XML 36 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment information (Tables)
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Schedule Of Segment Reporting Information Total Assets By Segment [Table Text Block]
The following tables include the results for the segments for the three and nine months ended September 30, 2017 and 2016.
 
 
 
Three months ended September 30, 2017
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
Total
 
 
 
 
 
 
 
held
 
(proportional
 
 
Segment
 
Elimin-
 
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations
 
 
Reporting
 
Time charter revenues
 
$
35,856
 
 
10,460
 
 
 
 
46,316
 
 
(10,460)
(1)
 
$
35,856
 
Accrual historical boil-off claim
 
 
 
 
(11,850)
 
 
 
 
(11,850)
 
 
11,850
(1)(2)
 
 
 
Total revenues
 
 
35,856
 
 
(1,390)
 
 
 
 
34,466
 
 
 
 
 
 
35,856
 
Operating expenses
 
 
(6,672)
 
 
(1,733)
 
 
(1,304)
 
 
(9,709)
 
 
1,733
(1)
 
 
(7,976)
 
Equity in earnings (losses) of joint ventures
 
 
 
 
 
 
 
 
 
 
(7,321)
(1)
 
 
(7,321)
 
Less: Non-controlling interest in Segment EBITDA
 
 
(5,354)
 
 
 
 
 
 
(5,354)
 
 
5,354
(3)
 
 
 
Segment EBITDA
 
 
23,830
 
 
(3,123)
 
 
(1,304)
 
 
19,403
 
 
 
 
 
 
 
 
Add: Non-controlling interest in Segment EBITDA
 
 
5,354
 
 
 
 
 
 
5,354
 
 
(5,354)
(3)
 
 
 
Depreciation and amortization
 
 
(5,264)
 
 
(2,462)
 
 
 
 
(7,726)
 
 
2,462
(1)
 
 
(5,264)
 
Operating income (loss)
 
 
23,920
 
 
(5,585)
 
 
(1,304)
 
 
17,031
 
 
 
 
 
 
15,295
 
Gain (loss) on derivative instruments
 
 
571
 
 
1,802
 
 
 
 
2,373
 
 
(1,802)
(1)
 
 
571
 
Other financial income (expense), net
 
 
(7,128)
 
 
(3,538)
 
 
(1,146)
 
 
(11,812)
 
 
3,538
(1)
 
 
(8,274)
 
Income (loss) before tax
 
 
17,363
 
 
(7,321)
 
 
(2,450)
 
 
7,592
 
 
 
 
 
7,592
 
Income tax expense
 
 
(2,183)
 
 
 
 
(2)
 
 
(2,185)
 
 
 
 
 
(2,185)
 
Net income (loss)
 
$
15,180
 
 
(7,321)
 
 
(2,452)
 
 
5,407
 
 
 
 
$
5,407
 
Non-controlling interest in net income
 
 
2,899
 
 
 
 
 
 
2,899
 
 
 
 
 
 
2,899
 
Partners’ interest in net income (loss)
 
$
12,281
 
 
(7,321)
 
 
(2,452)
 
 
2,508
 
 
 
 
$
2,508
 
 
(1)
Eliminations reverse each of the income statement line items of the proportional amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs net income (loss) to Equity in earnings (loss) of joint ventures.
 
(2)
For additional information, refer to note 17 under “Joint ventures claims and accruals.”
 
(3)
Eliminations reverse the adjustment to Non-controlling interest in Segment EBITDA included for Segment EBITDA and the adjustment to reverse the Non-controlling interest in Segment EBITDA to reconcile to operating income and net income.
 
 
 
Three months ended September 30, 2016
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
 
Total
 
 
 
 
 
 
 
held
 
(proportional
 
 
 
Segment
 
Elimin-
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations (1)
 
reporting
 
Time charter revenues
 
$
23,345
 
 
10,937
 
 
 
 
34,282
 
 
(10,937)
 
$
23,345
 
Total revenues
 
 
23,345
 
 
10,937
 
 
 
 
34,282
 
 
 
 
 
23,345
 
Operating expenses
 
 
(5,338)
 
 
(2,379)
 
 
(1,672)
 
 
(9,389)
 
 
2,379
 
 
(7,010)
 
Equity in earnings (losses) of joint ventures
 
 
 
 
 
 
 
 
 
 
6,565
 
 
6,565
 
Segment EBITDA
 
 
18,007
 
 
8,558
 
 
(1,672)
 
 
24,893
 
 
 
 
 
 
 
Depreciation and amortization
 
 
(2,647)
 
 
(2,378)
 
 
 
 
(5,025)
 
 
2,378
 
 
(2,647)
 
Operating income (loss)
 
 
15,360
 
 
6,181
 
 
(1,672)
 
 
19,868
 
 
 
 
 
20,253
 
Gain (loss) on derivative instruments
 
 
517
 
 
4,139
 
 
 
 
4,656
 
 
(4,139)
 
 
517
 
Other financial income (expense), net
 
 
(5,748)
 
 
(3,755)
 
 
(1,121)
 
 
(10 624)
 
 
3,755
 
 
(6,869)
 
Income (loss) before tax
 
 
10,129
 
 
6,565
 
 
(2,793)
 
 
13,901
 
 
 
 
13,901
 
Income tax expense
 
 
(474)
 
 
 
 
(2)
 
 
(476)
 
 
 
 
(476)
 
Net income (loss)
 
$
9,655
 
 
6,565
 
 
(2,795)
 
 
13,425
 
 
 
$
13,425
 
 
(1)
Eliminations reverse each of the income statement line items of the proportional consolidation amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs’ net income (loss) to Equity in earnings (loss) of joint ventures.
 
 
 
Nine months ended September 30, 2017
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
 
Total
 
 
 
 
 
 
 
 
held
 
(proportional
 
 
 
Segment
 
Elimin-
 
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations
 
 
reporting
 
Time charter revenues
 
$
105,957
 
 
31,608
 
 
 
 
137,565
 
 
(31,608)
(1)
 
$
105,957
 
Accrual historical boil-off claim
 
 
 
 
(11,850)
 
 
 
 
(11,850)
 
 
11,850
(1)(2)
 
 
 
Total revenues
 
 
105,957
 
 
19,758
 
 
 
 
125,715
 
 
 
 
 
 
105,957
 
Operating expenses
 
 
(20,627)
 
 
(6,336)
 
 
(4,376)
 
 
(31,339)
 
 
6,336
(1)
 
 
(25,003)
 
Construction contract expenses
 
 
(151)
 
 
 
 
 
 
(151)
 
 
 
 
 
 
(151)
 
Equity in earnings (losses) of joint ventures
 
 
 
 
 
 
 
 
 
 
(962)
(1)
 
 
(962)
 
Less: Non-controlling interest in Segment EBITDA
 
 
(15,772)
 
 
 
 
 
 
(15,772)
 
 
15,772
(3)
 
 
 
Segment EBITDA
 
 
69,407
 
 
13,422
 
 
(4,376)
 
 
78,453
 
 
 
 
 
 
 
 
Add: Non-controlling interest in Segment EBITDA
 
 
15,772
 
 
 
 
 
 
15,772
 
 
(15,772)
(3)
 
 
 
Depreciation and amortization
 
 
(15,789)
 
 
(7,379)
 
 
 
 
(23,168)
 
 
7,379
(1)
 
 
(15,789)
 
Operating income (loss)
 
 
69,390
 
 
6,043
 
 
(4,376)
 
 
71,057
 
 
 
 
 
 
64,052
 
Gain (loss) on derivative instruments
 
 
1,481
 
 
3,513
 
 
 
 
4,994
 
 
(3,513)
(1)
 
 
1,481
 
Other financial income (expense), net
 
 
(22,611)
 
 
(10,518)
 
 
(3,132)
 
 
(36,261)
 
 
10,518
(1)
 
 
(25,743)
 
Income (loss) before tax
 
 
48,260
 
 
(962)
 
 
(7,508)
 
 
39,790
 
 
 
 
 
39,790
 
Income tax expense
 
 
(5,980)
 
 
 
 
(2)
 
 
(5,982)
 
 
 
 
 
(5,982)
 
Net income (loss)
 
$
42,280
 
 
(962)
 
 
(7,510)
 
 
33,808
 
 
 
 
$
33,808
 
Non-controlling interest in net income
 
 
8,455
 
 
 
 
 
 
8,455
 
 
 
 
 
 
8,455
 
Partners’ interest in net income (loss)
 
$
33,825
 
 
(962)
 
 
(7,510)
 
 
25,353
 
 
 
 
$
25,353
 
 
(1)
Eliminations reverse each of the income statement line items of the proportional amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs net income (loss) to Equity in earnings (loss) of joint ventures.
(2)
For additional information, refer to note 17 under “Joint ventures claims and accruals.”
(3)
Eliminations reverse the adjustment to Non-controlling interest in Segment EBITDA included for Segment EBITDA and the adjustment to reverse the Non-controlling interest in Segment EBITDA to reconcile to operating income and net income.
 
 
 
 
As of September 30, 2017
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
 
Total
 
 
 
 
 
 
 
 
held
 
(proportional
 
 
 
Segment
 
Elimin-
 
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations
 
 
Reporting
 
Vessels, net of accumulated depreciation
 
$
683,998
 
 
268,009
 
 
 
 
952,007
 
 
(268,009)
(1)
 
$
683,998
 
Net investment in direct financing lease
 
 
287,526
 
 
 
 
 
 
287,526
 
 
 
 
 
287,526
 
Goodwill
 
 
251
 
 
 
 
 
 
251
 
 
 
 
 
251
 
Advances to joint ventures
 
 
 
 
 
 
3,198
 
 
3,198
 
 
 
 
 
3,198
 
Total assets
 
 
1,055,939
 
 
288,120
 
 
10,452
 
 
1,354,511
 
 
(288,120)
(1)
 
 
1,066,391
 
Accumulated losses of joint ventures
 
 
 
 
 
 
50
 
 
50
 
 
(26,898)
(1)
 
 
(26,848)
 
Expenditures for vessels & equipment
 
 
 
 
455
 
 
 
 
455
 
 
(455)
(2)
 
 
 
Expenditures for drydocking
 
 
 
 
 
 
 
 
 
 
(2)
 
 
 
Principal repayment direct financing lease
 
 
2,585
 
 
 
 
 
 
2,585
 
 
 
 
 
2,585
 
Amortization of above market contract
 
 
2,716
 
 
 
 
 
 
2,716
 
 
 
 
 
2,716
 
Non-controlling interest: amortization of above market contract
 
$
(452)
 
 
 
 
 
 
(452)
 
 
 
 
$
 
 
(1)
Eliminates the proportional share of the Joint venture FSRUs’ Vessels, net of accumulated depreciation and Total assets and reflects the Partnership’s share of net assets (assets less liabilities) of the Joint venture FSRUs as Accumulated losses of joint ventures.
(2)
Eliminates the Joint venture FSRUs’ Expenditures for vessels & equipment and drydocking to reflect the consolidated expenditures of the Partnership.
 
 
 
Nine months ended September 30, 2016
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
 
Total
 
 
 
 
 
 
 
held
 
(proportional
 
 
 
Segment
 
Elimin-
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations (1)
 
Reporting
 
Time charter revenues
 
$
67,799
 
 
32,054
 
 
 
 
99,853
 
 
(32,054)
 
$
67,799
 
Total revenues
 
 
67,799
 
 
32,054
 
 
 
 
99,853
 
 
 
 
 
67,799
 
Operating expenses
 
 
(15,044)
 
 
(6,480)
 
 
(4,700)
 
 
(26,224)
 
 
6,480
 
 
(19,744)
 
Construction contract expenses
 
 
(315)
 
 
 
 
 
 
(315)
 
 
 
 
 
(315)
 
Equity in earnings (losses) of joint ventures
 
 
 
 
 
 
 
 
 
 
(2,010)
 
 
(2,010)
 
Segment EBITDA
 
 
52,440
 
 
25,574
 
 
(4,700)
 
 
73,314
 
 
 
 
 
 
 
Depreciation and amortization
 
 
(7,912)
 
 
(7,131)
 
 
 
 
(15,043)
 
 
7,131
 
 
(7,912)
 
Operating income (loss)
 
 
44,528
 
 
18,443
 
 
(4,700)
 
 
58,271
 
 
 
 
 
37,818
 
Gain (loss) on derivative instruments
 
 
1,178
 
 
(9,028)
 
 
 
 
(7,850)
 
 
9,028
 
 
1,178
 
Other financial income (expense), net
 
 
(17,969)
 
 
(11,425)
 
 
(3,156)
 
 
(32,550)
 
 
11,425
 
 
(21,125)
 
Income (loss) before tax
 
 
27,737
 
 
(2,010)
 
 
(7,856)
 
 
17,871
 
 
 
 
17,871
 
Income tax expense
 
 
(1,421)
 
 
 
 
(5)
 
 
(1,426)
 
 
 
 
(1,426)
 
Net income (loss)
 
$
26,316
 
 
(2,010)
 
 
(7,861)
 
 
16,445
 
 
 
$
16,445
 
 
(1)
Eliminations reverse each of the income statement line items of the proportional consolidation amounts for Joint venture FSRUs and record the Partnership’s share of the Joint venture FSRUs’ net income (loss) to Equity in earnings (loss) of joint ventures.
 
 
 
As of December 31, 2016
 
 
 
 
 
Joint venture
 
 
 
 
 
 
 
 
 
 
 
 
Majority
 
FSRUs
 
 
 
Total
 
 
 
 
 
 
 
 
held
 
(proportional
 
 
 
Segment
 
Elimin-
 
 
Consolidated
 
(in thousands of U.S. dollars)
 
FSRUs
 
consolidation)
 
Other
 
reporting
 
ations
 
 
Reporting
 
Vessels, net of accumulated depreciation
 
$
342,591
 
 
274,932
 
 
 
 
617,523
 
 
(274,932)
(1)
 
$
342,591
 
Net investment in direct financing lease
 
 
290,111
 
 
 
 
 
 
290,111
 
 
 
 
 
290,111
 
Goodwill
 
 
251
 
 
 
 
 
 
251
 
 
 
 
 
251
 
Advances to joint ventures
 
 
 
 
 
 
7,218
 
 
7,218
 
 
 
 
 
7,218
 
Total assets
 
 
698,869
 
 
298,712
 
 
111,598
 
 
1,109,179
 
 
(298,712)
(1)
 
 
810,467
 
Accumulated losses of joint ventures
 
 
 
 
 
 
50
 
 
50
 
 
(25,936)
(1)
 
 
(25,886)
 
Expenditures for vessels & equipment
 
 
537
 
 
783
 
 
 
 
1,320
 
 
(783)
(2)
 
 
537
 
Expenditures for drydocking
 
 
 
 
135
 
 
 
 
135
 
 
(135)
(2)
 
 
 
Principal repayment direct financing lease
 
 
3,192
 
 
 
 
 
 
3,192
 
 
 
 
 
3,192
 
Amortization of above market contract
 
$
2,405
 
 
 
 
 
 
2,405
 
 
 
 
$
2,405
 
 
(1)
Eliminates the proportional share of the Joint venture FSRUs’ Vessels, net of accumulated depreciation and Total assets and reflects the Partnership’s share of net assets (assets less liabilities) of the Joint venture FSRUs as Accumulated losses of joint ventures.
(2)
Eliminates the Joint venture FSRUs’ Expenditures for vessels & equipment and drydocking to reflect the consolidated expenditures of the Partnership.