XML 149 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Schedule I
12 Months Ended
Dec. 31, 2019
Schedule I  
Schedule I

Exhibit 15.1

Schedule I – Condensed Financial Information of Registrant

CONDENSED STATEMENT OF INCOME AND COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

(in thousands of U.S. dollars)

    

2019

    

2018

    

2017

Total revenue

 

$

 —

 

 —

 

$

 —

EXPENSES

 

 

  

 

  

 

 

  

Administrative expenses

 

 

(6,473)

 

(5,822)

 

 

(8,608)

Equity in earnings of subsidiaries

 

 

60,315

 

68,359

 

 

66,521

Equity in earnings (losses) of joint ventures

 

 

6,078

 

17,938

 

 

5,139

Interest income

 

 

11,205

 

93

 

 

83

Interest expense

 

 

(18,242)

 

(2,938)

 

 

(3,934)

Other items, net

 

 

(142)

 

(8)

 

 

(11)

Net income

 

$

52,741

 

77,622

 

$

59,190

Share of subsidiaries unrealized losses on cash flow hedges

 

 

(12,217)

 

(2,290)

 

 

3,335

Share of subsidiaries income tax benefit

 

 

(389)

 

(299)

 

 

(347)

Comprehensive income

 

$

40,135

 

75,033

 

$

62,178

 

See accompanying notes to condensed financial statements.

CONDENSED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

As of  December 31,

(in thousands of U.S. dollars)

    

2019

    

2018

Cash

 

$

6,934

 

$

7,006

Current portion of long-term loans to subsidiaries

 

 

25,597

 

 

 —

Promissory note from subsidiaries

 

 

123,248

 

 

123,248

Prepaid expenses and other receivables

 

 

224

 

 

14

Total current assets

 

 

156,003

 

 

130,268

Accumulated earnings of joint ventures

 

 

3,270

 

 

 —

Loans to subsidiaries

 

 

260,636

 

 

 —

Investments in subsidiaries

 

 

449,570

 

 

433,088

Total long-term assets

 

 

713,476

 

 

433,088

Total assets

 

$

869,479

 

$

563,356

LIABILITIES AND PARTNER’S CAPITAL

 

 

  

 

 

  

Current portion of long-term debt

 

$

25,597

 

$

 —

Trade payables

 

 

52

 

 

56

Amounts due to owners and affiliates

 

 

398

 

 

417

Derivative instruments

 

 

1,821

 

 

 —

Accrued liabilities and other payables

 

 

3,155

 

 

346

Total current liabilities

 

 

31,023

 

 

819

Accumulated losses of joint ventures

 

 

 —

 

 

2,808

Long-term debt

 

 

318,650

 

 

 —

Loans and promissory notes due to owners and affiliates

 

 

8,792

 

 

39,292

Derivative instruments

 

 

9,504

 

 

 —

Total long-term liabilities

 

 

336,946

 

 

42,100

Total liabilities

 

 

367,969

 

 

42,919

Total partners’ capital

 

 

501,510

 

 

520,437

Total liabilities and partners’ capital

 

$

869,479

 

$

563,356

 

See accompanying notes to condensed financial statements.

CONDENSED STATEMENT OF CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

(in thousands of U.S. dollars)

    

2019

    

2018

    

2017

Net cash provided by operating activities

 

$

33,130

 

42,401

 

$

6,862

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

  

 

  

 

 

  

Long-term loan due from subsidiaries

 

 

(286,233)

 

 —

 

 

 —

Expenditure for purchase of Höegh Grace entities

 

 

 —

 

 —

 

 

(137,475)

(Increase) decrease in restricted cash designated for purchase of the Höegh Grace entities

 

 

 —

 

 —

 

 

91,768

Proceeds from investment in subsidiaries

 

 

 —

 

 —

 

 

12,202

Net cash provided by (used in) investing activities

 

 

(286,233)

 

 —

 

 

(33,505)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

  

 

  

 

 

  

Net proceeds from issuance of Series A Preferred Units

 

 

13,065

 

38,659

 

 

110,924

Net proceeds from issuance of common units

 

 

1,029

 

4,563

 

 

 —

Proceeds from long-term debt

 

 

368,300

 

 —

 

 

 —

Proceeds from loans and promissory notes due to owners and affiliates

 

 

3,500

 

5,400

 

 

25,730

Repayment of long-term debt

 

 

(19,198)

 

 —

 

 

 —

Repayment of debt issuance cost

 

 

(5,797)

 

 —

 

 

 —

Repayment of amounts due to owners and affiliates

 

 

(34,000)

 

(17,500)

 

 

(58,705)

Proceeds from indemnifications received from Höegh LNG

 

 

 —

 

1,701

 

 

2,075

Repayment of indemnifications received from Höegh LNG

 

 

(64)

 

(2,353)

 

 

(1,534)

Cash distributions to limited partners

 

 

(73,804)

 

(72,497)

 

 

(57,037)

Net cash provided by (used in) financing activities

 

 

253,031

 

(42,027)

 

 

21,453

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash, cash equivalents and restricted cash

 

 

(72)

 

374

 

 

(5,190)

Cash, cash equivalents and restricted cash, beginning of period

 

 

7,006

 

6,632

 

 

11,822

Cash, cash equivalents and restricted cash, end of period

 

$

6,934

 

7,006

 

$

6,632

 

See accompanying notes to condensed financial statements.

1. Basis of presentation

Höegh LNG Partners LP – the Parent company is a Marshall Islands limited partnership formed on April 28, 2014.

In the parent-only financial statements, the investment in subsidiaries and investment in joint ventures are stated at cost plus equity in undistributed earnings of subsidiaries and accumulated earnings in joint ventures since the date of acquisition and the closing of the initial public offering of Höegh LNG Partners LP (the “Partnership”) on August 12, 2014. The Partnership’s share of net income of its unconsolidated subsidiaries and joint ventures is included in the condensed income statement using the equity method. The Parent company’s financial statements should be read in conjunction with the Partnership’s consolidated financial statements contained elsewhere in the Partnership’s Report on Form 20‑F for the year ended December 31, 2019.

2. Dividends

A cash dividend of $42.4 million, $51.7 million and $17.7 million was paid to the Parent company from its consolidated subsidiaries for the years ended December 31, 2019, 2018 and 2017, respectively.