20,063)   (8,525)   (4,466)   (5,611)   (18,602)   (9,542)   (5,198)   (5,686)   (20,426)  
Administrative Expenses (2,093)   (1,334)   (121)   (3,548)   (2,469)   (1,444)   (122)   (4,035)   (1,870)   (1,240)   (223)   (3,333)  
Total Adjusted EBITDA1 49,706    6,994    19,849    76,549    51,654    5,747    20,285    77,686    55,676    5,207    20,109    80,992   

 

* Indirect administrative expenses are allocated to the FSRU and LNG carrier segments based on the number of vessels.

** Relates to effective share of revenues and expenses attributable to our investment in Golar Hilli LLC (“Hilli LLC”) had we consolidated our 50% ownership of the Hilli common units.

 

In order to incorporate the economic performance of the FSRU Golar Freeze into total company performance, management has determined that it will measure the performance of the Golar Freeze sales-type lease based on Adjusted EBITDA1 (EBITDA as adjusted for the amount invoiced under sales-type lease in the period).

 

The Partnership's Q3 Adjusted Operating Revenues1 including amounts invoiced under the Golar Freeze sales-type lease and the Partnership's effective share of operating revenues from FLNG Hilli Episeyo, decreased by $1.0 million relative to Q2. The decrease from $102.7 million to $101.7 million was primarily the result of a scheduled step down in the daily rate earned for one of the Partnership's FSRUs after passing a five-year service milestone. Voyage and commission expenses at $1.6 million decreased by $0.8 million relative to the second quarter. Reduced bunker consumption by the Golar Maria which experienced less idle time during the quarter accounts for much of this decrease. Having spent a full quarter in layup, Golar Mazo was not included in utilization or fleet wide average daily time charter earnings1 ("TCE") calculations in Q3. As a result, both utilization and TCE1 improved. Utilization increased from 92% in Q2 to 98% in Q3 whilst TCE1 increased from $96,300 in Q2 to $100,700 in Q3.

 

Vessel operating expenses increased by $1.5 million from $18.6 million in Q2 to $20.1 million in Q3. Additional crew costs continue to be incurred as a result of the complex logistics associated with crew changes during the COVID outbreak. In anticipation of the FLNG Hilli Episeyo's annual maintenance window in early October, additional spares were also purchased during the quarter. Lower legal and professional fees account for much of the $0.5 million decrease in administrative expenses, which reduced from $4.0 million in Q2 to $3.5 million in Q3.

 

Interest expense increased $0.7 million from $17.1 million in Q2 to $17.8 million in Q3. A full quarter's interest expense on the two May 20, 2020 amended high yield bonds at a higher margin and recognition of a potential 5% premium payable at maturity on each bond was partially offset by the impact of a decrease in LIBOR and ongoing debt principal repayments.

 

Losses on derivative instruments reduced by $3.4 million from $4.5 million in Q2 to $1.1 million in Q3 due to a small increase in longer-term swap rates during the quarter that resulted in a mark-to-market gain on interest rate swaps. As of September 30, 2020, the average fixed interest rate of swaps related to bank debt, including the Partnership's effective share in respect of Hilli Episeyo was approximately 2.3%.

 

 

1 Refer to 'Appendix A - Non-GAAP financial measures'.

2 Refer to 'Appendix B - Segment Information'

 

 

Declaration of the third quarter dividend in respect of FLNG Hilli Episeyo was delayed until costs associated with its scheduled early October maintenance window had been accurately estimated. The Partnership received its third quarter dividend in October. Q3 distributable cash flow1 and the distribution coverage ratio1 decreased accordingly, to $20.7 million and 14.5 respectively.

 

Operational Review

 

Utilization increased during the quarter, from 92% in Q2 to 98% in Q3, driven by a full quarter in layup for the Golar Mazo and fewer idle days for the Golar Maria.

 

FLNG Hilli Episeyo, which completed its scheduled maintenance window in October, on time and without issue, continues to maintain 100% commercial uptime. It recently offloaded its 47th cargo and continues to reliably deliver quarterly LNG tolling revenues, less operating costs, of around $40 million; 50% of which is for GMLP's account.

 

Although some of the tasks postponed as a result of COVID related movement restrictions have been carried out, it has not been possible to do everything planned. Operating costs did not therefore increase to the extent expected in Q3 and ongoing restrictions mean that some tasks will be further deferred, possibly to the spring of 2021. Despite the additional challenges posted by the current operating environment, the Partnership was pleased to note that the FSRU Golar Winter recently completed four consecutive years with zero lost time incidents ("LTI"), equivalent to 1.2 million LTI free exposure hours. Following the recent launch of an energy management initiative, fuel performance for the carrier fleet under Golar's management has also improved significantly, saving our customers money, and, more importantly, helping the environment in the process.

 

Financing and Liquidity

 

As of September 30, 2020, Golar Partners had cash and cash equivalents of $42.3 million. Including the Partnership's $397.5 million share of debt in respect of FLNG Hilli Episeyo, Adjusted Net Debt1 as at September 30, 2020 was $1,438.3 million. Q3 2020 Total Adjusted EBITDA1 amounts to $76.5 million. Based on the above, the Q3 Adjusted Net Debt1 to Annualized Adjusted EBITDA1 ratio was 4.7x. As of September 30, 2020, exclusive of a $100.0 million forward start swap, Golar Partners had interest rate swaps with a notional outstanding value of approximately $1,152.3 million (including swaps with a notional value of $250.0 million in connection with the Partnership’s bonds and $397.5 million in respect of Hilli Episeyo), representing approximately 78% of total debt and finance lease obligations, including assumed debt in respect of Hilli Episeyo, net of restricted cash.

 

The average fixed interest rate of swaps related to bank debt, including the Partnership's effective share in respect of Hilli Episeyo is approximately 2.3% with an average remaining period to maturity of approximately 3.1 years as of September 30, 2020.

 

Inclusive of Hilli Episeyo related debt, outstanding bank debt as of September 30, 2020, was $1,157.0 million, which had average margins, in addition to LIBOR, of approximately 2.19%. As at September 30, 2020, the Partnership also had a November 2021 maturing $150.0 million amortizing Norwegian USD bond with a coupon of LIBOR plus 6.25% and a November 2022 maturing $250 million amortizing Norwegian USD bond with a coupon of LIBOR plus 8.1%. Both bonds have call options at 100% of par until May 2021 and at 105% until maturity thereafter. Inclusive of the accumulated accretion of the potential 5% premium payable at maturity and net of amounts repaid, $146.5 million was outstanding in respect of the November 2021 maturing bond and $246.6 million was outstanding in respect of the November 2022 maturing bond, as at September 30, 2020. Given the low interest rate environment and plans to refinance both bonds ahead of their new maturity dates, the Partnership has refrained from entering into new contracts to replace those bond related swaps that matured during Q2 or to extend the duration of those that remain.

 

The Partnership has now obtained credit approval from lead banks in connection with the refinancing of the 7-vessel $800 million facility, of which, as at September 30, 2020, $529 million was outstanding. Expectations are this could be increased after a syndication exercise.

 

 

1 Refer to 'Appendix A - Non-GAAP financial measures'.

2 Refer to 'Appendix B - Segment Information'

 

 

 

Corporate and Other Matters

 

As of September 30, 2020, there were 70,738,027 common and general partner units outstanding in the Partnership. Of these, 22,769,977, including 1,436,391 general partner units, were owned by Golar, representing a 32.2% interest in the Partnership.

 

On October 27, 2020, Golar Partners declared a distribution for the second quarter of $0.0202 per unit. This distribution was paid on November 13, 2020 to common and general partner unit holders of record as at November 6, 2020.

 

A cash distribution of $0.546875 per Series A preferred unit for the period covering August 15, 2020 through to November 14, 2020 was also declared. This was paid on November 16, 2020 to all Series A preferred unit holders of record as at November 9, 2020.

 

Total outstanding and exercisable options as at September 30, 2020 were 24,000. A further 58,960 Restricted Stock Units are in issue which will vest over three years.

 

At the Partnership's Annual General Meeting on September 24, Neil Glass was elected as a Class I Director and Carl Steen was elected as a Class II Director. Neil Glass has also been appointed to the Partnership's Audit Committee.

 

LNG Market Review

 

The quarter commenced with JKM at around $2.15/mmbtu and quoted steam turbine ("ST") headline spot rates of around $20k/day. Further US cargo cancellations over the summer months and higher than normal European storage levels resulted in a slower seasonal recovery in shipping rates. Hurricane related interruptions also cut US supply in early September and contributed to a buildup of tonnage in the Atlantic. This temporarily halted carrier rate increases being seen from late August and further boosted LNG prices that were increasing as a result of earlier supply re-balancing. As production resumed, a widening of the west-east arbitrage quickly absorbed available vessels and freight rates resumed their upward seasonal trajectory. The quarter ended with JKM at around $5.15/mmbtu and quoted ST headline spot rates of around $43k/day.

 

Full utilization of available US export capacity and increasingly long haul trades are currently supported by strong winter demand in key Asian markets and supply outages elsewhere, leading to higher LNG prices and widening regional price differentials into Q4. The LNG Carrier, Golar Maria is expected to achieve around 80% utilization for Q4 and record a TCE1 similar to that achieved in Q3. Her term contract is scheduled to commence around the end of this year.

 

Up to 20-25 million tons of unutilized liquefaction capacity may return to the market in 2021. Growing underlying demand and limited new nameplate capacity additions through to 2023 are expected to result in LNG prices that do not compromise its competitiveness relative to other less environmentally friendly fuels but do support a more sustained increase in US-Asia trade and ton-mile demand for shipping.

 

Golar Partners agreed with Hygo on August 31 to terminate the existing omnibus agreement between the two parties and to replace that with a new cooperation agreement. The intention of the cooperation agreement is that both parties will work together to develop hub-spoke LNG terminal solutions utilizing Golar Partners’ available asset portfolio, where those assets are suitable. The terms and structure of the commercial cooperation will be worked on a project by project basis given the customized nature of each potential terminal. As well as leveraging the expertise of the Hygo team to develop FSRU terminals and parcel regasification demand, this agreement will, alongside normal FSRU tendering activity, increase the Partnership’s re-contracting options, and provide an opportunity to potentially earn higher returns than those typically available from standard FSRU contracts in the current market.

 

Outlook

 

Golar Partners will, together with the Hygo team, commence work on assessments of the addressable markets for small scale LNG distribution and fuel switching opportunities for larger industrial users in the regions around the Partnership's FSRUs.

 

 

1 Refer to 'Appendix A - Non-GAAP financial measures'.

2 Refer to 'Appendix B - Segment Information'

 

 

As expected, LNG carrier spot rates have improved substantially in recent months in line with seasonality. This will have little impact on the Partnership's expected total adjusted EBITDA1 for Q4 which is expected to be broadly similar to Q3, however it does reflect a firming underlying demand for LNG and a gradual return to more traditional trading patterns. This can create upward pressure on ton miles over the coming years resulting in a more supportive backdrop for re-contracting or extending the current Golar Grand charter in May 2021.

 

 

 

 

 

 

 

 

 

1 Refer to 'Appendix A - Non-GAAP financial measures'.

2 Refer to 'Appendix B - Segment Information'

 

 

 

FORWARD LOOKING STATEMENTS

 

This press release contains certain forward-looking statements concerning future events and Golar Partners’ operations, performance and financial condition. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain the words “believe,” “anticipate,” “expect,” “estimate,” “project,” “will be,” “will continue,” “will likely result,” “plan,” “intend” or words or phrases of similar meanings. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond Golar Partners’ control. Actual results may differ materially from those expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially include, but are not limited to:

 

the ability of Golar LNG Partners LP (“Golar Partners,” “we,” “us” and “our”) and Golar LNG Limited' (“Golar”) to make additional borrowings and to access debt and equity markets;
our ability to repay our debt when due and to settle our interest rate swaps;
our ability to enter into long-term time charters, including our ability to re-charter floating storage and regasification units (“FSRUs”), liquefied natural gas (“LNG”) carriers and floating liquefied natural gas units (“FLNGs”) following the termination or expiration of their time charters;
our ability to maximize the use of our vessels, including the re-deployment or disposal of vessels no longer under long-term time charter;
the length and severity of outbreaks of pandemics, including the recent worldwide outbreak of the novel coronavirus ("COVID-19") and its impact on demand for LNG and natural gas, the operations of our charterers, our global operations and our business in general;
the liquidity and creditworthiness of our charterers;
the effect of a worldwide economic slowdown;
changes in commodity prices;
turmoil in the global financial markets;
fluctuations in currencies and interest rates;
market trends in the FSRU, LNG carrier and FLNG industries, including fluctuations in charter hire rates, vessel values, factors affecting supply and demand, and opportunities for the profitable operations of FSRUs, LNG carriers and FLNGs;
availability of skilled labor, vessel crews and management, including possible disruptions caused by the COVID-19 outbreak;
our vessel values and any future impairment charges we may incur;
disruption of shipping routes due to accidents, political events, piracy or acts by terrorists;
future sales of our securities in the public market;
our anticipated growth strategies;
the future share of earnings relating to the FLNG, Hilli Episeyo ("Hilli"), which is accounted for under the equity method;
our ability to integrate and realize the expected benefits from acquisitions and potential acquisitions;
our ability to make cash distributions on our units and the amount of any such distributions;
changes in our operating expenses, including dry-docking and insurance costs and bunker prices;
estimated future maintenance and replacement capital expenditures;
our future financial condition or results of operations and future revenues and expenses;
planned capital expenditures and availability of capital resources to fund capital expenditures;
the exercise of purchase options by our charterers;
our ability to maintain long-term relationships with major LNG traders;
our ability to leverage the relationships and reputation of Golar and Hygo Energy Transition Ltd. (“Hygo”), formerly known as Golar Power Limited, in the LNG industry;
the ability of Golar and us to retrofit vessels as FSRUs or FLNGs and the timing of the delivery and acceptance of any such retrofitted vessels by their respective charterers;
our ability to purchase vessels from Golar and Hygo in the future;
timely purchases and deliveries of new build vessels;

 

 

 

future purchase prices of new build and secondhand vessels;
our ability to compete successfully for future chartering and newbuilding opportunities;
acceptance of a vessel by its charterer;
termination dates and extensions of charters;
the expected cost of, and our ability to comply with, governmental regulations, maritime self-regulatory organization standards, as well as standard regulations imposed by our charterers applicable to our business;
our general and administrative expenses and our fees and expenses payable under the fleet management agreements and the management and administrative services agreement between us and Golar Management (or the “Management and Administrative Services Agreement”);
challenges by authorities to the tax benefits we previously obtained;
the anticipated taxation of our partnership and distributions to our unitholders;
economic substance laws and regulations adopted or considered by various jurisdictions of formation or incorporation of us and certain of our subsidiaries;
our and Golar's ability to retain key employees;
customers’ increasing emphasis on environmental and safety concerns;
potential liability from any pending or future litigation; and
other factors listed from time to time in the reports and other documents that we file with the U.S. Securities and Exchange Commission (the “SEC”).

 

Factors may cause actual results to be materially different from those contained in any forward-looking statement. Golar Partners does not intend to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Golar Partners’ expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

 

 

 

November 30, 2020

Golar LNG Partners L.P.

Hamilton, Bermuda

Questions should be directed to:

c/o Golar Management Ltd - +44 207 063 7900

Karl Fredrik Staubo - Chief Executive Officer

Stuart Buchanan - Head of Investor Relations

 

 

 

 

 

 

Golar LNG Partners LP

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

  2020 2020 2020 2019 2019
  Jul - Sep Apr-Jun Jan-Sep Jul-Sep Jan-Sep
(in thousands of $) Unaudited Unaudited Unaudited Unaudited Unaudited
           
Time charter revenues 71,113    72,114    213,042    75,818    223,089   
Total operating revenues 71,113    72,114    213,042    75,818    223,089   
Vessel operating expenses (14,015)   (12,991)   (43,218)   (14,740)   (46,463)  
Voyage and commission expenses (1,571)   (2,359)   (6,114)   (1,685)   (5,164)  
Administrative expenses (3,427)   (3,913)   (11,057)   (3,110)   (10,227)  
Depreciation and amortization (19,983)   (20,046)   (59,992)   (20,380)   (63,188)  
Total operating expenses (38,996)   (39,309)   (120,381)   (39,915)   (125,042)  
           
Operating income 32,117    32,805    92,661    35,903    98,047   
           
Other non-operating income 167    164    495    —    4,195   
           
Financial (expense)/income          
Interest income 4,203    4,615    13,308    4,990    8,474   
Interest expense (17,805)   (17,115)   (52,415)   (19,764)   (61,236)  
Losses on derivative instruments, net (1,051)   (4,472)   (52,358)   (9,937)   (48,406)  
Other financial items, net (29)   237    998    541    757   
Net financial expenses (14,682)   (16,735)   (90,467)   (24,170)   (100,411)  
           
Income before tax, equity in net earnings of affiliate and non-controlling interests 17,602    16,234    2,689    11,733    1,831   
Income taxes (4,437)   (4,886)   (13,185)   (4,817)   (15,032)  
Equity in net earnings of affiliate 3,277    2,935    8,000    1,181    2,773   
           
Net income/(loss) 16,442    14,283    (2,496)   8,097    (10,428)  
Attributable to:          
Non-controlling interests (918)   19    (976)   173    2,162   
Golar LNG Partners LP Owners 17,360    14,264    (1,520)   7,924    (12,590)  
           
Weighted average units outstanding (in thousands of units):          
General partner units 1,436    1,436    1,436    1,436    1,436   
Preference units 5,520    5,520    5,520    5,520    5,520   
Common units 69,302    69,302    69,302    69,379    69,429   

  

 

 

 

 

Golar LNG Partners LP  
CONDENSED CONSOLIDATED BALANCE SHEETS

 

  At September 30, At December 31,
  2020 2019
(in thousands of $) Unaudited Audited
     
ASSETS    
Current Assets    
Cash and cash equivalents 42,263    47,661   
Restricted cash and short-term deposits 57,143    46,333   
Current portion of investment in leased vessel, net 2,490    2,308   
Amount due from related parties —    5,098   
Inventories 2,625    2,702   
Other current assets 35,176    29,197   
Total Current Assets 139,697    133,299   
Non-current Assets    
Restricted cash 124,031    135,928   
Investment in affiliate 191,012    193,270   
Vessels and equipment, net 1,324,202    1,369,665   
Vessel under finance lease, net 104,009    108,433   
Investment in leased vessel, net 109,939    111,829   
Intangible assets, net 43,574    50,409   
Other non-current assets 4,742    2,779   
Total Assets 2,041,206    2,105,612   
     
     
LIABILITIES AND EQUITY    
Current Liabilities    
Current portion of long-term debt 590,217    225,254   
Current portion of obligation under finance lease 2,275    1,990   
Amount due to related parties 4,427    —   
Other current liabilities 132,141    81,910   
Total Current Liabilities 729,060    309,154   
Non-current Liabilities    
Long-term debt 555,772    991,679   
Obligation under finance lease 115,931    120,789   
Other non-current liabilities 31,263    31,296   
Total Liabilities 1,432,026    1,452,918   
     
Equity    
Partners' capital 526,925    569,463   
Non-controlling interests 82,255    83,231   
     
Total Liabilities and Equity 2,041,206    2,105,612   

 

 

 

 

 

Golar LNG Partners LP

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS

 

  2020 2020 2020 2019 2019
  Jul - Sep Apr-Jun Jan-Sep Jul-Sep Jan-Sep
(in thousands of $) Unaudited Unaudited Unaudited Unaudited Unaudited
OPERATING ACTIVITIES          
Net income/(loss) 16,442    14,283    (2,496)   8,097    (10,428)  
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:          
Depreciation and amortization 19,983    20,046    59,992    20,380    63,188   
Equity in net earnings of affiliate (3,277)   (2,935)   (8,000)   (1,181)   (2,773)  
Deferred tax expense 520    544    1,585    521    3,086   
Amortization of deferred charges and debt guarantee, net 957    848    2,465    667    2,015   
Drydocking expenditure (68)   (252)   (1,201)   (367)   (9,859)  
Foreign exchange losses/(gain) 257    (11)   (263)   (249)   351   
Unit options expense 13    20    33    59    177   
Dividends received from affiliates 3,278    2,613    7,679    1,181    2,018   
Interest element included in obligation under finance lease, net 21      19    14     
Gain on recognition of net investment in leased vessel —    —    —    —    (4,195)  
Sales-type lease payments received in excess of sales-type lease interest income 612    541    1,675    2,036    1,477   
Movement in credit allowance on financial assets (256)   (437)   (413)     —   
Change in mark-to-market value of derivatives (4,768)   1,153    41,918    10,861    53,836   
Change in assets and liabilities:          
Trade accounts receivable 9,032    (9,532)   790    3,647    12,078   
Inventories (812)   2,035    77    466    (1,089)  
Other current assets and other non-current assets (2,062)   (2,190)   (10,243)   546    833   
Amount due to related parties (7,174)   5,251    2,589    (3,756)   2,365   
Trade accounts payable 33    (1,791)   306    79    (2,067)  
Accrued expenses 2,306    900    4,069    1,373    4,779   
Other current and non-current liabilities 5,485    1,395    9,135    909    (3,595)  
Net cash provided by operating activities 40,522    32,483    109,716    45,283    112,204   
           
INVESTING ACTIVITIES          
Additions to vessels and equipment (300)   (1,210)   (3,117)   (1,323)   (10,074)  
Dividends received from affiliates 2,531    1,836    7,120    4,733    10,529   
Acquisition of investment in affiliate from Golar —    —    —    —    (10,296)  
Net cash provided by/(used in) investing activities 2,231    626    4,003    3,410    (9,841)  
           
FINANCING ACTIVITIES          
Repayments of debt (including related parties) (30,947)   (41,194)   (113,445)   (21,322)   (63,853)  
Proceeds from debt (including related parties) —    15,000    40,000    —    25,000   
Repayments of obligation under finance lease (485)   (478)   (1,430)   (387)   (1,169)  
Advances from related party for Methane Princess lease security deposit 2,080    156    2,393    149    448   
Common units repurchased and canceled —    —    —    (1,565)   (1,565)  
Cash distributions paid (4,447)   (4,448)   (40,506)   (31,674)   (95,021)  
Financing costs paid —    (4,339)   (4,339)   —    —   
Net cash used in financing activities (33,799)   (35,303)   (117,327)   (54,799)   (136,160)  
Effect of exchange rate changes on cash, cash equivalents and restricted cash 4,498    (154)   (2,877)   (3,511)   (4,637)  
Net increase/(decrease) in cash, cash equivalents and restricted cash 13,452    (2,348)   (6,485)   (9,617)   (38,434)  
Cash, cash equivalents and restricted cash at beginning of period 209,985    212,333    229,922    240,275    269,092   
Cash, cash equivalents and restricted cash at end of period 223,437    209,985    223,437    230,658    230,658   

 

 

 

APPENDIX A - NON-GAAP FINANCIAL MEASURES AND DEFINITIONS

 

Distributable Cash Flow (“DCF”) and Distribution coverage ratio ("DCR")

 

DCF represents Total Adjusted EBITDA adjusted for the cash components of interest, amounts invoiced under sales-type lease, derivatives, tax and earnings from affiliates. We also include an adjustment for maintenance and replacement expenditures (including dry-docking) which represents the capital expenditures required to maintain the long-term operating capacity of the Partnerships' capital assets. DCR represents the ratio of distributable cash flow to total cash distributions paid. DCF and the DCR are quantitative standards used by investors in publicly-traded partnerships to assist in evaluating a partnership's ability to make quarterly cash distributions to common unitholders, general partners and incentive distribution rights ("IDRs"). DCF and the DCR are non-GAAP financial measures and should not be considered as an alternative to, or superior to, net income or any other indicator of our performance calculated in accordance with U.S. GAAP. The table below reconciles Total Adjusted EBITDA to DCF, DCF to net income before non-controlling interests, which is the most directly comparable U.S. GAAP measure, followed by the computation of DCR.

 

(in thousands of $, except Distribution coverage ratio) Three months ended September 30, 2020 Three months ended June 30, 2020
Total Adjusted EBITDA 76,549    77,686   
Adjusted interest income 114    416   
Interest expense (excluding amortization of deferred charges) (16,412)   (15,811)  
Other cash financial items (6,028)   (3,547)  
Current income tax charge (3,750)   (4,178)  
Estimated maintenance and replacement capital expenditures (including dry-docking reserve) (13,478)   (13,978)  
Non-controlling interest’s share of DCF before maintenance and replacement capital expenditure 161    (777)  
Unrealized partnership's share of equity accounted affiliate's DCF net of estimated capital expenditures1 (13,422)   (8,049)  
Distributions relating to preferred units (3,019)   (3,052)  
Distributable cash flow 20,715    28,710   
Depreciation and amortization (19,983)   (20,046)  
Unrealized gain/(loss) from interest rate derivatives 4,768    (1,153)  
Sales-type lease payments received in excess of sales-type lease net interest income (511)   (351)  
Unrealized foreign exchange (loss)/gain (257)   11   
Amortization of deferred charges and debt guarantee (957)   (848)  
Deferred tax expense (520)   (544)  
Distributions relating to preferred units 3,019    3,052   
Estimated maintenance and replacement capital expenditures (including dry-docking reserve) 13,478    13,978   
Realized partnership's share of equity accounted affiliate's DCF net of estimated capital expenditures1 (3,149)   (9,303)  
Non-controlling interest’s share of DCF before maintenance and replacement capital expenditure (161)   777   
Net income 16,442    14,283   
Distributions declared:    
Common unitholders 1,400    1,400   
General partner 29    29   
Sub-total 1,429    1,429   
Distribution coverage ratio 14.50    20.09   

1 The estimated capital expenditure relating to the Partnership's share of equity accounted affiliate was $1.8 million for both the three months ended September 30, 2020 and June 30, 2020.

 

 

 

Non-GAAP Financial Metrics Arising From How Management Monitor the Business

 

In addition to disclosing financial results in accordance with U.S. generally accepted accounting principles (US GAAP), this earnings release and the associated investor presentation contains references to the non-GAAP financial measures which are included in the table below. We believe these non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating our business and measuring our performance. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP. Non-GAAP measures are not uniformly defined by all companies, and may not be comparable with similar titles measures and disclosures used by other companies. The reconciliations from these results should be carefully evaluated.

 

Non-GAAP measure Closest equivalent US GAAP measure Adjustments to reconcile to primary financial statements prepared under US GAAP Rationale for adjustments
Performance Measures
Total Adjusted EBITDA Net income/(loss)  +/- Net financial expense
+/- Other non-operating income/(expenses)
+/- Income taxes
+/- Equity in net earnings/(losses) of affiliates
 +/- Golar Partners’ share of Hilli LLC EBITDA (FLNG Adjusted EBITDA)
+ Depreciation and amortization
+ Amount invoiced under sales-type lease
 - Increases the comparability of total business performance from period to period and against the performance of other companies by excluding the results of our equity investments, including our share of FLNG EBITDA, removing the impact of the change in lease accounting, and removing the impact of depreciation, financing and taxation policies.

- Consistent with management’s own evaluation of business performance.
Annualized Adjusted EBITDA Net income/(loss) The Total Adjusted EBITDA for the quarter (defined above) multiplied by four.  - Same as Total Adjusted EBITDA.

- Enables investors, management and other users of our financial information to assess our year over year performance and operating trends on a more comparable basis as it includes a full year of FLNG EBITDA.
Adjusted Operating Revenues Total Operating revenues +  Amount invoiced under sales-type lease - Enables comparability of Golar Freeze charter with the rest of our business as the income from the sales-type lease is recognized as interest income and therefore does not appear in Total Operating Revenues.

 

 

 

Average daily TCE Total Operating revenues - Voyage and commission expenses

The above total is then divided by calendar days less scheduled off-hire days.
- Measure of the average daily net revenue performance of a vessel.

- Standard shipping industry performance measure used primarily to compare period-to-period changes in the vessel’s net revenue performance despite changes in the mix of charter types (i.e. spot charters, time charters and bareboat charters) under which the vessel may be employed between the periods.

- Assists management in making decisions regarding the deployment and utilization of its fleet and in evaluating financial performance.
Liquidity Measures
Adjusted Net Debt Net debt based on GAAP measures:

 Total debt (current and non-current), net of deferred finance charges

- Cash and cash equivalents

- Restricted cash and short-term deposits (current and non-current)
 Net debt based on GAAP
+/- Golar Partners’ share of Hilli LLC’s contractual debt

Hilli LLC's contractual debt represents the actual debt obligations as opposed to the variable interest entity debt which is consolidated under US GAAP, refer to Note 2 -Significant Accounting Policies to our audited consolidated financial statements included in our 2019 Annual Report for more information.
By including our share of Hilli’s contractual debt, the Partnership believes that Adjusted Net Debt assists its management and investors by increasing the comparability of its combined indebtedness and cash position against other companies in its industry. This increased comparability is achieved by providing a comparative measure of debt levels irrespective of the levels of cash that a company maintains.
Adjusted Net Debt to Annualized Adjusted EBITDA Net debt based on GAAP measures Adjusted net debt over Annualized Adjusted EBITDA Enables our investors to understand better our liquidity position and our ability to service our debt obligations.
Adjusted interest income Interest income - Interest income on sales-type leases
+ Movement in credit allowance on sales-type lease
Excludes the interest income on sales-type leases, which is included in Adjusted EBITDA. The Partnership believes it increases the comparability of its combined indebtedness and cash position against other companies in its industry.

Reconciliations - Performance Measures

 

Total Adjusted EBITDA

 

(in thousands of $) Three Months Ended September 30, 2020 Three months ended June 30, 2020 Three Months Ended September 30, 2019
Net income 16,442    14,283    8,097   
Depreciation and amortization 19,983    20,046    20,380   
Other non-operating income (167)   (164)   —   
Interest income (4,203)   (4,615)   (4,990)  
Interest expense 17,805    17,115    19,764   
Losses on derivative instruments 1,051    4,472    9,937   
Other financial items, net 29    (237)   (541)  
Income taxes 4,437    4,886    4,817   
Equity in net earnings of affiliate (3,277)   (2,935)   (1,181)  
FLNG's Adjusted EBITDA (see appendix B) 19,849    20,285    20,109   
Amount invoiced under sales-type lease 4,600    4,550    4,600   
Total Adjusted EBITDA 76,549    77,686    80,992   

 

 

 

Adjusted Operating Revenues*

 

  Q3 2020 Q2 2020 Q3 2019
(in thousands of $) FSRU LNG Carrier FLNG** Total FSRU LNG Carrier FLNG** Total FSRU LNG Carrier FLNG** Total
Total Operating Revenues 58,276    12,837    26,018    97,131    59,033    13,081    26,018    98,132    63,490    12,328    26,018    101,836   
Amount invoiced under sales-type lease 4,600    —    —    4,600    4,550    —    —    4,550    4,600    —    —    4,600   
Adjusted Operating Revenues 62,876    12,837    26,018    101,731    63,583    13,081    26,018    102,682    68,090    12,328    26,018    106,436   

* Refer to Appendix B Segment information.

** Relates to the share of revenues and expenses attributable to our investment in Hilli LLC had we consolidated its 50% of the Hilli common units.

 

Average daily TCE

(in thousands of $, except number of days and average daily TCE) Three Months Ended September 30, 2020 Three months ended June 30, 2020
Total operating revenues $ 71,113    $ 72,114   
Amount invoiced under sales-type lease 4,600    4,550   
Voyage and commission expenses (1,571)   (2,359)  
  74,142    74,305   
Calendar days less scheduled off-hire days 736    772   
Average daily TCE (to the closest $100) $ 100,700    $ 96,300   

 

 

Reconciliations - Liquidity measures

 

Adjusted Net Debt

  At September 30, At June 30, At September 30,
(in thousands of $, except Adjusted Net Debt to Annualized Adjusted EBITDA) 2020 2020 2019
Current portion of long-term debt and short-term debt 590,217 602,633 225,156
Current portion of obligation under finance lease 2,275 2,081 1,768
Long-term debt 555,772 570,985 1,011,926
Obligation under finance lease - non-current 115,931 111,855 112,462
Total Debt 1,264,195    1,287,554    1,351,312   
Less:      
Cash and cash equivalents 42,263 32,781 51,961
Restricted cash and short term deposits - current 57,143 59,170 48,743
Restricted cash - non-current 124,031 118,034 129,954
Total Cash, Cash Equivalents and Restricted Cash 223,437    209,985    230,658   
       
Net Debt as calculated by GAAP 1,040,758    1,077,569    1,120,654   
Share of Hilli's contractual debt 397,500 405,750 430,500
Adjusted Net Debt 1,438,258    1,483,319    1,551,154   
       
Adjusted Net Debt to Annualized Adjusted EBITDA 4.7 4.8 4.8

 

 

 

 

Adjusted Interest Income

(in thousands of $) Three Months Ended September 30, 2020 Three months ended June 30, 2020 Three Months Ended September 30, 2019
Interest income 4,203 4,615 4,990   
Adjusted for:      
Interest income on sales-type lease (3,988)   (4,009)   (4,065)  
Movement in credit allowance against investment in sales-type lease, net (101) (190)
Adjusted Interest Income 114 416 925
             

 

 

 

 

 

 

 

 

 

Non-US GAAP Measures Used in Forecasting

 

Revenue Backlog

 

Revenue backlog is defined as the contracted daily charter rate for each vessel multiplied by the number of scheduled hire days for the remaining contract term, which includes our pro-rata share of FLNG Hilli Episeyo contractual billings which will be recorded as "Equity in net earnings of affiliates". This is consistent with management’s view of the business and our presentation in our segment note. Revenue backlog is not intended to represent EBITDA or future cashflows that will be generated from these contracts. This measure should be seen as a supplement and not a substitute for our US GAAP measures of performance.

 

 

 

 

 

 

 

 

 

 

 

APPENDIX B - SEGMENT INFORMATION

 

The below is an extract of how our Operating Segments will be presented in our “Segment Information” note in our Condensed Consolidated Financial Statements. These profit measures are referenced to throughout the Earnings Release:

  Q3 2020
(in thousands of $) FSRU LNG Carrier FLNG* Total Segment Reporting Elimination** Consolidated Reporting
Total operating revenues 58,276    12,837    26,018    97,131    (26,018)   71,113   
Voyage and commission expenses (1,450)   (121)   —    (1,571)   —    (1,571)  
Vessel operating expenses (9,627)   (4,388)   (6,048)   (20,063)   6,048    (14,015)  
Administrative expenses (2,093)   (1,334)   (121)   (3,548)   121    (3,427)  
Amount invoiced under sales-type lease 4,600    —    —    4,600    (4,600)   —   
Adjusted EBITDA 49,706    6,994    19,849    76,549    (24,449)   52,100   

 

  Q2 2020
(in thousands of $) FSRU LNG Carrier FLNG* Total Segment Reporting Elimination** Consolidated Reporting
Total operating revenues 59,033    13,081    26,018    98,132    (26,018)   72,114   
Voyage and commission expenses (935)   (1,424)   —    (2,359)   —    (2,359)  
Vessel operating expenses (8,525)   (4,466)   (5,611)   (18,602)   5,611    (12,991)  
Administrative expenses (2,469)   (1,444)   (122)   (4,035)   122    (3,913)  
Amount invoiced under sales-type lease 4,550    —    —    4,550    (4,550)   —   
Adjusted EBITDA 51,654    5,747    20,285    77,686    (24,835)   52,851   

 

  Q3 2019
(in thousands of $) FSRU LNG Carrier FLNG* Total Segment Reporting Elimination** Consolidated Reporting
Total operating revenues 63,490    12,328    26,018    101,836    (26,018)   75,818   
Voyage and commission expenses (1,002)   (683)   —    (1,685)   —    (1,685)  
Vessel operating expenses (9,542)   (5,198)   (5,686)   (20,426)   5,686    (14,740)  
Administrative expenses (1,870)   (1,240)   (223)   (3,333)   223    (3,110)  
Amount invoiced under sales-type lease 4,600    —    —    4,600    (4,600)   —   
Adjusted EBITDA 55,676    5,207    20,109    80,992    (24,709)   56,283   

 

* Relates to the effective share of revenues and expenses attributable to our investment in Hilli LLC had we consolidated our 50% of the Hilli common units.

** Eliminations reverses the effective earnings attributable to our investment in Hilli LLC and the amount invoiced under sales-type lease to reflect the amounts reported in the consolidated statement of operations. The earnings attributable to our investment in Hilli LLC is included in the equity in net income of affiliate on the consolidated statements of operations.

 

 

 

 

 

GRAPHIC 3 logo.jpg begin 644 logo.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_X1#T17AI9@ 34T *@ @ ! $[ ( M . (2H=I 0 ! (6)R= $ < 0T.H< < @, /@ M FMC.60G/SX-"CQX.GAM M<&UE=&$@>&UL;G,Z>#TB861O8F4Z;G,Z;65T82\B/CQR9&8Z4D1&('AM;&YS M.G)D9CTB:'1T<#HO+W=W=RYW,RYO&UL;G,Z M#IX;7!M971A/@T*(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @( H@(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @"B @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" *(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @( H@(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @"B @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" *(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M( H@(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @"B @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" *(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @( H@(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M"B @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" *(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @( H@(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @"B @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" * M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @( H@(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @"B @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" *(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @( H@ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @(" @ M(" @(" @(" @"B @(" @(" @(" @(" @(" @(" @(" @(" @(" \/WAP86-K M970@96YD/2=W)S\^_]L 0P '!04&!00'!@4&" <'" H1"PH)"0H5#Q ,$1@5 M&AD8%1@7&QXG(1L=)1T7&"(N(B4H*2LL*QH@+S,O*C(G*BLJ_]L 0P$'" @* M"0H4"PL4*AP8'"HJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ*BHJ M*BHJ*BHJ*BHJ*BHJ*BHJ_\ $0@ > $0 P$B (1 0,1 ?_$ !\ $% 0$! M 0$! ! @,$!08'" D*"__$ +40 (! P,"! ,%!00$ !?0$" M P $$042(3%!!A-180'EZ@X2% MAH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V]_CY^O_$ !\! ,! 0$! 0$! 0$ M ! @,$!08'" D*"__$ +41 (! @0$ P0'!00$ $"=P ! @,1! 4A,082 M05$'87$3(C*!"!1"D:&QP0DC,U+P%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3 ME)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+C MY.7FY^CIZO+S]/7V]_CY^O_: P# 0 "$0,1 #\ ^D:*** "BBB@ HHHH ** M** "BBB@ HHHH **** "BBB@ HHHH *SM;U_2_#FGF]UJ\2TM]P4,P)+$]@ M"2?8"M&O/OBE&UE)X>\0;$N(M,U%!);2='$A" CW!.:TIQ4I),BI)QBVCKM" M\1Z1XELVNM#O4NXE;:Y4%2A]"I (/U%:=>>W6C^)O"_BS5M>\-V%GJMEJAC> M>RW^3,A1<90_=.>36EI'Q*T2_NQ8ZEY^B:CG!M-23RF)_P!ECPWX&JE3ZPU1 M,:G2>C.PHI P905((/((/6EK$U"BBB@ HHHH **** "BBB@ HHHH **** "B MBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH *Y/XFZ7+JWP[U2&V&ZX MBC%Q$!_>C(8?RKK*1E5D*L 5(P0>XJHRY9*1,H\T6C,\-:K%KOAG3M2@;*7- MNC_0XY'YYJ35]"TO7;0VVL6,%Y$1]V5 #9&\(>,-0\&71(M)RU]I M+MT*,?GC^JGFO0ZJ:Y)77R)@^:.IY\_A#Q!X1?[1X%U)KJS'+:-J4A="/2.3 MJI^M:OA_X@:=J]Y_9FHQ2Z/K"+D4WBO1T^XRL%O(5 M]#GA_P"=7[3XK^$YCY=[?OIEP.&@OX6B93^(I.E+>.J\AJI':6AV=%9-GXIT M&_Q]BUFPF)Z!+E<_EFM1)%<91E8>H.:S::W+33V'4444AA1110 4444 %%%% M !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% '(_$+P[YZ/534M5L M='L7O-4NXK2W3[TDKA0/\3[5//.EM;R33,%CC4NS'L ,FO"=&TV\^-OC"[U7 M6IY8O#EA+Y=O;(V-_H/KCDGWQ12IJ=Y2=D@J5'&RBKMG9W/QU\$V\YC2YNIP M#CS(K$/$=_(_PUG,>OV:FXSIRD0X M7GENBGTQU-=/L:;M9->9S^UGU:?D>JWGP^\)7^3<>'M/)/5DA"'\UQ66_P ) M?#*-NT_^T-.;UL[Z1,?F33/A1XUE\9>%-VH?\A&Q?R+GC&XXX;\?Y@UVT\T= MO;R33NJ1QJ7=F. H'))KFE*K3DX-G1%4YQYDCS+Q+HDW@O1Y-13Q[KENBG;# M!+LN6F<]$4,.2:Z+X?Q>+3H_VKQG>I)-, 8K80JK1+_MD?Q>W:LCPK9R>._$ M3>,M60_V?;NT>BVKC@*#@S$?WB>GI7HU54E9X49%KX(KQ?7?"WB/X:^++CQ-X'M MS>Z7='==V"@G;SDC YQW!'2NBG-34H;-NZ['/4@XN,MULSROQ5X8UVV\>7&B M74\NM:IP=\6YVD!&1UYZ5Z_\#-2TO3M#O=(NK0Z;J]NS377GJ5::,?Q<]EZ8 M[=>]9>B_%7P99>)-2\0ZI8:A;ZQ>!49'A#>4J@#8ISWQR3BH]<\5Z_\ %>9= M+\':$]G:/\LVI7" ,$/4;OX1[ DFNRK*I4@JI;"3%PZ0S21J6,<1;YVP.V/YUL> M"_"=IX,\-0:59'>5^>:4C!ED/5O\]A6\RAE*L 01@@CK7G5*J=;G6QW4Z;5+ MD>YF^')M+F\/V?\ 8,T4VGI$J0M$%O%FG^*].:XLBT4\+;+FUE&)+=^ZL/Z]ZB4-.:.J+C+[ M,M&;E%%%9&H4444 %4-;UJP\/:1/J6JSB"V@7+,>_H .Y/I5^O%_VA[B0Q^& M;!Y"EI-LW'@[2+33=*)( MCO-2)+2#U"C_ .O5ZU/Q1T_6++^TI-)U+3Y)U6Y-O&5>-">2,XZ?C7=Z?;06 MFFV]O9JJ011*L:J, *!Q63XQ\66W@S1?[4O[:>>W$@C;R<$J3TX-5S\TN6$4 M1R67-*3-^BO/_&_Q(&A_#FTU[2X?])U-4%HDP^YN&=S#V':J&G?#+4=7TF*^ M\2>+-:.J3H)#]GN-D<)(S@+[?A4JE[O--V*=7WN6*N>GFN!\)>,=6UCXD>(? M#^H"V-OI8_=/%&59OF YR3VK%\"^)]-J+*I>RO'^^P W $]\ MKG\13/ /_)=?&WT_]F%:^RY5*^NET9^UYG&W>S/6Z*X'QW;:'>WT9\1>,)=) M@A3Y+2UN1$Q8]6;&2?88KEOA5XGN9?B#JGA^VUBZUC1DA,MK/=Y+C&.A/..2 M/PS6:HMPLW_B'P98:OJHA6>[0R;84*JHS MP.2:R_C!_P DHUK_ *YI_P"AK5GX6?\ )+M!_P"O4?S-5RKV'-;6_P"A-W[: MW2QN:_<7=IX?OKG36B6Y@@>6/SE+*2HS@@$>E>=_#'XO'Q;?OI7B"."TU!OF MMC$"J3+W7DGYOYUZ)X@_Y%K4_P#KTE_] ->*:9\/6\4?!O1-7T3]QKU@)'@D M0[3*!*QVY]?0U=&-.5-\_??L15E-37)]Q[9KDUW;Z%>W&FM$MU#"TD?FJ64D M#." 1UQ6#\./$FI>*/!L6MZT;:-IG;:L"%515..22?2L+P1\0AXM\):CI^JC MR-F7MQ8?LLS36;%9#&T99>H5I=K'\B:%1:3@U MK=('53:DMK,Z&[^)NJ>(-;FTCX;Z2FI-;G$VH7+%8$/MZ_G3[B#XO00&XBO= M!N' S]F6(C/MD_XU8^"%I:V_POL9+4+ON))'F8=2^XCGZ 5W=]'[[2[CB.[A:(GTR.#^!P:RO!/C>P\H4^O2NB\=?#FR\8Q//%.^G MZGY1A%U$/]8A_@::'K<&G>)M!BU5HY+]#)H.KVC+N,D:G]U*1W'3\ M*[TZ=:%[:G$U.E)*^A[9%:Z-JT27D5O97B.-RS*BN&_&K\<4<,82)%11T55P M!7%3?#&RM;A[GPIJE_X>F8Y*6DFZ$GWC;BD_L_XDV(Q!K.BZBJ]/M-JT;M]2 MIQ7'RQ>TOO.OF:WC]QW-%<+_ &U\1;0?Z3X6TV\ ZFUO]I/X,*7_ (3W6[7' M]I^!=8B ZM;LDP'X YI>RETM]X_:QZ_D=R:X?Q=X5O8=1'BKP?B'6K=?WT'1 M+^,=48?WO0TZ/XL>&E<)J1OM*?TOK-X_UQ71:;XET765!TK5;2Z)_ABF!;\N MM-*I3=[";A-6N0^%O$UGXJT./4++*-DI/ _#P2#[R,/45M5YQXF@?P'XJ3Q? MIR'^RKYUAUF!.BY.%G ]0>M>B12I-"DL3!XW4,K \$'H:F<4O>CLQPDWH]T/ MHHHK,T"N0^)'@:+QWX9^Q"18;R!C):RL. V,$'V-=?150DX24H[DRBI1Y6>. M>'/'_B#P1:1Z+X^T&_>.V&R*_MH_,#*.F>Q^N:I?$GXA:;XS\&S:+X?L-4N+ MN:5&&;-@ HH"J.@ ^@KH5:'/S\NOJ8.C/EY.;0\I\1^!K[Q5\%M$ MLK6-HM3L+:*2.&4;2S!,,AST/U]*DT/XMQZ?H\-CXKT;5K75K9!&\:6C.)2! MC(/O7J>*3 /45'MDX\LU=;E>R:=XNQY3X-T#5O$?Q*N?'NNV,FFPB/RK&UEX MD(V[=S#MQG\34?@9)T^-?BZ=[>>*&[5OL\[PL$*,4W7;OINK J M*5M>MSY[\*/9^#/&.LK\0M!NKV^GGW6UX;4W (R?NY]:!\>'UB;0 M]0.GZK:QPP&*#.PE5&#C@8(Y&>*]G(!ZBEQ5O$7;;6ZL2J%E9/9W/)IUE/[2 MD%Y]FG^RK8^09_*;8'VDXW8Q7K-&**PG/GMY*QK"')?S.)^+HDE^&6IVT$,L M\\X1(XXD+LQW@]!["N3\%?$=?#W@W3M)O?#.O-/:0B-FCLR58^U>C>+?$\7A M'0)=7NK2>YMX642"#&Y03C/)'&<5Q6ZOW,:CC&IS/X9V%I<0307%LTB2QS1E&!+EAP>V"*Z#PQXMT?Q?IQO=#NA,BG;( MC#:\9]&':MNL92LG"UM32,;M3O<\C^*?P_O5O#XO\&AH]3B4BZAA',Z$8+ = MSC@CN*T_A=I$&K_!6WTK4HB8;A)HI4(P0"Q_45Z33514&$4*,YP!BFZ\G34' MTZB5&*FYKJ>':(GBWX.:A<61ST51R31;2P75O'<6Y5XY5 M#HX'W@1D&JE6C-\TXZB5*4/=C+0\P^ >GWMAX6U+[?:3VIEO=Z":,H67:.1F MO5:**RJ3]I-R[FM.')%1"J<.D:=;WTU[!8V\=U.M<=X5^(]IXL\0WND6>F7MO-8;A0:TASV@^*+IK6>,QO9:J/M,3*1C&3\PK6^'%CKNC>%TT?Q)& MOGV#>7#.C[EFB_A(/7CISZ"NNKSS7?B[8:#XHGT&?1-3N+V(C"VZ*^\$9!'. M>E:*52JN1*_4AQITGS-V/0Z*\\T[XS^';K5(]/U.WO\ 1YY" GV^'8I)Z<@G M'X\5Z&""H(Y!Z&LITY0^)&D9QG\+"BBBH+"BBB@ HHHH **** "BBB@ HHHH M X;XR?\ )*=8_P!V/_T8M4O ^O:1H?P:TB;6[F&.'[(%? LE[H8V7#3)$9MN[RE/?'3V_&N.E\*Z3J M_P .KG6-5\47NNW[Z>\Z))>X19!&6P(P>Q['TK1/VDO:SM9NWI'6J'P"Q_97B+U_ MM,_RI.,:?M--GH5S2GR:[EOXPZQXBTOX=MY45JD-S"D-]-O.]7;AE1<8Q[YK M6\#2^-&M;"/68-+32S9+Y,MLS&0':-FX'V]*I?'>)Y/A7=%%+!+B%FP.@W8S M^M=3X-U6QU'PII1LKN&;_1(P51P2,* O0X+PUX]\; M^+-1UG3-+M-+2>PF$?VN7G?$&'PCXXL[3SKI M=UM=V>0K<$C@]N".V#5'X(X_M[QK_P!?Z_SDH\>;?^%^>"R.NTY_,ULXP=25 M/ETM^ADI2]FIWZ_J;?BWXBWEIXJB\*^$K2"[U=UW32W,FV&W&,\^IQS^59.J M^-_&G@D0W_B>/1]5TMY DK:FZ'\=;F?QO:M)HVJDM%<%F M"J2!@DCT(P?8YKT)O ?PR-E]I>*Q-OC=O:^8KC_OJAQI4U&ZNFNWZW!2J3N,C![UHZ+K7C*/[;J_BR MQL[32$M'N(K>!MTR$8(#'UQG\:XWXPV^GVGA/PA!HZA+!+]!;J"<;,<=><5Z M_J5U9V6F33ZDR):(G[YG&5"G@Y]JRERQIQLM[^IK'FE4E=[6/,?#_B[Q]XZL M9=3\-MH5E:K(R);7#,\O']['3]*]*T-]3DT6U;7HXH]1V?OUA.4#9[>U>5:S M\,?"XBFUGP?XH&B2!3(IBNP8<]>QR/S/TKH_@UXBUGQ'X/DFUUC.\%P88KHC M!F4#J?7![TZT8N'-#9>6O_!%2E)2Y9[_ ('H5>,_"#_DI_CC_KX/_HUZ]FKP MSX8:UIFE?$SQHVIW]O:+++W;! M?VJ(68@ 6@))[?NJ]*;QKX?.H6UC;ZI;W5W=.$BAMG$C'WXZ =237FEVR-^U M1"K%2/LH4@_]<>E/#Q:?PKV#1K.33]"L+*>7S9;:VCB>0_QLJ@$_CBIX+2WML_9H(H<]?+ M0+G\JFK*=7F@H+9&L*?+)S>["BBBL34**** "BBB@ HHHH **** "BBB@"CJ M^B:=KUE]CUBT2[MMP8Q29VDCIQ1I&BZ=H-E]CTBU2TM@Q811YV@GK@=J**?, M[6Z"LKW+%W9VU_:26M[!'/!*NUXY%W*P]"*Y_1OAUX4T#4)+W2=&B@GD4H6, MCN #U 5F(&?8444U*25DQ.,6[M%G2/!7AW0;B\FT?2XK22]7;.8V8;AZ 9^4 M?3%3Z+X7T7PZ9O[#TZ*R\['F"+(#X]>:**'.3W8*,5LC0N[.WO[.6UO84GMY ME*R1R+E6'H161H'@KP]X6^T?V#IJ69N?]:5D=B?8%B<#V&***%*25D] <4W= MHFT?PIH>@7$T^C:=%9RSC]ZT>1OYSSSS27WA/0]2U>+5+[38IKZ''EW#$[DQ MTP<\444SAC@AC&U(XU"JH] !1152G*7Q.XHPC'96)& M4.I5NA&#SBN6?X8^"Y79Y/#ED[,269E)))[]:**492C\+L#C&6Z+>D^!?#&A M7ZWND:+:VERH*K+&F& /6G2>"O#LNM?VO)I4+:CO$GVK)W[AWSFBBGSSO>X< +D;6L;M%%%04?_]D! end