XML 13 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
OPERATING ACTIVITIES        
Net income (loss) $ 5,407 $ 13,425 $ 33,808 $ 16,445
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization 5,264 2,647 15,789 7,912
Equity in losses (earnings) of joint ventures 7,321 (6,565) 962 2,010
Changes in accrued interest income on advances to joint ventures 1,425 37 4,020 (266)
Amortization of deferred debt issuance cost and fair value of debt assumed 207 503 629 1,546
Amortization in revenue for above market contract 915 604 2,716 1,800
Changes in accrued interest expense (17) 16 (113) (205)
Net currency exchange losses (gains) (6) 47 915 20
Unrealized loss (gain) on derivative instruments (571) (517) (1,481) (1,178)
Non-cash revenue: tax paid directly by charterer (200) 0 (632) 0
Non-cash income tax expense: tax paid directly by charterer 200 0 632 0
Deferred tax expense and uncertain tax position 1,082 390 3,060 1,201
Issuance of units for Board of Directors' fees 0 0 189 189
Other adjustments 156 72 466 137
Changes in working capital:        
Restricted cash 1,715 3,284 (2,129) 3,842
Trade receivables (918) 21 (1,103) (6)
Inventory 17 21 48 54
Prepaid expenses and other receivables (452) 150 (451) 159
Trade payables 78 187 (796) (690)
Amounts due to owners and affiliates 573 (395) (740) (1,569)
Value added and withholding tax liability 1,063 (250) 2,972 2,196
Accrued liabilities and other payables 1,524 836 777 352
Net cash provided by (used in) operating activities 24,783 14,513 59,538 33,949
INVESTING ACTIVITIES        
Expenditure for purchase of Hoegh Grace entities 0 0 (92,175) 0
Cash acquired in the purchase of the Hoegh Grace entities 0 0 3,774 0
Decrease in restricted cash designated for purchase of the Hoegh Grace entities 0 0 91,768 0
Expenditure for vessel and other equipment (5) 0 (19) (537)
Receipts from repayment of principal on advances to joint ventures 0 1,525 0 5,495
Receipts from repayment of principal on direct financing lease 881 806 2,585 2,367
Net cash provided by (used in) investing activities 876 2,331 5,933 7,325
FINANCING ACTIVITIES        
Proceeds from loans and promissory notes due to owners and affiliates 4,000 5,422 15,700 5,422
Repayment of long-term debt (11,365) (8,052) (34,094) (24,157)
Repayment of customer loan for funding of value added liability on import 0 (2,513) (1,258) (5,382)
Cash distributions to unitholders (14,440) (10,971) (42,595) (32,905)
Cash distributions to non-controlling interest (1,960) 0 (5,880) 0
Proceeds from indemnifications received from Hoegh LNG 1,066 1,888 2,075 3,145
(Increase) decrease in restricted cash 154 181 232 540
Net cash provided by (used in) financing activities (22,545) (14,045) (65,820) (53,337)
Increase (decrease) in cash and cash equivalents 3,114 2,799 (349) (12,063)
Cash and cash equivalents, beginning of period 15,452 18,006 18,915 32,868
Cash and cash equivalents, end of period $ 18,566 $ 20,805 $ 18,566 $ 20,805