EX-99.2 3 a2236311zex-99_2.htm EX-99.2


Exhibit 99.2

Financial Report for the Three and Six Months Ended June 30, 2018

Management's Discussion and Analysis of Financial Condition and Results of Operation

        The following is a discussion of our financial condition and results of operations for the three- and six-month periods ended June 30, 2018 and June 30, 2017. References to "GasLog Partners", "we", "our", "us" and "the Partnership" or similar terms refer to GasLog Partners LP and its subsidiaries. You should read this section in conjunction with our unaudited condensed consolidated financial statements and related notes included elsewhere in this report. For additional information relating to our management's discussion and analysis of financial condition and results of operations, please see our Annual Report on Form 20-F filed with the United States Securities Exchange Commission (the "SEC") on February 12, 2018. This discussion includes forward-looking statements which, although based on assumptions that we consider reasonable, are subject to risks and uncertainties which could cause actual events or conditions to differ materially from those currently anticipated and expressed or implied by such forward-looking statements. See also discussion in the section entitled "Forward-Looking Statements" below.

Forward-Looking Statements

        All statements in this report that are not statements of historical fact are "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that address activities, events or developments that the Partnership expects, projects, believes or anticipates will or may occur in the future, particularly in relation to our operations, cash flows, financial position, liquidity and cash available for dividends or distributions, plans, strategies, business prospects and changes and trends in our business and the markets in which we operate. We caution that these forward-looking statements represent our estimates and assumptions only as of the date of this report, about factors that are beyond our ability to control or predict, and are not intended to give any assurance as to future results. Any of these factors or a combination of these factors could materially affect future results of operations and the ultimate accuracy of the forward-looking statements. Accordingly, you should not unduly rely on any forward-looking statements.

        Factors that might cause future results and outcomes to differ include, but are not limited to, the following:

    general liquefied natural gas ("LNG") shipping market conditions and trends, including spot and long-term charter rates, ship values, factors affecting supply and demand of LNG and LNG shipping, technological advancements and opportunities for the profitable operations of LNG carriers;
    fluctuations in charter hire rates and vessel values;
    changes in our operating expenses, including crew wages, maintenance, dry-docking and insurance costs and bunker prices;
    number of off-hire days and dry-docking requirements including our ability to complete scheduled dry-dockings on time and within budget;
    planned capital expenditures and availability of capital resources to fund capital expenditures;
    our ability to maximize the use of our vessels, including the re-deployment or disposition of vessels no longer under long-term time charter commitments, including the risk that certain of our vessels may no longer have the latest technology at such time, which may impact the rate at which we can charter such vessels;
    our ability to secure new multi-year charters at economically attractive rates;
    fluctuations in prices for crude oil, petroleum products and natural gas, including LNG;
    our ability to expand our fleet by acquiring vessels through our drop-down pipeline with GasLog Ltd. ("GasLog");
    our ability to leverage GasLog's relationships and reputation in the shipping industry;
    the ability of GasLog to maintain long-term relationships with major energy companies;
    changes in the ownership of our charterers;
    our customers' performance of their obligations under our time charters and other contracts;
    our future operating performance, financial condition, liquidity and cash available for distributions;
    our ability to acquire assets in the future, including vessels from GasLog;

20


    our ability to obtain financing to fund capital expenditures, acquisitions and other corporate activities, funding by banks of their financial commitments, funding by GasLog of the revolving credit facility with GasLog entered into on April 3, 2017 and our ability to meet our restrictive covenants and other obligations under our credit facilities;
    future, pending or recent acquisitions of ships or other assets, business strategy, areas of possible expansion and expected capital spending;
    the expected cost of and our ability to comply with environmental and regulatory conditions, including changes in laws and regulations or actions taken by regulatory authorities, governmental organizations, classification societies and standards imposed by our charterers applicable to our business;
    risks inherent in ship operations, including the discharge of pollutants;
    GasLog's relationships with its employees and ship crews, its ability to retain key employees and provide services to us, and the availability of skilled labor, ship crews and management;
    potential disruption of shipping routes due to accidents, political events, piracy or acts by terrorists;
    potential liability from future litigation;
    our business strategy and other plans and objectives for future operations;
    any malfunction or disruption of information technology systems and networks that our operations rely on or any impact of a possible cybersecurity breach; and
    other risks and uncertainties described in the Partnership's Annual Report on Form 20-F filed with the SEC on February 12, 2018, available at http://www.sec.gov.

        We undertake no obligation to update or revise any forward-looking statements contained in this report, whether as a result of new information, future events, a change in our views or expectations or otherwise. New factors emerge from time to time, and it is not possible for us to predict all of these factors. Further, we cannot assess the impact of each such factor on our business or the extent to which any factor, or combination of factors, may cause actual results to be materially different from those contained in any forward-looking statement.

        The declaration and payment of distributions are at all times subject to the discretion of our board of directors and will depend on, amongst other things, the risks and uncertainties described above, restrictions in our credit facilities, the provisions of Marshall Islands law and such other factors as our board of directors may deem relevant.

Cash Distribution

        On July 25, 2018, the board of directors of GasLog Partners approved and declared a quarterly cash distribution of $0.53 per common unit for the quarter ended June 30, 2018. The cash distribution is payable on August 10, 2018 to all unitholders of record as of August 6, 2018. The aggregate amount of the declared distribution will be $24.3 million based on the number of units issued and outstanding as of June 30, 2018.

Recent Developments

        On April 26, 2018, GasLog Partners acquired 100% of the shares in the entity that owns and charters the GasLog Gibraltar from GasLog. The GasLog Gibraltar is a 174,000 cubic meter ("cbm") tri-fuel diesel electric ("TFDE") LNG carrier built in 2016 which is chartered to Royal Dutch Shell plc ("Shell") through October 2023. The aggregate purchase price for the acquisition was $207.0 million, which included $1.0 million for positive net working capital balances transferred with the vessel. GasLog Partners financed the acquisition with cash on hand, including proceeds from the Series B Preference Units' public offering in January 2018, $45.0 million of new privately placed common units issued to GasLog (1,858,975 common units at a price of $24.21 per unit) and the assumption of the GasLog Gibraltar's outstanding indebtedness of $143.6 million.

        On May 18, 2018, the GasLog Shanghai entered the Cool Pool, an LNG carrier pooling arrangement which was established by GasLog, Dynagas Ltd. and Golar LNG Ltd. (the "Cool Pool") on October 1, 2015 to market their vessels operating in the LNG shipping spot market. The Cool Pool allows the participating owners to optimize the operation of the pool vessels through improved scheduling ability, cost efficiencies and common marketing. The objective of the Cool Pool is to serve the growing LNG market by providing customers with reliable, flexible, and innovative solutions to meet their increasingly complex shipping requirements. As of June 30, 2018, the Cool Pool consisted of 17 modern efficient TFDE LNG carriers in the 155-170,000 cbm range. The Cool Pool charters the vessels for periods up to one year in duration as agents for the owners, who each remain

21


responsible for the technical and commercial operation of their vessels and performance of the contracts. During June and July 2018, Dynagas Ltd. removed its three vessels from the Cool Pool.

        Pool revenues and Voyage expenses and commissions are recognized on a gross basis and are included under Revenues and Voyage expenses and commissions, respectively. Pool revenues represent time charter revenues earned by the GasLog Shanghai under her spot charter agreements in the Cool Pool. Voyage expenses and commissions represent the broker commissions of the aforementioned spot charter agreements and the bunkers consumed during the vessel's unemployed periods. The Partnership's adjustment for the net pool allocation is included under Net pool allocation and represents the adjustment of the net results generated by the GasLog Shanghai in accordance with the pool distribution formula. The formula takes into account, gross revenues, voyage expenses and the number of days that each vessel participates in the pool.

        On June 18, 2018, GasLog Partners entered into a new time charter for the GasLog Sydney for 18 months with Cheniere Marketing International LLP, a wholly owned subsidiary of Cheniere Energy, Inc. ("Cheniere") scheduled to commence between September and December 2018. The charterer has options to extend the charter for up to two consecutive periods of six months at escalating rates. GasLog Sydney is a 155,000 cbm TFDE LNG carrier built in 2013 and currently on a multi-year time charter with a wholly owned subsidiary of Shell through September 2018. The vessel recently completed a scheduled dry-docking during which its commercial competitiveness was enhanced through the installation of a reliquefaction module.

        As of June 30, 2018, GasLog held a 29.1% interest in the Partnership (including 2.0% through general partner units). As a result of its 100% ownership of the general partner, and the fact that the general partner elects the majority of the Partnership's directors in accordance with the Partnership Agreement, GasLog has the ability to control the Partnership's affairs and policies.

Overview

        We are a growth-oriented limited partnership focused on owning, operating and acquiring LNG carriers engaged in LNG transportation.

        As of June 30, 2018, our fleet consisted of 13 LNG carriers, including eight vessels with modern TFDE propulsion and five modern steam propulsion vessels ("Steam"). We also have options and other rights under which we may acquire additional LNG carriers from GasLog, as described below. We believe that such options and rights provide us with significant built-in growth opportunities. We may also acquire vessels or other LNG infrastructure assets from shipyards or other owners.

        We operate our vessels mainly under multi-year charters with fixed-fee contracts that generate predictable cash flows during the life of these charters. One of our vessels currently operates in the spot market through the Cool Pool. We intend to grow our portfolio through further acquisitions of LNG carriers or other LNG infrastructure assets from GasLog and third parties. However, we cannot assure you that we will make any particular acquisition or that, as a consequence, we will successfully grow our distributions per common unit. Among other things, our ability to acquire additional LNG carriers or other LNG infrastructure assets will be dependent upon our ability to raise additional equity and debt financing.

22


Our Fleet

Owned Fleet

        Our fleet currently consists of the following vessels:

LNG Carrier   Year Built   Cargo
Capacity
(cbm)
  Charterer   Propulsion   Charter Expiration   Optional Period
1   Methane Rita Andrea   2006   145,000   Shell   Steam   April 2020  
2   Methane Jane Elizabeth   2006   145,000   Shell   Steam   October 2019 (1)  
3   Methane Alison Victoria   2007   145,000   Shell   Steam   December 2019 (1)  

  Methane Jane Elizabeth or Methane Alison Victoria (1)   2006/2007   145,000   New Customer   Steam   November or December 2020   2021–2024 (2)
4   Methane Shirley Elisabeth   2007   145,000   Shell   Steam   June 2020   2023–2025 (3)
5   Methane Heather Sally   2007   145,000   Shell   Steam   December 2020   2023–2025 (3)
6   GasLog Shanghai   2013   155,000   Spot Market (4)   TFDE    
7   GasLog Santiago   2013   155,000   New Customer(5)   TFDE   August 2018  
                New Customer(5)       December 2021 or January 2022   2022–2028 (6)
8   GasLog Sydney   2013   155,000   Shell   TFDE   September 2018  
        Cheniere     March 2020   2020-2021 (7)
9   GasLog Seattle   2013   155,000   Shell   TFDE   December 2020   2025–2030 (8)
10   Solaris   2014   155,000   Shell   TFDE   June 2021   2026–2031 (8)
11   GasLog Greece   2016   174,000   Shell   TFDE   March 2026   2031 (9)
12   GasLog Geneva   2016   174,000   Shell   TFDE   September 2023   2028–2031 (10)
13   GasLog Gibraltar (11)   2016   174,000   Shell   TFDE   October 2023   2028–2031 (10)

(1)
GasLog Partners has secured a one-year charter for either the Methane Jane Elizabeth or the Methane Alison Victoria (as nominated by the Partnership) commencing in either November or December 2019 at the Partnership's option.

(2)
Charterer may extend the term of this time charter for a period ranging from one to four years, provided that the charterer gives us advance notice of declaration. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(3)
Charterer may extend the term of the related charters for one extension period of three or five years, and each charter requires that the charterer gives us advance notice of its exercise of any extension option. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(4)
Vessel currently operating in the spot market under the Cool Pool.

(5)
The vessel is currently on a short-term charter to a major LNG producer and thereafter will operate under a multi-year charter with another customer.

(6)
Charterer may extend the term of this time charter for a period ranging from one to seven years, provided that the charterer gives us advance notice of declaration. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(7)
Charterer may extend the term of this time charter for a period ranging from six to twelve months, provided that the charterer gives us advance notice of declaration. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(8)
Charterer may extend the term of these time charters for a period ranging from five to ten years, provided that the charterer gives us advance notice of its exercise of any extension option. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(9)
Charterer may extend the term of the time charter for a period of five years, provided that the charterer gives us advance notice of declaration.

(10)
Charterer may extend the term of the time charters by two additional periods of five and three years, respectively, provided that the charterer gives us advance notice of declaration. The period shown reflects the expiration of the minimum optional period and the maximum optional period.

(11)
On April 26, 2018, GasLog Partners acquired from GasLog 100% of the shares in the entity that owns and charters the GasLog Gibraltar.

23


Charter Expirations

        The GasLog Santiago and the GasLog Sydney are due to come off charter in August 2018 and September 2018, respectively, each plus or minus 30 days. In addition, the Methane Jane Elizabeth, the Methane Alison Victoria and the Methane Rita Andrea are due to come off charter in October 2019, December 2019 and April 2020, respectively, each plus or minus 30 days. GasLog Partners has secured an approximately three-and-a-half-year charter for the GasLog Santiago, commencing in either August or September at the Partnership's option and a one-year charter for either the Methane Jane Elizabeth or the Methane Alison Victoria (as nominated by the Partnership), commencing in either November or December 2019 at the Partnership's option. In addition, GasLog Partners has secured an 18-month charter for the GasLog Sydney, commencing between September and December 2018. GasLog Partners continues to pursue opportunities for new multi-year charters with third parties and, on an interim basis, may consider trading the vessels in the spot market, pursuing the most advantageous redeployment depending on evolving market conditions.

Additional Vessels

Existing Vessel Interests Purchase Options

        We currently have the option to purchase from GasLog: (i) the GasLog Glasgow within 36 months after GasLog notifies our board of directors of her acceptance by her charterers and (ii) the GasLog Houston within 30 days after GasLog notifies us that the vessel has commenced its multi-year charter with Shell. In each case, our option to purchase is at fair market value as determined pursuant to the omnibus agreement. Our options to acquire the Methane Becki Anne and the Methane Julia Louise expired in March 2018, while the options to acquire the GasLog Genoa and the GasLog Hong Kong expired in April 2018.

LNG Carrier   Year Built   Cargo
Capacity
(cbm)
  Charterer   Propulsion(1)   Charter
Expiration(2)

1  GasLog Glasgow

  2016   174,000   Shell   TFDE   June 2026

2  GasLog Houston (3)

  2018   174,000   Shell   LP-2S   May 2028

(1)
Reference to "LP-2S" refers to low pressure dual-fuel two-stroke engine propulsion.

(2)
Indicates the expiration of the initial fixed term.

(3)
The vessel is currently on a short-term charter until the commencement of her multi-year charter party with a subsidiary of Shell, from the beginning of 2019 until May 2028.

Five-Year Vessel Business Opportunities

        GasLog has agreed, and has caused its controlled affiliates (other than us, our general partner and our subsidiaries) to agree, not to acquire, own, operate or charter any LNG carrier with a cargo capacity greater than 75,000 cbm engaged in oceangoing LNG transportation under a charter for five full years or more without, within 30 calendar days after the consummation of the acquisition or the commencement of the operations or charter of such a vessel, notifying us and offering us the opportunity to purchase such vessel at fair market value. We refer to these vessels, together with any related charters, as "Five-Year Vessels". The three newbuildings listed below will each qualify as a Five-Year Vessel upon commencement of their respective charters, and GasLog will be required to offer to us an opportunity to purchase each vessel at fair market value within 30 days of the commencement of its charter. Generally, we must exercise this right of first offer within 30 days following the notice from GasLog that each vessel has been acquired or has become a Five-Year Vessel.

LNG Carrier   Year Built(1)   Cargo
Capacity
(cbm)
  Charterer   Propulsion   Estimated
Charter
Expiration(3)

1  Hull No. 2131

  Q1 2019   174,000   Shell   LP-2S   2029

2  Hull No. 2213

  Q2 2020   180,000   Centrica (2)   LP-2S   2027

3  Hull No. 2262

  Q3 2020   180,000   Centrica (2)   LP-2S   2027

(1)
Expected delivery quarters are presented.

(2)
The vessel is chartered to Pioneer Shipping Limited, a wholly owned subsidiary of Centrica plc ("Centrica").

(3)
Charter expiration to be determined based upon actual date of delivery.

24


Results of Operations

        Our results set forth below are derived from the unaudited condensed consolidated financial statements of the Partnership. The transfers of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar from GasLog to the Partnership on May 3, 2017, July 3, 2017, October 20, 2017, and April 26, 2018, respectively, were accounted for as reorganizations of entities under common control under IFRS. The unaudited condensed consolidated financial statements include the accounts of the Partnership and its subsidiaries assuming that they are consolidated from the dates of their incorporation by GasLog as they were under the common control of GasLog.

        The Partnership's historical results were retroactively restated to reflect the historical results of these acquired entities during the periods they were owned by GasLog.


Three-month period ended June 30, 2017 compared to the three-month period ended June 30, 2018

 
  IFRS Reported Common Control Results  
(in thousands of U.S. dollars)
  2017   2018   Change  

Revenues

  85,405   76,934   (8,471 )

Net pool allocation

    (357 ) (357 )

Voyage expenses and commissions

  (1,070 ) (1,536 ) (466 )

Vessel operating costs

  (16,232 ) (15,351 ) 881  

Depreciation

  (18,330 ) (18,375 ) (45 )

General and administrative expenses

  (3,588 ) (4,698 ) (1,110 )

Profit from operations

  46,185   36,617   (9,568 )

Financial costs

  (14,892 ) (14,946 ) (54 )

Financial income

  243   582   339  

(Loss)/gain on derivatives

  (2,336 ) 1,588   3,924  

Profit for the period

  29,200   23,841   (5,359 )

Profit attributable to Partnership's operations

  19,358   22,901   3,543  

        For the three-month period ended June 30, 2017, we had an average of 13.0 vessels operating in our owned fleet having 1,183 operating days, while during the three-month period ended June 30, 2018, we had an average of 13.0 vessels operating in our owned fleet having 1,098 operating days.

        Revenues: Revenues decreased by $8.5 million, or 10.0%, from $85.4 million for the three-month period ended June 30, 2017 to $76.9 million for the same period in 2018. The decrease in revenues is attributable to a decrease of $5.8 million due to the off-hire days from the scheduled dry-dockings of the GasLog Santiago and the GasLog Sydney and a further decrease of $2.3 million due to the expiration of the time charter of the GasLog Shanghai and her entering the spot market in May 2018. As a result, the average daily hire rate decreased from $72,194 for the three-month period ended June 30, 2017, to $70,067 for the three-month period ended June 30, 2018.

        Net Pool Allocation: Net pool allocation was $0.0 million during the three-month period ended June 30, 2017 and $(0.4) million during the three-month period ended June 30, 2018. The $(0.4) million of net pool allocation in the three-month period ended June 30, 2018, represents the adjustment of the net results generated by the GasLog Shanghai in accordance with the pool distribution formula. GasLog Partners recognized gross revenues and gross voyage expenses and commissions of $1.5 million and $0.1 million, respectively, from the operation of the GasLog

25


Shanghai which entered the Cool Pool in May 2018 (June 30, 2017: $0.0 million and $0.0 million, respectively). GasLog Partners' total net pool performance is presented below:

 
  For the three months ended
 
 
  June 30, 2017   June 30, 2018  

Amounts in thousands of U.S. Dollars

         

Pool gross revenues (included in Revenues)

    1,516  

Pool gross voyage expenses and commissions (included in Voyage expenses and commissions)

    (78 )

GasLog's adjustment for net pool allocation (included in Net pool allocation)

    (357 )

GasLog Partners' total net pool performance

    1,081  

        Vessel Operating Costs: Vessel operating costs decreased by $0.8 million, or 4.9%, from $16.2 million for the three-month period ended June 30, 2017 to $15.4 million for the same period in 2018. The decrease is mainly attributable to a decrease in crew wages of $0.6 million, primarily driven by one-off savings, and a decrease of $0.2 million in insurance expenses. As a result, daily operating cost per vessel decreased from $14,865 per day for the three-month period ended June 30, 2017, to $14,058 per day for the three-month period ended June 30, 2018.

        General and Administrative Expenses: General and administrative expenses increased by $1.1 million, or 30.6%, from $3.6 million for the three-month period ended June 30, 2017 to $4.7 million for the same period in 2018. The increase is attributable to an increase in administrative expenses of $1.1 million for services provided under the administrative services agreement with GasLog due to the increase of the annual administrative fees in 2018 by $0.2 million per vessel and the incremental fees due to the acquisitions from GasLog of the GasLog Greece in May 2017, the GasLog Geneva in July 2017, the Solaris in October 2017 and the GasLog Gibraltar in April 2018.

        Financial Costs: Financial costs were $14.9 million for the three-month periods ended June 30, 2017 and June 30, 2018, due to an increase of $0.4 million in interest expense on loans, offset by an equal decrease in amortization of loan fees, due to the prepayment in January 2018 of the remaining $29.8 million balance of the junior tranche of the credit agreement entered into on February 18, 2016 (the "Five Vessel Refinancing"). During the three-month period ended June 30, 2017, we had an average of $1,380.8 million of outstanding indebtedness with a weighted average interest rate of 3.7%, compared to an average of $1,207.4 million of outstanding indebtedness with a weighted average interest rate of 4.4% during the three-month period ended June 30, 2018.

        (Loss)/gain on Derivatives: Gain on derivatives increased by $3.9 million, from a loss of $2.3 million for the three-month period ended June 30, 2017 to a gain of $1.6 million for the same period in 2018. The increase is attributable to a decrease in realized loss from interest rate swaps held for trading of $2.9 million and a decrease in loss of $1.0 million from the mark-to-market valuation of our derivatives carried at fair value through profit or loss, derived mainly from the higher London Interbank Offered Rate ("LIBOR") yield curve, which was used to calculate the present value of the estimated future cash flows, as compared to the agreed fixed interest rates.

        Profit for the Period: Profit for the period decreased by $5.4 million, or 18.5%, from $29.2 million for the three-month period ended June 30, 2017 to $23.8 million for the same period in 2018, as a result of the aforementioned factors.

        Profit attributable to the Partnership: Profit attributable to the Partnership increased by $3.5 million, or 18.0%, from $19.4 million for the three-month period ended June 30, 2017 to $22.9 million for the three-month period ended June 30, 2018. The increase is mainly attributable to the profits of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar, acquired by the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, and the decrease in mark-to-market loss on interest rate swaps attributable to the Partnership, which were offset by the decreased revenues due to the two scheduled dry-dockings of the GasLog Santiago and the GasLog Sydney and the spot market exposure of the GasLog Shanghai.

        Specifically, the profit attributable to the Partnership was mainly affected by (a) an increase in revenues of $20.8 million contributed by the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar, partially offset by a decrease in net revenues of $2.7 million from the GasLog Shanghai entering the spot market and a

26


decrease of $6.1 million from the remaining vessels (b) an increase in operating expenses attributable to the Partnership of $1.8 million mainly attributable to the operating expenses of the aforementioned vessels, and (c) an increase in depreciation expense attributable to the Partnership of $4.5 million, resulting primarily from the acquisition of the aforementioned vessels.

        In addition, the profit attributable to the Partnership was further affected by (a) an increase in general and administrative expenses attributable to the Partnership of $1.4 million, which is primarily attributable to an increase in administrative fees, (b) an increase in financial costs attributable to the Partnership of $4.3 million, mainly due to increased financial costs of $5.1 million with respect to the aggregate outstanding debt of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar after their respective drop-downs to the Partnership and (c) a decrease of $3.9 million in loss on derivatives.

        The above discussion of revenues, net pool allocation, operating expenses, depreciation expense, general and administrative expenses, financial costs and loss/gain on derivatives in relation to the Profit attributable to the Partnership for the three-month period ended June 30, 2017 and June 30, 2018, are non-GAAP measures that exclude amounts related to vessels currently owned by the Partnership for the periods prior to their respective transfers to GasLog Partners from GasLog. For a reconciliation of the results attributable to the Partnership to the most directly comparable IFRS reported results, refer to Appendix A included elsewhere in this report.


Six-month period ended June 30, 2017 compared to the six-month period ended June 30, 2018

 
  IFRS Reported Common Control Results  
(in thousands of U.S. dollars)
  2017   2018   Change  

Revenues

  169,882   161,285   (8,597 )

Net pool allocation

    (357 ) (357 )

Voyage expenses and commissions

  (2,128 ) (2,683 ) (555 )

Vessel operating costs

  (31,220 ) (32,413 ) (1,193 )

Depreciation

  (36,464 ) (36,604 ) (140 )

General and administrative expenses

  (7,078 ) (9,381 ) (2,303 )

Profit from operations

  92,992   79,847   (13,145 )

Financial costs

  (29,066 ) (30,293 ) (1,227 )

Financial income

  373   1,107   734  

(Loss)/gain on derivatives

  (2,313 ) 7,915   10,228  

Profit for the period

  61,986   58,576   (3,410 )

Profit attributable to Partnership's operations

  40,380   54,903   14,523  

        For the six-month period ended June 30, 2017, we had an average of 13.0 vessels operating in our owned fleet having 2,353 operating days, while during the six-month period ended June 30, 2018, we had an average of 13.0 vessels operating in our owned fleet having 2,266 operating days.

        Revenues: Revenues decreased by $8.6 million, or 5.1%, from $169.9 million for the six-month period ended June 30, 2017 to $161.3 million for the same period in 2018. The decrease in revenues is attributable to a decrease of $6.0 million due to the off-hire days from the scheduled dry-dockings of the GasLog Santiago and the GasLog Sydney and a further decrease of $2.3 million due to the expiration of the time charter of the GasLog Shanghai and her entering the spot market in May 2018. The average daily hire rate decreased from $72,198 for the six-month period ended June 30, 2017, to $71,176 for the six-month period ended June 30, 2018.

        Net Pool Allocation: Net pool allocation was $0.0 million during the six-month period ended June 30, 2017 and $(0.4) million during the six-month period ended June 30, 2018. The $(0.4) million of net pool allocation in the six-month period ended June 30, 2018, represents the adjustment of the net results generated by the GasLog Shanghai in accordance with the pool distribution formula. GasLog Partners recognized gross revenues and gross voyage expenses and commissions of $1.5 million and $0.1 million, respectively, from the operation of the GasLog

27


Shanghai which entered the Cool Pool in May 2018 (June 30, 2017: $0.0 million and $0.0 million, respectively). GasLog Partners' total net pool performance is presented below:

 
  For the six months ended
 
 
  June 30, 2017   June 30, 2018  

Amounts in thousands of U.S. Dollars

         

Pool gross revenues (included in Revenues)

    1,516  

Pool gross voyage expenses and commissions (included in Voyage expenses and commissions)

    (78 )

GasLog's adjustment for net pool allocation (included in Net pool allocation)

    (357 )

GasLog Partners' total net pool performance

    1,081  

        Vessel Operating Costs: Vessel operating costs increased by $1.2 million, or 3.8%, from $31.2 million for the six-month period ended June 30, 2017 to $32.4 million for the same period in 2018. The increase is mainly attributable to increased scheduled technical maintenance costs related to performed dry-dockings and intermediate surveys, as well as engine maintenance and various certifications costs. As a result, daily operating cost per vessel increased from $14,374 per day for the six-month period ended June 30, 2017, to $14,923 per day for the six-month period ended June 30, 2018.

        General and Administrative Expenses: General and administrative expenses increased by $2.3 million, or 32.4%, from $7.1 million for the six-month period ended June 30, 2017 to $9.4 million for the same period in 2018. The increase is mainly attributable to an increase in administrative expenses of $2.1 million for services provided under the administrative services agreement with GasLog due to the increase of the annual administrative fees in 2018 by $0.2 million per vessel and the incremental fees due to the acquisitions from GasLog of the GasLog Greece in May 2017, the GasLog Geneva in July 2017, the Solaris in October 2017 and the GasLog Gibraltar in April 2018.

        Financial Costs: Financial costs increased by $1.2 million, or 4.1%, from $29.1 million for the six-month period ended June 30, 2017 to $30.3 million for the same period in 2018. The increase is attributable to an increase of $0.9 million in interest expense on loans and an increase in amortization of loan fees of $0.4 million, mainly driven by a write-off of $0.9 million of unamortized loan fees associated with the term loan facility with GasLog that was prepaid and terminated in March 2018, partially offset by a decrease in commitment fees of $0.1 million. During the six-month period ended June 30, 2017, we had an average of $1,396.5 million of outstanding indebtedness with a weighted average interest rate of 3.6%, compared to an average of $1,241.0 million of outstanding indebtedness with a weighted average interest rate of 4.2% during the six-month period ended June 30, 2018.

        (Loss)/gain on Derivatives: Gain on derivatives increased by $10.2 million, from a loss of $2.3 million for the six-month period ended June 30, 2017 to a gain of $7.9 million for the same period in 2018. The increase is attributable to a decrease in loss of $8.6 million from the mark-to-market valuation of our derivatives carried at fair value through profit or loss, derived mainly from the higher LIBOR yield curve, which was used to calculate the present value of the estimated future cash flows, as compared to the agreed fixed interest rates, and a decrease in realized loss from interest rate swaps held for trading of $1.6 million.

        Profit for the Period: Profit for the period decreased by $3.4 million, or 5.5%, from $62.0 million for the six-month period ended June 30, 2017 to $58.6 million for the same period in 2018, as a result of the aforementioned factors.

        Profit attributable to the Partnership: Profit attributable to the Partnership increased by $14.5 million, or 35.9%, from $40.4 million for the six-month period ended June 30, 2017 to $54.9 million for the six-month period ended June 30, 2018. The increase is mainly attributable to the profits of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar, acquired by the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, and the decrease in mark-to-market loss on interest rate swaps attributable to the Partnership, which were partially offset by the decreased revenues and net pool allocation and the increased general and administrative expenses.

28


        Specifically, the profit attributable to the Partnership was mainly affected by (a) an increase in revenues of $41.0 million contributed by the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar, partially offset by a decrease in net revenues of $2.7 million from the GasLog Shanghai entering the spot market and a decrease of $6.3 million from the remaining vessels (b) an increase in operating expenses attributable to the Partnership of $6.2 million mainly attributable to the operating expenses of the aforementioned vessels, and (c) an increase in depreciation expense attributable to the Partnership of $8.9 million, resulting primarily from the acquisition of the aforementioned vessels.

        In addition, the profit attributable to the Partnership was further affected by (a) an increase in general and administrative expenses attributable to the Partnership of $2.9 million, which is primarily attributable to an increase in administrative fees, (b) an increase in financial costs attributable to the Partnership of $9.4 million, mainly due to increased financial costs of $9.2 million with respect to the aggregate outstanding debt of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar after their respective drop-downs to the Partnership and (c) a decrease of $10.2 million in loss on derivatives.

        The above discussion of revenues, net pool allocation, operating expenses, depreciation expense, general and administrative expenses, financial costs and loss/gain on derivatives in relation to the Profit attributable to the Partnership for the six-month period ended June 30, 2017 and June 30, 2018, are non-GAAP measures that exclude amounts related to vessels currently owned by the Partnership for the periods prior to their respective transfers to GasLog Partners from GasLog. For a reconciliation of the results attributable to the Partnership to the most directly comparable IFRS reported results, refer to Appendix A included elsewhere in this report.

Liquidity and Capital Resources

        We operate in a capital-intensive industry, and we expect to finance the purchase of additional vessels and other capital expenditures through a combination of borrowings from commercial banks, cash generated from operations and debt and equity financings. In addition to paying distributions, our other liquidity requirements relate to servicing our debt, funding investments, funding working capital and maintaining cash reserves against fluctuations in operating cash flows. Our funding and treasury activities are intended to maximize investment returns while maintaining appropriate liquidity and complying with our financial covenants under our debt facilities.

        As of June 30, 2018, we had $134.7 million of cash and cash equivalents, of which $52.1 million was held in current accounts and $82.6 million was held in time deposits with an original duration of less than three months. An amount of $13.0 million of time deposits with an original duration greater than three months was classified as short-term investments.

        As of June 30, 2018, we had an aggregate of $1,184.4 million of indebtedness outstanding under our credit facilities, of which $85.0 million is repayable within one year. In addition, we had unused availability under our revolving credit facilities of $55.9 million.

        On April 26, 2018, in connection with the acquisition of GAS-fourteen Ltd., the entity that owns the GasLog Gibraltar, the Partnership paid GasLog $19.0 million representing the $207.0 million aggregate purchase price, less the $45.0 million of new privately placed common units issued to GasLog (1,858,975 common units at a price of $24.21 per unit) and the $143.6 million of outstanding indebtedness of the acquired entity assumed by GasLog Partners plus an adjustment of $0.6 million in order to maintain the agreed working capital position in the acquired entity of $1.0 million.

        On May 23, 2018, the Partnership entered into a new interest rate swap agreement with GasLog with a notional value of $80.0 million, maturing in 2023. On the same date, the Partnership also entered into twelve forward foreign exchange contracts with GasLog with a notional value of €24.0 million and staggered maturities until mid-2019 to mitigate its foreign exchange transaction exposure in its operating expenses.

        In total, the Partnership has entered into five interest rate swap agreements with GasLog at a notional value of $550.0 million in aggregate, maturing between 2020 and 2023. As of June 30, 2018, the Partnership had hedged 45.7% of its floating interest rate exposure on its outstanding debt at a weighted average interest rate of approximately 1.9% (excluding margin).

29


        Following the completion of the scheduled dry-dockings of the GasLog Santiago and the GasLog Sydney, the GasLog Seattle is scheduled to commence her regular dry-docking in the fourth quarter of 2018.

Working Capital Position

        As of June 30, 2018, our current assets totaled $161.0 million and current liabilities totaled $155.0 million, resulting in a positive working capital position of $6.0 million.

        Taking into account generally expected market conditions, we anticipate that cash flow generated from operations will be sufficient to fund our operations, including our working capital requirements, and to make the required principal and interest payments on our indebtedness during the next 12 months.

Cash Flows

Six-month period ended June 30, 2017 compared to the six-month period ended June 30, 2018

        The following table summarizes our net cash flows from operating, investing and financing activities for the periods indicated:

 
  Six months ended
 
(in thousands of U.S. dollars)
  June 30, 2017   June 30, 2018  

Net cash provided by operating activities

  93,777   97,889  

Net cash provided by/(used in) investing activities

  7,174   (25,662 )

Net cash provided by/(used in) financing activities

  60,594   (84,262 )

Net Cash provided by Operating Activities:

        Net cash provided by operating activities increased by $4.1 million, from $93.8 million in the six-month period ended June 30, 2017 to $97.9 million in the six-month period ended June 30, 2018. The increase of $4.1 million is mainly attributable to a $14.9 million movement in working capital accounts, a decrease of $1.6 million in realized loss on interest rate swaps held for trading and a decrease of $0.4 million in cash paid for interest, partially offset by a decrease in revenues and net pool allocation of $9.0 million and an increase of $4.1 million in vessel operating costs, voyage expenses and commissions and general and administrative expenses.

Net Cash provided by/(used in) Investing Activities:

        Net cash provided by investing activities decreased by $32.9 million, from cash provided by investing activities of $7.2 million in the six-month period ended June 30, 2017 to cash used in investing activities of $25.7 million in the six-month period ended June 30, 2018. The decrease of $32.9 million is attributable to an increase in net cash used in short-term investments of $20.5 million, an increase of net cash used in payments for vessels of $12.9 million, partially offset by an increase in financial income received of $0.5 million.

Net Cash provided by/(used in) Financing Activities:

        Net cash provided by financing activities decreased by $144.9 million, from cash provided by financing activities of $60.6 million in the six-month period ended June 30, 2017 to cash used in financing activities of $84.3 million in the six-month period ended June 30, 2018. The decrease of $144.9 million is attributable to a decrease in net public offering proceeds of $116.7 million, a decrease in bank loan drawdowns of $60.0 million and an increase of $17.5 million in distributions paid, partially offset by a decrease in cash distributions to GasLog in exchange for contribution of net assets of $47.6 million, a decrease of $1.4 million in payments of loan issuance costs and a decrease of $0.3 million in bank loan repayments.

30


Contracted Charter Revenues

        The following table summarizes GasLog Partners' contracted charter revenues and vessel utilization as of July 1, 2018:

 
   
  For the years ending December 31,    
 
 
  On and after
July 1,
2018
   
 
 
  2019   2020   2021   2022   2023-2026   Total    
 
 
  (in millions of U.S. dollars, except days and percentages)
   
 

Contracted time charter revenues(1)(2)(3)(4)

  150.6   298.4   217.9   116.0   90.5   146.0   1,019.4      

Total contracted days(1)(2)

  2,141   4,268   3,159   1,551   1,095   1,732   13,946        

Total available days(5)

  2,362   4,715   4,668   4,595   4,745   18,603   39,688      

Total unfixed days(6)

  221   447   1,509   3,044   3,650   16,871   25,742        

Percentage of total contracted days/total available days

  90.6 % 90.5 % 67.7 % 33.8 % 23.1 % 9.3 % 35.1 %    

(1)
Reflects time charter revenues and contracted days for the 13 LNG carriers in our fleet as of July 1, 2018. Does not include charter revenues for the vessel operating in the spot/short-term market under the Cool Pool.

(2)
Our ships are scheduled to undergo dry-docking once every five years. Revenue calculations assume 365 revenue days per ship per annum, with 30 off-hire days when each ship undergoes scheduled dry-docking.

(3)
For time charters that include an operating cost component, revenue calculations include an estimate of the amount of that operating cost component.

(4)
Revenue calculations assume no exercise of any option to extend the terms of the charters.

(5)
Available days represent total calendar days after deducting 30 off-hire days when the ship undergoes scheduled dry-docking.

(6)
Represents available days for the ships after the expiration of the existing charters (assuming charterers do not exercise any option to extend the terms of the charters).

        The table above provides information about our contracted charter revenues and ship utilization based on contracts in effect for the 13 LNG carriers in our fleet as of July 1, 2018. The table reflects only our contracted charter revenues for the ships in our owned fleet for which we have secured time charters, and it does not reflect the costs or expenses we will incur in fulfilling our obligations under the charters. In particular, the table does not reflect any revenues from the vessel that is operating in the Cool Pool, any time charter revenues from any additional ships we may acquire in the future, nor does it reflect the options under our time charters that permit our charterers to extend the time charter terms for successive multi-year periods at comparable charter hire rates. The entry into a time charter contract for the vessel operating in the Cool Pool, or the exercise of the options to extend the terms of our existing charters would result in an increase in the number of contracted days and the contracted revenues for our fleet in the future. Although the contracted charter revenues are based on contracted charter hire rate provisions, they reflect certain assumptions, including assumptions relating to future ship operating costs. We consider the assumptions to be reasonable as of the date of this report, but if these assumptions prove to be incorrect, our actual time charter revenues could differ from those reflected in the table. Furthermore, any contract is subject to various risks, including performance by the counterparties or an early termination of the contract pursuant to its terms. If the charterers are unable or unwilling to make charter payments to us, or if we agree to renegotiate charter terms at the request of a charterer, or if contracts are prematurely terminated for any reason, we would be exposed to prevailing market conditions at the time, and our results of operations and financial condition may be materially adversely affected. Please see the disclosure under the heading "Risk Factors" in our Annual Report on Form 20-F filed with the SEC on February 12, 2018. For these reasons, the contracted charter revenues information presented above is not fact and should not be relied upon as being necessarily indicative of future results and readers are cautioned not to place undue reliance on this information. Neither the Partnership's independent auditors, nor any other independent accountants, have compiled, examined or performed any procedures with respect to the information presented in the table, nor have they expressed any opinion or any other form of assurance on such information or its achievability, and assume no responsibility for, and disclaim any association with, the information in the table.

31



GASLOG PARTNERS LP

INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 
  Page

Unaudited condensed consolidated statements of financial position as of December 31, 2017 and June 30, 2018

  F-2

Unaudited condensed consolidated statements of profit or loss and total comprehensive income for the three and six months ended June 30, 2017 and 2018

 
F-3

Unaudited condensed consolidated statements of changes in owners'/partners' equity for the six months ended June 30, 2017 and 2018

 
F-4

Unaudited condensed consolidated statements of cash flows for the six months ended June 30, 2017 and 2018

 
F-5

Notes to the unaudited condensed consolidated financial statements

 
F-6

F-1


GasLog Partners LP

Unaudited condensed consolidated statements of financial position
As of December 31, 2017 and June 30, 2018
(All amounts expressed in thousands of U.S. Dollars, except unit data)

 
  Note   December 31,
2017
  June 30,
2018
 
 
   
  (restated)(1)
   
 

Assets

             

Non-current assets

             

Derivative financial instruments

  8   6,038   11,121  

Vessels

  4   2,149,751   2,141,529  

Total non-current assets

    2,155,789   2,152,650  

Current assets

             

Trade and other receivables

    3,755   2,739  

Inventories

      2,857   4,149  

Due from related parties

  3   3,712   1,083  

Prepayments and other current assets

      1,579   1,399  

Derivative financial instruments

  8   577   3,924  

Short-term investments

        13,000  

Cash and cash equivalents

    146,721   134,686  

Total current assets

      159,201   160,980  

Total assets

    2,314,990   2,313,630  

Partners' equity and liabilities

             

Partners' equity

             

Owners' capital

      53,354    

Common unitholders (41,002,121 units issued and outstanding as of December 31, 2017 and 42,896,114 units issued and outstanding as of June 30, 2018)

  5   752,456   788,087  

General partner (836,779 units issued and outstanding as of December 31, 2017 and 875,432 units issued and outstanding as of June 30, 2018)

  5   11,781   12,183  

Incentive distribution rights ("IDR")

  5   6,596   7,068  

Preference unitholders (5,750,000 Series A Preference Units issued and outstanding as of December 31, 2017 and 5,750,000 Series A Preference Units and 4,600,000 Series B Preference Units issued and outstanding as of June 30, 2018)

  5   139,321   250,934  
     

Total partners' equity

    963,508   1,058,272  

Current liabilities

             

Trade accounts payable

    4,785   7,428  

Due to related parties

  3   2,613   2,382  

Derivative financial instruments

  8   269   657  

Other payables and accruals

  7   43,000   59,619  

Borrowings—current portion

  6   114,570   84,961  

Total current liabilities

      165,237   155,047  
     

Non-current liabilities

             

Derivative financial instruments

  8     671  

Borrowings—non-current portion

  6   1,185,995   1,099,482  

Other non-current liabilities

      250   158  
     

Total non-current liabilities

    1,186,245   1,100,311  

Total partners' equity and liabilities

      2,314,990   2,313,630  

(1)
Restated so as to reflect the historical financial statements of GAS-fourteen Ltd., acquired on April 26, 2018 from GasLog Ltd. ("GasLog") (Note 1).

   

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-2


GasLog Partners LP

Unaudited condensed consolidated statements of profit or loss and total comprehensive income
For the three and six months ended June 30, 2017 and 2018
(All amounts expressed in thousands of U.S. Dollars, except per unit data)

 
   
  For the three months ended
  For the six months ended
 
 
  Note   June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  
 
   
  (restated)(1)
   
  (restated)(1)
   
 

Revenues

  9   85,405   76,934   169,882   161,285  

Net pool allocation

            (357 )       (357 )

Voyage expenses and commissions

    (1,070 ) (1,536 ) (2,128 ) (2,683 )

Vessel operating costs

        (16,232 )   (15,351 )   (31,220 )   (32,413 )

Depreciation

  4   (18,330 ) (18,375 ) (36,464 ) (36,604 )

General and administrative expenses

  10     (3,588 )   (4,698 )   (7,078 )   (9,381 )

Profit from operations

    46,185   36,617   92,992   79,847  

Financial costs

  11     (14,892 )   (14,946 )   (29,066 )   (30,293 )

Financial income

    243   582   373   1,107  

(Loss)/gain on derivatives

  11     (2,336 )   1,588     (2,313 )   7,915  

Total other expenses, net

    (16,985 ) (12,776 ) (31,006 ) (21,271 )

Profit and total comprehensive income for the period

        29,200     23,841     61,986     58,576  

                             

Earnings per unit attributable to the Partnership, basic and diluted:

  14          

Common unit (basic)

        0.45     0.40     0.98     0.99  

Common unit (diluted)

    0.45   0.40   0.98   0.98  

Subordinated unit

        N/A     N/A     0.52     N/A  

General partner unit

    0.46   0.40   1.01   1.04  

(1)
Restated so as to reflect the historical financial statements of GAS-eleven Ltd., GAS-thirteen Ltd., GAS-eight Ltd. and GAS-fourteen Ltd., acquired on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, from GasLog (Note 1).

   

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-3


GasLog Partners LP

Unaudited condensed consolidated statements of changes in owners'/partners' equity
For the six months ended June 30, 2017 and 2018
(All amounts expressed in thousands of U.S. Dollars, except unit data)

 
  General partner   Common unitholders   Subordinated
unitholders
  IDR   Preference
unitholders
  Total
Partners'
equity
  Owners'
capital
  Total  
 
  Units     Units     Units       Units          

Balance at January 1, 2017 (as restated(1))

  701,933   10,095   24,572,358   565,408   9,822,358   60,988   5,878       642,369   196,937   839,306  

Profit and total comprehensive income attributable to GasLog's operations (Note 14)

                                            21,606     21,606  

Net proceeds from public offerings and issuances of common units and general partner units

  87,365   1,809   4,280,877   86,994             88,803     88,803  

Net proceeds from public offering and issuance of preference units

                                5,750,000     138,782     138,782         138,782  

Cash distribution to GasLog in exchange for net assets contribution to the Partnership

                      (66,643 ) (66,643 )

Difference between net book values of acquired subsidiary and consideration paid

        (820 )       (173 )       (10,321 )               (11,314 )   11,314      

Distributions declared

    (793 )   (28,099 )   (9,724 ) (1,054 )     (39,670 )   (39,670 )

Share-based compensation, net of accrued distribution

        5         195         19     44             263         263  

Conversion of subordinated units to common units

      9,822,358   46,047   (9,822,358 ) (46,047 )            

Partnership's profit and total comprehensive income (Note 14)

        777         32,073         5,085     896         1,549     40,380         40,380  

Balance at June 30, 2017 (as restated(1))

  789,298   11,073   38,675,593   702,445       5,764   5,750,000   140,331   859,613   163,214   1,022,827  

Balance at January 1, 2018 (as restated(1))

    836,779     11,781     41,002,121     752,456             6,596     5,750,000     139,321     910,154     53,354     963,508  

Profit and total comprehensive income attributable to GasLog's operations (Note 14)

                      3,673   3,673  

Net proceeds from public offerings and issuances of common units and general partner units (Note 5)

    38,653     935     1,020     (11 )                       924         924  

Settlement of awards vested during the period

      33,998                    

Net proceeds from public offering and issuance of preference units (Note 5)

                                4,600,000     111,194     111,194         111,194  

Issuance of common units to GasLog in exchange for net assets contribution to the Partnership

      1,858,975   45,000             45,000   (45,000 )  

Cash distribution to GasLog in exchange for net assets contribution to the Partnership

                                            (19,086 )   (19,086 )

Difference between net book values of acquired subsidiary and consideration paid

    (486 )   (6,573 )           (7,059 ) 7,059    

Distributions declared (Note 13)

        (942 )       (44,199 )             (1,976 )       (10,076 )   (57,193 )       (57,193 )

Share-based compensation, net of accrued distribution

    7     262       80       349     349  

Partnership's profit and total comprehensive income (Note 14)

        888         41,152             2,368         10,495     54,903         54,903  

Balance at June 30, 2018

  875,432   12,183   42,896,114   788,087       7,068   10,350,000   250,934   1,058,272     1,058,272  

(1)
Restated so as to reflect the historical financial statements of GAS-eleven Ltd., GAS-thirteen Ltd., GAS-eight Ltd. and GAS-fourteen Ltd., acquired on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, from GasLog (Note 1).

   

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-4


GasLog Partners LP

Unaudited condensed consolidated statements of cash flows
For the six months ended June 30, 2017 and 2018
(All amounts expressed in thousands of U.S. Dollars)

 
   
  For the six months ended
 
 
   
  June 30,
2017
  June 30,
2018
 
 
   
  (restated)(1)
   
 

Cash flows from operating activities:

                 

Profit for the period

    61,986   58,576  

Adjustments for:

                 

Depreciation

    36,464   36,604  

Financial costs

        29,066     30,293  

Financial income

    (373 ) (1,107 )

Unrealized loss/(gain) on derivatives held for trading

        1,209     (7,371 )

Share-based compensation

    371   498  

        128,723     117,493  

Movements in working capital

    (9,025 ) 5,915  

Cash provided by operations

        119,698     123,408  

Interest paid

    (25,921 ) (25,519 )

Net cash provided by operating activities

        93,777     97,889  

Cash flows from investing activities:

             

Payments for vessels' additions

        (700 )   (13,590 )

Financial income received

    374   928  

Maturity of short-term investments

        7,500     5,000  

Purchase of short-term investments

      (18,000 )

Net cash provided by/(used in) investing activities

        7,174     (25,662 )

Cash flows from financing activities:

             

Borrowings drawdowns

        60,000      

Borrowings repayments

    (120,129 ) (119,757 )

Payment of loan issuance costs

        (1,499 )   (68 )

Proceeds from public offerings and issuances of common units and general partner units (net of underwriting discounts and commissions)

    89,649   960  

Proceeds from issuance of preference units (net of underwriting discounts and commissions)

        139,222     111,544  

Payment of offering costs

    (336 ) (662 )

Cash payment to GasLog in exchange for contribution of net assets

        (66,643 )   (19,086 )

Distributions paid

    (39,670 ) (57,193 )

Net cash provided by/(used in) financing activities

        60,594     (84,262 )

Increase/(decrease) in cash and cash equivalents

    161,545   (12,035 )

Cash and cash equivalents, beginning of the period

        59,875     146,721  

Cash and cash equivalents, end of the period

    221,420   134,686  

                 

Non-Cash Investing and Financing Activities:

             

Capital expenditures included in liabilities at the end of the period

        2,499     16,666  

Offering costs included in liabilities at the end of the period

    955   88  

Issuance of common units to GasLog in exchange for contribution of net assets

            45,000  

(1)
Restated so as to reflect the historical financial statements of GAS-eleven Ltd., GAS-thirteen Ltd., GAS-eight Ltd. and GAS-fourteen Ltd., acquired on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, from GasLog (Note 1).

   

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-5


GasLog Partners LP

Notes to the unaudited condensed consolidated financial statements
For the six months ended June 30, 2017 and 2018
(All amounts expressed in thousands of U.S. Dollars, except unit data)

1. Organization and Operations

        GasLog Partners LP ("GasLog Partners" or the "Partnership") was formed as a limited partnership under the laws of the Marshall Islands on January 23, 2014, as a wholly owned subsidiary of GasLog for the purpose of initially acquiring the interests in three liquefied natural gas ("LNG") carriers (or the "Initial Fleet") that were contributed to the Partnership by GasLog in connection with the initial public offering of its common units (the "IPO").

        On May 3, 2017, GasLog Partners acquired from GasLog 100% of the ownership interests in GAS-eleven Ltd., the entity that owns a 174,000 cubic meter ("cbm") LNG carrier, the GasLog Greece, for an aggregate purchase price of $219,000.

        On July 3, 2017, GasLog Partners acquired from GasLog 100% of the ownership interests in GAS-thirteen Ltd., the entity that owns a 174,000 cbm LNG carrier, the GasLog Geneva, for an aggregate purchase price of $211,000.

        On October 20, 2017, GasLog Partners acquired 100% of the ownership interests in GAS-eight Ltd., the entity that owns a 155,000 cbm LNG carrier, the Solaris, for an aggregate purchase price of $185,900.

        On April 26, 2018, GasLog Partners acquired 100% of the ownership interests in GAS-fourteen Ltd., the entity that owns a 174,000 cbm LNG carrier, the GasLog Gibraltar, for an aggregate purchase price of $207,000.

        The acquisitions of the GasLog Greece, the GasLog Geneva, the Solaris and the GasLog Gibraltar from GasLog were accounted for as reorganizations of companies under common control. The Partnership's historical results were retroactively restated to reflect the historical results of GAS-eleven Ltd., the entity that owns the GasLog Greece, GAS-thirteen Ltd., the entity that owns the GasLog Geneva, GAS-eight Ltd., the entity that owns the Solaris and GAS-fourteen Ltd., the entity that owns the GasLog Gibraltar, from their respective dates of incorporation by GasLog. The carrying amounts of assets and liabilities included are based on the historical carrying amounts of such assets and liabilities recognized by the subsidiaries.

        As of June 30, 2018, GasLog holds a 29.1% interest in the Partnership. As a result of its 100% ownership of the general partner, and the fact that the general partner elects the majority of the Partnership's directors in accordance with the Partnership Agreement, GasLog has the ability to control the Partnership's affairs and policies.

        The Partnership's principal business is the acquisition and operation of vessels in the LNG market, providing transportation services of LNG on a worldwide basis under long-term charters. GasLog LNG Services Ltd. ("GasLog LNG Services" or the "Manager"), a related party and a wholly owned subsidiary of GasLog, incorporated under the laws of the Bermuda, provides technical services to the Partnership.

        On May 18, 2018, the Partnership through the GasLog Shanghai entered the Cool Pool, an LNG carrier pooling arrangement which was established by GasLog, Dynagas Ltd. and Golar LNG Ltd. (the "Cool Pool") on October 1, 2015 to market their vessels operating in the LNG shipping spot market. The Cool Pool allows the participating owners to optimize the operation of the pool vessels through improved scheduling ability, cost efficiencies and common marketing. The objective of the Cool Pool is to serve the growing LNG market by providing customers with reliable, flexible, and innovative solutions to meet their increasingly complex shipping requirements. As of June 30, 2018, the Cool Pool consists of 17 modern efficient tri-fuel diesel electric ("TFDE") LNG carriers in the 155,000-170,000 cbm range. The Cool Pool charters the vessels for periods up to one year in duration as agents for the owners, who each remain responsible for the technical and commercial operation of their vessels and performance of the contracts.

F-6


        As of June 30, 2018, the companies listed below were 100% held by the Partnership:

Name
  Place of
incorporation
  Date of
incorporation
  Principal activities   Vessel   Cargo
Capacity
(cbm)
  Delivery Date

GAS-three Ltd.

  Bermuda   April 2010   Vessel-owning company   GasLog Shanghai   155,000   January 2013

GAS-four Ltd.

  Bermuda   April 2010   Vessel-owning company   GasLog Santiago   155,000   March 2013

GAS-five Ltd.

  Bermuda   February 2011   Vessel-owning company   GasLog Sydney   155,000   May 2013

GAS-seven Ltd.

  Bermuda   March 2011   Vessel-owning company   GasLog Seattle   155,000   December 2013

GAS-eight Ltd.

  Bermuda   March 2011   Vessel-owning company   Solaris   155,000   June 2014

GAS-eleven Ltd.

  Bermuda   December 2012   Vessel-owning company   GasLog Greece   174,000   March 2016

GAS-thirteen Ltd.

  Bermuda   July 2013   Vessel-owning company   GasLog Geneva   174,000   September 2016

GAS-fourteen Ltd.

  Bermuda   July 2013   Vessel-owning company   GasLog Gibraltar   174,000   October 2016

GAS-sixteen Ltd.

  Bermuda   January 2014   Vessel-owning company   Methane Rita Andrea   145,000   April 2014

GAS-seventeen Ltd.

  Bermuda   January 2014   Vessel-owning company   Methane Jane Elizabeth   145,000   April 2014

GAS-nineteen Ltd.

  Bermuda   April 2014   Vessel-owning company   Methane Alison Victoria   145,000   June 2014

GAS-twenty Ltd.

  Bermuda   April 2014   Vessel-owning company   Methane Shirley Elisabeth   145,000   June 2014

GAS-twenty one Ltd.

  Bermuda   April 2014   Vessel-owning company   Methane Heather Sally   145,000   June 2014

GasLog Partners Holdings LLC

  Marshall Islands   April 2014   Holding company      

2. Basis of Presentation

        These unaudited condensed consolidated financial statements have been prepared in accordance with International Accounting Standard ("IAS") 34 Interim Financial Reporting as issued by the International Accounting Standards Board ("IASB"). Certain information and footnote disclosures required by International Financial Reporting Standards ("IFRS") for a complete set of annual financial statements have been omitted, and, therefore, these unaudited condensed consolidated financial statements should be read in conjunction with the Partnership's annual consolidated financial statements for the year ended December 31, 2017, filed on an Annual Report on Form 20-F with the Securities Exchange Commission on February 12, 2018.

        The accompanying unaudited condensed consolidated financial statements include the accounts of the Partnership and its subsidiaries assuming that they are consolidated for all periods presented, as they were under the common control of GasLog.

        The unaudited condensed consolidated financial statements have been prepared on the historical cost basis. The same accounting policies and methods of computation have been followed in these unaudited condensed consolidated financial statements as applied in the preparation of the Partnership's consolidated financial statements for the year ended December 31, 2017. On July 25, 2018, the Partnership's board of directors authorized the unaudited condensed consolidated financial statements for issuance.

        The critical accounting judgments and key sources of estimation uncertainty were disclosed in the Partnership's annual consolidated financial statements for the year ended December 31, 2017 and remain unchanged.

        The unaudited condensed consolidated financial statements are expressed in thousands of U.S. Dollars ("USD"), which is the functional currency of the Partnership and each of its subsidiaries because their vessels operate in international shipping markets, in which revenues and expenses are primarily settled in USD and the Partnership's most significant assets and liabilities are paid for and settled in USD.

        Management anticipates that the Partnership's primary sources of funds will be available cash, cash from operations, borrowings under existing debt and equity financing. Management believes that these sources of funds will be sufficient for the Partnership to meet its liquidity needs and comply with its banking covenants for at least twelve months from the end of the reporting period and therefore it is appropriate to prepare the financial statements on a going concern basis, although there can be no assurance that the Partnership will be able to obtain future debt and equity financing on acceptable terms.

F-7


Adoption of new and revised IFRS

(a)
Standards and interpretations adopted in the current period

        The following standards and amendments relevant to the Partnership were effective in the current period:

        In May 2014, the IASB issued IFRS 15 Revenue from Contracts with Customers, which applies to all contracts with customers: the main exceptions are leases, financial instruments and insurance contracts. IFRS 15 specifies how and when an IFRS reporter will recognize revenue as well as requiring such entities to provide users of financial statements with more informative, relevant disclosures. The standard supersedes IAS 18 Revenue, IAS 11 Construction Contracts and a number of revenue-related interpretations. The standard was effective for annual periods beginning on or after January 1, 2018 and was applied by the Partnership using the modified retrospective approach. However, the adoption of the standard did not have an impact on the Partnership's historical financial statements.

        The Partnership assessed that under the time charter agreements, the hire rate per the charter agreement has two components: the lease component and the service component relating to the vessel operating costs. The revenue in relation to the lease component of the agreements is accounted for under the leases standard. The revenue in relation to the service component relates to vessel operating expenses which include expenses such as management fees, crew wages, provisions and stores, technical maintenance and insurance expenses that are paid by the vessel owner. These costs are essential to operating a charter and therefore, the charterers receive the benefit of these when the vessel is used during the contracted time and will be accounted for in accordance with the requirements of IFRS 15 Revenue from Contracts with Customers.

        In relation to short-term charters under the Cool Pool (Note 9), management believes that mobilization of a vessel from a previous port of discharge to a subsequent port of loading does not result in a separate benefit for charterers and that the activity is thus incapable of being distinct. This activity is considered to be a required set-up activity to fulfil the contract. On that basis, it was concluded that positioning and repositioning fees and associated expenses should be recognized over the period of the contract, and not at a certain point in time.

        In July 2014, the IASB issued the complete version of IFRS 9 Financial Instruments. IFRS 9 specifies how an entity should classify and measure financial assets and financial liabilities. The new standard requires all financial assets to be subsequently measured at amortized cost or fair value depending on the business model of the legal entity in relation to the management of the financial assets and the contractual cash flows of the financial assets. The standard also requires a financial liability to be classified as either at fair value through profit or loss or at amortized cost. In addition, a new hedge accounting model was introduced, that is designed to be more closely aligned with how entities undertake risk management activities when hedging financial and non-financial risk exposures. The standard, which was effective for annual periods beginning on or after January 1, 2018, did not have an impact on the Partnership's financial statements.

(b)
Standards and amendments in issue not yet adopted

        At the date of authorization of these unaudited condensed consolidated financial statements, the following standard relevant to the Partnership was in issue but not yet effective:

        In January 2016, the IASB issued IFRS 16 Leases, which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract, i.e. the customer ("lessee") and the supplier ("lessor"). IFRS 16 eliminates the classification of leases by lessees as either operating leases or finance leases and, instead, introduces a single lessee accounting model. Applying that model, a lessee is required to recognise: (a) assets and liabilities for all leases with a term of more than twelve months, unless the underlying asset is of low value; and (b) depreciation of lease assets separately from interest on lease liabilities in the statement of profit or loss. Lessors continue to classify their leases as operating leases or finance leases, and to account for those two types of leases differently. IFRS 16 supersedes the previous leases Standard, IAS 17 Leases, and related Interpretations. The standard is effective from January 1, 2019, with early adoption permitted only with concurrent adoption of IFRS 15 Revenue from Contracts with Customers. Management has elected not to early adopt, and it anticipates that the implementation of this standard will not have a material impact on the Partnership's financial statements, since the changes for lessors are fairly minor.

F-8


        The impact of all other IFRS standards and amendments issued but not yet adopted is not expected to be material on the Partnership's financial statements.

3. Related party transactions

        The Partnership has the following balances with related parties, which have been included in the unaudited condensed consolidated statements of financial position:

Amounts due from related parties

 
  December 31, 2017   June 30, 2018

Due from GasLog Carriers Ltd. ("GasLog Carriers") (a)

  3,712  

Due from the Cool Pool (b)

    1,083

Total

  3,712   1,083

Amounts due to related parties

 
  December 31, 2017   June 30, 2018

Due to GasLog LNG Services (c)

  2,383   1,729

Due to GasLog (d)

  230   653

Total

  2,613   2,382
    (a)
    As of December 31, 2017, the balance due from GasLog Carriers, the parent company of GAS-fourteen Ltd. prior to its acquisition by the Partnership, represented mainly amounts advanced to GasLog Carriers to cover future operating expenses. As of June 30, 2018, the balance had been fully settled.
    (b)
    As of June 30, 2018, the balance due from the Cool Pool comprises outstanding pool distributions (Note 9).
    (c)
    The balances represent mainly amounts paid directly by the Manager on behalf of the Partnership.
    (d)
    The balances represent mainly payments made by GasLog on behalf of the Partnership.

Loans due to related parties

 
  December 31, 2017   June 30, 2018

Loan facility with GasLog

  45,000  

Total

  45,000  

        On April 3, 2017, GasLog Partners entered into a new unsecured five-year term loan of $45,000 and a new five-year revolving credit facility of $30,000 with GasLog (together, the "Sponsor Credit Facility"), to be used for general partnership purposes.

        On April 5, 2017, an amount of $45,000 under the term loan facility and an amount of $15,000 under the revolving credit facility were drawn by the Partnership, with the latter fully repaid on May 22, 2017. On March 23, 2018, the remaining $45,000, which was due in March 2022, was prepaid and the respective term loan facility was terminated.

        As of June 30, 2018, the amount outstanding under the revolving credit facility described above was $0 (December 31, 2017: $0).

F-9


        The Partnership had the following transactions with related parties, which have been included in the unaudited condensed consolidated statements of profit or loss for the three and six months ended June 30, 2017 and 2018:

 
   
   
  For the three months ended
  For the six months ended
 
Company
  Details   Account   June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

GasLog

  Commercial management fee(i)   General and administrative expenses   1,170   1,170   2,340   2,340  

GasLog

  Administrative services fee(ii)   General and administrative expenses   1,525     2,581   2,948     5,016  

GasLog LNG Services

  Management fees(iii)   Vessel operating costs   1,656   1,656   3,312   3,312  

GasLog LNG Services

  Other vessel operating costs   Vessel operating costs   49       75     4  

GasLog

  Interest expense under Sponsor Credit Facility   Financial costs   1,160     1,160   935  

GasLog

  Commitment fee under Sponsor Credit Facility   Financial costs   62     76   242     151  

GasLog

  Interest on swaps (Note 11)   (Loss)/gain on derivatives   479   (587 ) 1,104   (544 )

Cool Pool

  Adjustment for net pool allocation   Net pool allocation       357       357  
(i)
Commercial Management Agreements

Upon completion of the IPO on May 12, 2014, the vessel-owning subsidiaries of the Initial Fleet entered into amended commercial management agreements with GasLog (the "Amended Commercial Management Agreements"), pursuant to which GasLog provides certain commercial management services, including chartering services, consultancy services on market issues and invoicing and collection of hire payables, to the Partnership. The annual commercial management fee under the amended agreements is $360 for each vessel payable quarterly in advance in lump sum amounts. In December 2013, GAS-seven Ltd. entered into a commercial management agreement with GasLog for an annual commercial management fee of $540 that was amended to $360 when the vessel was acquired by the Partnership on November 1, 2016. Additionally, in June 2015, GAS-eight Ltd. entered into a commercial management agreement with GasLog for an annual commercial management fee of $360.

The same provisions are included in the commercial management agreements that GAS-eleven Ltd., GAS-thirteen Ltd., GAS-fourteen Ltd., GAS-sixteen Ltd., GAS-seventeen Ltd., GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. entered into with GasLog upon the deliveries of the GasLog Greece, the GasLog Geneva, the GasLog Gibraltar, the Methane Rita Andrea, the Methane Jane Elizabeth, the Methane Alison Victoria, the Methane Shirley Elisabeth and the Methane Heather Sally, respectively, into GasLog's fleet in March 2016, September 2016, October 2016, April 2014 and June 2014 (together with the Amended Commercial Management Agreements and the commercial management agreements entered into by GAS-seven Ltd. and GAS-eight Ltd. with GasLog, the "Commercial Management Agreements").

(ii)
Administrative Services Agreement

Upon completion of the IPO on May 12, 2014, the Partnership entered into an administrative services agreement (the "Administrative Services Agreement") with GasLog, pursuant to which GasLog will provide certain management and administrative services. The services provided under the Administrative Services Agreement are provided as the Partnership may direct, and include bookkeeping, audit, legal, insurance, administrative, clerical, banking, financial, advisory, client and investor relations services. The Administrative Services Agreement will continue indefinitely until terminated by the Partnership upon 90 days' notice for any reason in the sole discretion of the Partnership's board of directors. Until December 31, 2016, GasLog received a service fee of $588 per vessel per year in connection with providing services under this agreement. On November 16, 2016, the board of directors approved an increase in the service fee payable to GasLog under the terms of the Administrative Services Agreement to $632 per vessel per year with effect from January 1, 2017. With effect from January 1, 2018, the service fee increased to $812 per vessel per year.

(iii)
Ship Management Agreements

Upon completion of the IPO on May 12, 2014, each of the vessel owning subsidiaries of the Initial Fleet entered into an amended ship management agreement (collectively, the "Amended Ship Management Agreements") under which the vessel owning subsidiaries pay a management fee of $46 per month to the Manager and reimburse the Manager for all expenses incurred on their behalf. The Amended Ship Management Agreements also provide for superintendent fees of $1 per day payable to the Manager for each day in excess of 25 days per calendar year for which a superintendent performed visits to the vessels, an annual incentive bonus of up to $72 based on key performance indicators predetermined annually and contain clauses for decreased management fees in case of a vessel's lay-up. The management fees are subject to an annual adjustment, agreed between the parties in good faith, on the basis of general inflation and proof of increases in actual costs incurred by the Manager. Each Amended Ship Management Agreement continues indefinitely until terminated by either party. The same provisions are included in the ship management agreements that GAS-sixteen Ltd., GAS-seventeen Ltd., GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. entered into with the Manager upon the deliveries of the Methane Rita Andrea, the Methane Jane Elizabeth, the Methane Alison Victoria, the Methane Shirley Elisabeth and the Methane Heather Sally, respectively, into GasLog's fleet in April 2014 and June 2014 (together with the Amended Ship Management Agreements and the ship management agreement that GAS-seven Ltd. entered into with the Manager upon its vessel's delivery from the shipyard in 2013, the "Ship Management Agreements"). In May 2015, the Ship Management Agreements were further amended to delete the annual incentive bonus and superintendent fees clauses and, in the case of GAS-seven Ltd., to also increase the fixed monthly charge to $46 with effect from April 1, 2015. In April 2016, the Ship Management Agreements were amended to consolidate all ship management related fees into a single fee structure. This single fee structure was already provided for in the ship management agreements that GAS-eleven Ltd., GAS-thirteen Ltd. and GAS-fourteen Ltd. had entered into with GasLog upon the deliveries of the GasLog Greece in March 2016, the GasLog Geneva in September 2016 and the GasLog Gibraltar in October 2016, respectively (with a fixed monthly charge of $46).

F-10


4. Vessels

        The movement in vessels is reported in the following table:

 
  Vessels

Cost

   

As of January 1, 2018

  2,390,128

Additions

  28,382

Fully amortized dry-docking component

  (5,000)

As of June 30, 2018

  2,413,510

Accumulated depreciation

   

As of January 1, 2018

  240,377

Depreciation expense

  36,604

Fully amortized dry-docking component

  (5,000)

As of June 30, 2018

  271,981

Net book value

   

As of December 31, 2017

  2,149,751

As of June 30, 2018

  2,141,529

        All vessels have been pledged as collateral under the terms of the Partnership's bank loan agreements.

5. Partners' Equity

        On January 17, 2018, GasLog Partners completed a public offering of 4,600,000 8.200% Series B Cumulative Redeemable Perpetual Fixed to Floating Rate Preference Units (the "Series B Preference Units"), including 600,000 units issued upon the exercise in full by the underwriters of their option to purchase additional Series B Preference Units, at a price to the public of $25.00 per preference unit. The net proceeds from the offering, after deducting underwriting discounts, commissions and other offering expenses, were $111,194. The Series B Preference Units are listed on the New York Stock Exchange under the symbol "GLOP PR B". The initial distribution on the Series B Preference Units was paid on March 15, 2018 (Note 13). The Series B Preference Units issued have been accounted for as equity instruments based on certain characteristics such as the discretion held by our board of directors over distributions, which can be deferred and accumulated, as well as the redemption rights held only by the Partnership. The Series B Preference Units have preference upon liquidation and the holders would receive $25.00 per unit plus any accumulated and unpaid distributions.

        On April 3, 2018, GasLog Partners issued 33,998 common units in connection with the vesting of 16,999 Restricted Common Units ("RCUs") and 16,999 Performance Common Units ("PCUs") under its 2015 Long-Term Incentive Plan (the "2015 Plan") at a price of $23.55 per unit. Subsequently, on April 26, 2018, in connection with the acquisition of GAS-fourteen Ltd., the entity that owns and charters the GasLog Gibraltar, GasLog Partners issued 1,858,975 common units to GasLog at a price of $24.21 per unit. Finally, under the Partnership's ATM Common Equity Offering Programme ("ATM Programme"), there was an issuance of 1,020 additional common units during the second quarter of 2018 at an average price of $24.25 per unit.

        During the second quarter of 2018, in connection with the aggregate common equity issuances mentioned above and in order for GasLog to retain its 2.0% general partner interest, GasLog Partners also issued 38,653 general partner units to GasLog, for net proceeds of $935.

F-11


6. Borrowings

 
  December 31,
2017
  June 30,
2018
 

Amounts due within one year

  119,764   90,014  

Less: unamortized deferred loan issuance costs

    (5,194 )   (5,053 )

Borrowings – current portion

  114,570   84,961  

Amounts due after one year

    1,202,823     1,112,816  

Less: unamortized deferred loan issuance costs

  (16,828 ) (13,334 )

Borrowings – non-current portion

    1,185,995     1,099,482  

Total

  1,300,565   1,184,443  

        The main terms of the bank loan facilities and the Sponsor Credit Facility have been disclosed in the annual consolidated financial statements for the year ended December 31, 2017. Refer to Note 6 "Borrowings".

        On January 5, 2018, the Partnership prepaid $29,750 of the outstanding debt of GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd., which would have been originally due in April 2018.

        On March 23, 2018, the outstanding amount of $45,000 under the Sponsor Credit Facility was prepaid. On the same date, the term loan facility was terminated and the respective unamortized loan fees of $900 were written-off to profit or loss. As of June 30, 2018 and December 31, 2017, no amounts were outstanding under the revolving credit facility.

GAS-fourteen Ltd. facility

        Following the acquisition of GAS-fourteen Ltd., the Partnership assumed $143,622 of outstanding indebtedness of the acquired entity under a debt financing agreement dated October 16, 2015 with 14 international banks, with Citibank N.A. London Branch and Nordea Bank AB, London Branch acting as agents on behalf of the other finance parties. The financing was backed by the Export Import Bank of Korea ("KEXIM") and the Korea Trade Insurance Corporation ("K-Sure"), who were either directly lending or providing cover for over 60% of the facility.

        The loan agreement with respect to the GasLog Gibraltar provided for four tranches of $50,544, $25,258, $24,643 and $60,252. Under the terms of the agreement, each drawing under the first three tranches would be repaid in 24 consecutive semi-annual equal installments commencing six months after the actual delivery of the GasLog Gibraltar according to a 12-year profile. Each drawing under the fourth tranche would be repaid in 20 consecutive semi-annual equal installments commencing six months after the actual delivery of the relevant vessel according to a 20-year profile, with a balloon payment together with the final installment. On October 25, 2016, $160,697 was drawn down to partially finance the delivery of the GasLog Gibraltar. Amounts drawn per tranche bear interest at LIBOR plus a margin.

        The obligations under the aforementioned facility are secured by a first priority mortgage over each vessel, a pledge of the share capital of the respective vessel owning companies and a first priority assignment of earnings related to each vessel, including charter revenue, management revenue and any insurance and requisition compensation. Obligations under the facility are guaranteed by GasLog, with the Partnership and its subsidiary GasLog Partners Holdings LLC guaranteeing up to the value of the commitments relating to the GasLog Gibraltar. The facility includes customary respective covenants and, among other restrictions, the facilities include a fair market value covenant pursuant to which an event of default could occur under the facility if the aggregate fair market value of the collateral vessel (without taking into account any charter arrangements) were to fall below 115% of the aggregate outstanding principal balance for the first two years after each drawdown and below 120% at any time thereafter.

        GasLog, as corporate guarantor for the aforementioned facility, is also subject to specified financial covenants on a consolidated basis. The financial covenants include the following:

F-12


-
net working capital (excluding the current portion of long-term debt) must be not less than $0;
-
total indebtedness divided by total assets must not exceed 75.0%;
-
the ratio of EBITDA over debt service obligations (including interest and debt repayments) on a trailing 12 months basis must be not less than 110.0%;
-
the aggregate amount of all unencumbered cash and cash equivalents must be not less than the higher of 3% of total indebtedness or $50,000 after the first drawdown;
-
GasLog is permitted to pay dividends, provided that it holds unencumbered cash and cash equivalents equal to at least 4.0% of its total indebtedness subject to no event of default having occurred or occurring as a consequence of the payment of such dividends; and
-
the market value adjusted net worth of GasLog must at all times be not less than $350,000.

        GasLog was in compliance with the above financial covenants as of June 30, 2018. Any failure by GasLog to comply with these financial covenants would permit the lenders under this credit facility to exercise remedies as secured creditors which, if such a default was to occur, could include foreclosing on the GasLog Gibraltar.

        The credit facility also imposes certain restrictions relating to GasLog, including restrictions that limit its ability to make any substantial change in the nature of its business or to engage in transactions that would constitute a change of control, as defined in the relevant credit facility, without repaying all of its indebtedness in full, or to allow its largest shareholders to reduce their shareholding in GasLog below specified thresholds.

        GasLog Partners was in compliance with its financial covenants as of June 30, 2018.

7. Other Payables and Accruals

        An analysis of other payables and accruals is as follows:

 
  December 31,
2017
  June 30,
2018
 

Unearned revenue

  22,678   24,387  

Accrued legal and professional fees

    597     230  

Accrued administrative fees

    146  

Accrued crew costs

    2,256     2,024  

Accrued off-hire

  1,692   4,492  

Accrued payable to charterers

    539     2,245  

Accrued purchases

  1,614   12,796  

Accrued interest

    12,396     12,705  

Accrued board of directors' fees

  188   198  

Accrued cash distributions

    179     225  

Other payables and accruals

  861   171  

Total

    43,000     59,619  

8. Derivative Financial Instruments

        The fair value of the derivative assets is as follows:

 
  December 31,
2017
  June 30,
2018
 

Derivative assets carried at fair value through profit or loss (FVTPL)

         

Interest rate swaps

    6,615     15,045  

Total

  6,615   15,045  

Derivative financial instruments, current asset

    577     3,924  

Derivative financial instruments, non-current asset

  6,038   11,121  

Total

    6,615     15,045  

F-13


        The fair value of the derivative liabilities is as follows:

 
  December 31,
2017
  June 30,
2018
 

Derivative liabilities carried at fair value through profit or loss (FVTPL)

         

Interest rate swaps

    269     1,142  

Forward foreign exchange contracts

    186  

Total

    269     1,328  

Derivative financial instruments, current liability

  269   657  

Derivative financial instruments, non-current liability

        671  

Total

  269   1,328  

    Interest rate swap agreements

        The Partnership enters into interest rate swap agreements which convert the floating interest rate exposure into a fixed interest rate in order to hedge a portion of the Partnership's exposure to fluctuations in prevailing market interest rates. Under the interest rate swaps, the counterparty effects quarterly floating-rate payments to the Partnership for the notional amounts based on the three-month U.S. dollar London Interbank Offered Rate ("LIBOR"), and the Partnership effects quarterly payments to the counterparty on the notional amounts at the respective fixed rates.

    Interest rate swaps held for trading

        The principal terms of the interest rate swaps held for trading were as follows:

 
   
   
   
   
   
  Notional Amount  
Company   Counterparty   Trade Date   Effective Date   Termination
Date
  Fixed
Interest
Rate
  December 31,
2017
  June 30,
2018
 
GasLog Partners   GasLog   Nov 2016   Nov 2016   July 2020   1.54%   130,000   130,000  
GasLog Partners   GasLog   Nov 2016   Nov 2016   July 2021   1.63%     130,000     130,000  
GasLog Partners   GasLog   Nov 2016   Nov 2016   July 2022   1.72%   130,000   130,000  
GasLog Partners   GasLog   July 2017   July 2017   June 2022   2.19%     80,000     80,000  
GasLog Partners   GasLog   May 2018   May 2018   April 2023   3.15%     80,000  
                    Total     470,000     550,000  

        The derivative instruments listed above were not designated as cash flow hedging instruments as of June 30, 2018. The change in the fair value of the interest rate swaps for the three and six months ended June 30, 2018 amounted to a gain of $1,187 and $7,557, respectively (for the three and six months ended June 30, 2017 a loss of $1,857 and $1,209, respectively), which was recognized in profit or loss in the period incurred and is included in (Loss)/gain on derivatives. During the three and six months ended June 30, 2018, the gain of $1,187 and $7,557, respectively, (Note 11) derived mainly from the fact that the LIBOR yield curve, which was used to calculate the present value of the estimated future cash flows, was higher than the agreed fixed interest rates resulting in an increase in net derivative assets from derivatives held for trading.

    Forward foreign exchange contracts

        The Partnership uses non-deliverable forward foreign exchange contracts to mitigate foreign exchange transaction exposures in Euros ("EUR"). Under these non-deliverable forward foreign exchange contracts, the counterparties (GasLog and the Partnership) settle the difference between the fixed exchange rate and the prevailing rate on the agreed notional amounts on the respective settlement dates. All forward foreign exchange contracts are considered by management to be part of economic hedge arrangements but have not been formally designated as such.

F-14


    Forward foreign exchange contracts held for trading

        The principal terms of the forward foreign exchange contracts held for trading are as follows:

Company   Counterparty   Trade Date   Settlement Date   Fixed
Exchange Rate
(USD/EUR)
  Notional Amount
(in thousands)
GasLog Partners   GasLog   May 2018   July 2018   1.18301   €2,000
GasLog Partners   GasLog   May 2018   Aug 2018   1.18413   €2,000
GasLog Partners   GasLog   May 2018   Sept 2018   1.18533   €2,000
GasLog Partners   GasLog   May 2018   Oct 2018   1.18645   €2,000
GasLog Partners   GasLog   May 2018   Nov 2018   1.18769   €2,000
GasLog Partners   GasLog   May 2018   Dec 2018   1.18889   €2,000
GasLog Partners   GasLog   May 2018   Jan 2019   1.199415   €2,000
GasLog Partners   GasLog   May 2018   Feb 2019   1.200865   €2,000
GasLog Partners   GasLog   May 2018   Mar 2019   1.202315   €2,000
GasLog Partners   GasLog   June 2018   Apr 2019   1.19315   €2,000
GasLog Partners   GasLog   June 2018   May 2019   1.19645   €2,000
GasLog Partners   GasLog   June 2018   June 2019   1.19965   €2,000
                Total   €24,000

        The derivative instruments listed above were not designated as cash flow hedging instruments as of June 30, 2018. The change in the fair value of these contracts for the three and six months ended June 30, 2018 amounted to a loss of $186 (for the three and six months ended June 30, 2017: $0), which was recognized against profit or loss in the period incurred and is included in (Loss)/gain on derivatives (Note 11).

9. Revenues

        The Partnership has recognized the following amounts relating to revenues:

 
  For the three months ended
   
   
 
 
  June 30, 2017   June 30, 2018   For the six months ended
 
 
  June 30, 2017   June 30, 2018  

Revenues from time charters

  85,405   75,418   169,882   159,769  

Revenues from the Cool Pool (Note 3)

        1,516         1,516  

Total

  85,405   76,934   169,882   161,285  

        Revenues from the Cool Pool relate only to the pool revenues received from a GasLog Partners vessel operating in the Cool Pool and do not include the net pool allocation to GasLog Partners of $357 loss for the three and six months ended June 30, 2018 ($0 for the three and six months ended June 30, 2017).

F-15


10. General and Administrative Expenses

        An analysis of general and administrative expenses is as follows:

 
  For the three months ended
  For the six months ended
 
 
  June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

Board of directors' fees

  237   252   475   505  

Share-based compensation (Note 15)

    236     263     371     498  

Legal and professional fees

  286   248   626   659  

Commercial management fees (Note 3)

    1,170     1,170     2,340     2,340  

Administrative fees (Note 3)

  1,525   2,581   2,948   5,016  

Foreign exchange differences, net

    31     41     125     116  

Other expenses, net

  103   143   193   247  

Total

    3,588     4,698     7,078     9,381  

11. Financial Costs and Loss/(Gain) on Derivatives

        An analysis of financial costs is as follows:

 
  For the three months ended
  For the six months ended
 
 
  June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

Amortization and write-off of deferred loan issuance costs

  1,698   1,338   3,321   3,703  

Interest expense on loans

    12,973     13,326     25,209     26,109  

Commitment fees

  122   135   360   268  

Other financial costs including bank commissions

    99     147     176     213  

Total financial costs

  14,892   14,946   29,066   30,293  

        An analysis of loss/(gain) on derivatives is as follows:

 
  For the three months ended
  For the six months ended
 
 
  June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

Unrealized loss/(gain) on derivatives held for trading (Note 8)

  1,857   (1,001 ) 1,209   (7,371 )

Realized loss/(gain) on interest rate swaps held for trading

    479     (587 )   1,104     (544 )

Total loss/(gain) on derivatives

  2,336   (1,588 ) 2,313   (7,915 )

F-16


12. Cash Flow Reconciliations

        The reconciliations of the Partnership's non-cash investing and financing activities for the six months ended June 30, 2018 are presented in the following tables:

        A reconciliation of borrowings arising from financing activities is as follows:

 
  Opening
balance
  Cash flows   Non-cash items   Total  

Borrowings outstanding as of January 1, 2018

  1,300,565       1,300,565  

Borrowings repayments

        (119,757 )       (119,757 )

Additions in deferred loan fees

    (68 )   (68 )

Amortization and write-off of deferred loan issuance costs (Note 11)

            3,703     3,703  

Borrowings outstanding as of June 30, 2018

  1,300,565   (119,825 ) 3,703   1,184,443  

        A reconciliation of derivatives arising from financing activities is as follows:

 
  Opening
balance
  Non-cash items   Total  

Net derivative assets as of January 1, 2018

  6,346     6,346  

Unrealized gain on derivatives held for trading (Note 11)

        7,371     7,371  

Net derivative assets as of June 30, 2018

  6,346   7,371   13,717  

        A reconciliation of vessels arising from investing activities is as follows:

 
  Opening balance   Cash flows   Non-cash items   Total  

Vessels as of January 1, 2018

  2,149,751       2,149,751  

Additions (Note 4)

        13,590     14,792     28,382  

Depreciation expense (Note 4)

      (36,604 ) (36,604 )

Vessels as of June 30, 2018

    2,149,751     13,590     (21,812 )   2,141,529  

        A reconciliation of equity offerings arising from financing activities is as follows:

 
  Cash flows   Non-cash items   Total  
Proceeds from public offerings and issuances of common and general partner units (net of underwriting discounts and commissions) (Note 5)   960     960  
Proceeds from public offering of preference units (net of underwriting discounts and commissions) (Note 5)     111,544         111,544  
Offering costs   (662 ) 276   (386 )
Net proceeds from equity offerings in the six months ended June 30, 2018     111,842     276     112,118  

13. Cash Distributions

        On January 30, 2018, the board of directors of the Partnership approved and declared a quarterly cash distribution, with respect to the quarter ended December 31, 2017, of $0.5235 per common unit. The cash distribution of $22,845 was paid on February 14, 2018 to all unitholders of record as of February 9, 2018.

F-17


        On February 8, 2018, the board of directors of the Partnership approved and declared a distribution on the Series A Preference Units of $0.5390625 per preference unit and a distribution on the Series B Preference Units of $0.33028 per preference unit. The aggregate cash distributions of $4,619 were paid on March 15, 2018, to all unitholders of record as of March 8, 2018.

        On April 26, 2018, the board of directors of the Partnership approved and declared a quarterly cash distribution, with respect to the quarter ended March 31, 2018, of $0.53 per common unit. The cash distribution of $24,272 was paid on May 11, 2018 to all unitholders of record as of May 7, 2018.

        On May 11, 2018, the board of directors of the Partnership approved and declared a distribution on the Series A Preference Units of $0.5390625 per preference unit and a distribution on the Series B Preference Units of $0.5125 per preference unit. The aggregate cash distributions of $5,457 were paid on June 15, 2018, to all unitholders of record as of June 8, 2018.

14. Earnings per Unit ("EPU")

        The Partnership calculates earnings per unit by allocating reported profit for each period to each class of units based on the distribution policy for available cash stated in the Partnership Agreement.

        Basic earnings per unit is determined by dividing profit for the period, after deducting preference unit distributions, by the weighted average number of units outstanding during the period. Diluted earnings per unit is calculated by dividing the profit of the period attributable to common unitholders by the weighted average number of potential ordinary common units assumed to have been converted into common units, unless such potential ordinary common units have an antidilutive effect.

F-18


        Earnings per unit is presented for the period in which the units were outstanding, with earnings calculated as follows:

 
  For the three months ended
  For the six months ended
 
 
  June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

Profit for the period

  29,200   23,841   61,986   58,576  

Less:

                         

Profit attributable to GasLog's operations*

  (9,842 ) (940 ) (21,606 ) (3,673 )

Partnership's profit

    19,358     22,901     40,380     54,903  

Adjustment for:

                 

Paid and accrued preference unit distributions

    (1,549 )   (5,457 )   (1,549 )   (10,495 )

Partnership's profit attributable to:

  17,809   17,444   38,831   44,408  

Common unitholders

    17,349     17,095     32,073     41,152  

Subordinated unitholders**

  N/A   N/A   5,085   N/A  

General partner

    357     349     777     888  

Incentive distribution rights***

  103     896   2,368  

Weighted average number of units outstanding (basic)

                         

Common units

  38,324,669   42,363,252   32,814,957   41,686,447  

Subordinated units**

    N/A     N/A     9,822,358     N/A  

General partner units

  781,005   864,381   768,799   850,656  

Earnings per unit (basic)

                         

Common unitholders

  0.45   0.40   0.98   0.99  

Subordinated unitholders

    N/A     N/A     0.52     N/A  

General partner

  0.46   0.40   1.01   1.04  

Weighted average number of units outstanding (diluted)

                         

Common units

  38,376,044   42,422,462   32,863,163   41,792,558  

Subordinated units**

    N/A     N/A     9,822,358     N/A  

General partner units

  781,005   864,381   768,799   850,656  

Earnings per unit (diluted)

                         

Common unitholders

  0.45   0.40   0.98   0.98  

Subordinated unitholders

    N/A     N/A     0.52     N/A  

General partner

  0.46   0.40   1.01   1.04  
*
Includes the aggregate profit of GAS-eleven Ltd., GAS-thirteen Ltd., GAS-eight Ltd. and GAS-fourteen Ltd. for the period prior to their transfers to the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively. While such amounts are reflected in the Partnership's financial statements because the transfers to the Partnership were accounted for as reorganizations of entities under common control (Note 1), the aforementioned entities were not owned by the Partnership prior to their transfers to the Partnership on the respective dates and accordingly the Partnership was not entitled to the cash or results generated in the periods prior to such transfers.

**
On May 16, 2017, all 9,822,358 subordinated units converted into common units on a one-for-one basis. As of June 30, 2017, they participated pro rata with all other outstanding common units in distributions of available cash for the three months ended June 30, 2017. Consequently, earnings have been allocated to subordinated units and the weighted average number of subordinated units has been calculated only for the applicable period during which they were entitled to distributions based on the Partnership Agreement, i.e. for the three months ended March 31, 2017.

***
Represent the right 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. GasLog holds the incentive distribution rights following completion of the Partnership's IPO. The IDRs may be transferred separately from any other interests, subject to restrictions in the Partnership Agreement. Based on the nature of such right, earnings attributable to IDRs cannot be allocated on a per unit basis.

F-19


15. Share-based Compensation

        The terms of the 2015 Plan and the assumptions for the valuation of RCUs and PCUs have been disclosed in Note 19 "Share-Based Compensation" in the annual audited consolidated financial statements for the year ended December 31, 2017.

        On April 2, 2018, the Partnership granted to its executives 24,608 RCUs and 24,608 PCUs in accordance with its 2015 Plan. The RCUs and PCUs will vest on April 2, 2021. The holders are entitled to cash distributions that will be accrued and settled on vesting.

Awards   Number   Grant date   Fair value at
grant date

RCUs

  24,608   April 2, 2018   $23.40

PCUs

  24,608   April 2, 2018   $23.40

        In accordance with the terms of the 2015 Plan, the awards will be settled in cash or in common units at the sole discretion of the board of directors or such committee as may be designated by the board to administer the 2015 Plan. These awards have been treated as equity settled because the Partnership has no present obligation to settle them in cash.

Fair value

        The fair value of the RCUs and PCUs in accordance with the Plan was determined by using the grant date closing price of $23.40 per common unit and was not further adjusted since the holders are entitled to cash distributions.

Movement in RCUs and PCUs during the period

        The summary of RCUs and PCUs is presented below:

 
  Number of
awards
  Weighted
average
contractual life
  Aggregate
fair value
 

RCUs

             

Outstanding as of January 1, 2018

    67,475     1.38     1,429  

Granted during the period

  24,608     576  

Vested during the period

    (16,999 )       (410 )

Outstanding as of June 30, 2018

  75,084   1.75   1,595  

PCUs

                   

Outstanding as of January 1, 2018

  67,475   1.38   1,429  

Granted during the period

    24,608         576  

Vested during the period

  (16,999 )   (410 )

Outstanding as of June 30, 2018

    75,084     1.75     1,595  

        On April 3, 2018, 16,999 RCUs and 16,999 PCUs vested under the Partnership's 2015 Plan. The total expense recognized in respect of equity-settled employee benefits for the three and six months ended June 30, 2018 was $263 and $498, respectively (for the three and six months ended June 30, 2017: $236 and $371, respectively). The total accrued cash distribution as of June 30, 2018 is $381 (December 31, 2017: $428).

16. Commitments and Contingencies

        Future gross minimum lease payments receivable in relation to non-cancellable time charter agreements for vessels in operation as of June 30, 2018 are as follows (30 off-hire days are assumed when each vessel will undergo

F-20


scheduled dry-docking; in addition, early redelivery of the vessels by the charterers or any exercise of the charterers' options to extend the terms of the charters are not accounted for):

Period
  June 30, 2018  

Not later than one year

  232,559  

Later than one year and not later than three years

    335,061  

Later than three years and not later than five years

  146,959  

More than five years

    80,234  

Total

  794,813  

        In April and May 2017, GasLog LNG Services entered into agreements in relation to investments in certain of the Partnership and GasLog's vessels, with the aim of enhancing their operational performance. Commitments relating to these agreements for the Partnership are as follows:

Period
  June 30, 2018  

Not later than one year

  3,114  

Total

    3,114  

        Following the acquisition of (i) the Methane Rita Andrea and the Methane Jane Elizabeth and (ii) the Methane Alison Victoria, the Methane Shirley Elisabeth and the Methane Heather Sally, the Partnership, through its subsidiaries (i) GAS-sixteen Ltd. and GAS-seventeen Ltd. and (ii) GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd., respectively, is counter guarantor for the acquisition from BG Group plc of 83.33% of depot spares with an aggregate value of $6,000, of which $660 have been purchased and paid as of June 30, 2018 by GasLog. These spares are expected to be acquired before the end of the initial term of the charter party agreements.

        Additionally, in September 2017, GasLog LNG Services entered into maintenance agreements with Wartsila Greece S.A. in respect of two of the Partnership's LNG carriers. The agreements ensure dynamic maintenance planning, technical support, security of spare parts supply, specialist technical personnel and performance monitoring.

        Various claims, suits and complaints, including those involving government regulations, arise in the ordinary course of the shipping business. In addition, losses may arise from disputes with charterers, environmental claims, agents and insurers and from claims with suppliers relating to the operations of the Partnership's vessels. Currently, management is not aware of any such claims or contingent liabilities requiring disclosure in the consolidated financial statements.

17. Subsequent Events

        On July 25, 2018, the board of directors of GasLog Partners approved and declared a quarterly cash distribution of $0.53 per common unit for the quarter ended June 30, 2018. The cash distribution is payable on August 10, 2018, to all unitholders of record as of August 6, 2018. The aggregate amount of the declared distribution will be $24,272 based on the number of units issued and outstanding as of June 30, 2018.

        On July 25, 2018, the board of directors of GasLog Partners approved and declared a distribution on the Series A Preference Units of $0.5390625 per preference unit and a distribution on the Series B Preference Units of $0.5125 per preference unit. The cash distributions are payable on September 17, 2018 to all unitholders of record as of September 10, 2018.

F-21


APPENDIX A

Supplemental Non-GAAP Partnership Performance Information and Reconciliation Tables

Our IFRS Common Control Reported Results are derived from the consolidated financial statements of the Partnership. The non-GAAP Partnership Performance Results presented below exclude amounts related to GAS-eleven Ltd., the owner of the GasLog Greece, GAS-thirteen Ltd., the owner of the GasLog Geneva, GAS-eight Ltd., the owner of the Solaris and GAS-fourteen Ltd., the owner of the GasLog Gibraltar, for the periods prior to their transfers to the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively. While such amounts are reflected in the Partnership's unaudited condensed consolidated financial statements because the transfers to the Partnership were accounted for as reorganizations of entities under common control under IFRS, the aforementioned entities were not owned by the Partnership prior to their respective transfers to the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively, and accordingly the Partnership was not entitled to the cash or results generated in the periods prior to such transfers. The Partnership believes these measures provide meaningful supplemental information to both management and investors regarding the financial and operating performance of the Partnership which is necessary to understand the underlying basis for the calculations of the quarterly distribution and the earnings per unit, which similarly exclude the results of vessels acquired prior to their transfers to the Partnership.

These non-GAAP financial measures should not be viewed in isolation or as substitutes to the equivalent GAAP measures presented in accordance with IFRS, but should be used in conjunction with the most directly comparable IFRS Common Control Reported Results.

 
  Partnership Performance Results

 
 
  For the three months ended
  For the six months ended
 
(All amounts expressed in thousands of
    U.S. dollars)

  June 30, 2017   June 30, 2018   June 30, 2017   June 30, 2018  

Revenues

  62,582   74,909   119,575   151,970  

Net pool allocation

        (357 )       (357 )

Voyage expenses and commissions

  (786 ) (1,511 ) (1,501 ) (2,566 )

Vessel operating costs

    (13,309 )   (15,110 )   (24,477 )   (30,701 )

Depreciation

  (13,466 ) (17,974 ) (25,828 ) (34,760 )

General and administrative expenses

    (3,267 )   (4,671 )   (6,351 )   (9,256 )

Profit from operations

  31,754   35,286   61,418   74,330  

Financial costs

    (10,288 )   (14,552 )   (19,070 )   (28,440 )

Financial income

  228   579   345   1,098  

(Loss)/gain on derivatives

    (2,336 )   1,588     (2,313 )   7,915  

Total other expenses, net

  (12,396 ) (12,385 ) (21,038 ) (19,427 )

Partnership's profit for the period

    19,358     22,901     40,380     54,903  

A-1



Reconciliation of IFRS Common Control Reported Results in our Financial Statements to Partnership Performance Results:

 
  For the three months ended June 30, 2017
 
(All amounts expressed in thousands of
    U.S. dollars)

  Results attributable
to GasLog
  Partnership
Performance Results
  IFRS Common
Control Reported
Results
 

Revenues

  22,823   62,582   85,405  

Voyage expenses and commissions

    (284 )   (786 )   (1,070 )

Vessel operating costs

  (2,923 ) (13,309 ) (16,232 )

Depreciation

    (4,864 )   (13,466 )   (18,330 )

General and administrative expenses

  (321 ) (3,267 ) (3,588 )

Profit from operations

    14,431     31,754     46,185  

Financial costs

  (4,604 ) (10,288 ) (14,892 )

Financial income

    15     228     243  

Loss on derivatives

    (2,336 ) (2,336 )

Total other expenses, net

    (4,589 )   (12,396 )   (16,985 )

Profit for the period

  9,842   19,358   29,200  

 

 
  For the three months ended June 30, 2018
 
(All amounts expressed in thousands of
    U.S. dollars)

  Results attributable
to GasLog
  Partnership
Performance Results
  IFRS Common
Control Reported
Results
 

Revenues

  2,025   74,909   76,934  

Net pool allocation

        (357 )   (357 )

Voyage expenses and commissions

  (25 ) (1,511 ) (1,536 )

Vessel operating costs

    (241 )   (15,110 )   (15,351 )

Depreciation

  (401 ) (17,974 ) (18,375 )

General and administrative expenses

    (27 )   (4,671 )   (4,698 )

Profit from operations

  1,331   35,286   36,617  

Financial costs

    (394 )   (14,552 )   (14,946 )

Financial income

  3   579   582  

Loss on derivatives

        1,588     1,588  

Total other expenses, net

  (391 ) (12,385 ) (12,776 )

Profit for the period

    940     22,901     23,841  

A-2



 
  For the six months ended June 30, 2017
 
(All amounts expressed in thousands of
    U.S. dollars)

  Results attributable
to GasLog
  Partnership
Performance Results
  IFRS Common
Control Reported
Results
 

Revenues

  50,307   119,575   169,882  

Voyage expenses and commissions

    (627 )   (1,501 )   (2,128 )

Vessel operating costs

  (6,743 ) (24,477 ) (31,220 )

Depreciation

    (10,636 )   (25,828 )   (36,464 )

General and administrative expenses

  (727 ) (6,351 ) (7,078 )

Profit from operations

    31,574     61,418     92,992  

Financial costs

  (9,996 ) (19,070 ) (29,066 )

Financial income

    28     345     373  

Loss on derivatives

    (2,313 ) (2,313 )

Total other expenses, net

    (9,968 )   (21,038 )   (31,006 )

Profit for the period

  21,606   40,380   61,986  

 

 
  For the six months ended June 30, 2018
 
(All amounts expressed in thousands of
    U.S. dollars)

  Results attributable
to GasLog
  Partnership
Performance Results
  IFRS Common
Control Reported
Results
 

Revenues

  9,315   151,970   161,285  

Net pool allocation

        (357 )   (357 )

Voyage expenses and commissions

  (117 ) (2,566 ) (2,683 )

Vessel operating costs

    (1,712 )   (30,701 )   (32,413 )

Depreciation

  (1,844 ) (34,760 ) (36,604 )

General and administrative expenses

    (125 )   (9,256 )   (9,381 )

Profit from operations

  5,517   74,330   79,847  

Financial costs

    (1,853 )   (28,440 )   (30,293 )

Financial income

  9   1,098   1,107  

Loss on derivatives

        7,915     7,915  

Total other expenses, net

  (1,844 ) (19,427 ) (21,271 )

Profit for the period

    3,673     54,903     58,576  

A-3