May 14, 2008
HAMILTON, BERMUDA–(Marketwire – May 14, 2008) – Teekay LNG Partners L.P. (Teekay LNG or the Partnership) (NYSE:TGP) – Highlights – Generated distributable cash flow of $21.9 million in the first quarter, up 22 percent from the same quarter of the prior year. – Declared a cash distribution of $0.53 per unit for the first quarter, up 14.6 percent from the same quarter of the prior year. – Today announced accretive acquisition of two LPG carriers and associated 15-year fixed-rate contracts. – On April 1, 2008, acquired two Kenai LNG carriers from Teekay Corporation for $230 million. – Will recommend an increase to the next quarterly cash distribution as a result of the Kenai LNG acquisition. Teekay LNG Partners L.P. (Teekay LNG or the Partnership) (NYSE:TGP) today reported a net loss of $25.0 million for the quarter ended March 31, 2008, compared to net income of $1.4 million for the same period last year. The results for the first quarters of 2008 and 2007 included foreign currency translation losses of $33.9 million and $4.8 million, respectively, primarily relating to long-term debt denominated in Euros, non-cash expenses of $4.5 million and $2.9 million, respectively, primarily relating to the accounting consolidation of the Tangguh and RasGas 3 vessels (which the Partnership had not yet acquired as at March 31, 2008) and non-cash interest expense. Net voyage revenues(1) for the first quarter of 2008 increased to $65.7 million from $58.1 million in the same quarter of the prior year. During the three months ended March 31, 2008, the Partnership generated $21.9 million in distributable cash flow(2), compared to $17.9 million for the same quarter of the prior year. For the quarter ended March 31, 2008, the Partnership declared a cash distribution of $0.53 per unit. The cash distribution is payable on May 15, 2008 to all unitholders of record on May 8, 2008. The Partnership’s Euro-denominated revenues currently approximate its Euro-denominated expenses and debt service costs. As a result, the Partnership currently is not exposed materially to foreign currency fluctuations. However, for accounting purposes, the Partnership is required to revalue all foreign currency-denominated monetary assets and liabilities based on the prevailing exchange rate at the end of each reporting period. This revaluation does not affect the Partnership’s cash flows or the calculation of distributable cash flow, but results in the recognition of unrealized foreign currency translation gains or losses in the income statement, as reflected in the foreign exchange losses discussed above for the three months ended March 31, 2008 and 2007, respectively. Skaugen LPG Carrier Acquisition The Partnership today announced that it has agreed to acquire two advanced 12,000 cubic meter Multigas ships capable of carrying LNG, LPG and Ethylene for a total cost of approximately $94 million. Teekay Corporation (Teekay) has agreed to takeover the existing shipbuilding contracts for these vessels from subsidiaries of IM Skaugen ASA (Skaugen) and Teekay LNG has agreed to acquire the vessels from Teekay upon their delivery. The vessels are expected to deliver in the first and second quarter of 2010 and will then immediately commence service on 15-year fixed-rate charters to Skaugen, collectively generating approximately $9.5 million per annum in operating cash flow to the Partnership. (1) Net voyage revenues represents voyage revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix B for a reconciliation of this non-GAAP measure to the most directly comparable GAAP financial measure. (2) Distributable cash flow is a non-GAAP financial measure used by certain investors to measure the financial performance of the Partnership and other master limited partnerships. Please see Appendix A for a reconciliation of this non-GAAP measure to the most directly comparable GAAP financial measure. Kenai LNG On April 1, 2008, the Partnership acquired two 1993-built, 88,000 cubic meter specialized LNG vessels, the Arctic Spirit and the Polar Spirit, from Teekay for a total cost of $230 million, and immediately chartered the vessels back to Teekay for a period of 10 years (plus options exercisable by Teekay to extend up to an additional 15 years). These charters are expected to generate approximately $27 million per annum in operating cash flow to the Partnership. As a result of the Kenai LNG acquisition, management will recommend that the Board of Directors increase the Partnership’s quarterly cash distribution by 4 percent, from $0.53 per unit to $0.55 per unit, commencing with the second quarter distribution to be paid in August 2008. Management also intends to recommend to the Board of Directors a further increase to the quarterly cash distribution after the delivery of the RasGas 3 vessels. Operating Results The following table highlights certain financial information for Teekay LNG’s segments: the Liquefied Gas Segment and the Suezmax Segment (please refer to the “Teekay LNG Partners’ Fleet” section of this release below and Appendix B for further details): /T/ ————————————————————————– Three Months Ended Three Months Ended March 31, 2008 March 31, 2007 (unaudited) (unaudited) ————————————————- Liquefied Liquefied (in thousands of U.S. Gas Suezmax Gas Suezmax dollars) Segment Segment Total Segment Segment Total ————————————————————————– Net voyage revenues 45,812 19,915 65,727 37,471 20,592 58,063 Vessel operating expenses 8,762 6,638 15,400 8,167 5,654 13,821 Depreciation & amortization 11,478 4,594 16,072 10,814 5,005 15,819 Cash flow from vessel operations(i) 35,083 11,284 46,367 27,516 13,208 40,724 ————————————————————————– (i) Cash flow from vessel operations represents income from vessel operations before depreciation and amortization expense. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Partnership’s web site at www.teekaylng.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure. /T/ Liquefied Gas Segment Cash flow from vessel operations from the Partnership’s Liquefied Gas Segment increased to $35.1 million in the first quarter of 2008 from $27.5 million for the same quarter of the prior year, primarily reflecting the delivery of the last two RasGas II LNG carriers part way into the first quarter of 2007. Suezmax Segment Cash flow from vessel operations from the Partnership’s Suezmax tankers decreased to $11.3 million for the first quarter of 2008 from $13.2 million for the same quarter of the prior year, primarily due to an increase in vessel operating expenses related mainly to higher insurance and repairs and maintenance costs and the depreciation of the U.S. dollar which increased Euro-denominated expenses (offset by higher Euro-denominated revenues in the Liquefied Gas Segment). In addition, the Partnership did not accrue for any profit share revenue on the Teide Spirit (which provides for additional revenues beyond the fixed-hire rate when spot tanker rates exceed a certain threshold level) in the first quarter of 2008, compared to $0.9 million in the first quarter of 2007. Since the profit share amount is determined on a calendar year basis, the profit share, if any, will be recognized in the fourth quarter of each year. Future LNG/LPG Projects Below is a summary of LNG and LPG newbuildings which the Partnership has agreed to, or has the right to, acquire: RasGas 3 LNG The Partnership agreed to acquire Teekay’s 40 percent interest in four 217,000 cubic meter newbuilding LNG carriers. One of these LNG carriers delivered in early May 2008 and the remaining three vessels are scheduled to deliver during the second quarter and early third quarter of 2008. Upon their deliveries, the vessels will provide transportation services to Ras Laffan Liquefied Natural Gas Co. Limited (3) (RasGas 3), a joint venture company between a subsidiary of ExxonMobil Corporation and Qatar Petroleum, at fixed rates, with inflation adjustments, for a period of 25 years, with options exercisable by RasGas 3 to extend up to a total of 35 years. Teekay’s joint venture partner, Qatar Gas Transport Company, owns the remaining 60 percent interest in these vessels. Skaugen LPG Including the acquisition of the two Multigas ships announced today, the Partnership has agreed to acquire five LPG carriers from Skaugen that are currently under construction and will be purchased upon their delivery from the shipyard between late-2008 and mid-2010. Upon their delivery, the vessels will commence service under 15-year fixed-rate charters to Skaugen. Tangguh LNG The Partnership has agreed to acquire Teekay’s 70 percent interest in two 155,000 cubic meter newbuilding LNG carriers scheduled to deliver during late-2008 and early-2009. Upon their deliveries, the vessels will provide transportation services to The Tangguh Production Sharing Contractors, a consortium led by a subsidiary of BP plc, to service the Tangguh LNG project in Indonesia at fixed rates, with inflation adjustments, for a period of 20 years. An Indonesian joint venture partner owns the remaining 30 percent interest in these vessels. Angola LNG As previously announced, a consortium in which Teekay has a 33 percent interest, has agreed to charter four newbuilding LNG carriers for a period of 20 years to the Angola LNG Project, which is being developed by subsidiaries of Chevron, Sonangol, BP, and Total. The vessels will be chartered at fixed rates, with inflation adjustments, commencing in 2011. In accordance with the Omnibus Agreement, Teekay is obligated to offer the Partnership its interest in these vessels and related charter contracts not later than 180 days before delivery of the newbuilding LNG carriers. Teekay LNG’s Fleet The following table summarizes the Partnership’s fleet as of May 6, 2008: /T/ ————————————————————————– ————————————————————————– Number of Vessels ———————————– ———————————– Delivered Committed Vessels Vessels Total ———————————– LNG Carrier Fleet 10 5 (1) 15 LPG Carrier Fleet 1 3 (2) 4 Suezmax Tanker Fleet 8 – 8 ————————————————————————– ————————————————————————– Total 19 8 27 ————————————————————————– ————————————————————————– (1) Represents the 40 percent interest in three newbuilding LNG carriers relating to the RasGas 3 LNG project, and the 70 percent interest in two newbuilding LNG carriers relating to the Tangguh LNG project, as described above. Excludes Teekay’s 33 percent interest in the four Angola LNG newbuildings, as described above. (2) Represents the three Skaugen LPG carriers currently under construction, as described above. /T/ Liquidity As of March 31, 2008, the Partnership had total liquidity of $516.0 million, comprised of $94.6 million in cash and cash equivalents (of which, $50.5 million is only available for the Tangguh Joint Venture) and $421.4 million in undrawn medium-term revolving credit facilities, compared to total liquidity of $522.9 million at the end of the previous quarter. Teekay LNG Partners Follow-on Equity Offering On April 23, 2008, Teekay LNG completed a follow-on public offering of 5.0 million common units at a price of $28.75 per unit, for gross proceeds of approximately $143.75 million. Subsequently, on May 8, 2008, the underwriters exercised 50 percent, or 375,000 common units, of their 30-day over-allotment option for an additional $10.8 million in gross proceeds to Teekay LNG. The underwriters can exercise the remaining amount of their over-allotment option before May 23, 2008. Concurrent with the public offering, Teekay acquired 1.74 million common units of Teekay LNG at the same public offering price for a total cost of $50.0 million. As a result of the above transactions, Teekay LNG has raised gross equity proceeds of $208.7 million (including the general partner’s proportionate capital contribution), and Teekay’s ownership of Teekay LNG has been reduced from 63.7 percent to 57.7 percent (including its 2 percent general partner interest). The total net proceeds from the offerings of approximately $202.5 million will be used to reduce amounts outstanding under the Partnership’s revolving credit facilities which were, and will be used to fund the acquisitions of the Kenai and RasGas 3 LNG vessels. About Teekay LNG Partners L.P. Teekay LNG Partners L.P. is a publicly-traded master limited partnership formed by Teekay Corporation (NYSE:TK) as part of its strategy to expand its operations in the LNG and LPG shipping sectors. Teekay LNG Partners L.P. provides LNG, LPG and crude oil marine transportation services under long-term, fixed-rate time charter contracts with major energy and utility companies through its fleet of fifteen LNG carriers, six LPG carriers and eight Suezmax class crude oil tankers. Five of the fifteen LNG carriers are newbuildings scheduled for delivery between the second quarter of 2008 and early 2009. Five of the six LPG carriers are newbuildings scheduled for delivery between late-2008 and mid-2010. Teekay LNG Partners’ common units trade on the New York Stock Exchange under the symbol “TGP”. Earnings Conference Call The Partnership plans to host a conference call at 11:00 a.m. ET on Friday, May 16, 2008, to discuss the Partnership’s results and the outlook for its business activities. The Partnership’s earning presentation will be available on the Partnership’s web site at www.teekaylng.com prior to the call. All unitholders and interested parties are invited to listen to the live conference call by dialing (866) 322-2356 or (416) 640-3405, or listen to the live conference call through the Partnership’s web site. The Partnership plans to make available a recording of the conference call until midnight May 23, 2008 by dialing (888) 203-1112 or (647) 436-0148, access code 4840067, or via the Partnership’s web site until June 16, 2008. /T/ ————————————————————————– TEEKAY LNG PARTNERS L.P. SUMMARY CONSOLIDATED STATEMENTS OF INCOME (LOSS) (in thousands of U.S. dollars, except unit data) ————————————————————————– Three Three Three Months Months Months Ended Ended Ended March 31, December 31, March 31, 2008 2007 2007 (unaudited) (unaudited) (unaudited) VOYAGE REVENUES 66,022 66,476 58,329 ————————————————————————– OPERATING EXPENSES Voyage expenses 295 340 266 Vessel operating expenses 15,400 14,774 13,821 Depreciation and amortization 16,072 16,626 15,819 General and administrative 3,960 4,282 3,518 ————————————————————————– 35,727 36,022 33,424 ————————————————————————– Income from vessel operations 30,295 30,454 24,905 ————————————————————————– OTHER ITEMS Interest expense (33,058) (34,871) (30,347) Interest income 11,947 12,951 11,097 Income tax (expense) recovery (323) 133 (453) Foreign exchange loss (33,891) (9,204) (4,800) Other income – net 30 15 1,000 ————————————————————————– (55,295) (30,976) (23,503) ————————————————————————– Net (loss) income (25,000) (522) 1,402 ————————————————————————– ————————————————————————– Limited partners’ units outstanding: Weighted-average number of common units outstanding – Basic and diluted 22,540,547 22,540,547 20,240,547 Weighted-average number of subordinated units outstanding – Basic and diluted 14,734,572 14,734,572 14,734,572 Weighted-average number of total units outstanding – Basic and diluted 37,275,119 37,275,119 34,975,119 ————————————————————————– ————————————————————————– ————————————————————————– TEEKAY LNG PARTNERS L.P. SUMMARY CONSOLIDATED BALANCE SHEETS (1) (in thousands of U.S. dollars) ————————————————————————– As at As at March 31, December 31, 2008 2007 (unaudited) (unaudited) ASSETS Cash and cash equivalents 94,593 91,891 Restricted cash – current 31,235 26,662 Other current assets 23,316 21,709 Restricted cash – long-term 663,321 652,567 Vessels and equipment 1,582,031 1,595,731 Advances on newbuilding contracts 318,551 240,773 Other assets 422,114 407,264 Intangible assets 148,652 150,935 Goodwill 39,279 39,279 ————————————————————————– Total Assets 3,323,092 3,226,811 ————————————————————————– ————————————————————————– LIABILITIES AND PARTNERS’ EQUITY Accounts payable and accrued liabilities 56,197 42,587 Current portion of long-term debt and capital leases 191,860 187,636 Current portion of long-term debt related to newbuilding vessels to be delivered 52,180 27,152 Advances from affiliates and joint venture partners 47,545 40,950 Long-term debt and capital leases 1,627,250 1,586,073 Long-term debt related to newbuilding vessels to be delivered 470,149 421,536 Other long-term liabilities 104,646 63,437 Non-controlling interest (2) 153,611 158,077 Partners’ equity 619,654 699,363 ————————————————————————– Total Liabilities and Partners’ Equity 3,323,092 3,226,811 ————————————————————————– ————————————————————————– (1) With the Partnership’s agreement on November 1, 2006 to acquire Teekay Corporation’s 70 percent and 40 percent interests in the Tangguh and RasGas 3 projects, respectively, the Partnership is required to consolidate Tangguh and equity account for its investment in RasGas 3 under U.S. generally accepted accounting principles. (2) As the Partnership is consolidating the Tangguh and RasGas 3 projects and, as at March 31, 2008, it had not yet acquired those interests as described in note (1) above, non-controlling interest includes 100 percent of the equity interest in the Tangguh project and the Partnership’s 40 percent equity interest in the RasGas 3 project. ————————————————————————– TEEKAY LNG PARTNERS L.P. SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands of U.S. dollars) ————————————————————————– Three Months Ended March 31, 2008 2007 (unaudited) (unaudited) Cash and cash equivalents provided by (used for) OPERATING ACTIVITIES ————————————————————————– Net operating cash flow 31,032 13,806 ————————————————————————– FINANCING ACTIVITIES Proceeds from long-term debt 78,642 236,439 Capitalized loan costs (1,083) (232) Scheduled repayments of long-term debt and capital leases (11,395) (6,607) Net advances from affiliates 5,708 – Net advances from (to) joint venture partners 578 (3,676) Decrease (increase) in restricted cash 942 (81,966) Cash distributions paid (20,552) (16,506) ————————————————————————– Net financing cash flow 52,840 127,452 ————————————————————————– INVESTING ACTIVITIES Net advances to joint ventures (3,085) (61,601) Purchase of Teekay Nakilat Holdings Corporation – (53,726) Purchase of Dania Spirit L.L.C. – (18,546) Expenditures for vessels and equipment (78,085) (849) ————————————————————————– Net investing cash flow (81,170) (134,722) ————————————————————————– Increase in cash and cash equivalents 2,702 6,536 Cash and cash equivalents, beginning of the period 91,891 28,871 ————————————————————————– Cash and cash equivalents, end of the period 94,593 35,407 ————————————————————————– ————————————————————————– /T/ TEEKAY LNG PARTNERS L.P. APPENDIX A – RECONCILIATION OF NON-GAAP FINANCIAL MEASURE (in thousands of U.S. dollars) Description of Non-GAAP Financial Measure – Distributable Cash Flow (DCF) Distributable cash flow represents net income adjusted for depreciation and amortization expense, non-cash interest expense, non-controlling interest, estimated maintenance capital expenditures, gains and losses on vessel sales, income taxes and foreign exchange related items. Maintenance capital expenditures represent those capital expenditures required to maintain over the long-term the operating capacity of, or the revenue generated by the Partnership’s capital assets. Distributable cash flow is a quantitative standard used in the publicly-traded partnership investment community to assist in evaluating a partnership’s ability to make quarterly cash distributions. Distributable cash flow is not required by accounting principles generally accepted in the United States and should not be considered as an alternative to net income or any other indicator of the Partnership’s performance required by accounting principles generally accepted in the United States. The table below reconciles distributable cash flow to net income. /T/ ————————————————————————– Three Months Ended March 31, 2008 (unaudited) ————————————————————————– Net loss (25,000) Add: Depreciation and amortization 16,072 Foreign exchange loss 33,891 Income tax expense 323 Non-cash interest expense and other 4,527 Less: Estimated maintenance capital expenditures 5,980 Non-controlling interest recovery 95 Non-controlling owners’ share of DCF before estimated maintenance capital expenditures 1,857 ————————————————————————– Distributable Cash Flow 21,881 ————————————————————————– ————————————————————————– /T/ TEEKAY LNG PARTNERS L.P. APPENDIX B – SUPPLEMENTAL SEGMENT INFORMATION (in thousands of U.S. dollars) /T/ Three Months Ended March 31, 2008 (unaudited) Liquefied Suezmax Gas Segment Segment Total ————————————————————————– Net voyage revenues (1) 45,812 19,915 65,727 Vessel operating expenses 8,762 6,638 15,400 Depreciation and amortization 11,478 4,594 16,072 General and administrative 1,967 1,993 3,960 ————————————————————————– Income from vessel operations 23,605 6,690 30,295 ————————————————————————– ————————————————————————– Three Months Ended March 31, 2007 (unaudited) Liquefied Suezmax Gas Segment Segment Total ————————————————————————– Net voyage revenues (1) 37,471 20,592 58,063 Vessel operating expenses 8,167 5,654 13,821 Depreciation and amortization 10,814 5,005 15,819 General and administrative 1,788 1,730 3,518 ————————————————————————– Income from vessel operations 16,702 8,203 24,905 ————————————————————————– ————————————————————————– (1) Net voyage revenues represents voyage revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Partnership’s web site at www.teekaylng.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure. /T/ FORWARD LOOKING STATEMENTS This release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflect management’s current views with respect to certain future events and performance, including statements regarding: the Partnership’s future growth prospects; the Partnership’s estimated operating cash flow from the acquisition of the Kenai LNG vessels, and corresponding increases in cash distributions to unitholders; Teekay offering its interest in the Angola LNG Project vessels to the Partnership; the timing of the commencement of the RasGas 3 and Tangguh LNG projects, and corresponding increases in cash distributions to unitholders; the timing of LNG and LPG newbuilding deliveries; and the Partnership’s exposure to foreign currency fluctuations, particularly in Euros. The following factors are among those that could cause actual results to differ materially from the forward-looking statements, which involve risks and uncertainties, and that should be considered in evaluating any such statement: failure of Teekay GP LLC to authorize the proposed increase to the Partnership’s cash distributions; the unit price of equity offerings to finance acquisitions, changes in production of LNG or LPG, either generally or in particular regions; required approvals by the conflicts committee of the board of directors of the Partnership’s general partner to acquire any LNG projects offered to the Partnership by Teekay; less than anticipated revenues or higher than anticipated costs or capital requirements; changes in trading patterns significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; the potential for early termination of long-term contracts and inability of the Partnership to renew or replace long-term contracts; LNG and LPG project delays, shipyard production delays; the Partnership’s ability to raise financing to purchase additional vessels or to pursue LNG or LPG projects; changes to the amount or proportion of revenues, expenses, or debt service costs denominated in foreign currencies; and other factors discussed in Teekay LNG’s filings from time to time with the SEC, including its Report on Form 20-F for the fiscal year ended December 31, 2007. The Partnership expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Partnership’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.