EX-15.1 15 tm206799d1_ex15-1.htm EXHIBIT 15.1

 

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.

 

 

 

 

Schedule I – Condensed Financial Information of Registrant 

 

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.