Exhibit 99.1
INTERIM RESULTS FOR THE PERIOD ENDED JUNE 30, 2022
| • | Golar LNG Limited ("Golar" or "the Company") reports Net income of $230.0 million and Adjusted EBITDA1 of $101.0 million for Q2 2022 ("Q2" or "the quarter"). |
| • | Sold the FSRU Golar Tundra for $350.0 million and agreed to sell the steam turbine LNG carrier Golar Arctic as a converted FSRU to Italy's Snam Group ("Snam") for €269.0 million. |
| • | Completed the sale of remaining TFDE carriers, The Cool Pool Limited, and Golar's shipping and FSRU management organization to Cool Company Ltd. (“CoolCo”). |
| • | Golar's share of Q2 Contractual Debt1 decreased from $1.7 billion at Q1 2022 to $1.0 billion at Q2 2022. |
| • | Subsequent to the quarter end, FLNG Hilli customer elected to exercise optional capacity of 0.2 million tons per annum ("MTPA") of Dutch Title Transfer Facility (“TTF”) linked production volumes from 2023 to 2026. |
| • | Entered into swap arrangements to hedge approximately 50% of Golar's exposure to TTF linked production for 2023 at a TTF price of $49.50/MMBtu. |
| • | Advancing MKII newbuild activities scheduled for delivery in 2025. |
| • | Target FLNG project announcement within 2022. |
FLNG operations: FLNG Hilli maintained its 4+ year unbroken record of 100% uptime during Q2. Distributable Adjusted EBITDA1 from FLNG Hilli was $92.5 million for the quarter, of which Golar's share was $62.5 million. On July 27, 2022, Hilli customers Perenco Cameroon S.A. and Société Nationale des Hydrocarbures declared 0.2MTPA of their TTF linked optional production from 2023 until the end of the current contract in July 2026. On August 9, 2022 Golar entered into swap arrangements to hedge approximately 50% of Golar's exposure to the 2023 TTF linked production, securing around $80.0 million of 2023 Distributable Adjusted EBITDA1. Based on current average 2023 TTF gas prices for the remaining unhedged portion, Golar’s share of 2023 TTF linked gross proceeds from the TTF linked volume is expected to be $160.0 million. Including the Brent oil forward curve ($88/bbl), and the fixed tariff, Golar's share of Distributable Adjusted EBITDA1 from Hilli is expected to be approximately $305.0 million in 2023. Golar's share of forecast 2023 total annual debt service for Hilli's contractual debt is approximately $50.0 million (debt amortization of approximately $29.0 million and interest of approximately $21.0 million).
FLNG Gimi construction: Conversion of FLNG Gimi for its 20-year contract with BP scheduled to commence in Q4 2023 is 86% technically complete. During the quarter Golar and Keppel Capital, together the owners of FLNG Gimi, agreed to a $50.0 million incentive payment to Keppel Shipyard for initiatives to safeguard sail away within H1 2023. Golar owns 70% of FLNG Gimi, hence $35.0 million of the incentive payment will be for Golar's account. This will initially be funded from cash on hand. Once commissioned and delivered to the customer, FLNG Gimi is expected to unlock around $3.0 billion of Earnings Backlog1 to Golar, equivalent to $151 million in annual Adjusted EBITDA1. The commercial start-up of FLNG Gimi together with the commodity linked production from FLNG Hilli could result in Golar's share of annual Adjusted EBITDA1 generation from FLNG Hilli and FLNG Gimi exceeding $400.0 million within 2.5 years.
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
FLNG business development: Multiple new client engagements during the quarter as well as strong development of the existing FLNG growth pipeline across both integrated and tolling based projects.
Yard availability and updated pricing for both MKI and MKII designs was confirmed during the quarter, and in discussion for MKIII. Indicative pricing suggests a capex per ton of liquefaction capacity of between $500-600 million/ton. Both MKI and MKII designs can be delivered within 2025 if ordered during 2H 2022. Competitive construction and long-term lease financing term sheets for FLNG growth projects have been received.
Golar is ramping up construction engineering work and planning to order long-lead items during H2 for a MKII design FLNG, with a liquefaction capacity of up to 3.5MTPA. A suitable conversion candidate vessel has been identified and inspected.
Based on progress across the FLNG growth portfolio the Company maintains its target for FLNG announcement within 2022.
FSRU: Italian energy infrastructure company Snam and Golar signed two contracts. The first contract will see Golar convert the last of its trading steam turbine LNG carriers, Golar Arctic, into a FSRU. After its conversion, ownership of the Golar Arctic will be transferred to Snam who will pay €269.0 million for the completed FSRU. Following Snam's issuance of a Notice-to-Proceed, the conversion is expected to take up to two years. Golar will continue to trade the vessel as a carrier until it enters the yard for conversion.
The second contract saw Snam acquire the FSRU Golar Tundra for $350.0 million. After repayment of vessel debt and fees, Golar received net proceeds of $193.1 million in cash. Golar has agreed to lease the vessel back from Snam and trade it as an LNG carrier until November 2022, generating incremental earnings that will be reported in discontinued operations until Q4 2022. Golar also expects to enter into a development agreement to assist Snam with technical work on the vessel before start-up of FSRU operations.
Financial Summary
| (in thousands of $) | Q2 2022 | Q2 2021 | % Change | YTD 2022 | YTD 2021 | % Change |
| Net income attributable to Golar LNG Ltd | 230,032 | 471,434 | (51)% | 575,214 | 496,797 | 16% |
| Total operating revenues | 67,227 | 65,303 | 3% | 140,165 | 131,105 | 7% |
| Adjusted EBITDA | 100,952 | 39,665 | 155% | 190,647 | 80,199 | 138% |
| Golar's share of contractual debt1 | 1,002,228 | 2,186,512 | (54)% | 1,002,228 | 2,186,512 | (54)% |
Q2 Highlights and recent events
Financial and corporate:
| • | Profitability: Net income attributable to Golar of $230.0 million for the quarter, including: |
| ◦ | A $181.6 million unrealized gain (100% basis) on the Hilli Brent oil and TTF natural gas linked derivative instruments. |
| ◦ | A $55.0 million realized gain (100% basis) on the Hilli Brent oil and TTF natural gas linked derivative instruments. |
| ◦ | A $123.3 million realized gain on sale of the FSRU Golar Tundra. |
| ◦ | A $76.2 million impairment charge recognized in respect of the Golar Arctic. |
| ◦ | A $11.2 million realized loss on the 6.2 million New Fortress Energy Inc. ("NFE") shares sold on April 6, 2022. |
| ◦ | A $37.8 million unrealized mark-to-market loss recognized on Golar's 12.4 million NFE shares held as at June 30, 2022 based on a June 30, 2022 carrying value of $39.57 per share. |
| ◦ | A $16.3 million unrealized gain on interest rate swaps. |
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
| • | CoolCo transaction: Sale of the remaining 4 TFDE vessels, The Cool Pool Limited, and Golar's shipping and FSRU management organization released $34.3 million of cash and cash equivalents and reduced Contractual Debt1 by $480.9 million. |
| • | Tundra transaction: Sale of the FSRU Golar Tundra released $193.1 million of cash and cash equivalents and reduced Contractual Debt1 by $155.5 million. |
| • | Arctic transaction: Agreed to sell the LNG carrier Golar Arctic as a converted FSRU for €269.0 million, triggering the recognition of a non-cash $76.2 million impairment charge. |
| • | Hedges: Entered into swap arrangements on August 9, 2022 to hedge approximately 50% of Golar's exposure to TTF linked production for 2023 at a TTF price of $49.50/MMBtu. |
| • | Golar shares: Repurchased and then cancelled 200,000 Golar shares at a cost of $4.5 million. 107.8 million shares issued and outstanding as of June 30, 2022. |
| • | ESG: Invested in Oslo-based Aqualung Carbon Capture in May 2022, a technology company working on a promising carbon capture and separation membrane system that could be used on future FLNG units. |
Financing facilities:
| • | Credit Facility: Repaid the $131.0 million Q1 2022 drawn balance of the $200.0 million 3-year corporate revolving credit facility. The facility remains available until 2024 and is currently undrawn. |
| • | Bilateral Corporate Facility: Agreed to expire the $250 million undrawn bilateral corporate facility available until June 30, 2022 as year to date balance sheet initiatives allow for FLNG growth to be funded from existing cash balances and undrawn credit facilities. |
| • | Legacy UK tax lease case: Settled long running tax dispute in respect of UK tax lease transactions resulting in a $66.4 million final cash settlement (including fees). |
FLNG:
| • | Utilization: Industry leading operations maintained with 100% commercial uptime by FLNG Hilli. |
| • | TTF linked tariff volumes: Subsequent to the quarter end, FLNG Hilli customer elected to exercise 0.2 MTPA pursuant to its 2023+ capacity option which results in TTF linked production volumes from 2023 to July 2026 continuing at 2022 levels. |
| • | Construction: FLNG Gimi conversion project 86% technically complete. 22-million man-hours worked with strong safety record maintained. Gimi owners agreed to pay Keppel Shipyard an incentive payment of an additional $50.0 million to safeguard 1H 2023 sail away. On schedule for Q4 2023 start-up. |
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
Financial Review
Business Performance:
| | 2022 | 2021 |
| | Apr-Jun | Jan-Mar | Apr-Jun |
| (in thousands of $) | Total | Total | Total |
| Net income | 286,538 | 410,014 | 507,337 |
| Income taxes | (190) | 374 | 92 |
| Net income before income taxes | 286,348 | 410,388 | 507,429 |
| Depreciation and amortization | 13,138 | 13,742 | 13,861 |
| Impairment of long-term assets | 76,155 | — | — |
| Unrealized gain on oil and gas derivative instruments | (181,548) | (168,059) | (70,590) |
| Realized and unrealized MTM loss/(gain) on our investment in listed equity securities | 49,001 | (344,049) | 84,801 |
| Other non-operating (income)/losses | (3,887) | (6,136) | 73,293 |
| Interest income | (921) | (33) | (27) |
| Interest expense | 5,279 | 6,156 | 8,110 |
| (Gains)/losses on derivative instruments | (16,341) | (31,536) | 6,869 |
| Other financial items, net | 4,215 | (608) | (737) |
| Net (income)/losses from equity method investments | (4,065) | 1,056 | (839) |
| Net (income)/loss from discontinued operations | (126,422) | 208,774 | (582,505) |
| Adjusted EBITDA (1) | 100,952 | 89,695 | 39,665 |
| | 2022 |
| | Apr-Jun | Jan-Mar |
| (in thousands of $) | Shipping | FLNG | Corporate and other | Total | Shipping | FLNG | Corporate and other | Total |
| Total operating revenues | — | 60,527 | 6,700 | 67,227 | 3,235 | 62,894 | 6,809 | 72,938 |
| Vessel operating expenses | (1,685) | (14,972) | (1,439) | (18,096) | (2,134) | (14,181) | (1,789) | (18,104) |
| Voyage, charterhire & commission expenses | (569) | (150) | (25) | (744) | (540) | (150) | (25) | (715) |
| Administrative expenses | 71 | 13 | (10,003) | (9,919) | (2) | (42) | (10,100) | (10,144) |
| Project development (expenses)/income | — | (3,462) | 761 | (2,701) | — | (1,540) | 689 | (851) |
| Realized gains on oil derivative instrument (2) | — | 55,019 | — | 55,019 | — | 42,631 | — | 42,631 |
| Other operating income (3) | — | 10,166 | — | 10,166 | — | 3,940 | — | 3,940 |
| Adjusted EBITDA (1) | (2,183) | 107,141 | (4,006) | 100,952 | 559 | 93,552 | (4,416) | 89,695 |
(2) The line item “Realized and unrealized gain on oil and gas derivative instruments” in the Condensed Consolidated Statements of Operations relates to income from the Hilli Liquefaction Tolling Agreement (“LTA”) and the natural gas derivative which is split into: “Realized gain on oil and gas derivative instruments” and “Unrealized gain/(loss) on oil and gas derivative instruments”. The realized component comprised (i) Brent oil linked fees of $32.6 million (March 31, 2022: $17.5 million), (ii) TTF-linked proceeds of $29.4 million (March 31, 2022: $26.3 million) and (iii) commodity swap expense of $7.0 million (March 31, 2022: $1.1 million) and represents the contracted amounts in relation to the Hilli LTA receivable in cash.
(3) Included in “Other operating income” is $10.2 million (March 31, 2022: $3.6 million) for production over Hilli's contracted tolling capacity of 1.4MTPA.
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
| | 2021 |
| | Apr-Jun |
| (in thousands of $) | Shipping | FLNG | Corporate and other | Total |
| Total operating revenues | 2,849 | 55,737 | 6,717 | 65,303 |
| Vessel operating expenses | (1,696) | (13,745) | (2,682) | (18,123) |
| Voyage, charterhire & commission expenses | (50) | (150) | (25) | (225) |
| Administrative expenses | (14) | (185) | (9,332) | (9,531) |
| Project development expenses | — | (16) | (718) | (734) |
| Realized gains on oil derivative instrument | — | 2,975 | — | 2,975 |
| Adjusted EBITDA (1) | 1,089 | 44,616 | (6,040) | 39,665 |
Golar reports today Q2 net income attributable to Golar of $230.0 million. Golar also reports Adjusted EBITDA1 of $101.0 million inclusive of FLNG Hilli and LNG carrier Golar Arctic but excluding the FSRU Golar Tundra that was sold to Snam on May 31, 2022, and the TFDE carriers, The Cool Pool Limited, and Golar's shipping and FSRU management organization sold to CoolCo during the quarter. Pro-rata Q2 results associated with these assets and entities are reported in discontinued operations.
On May 17, 2022 Golar entered into agreements with Snam relating to the conversion and subsequent sale of the converted LNG carrier Golar Arctic. Although ownership of the converted FSRU is not expected to transfer for up to 3-years, the transaction triggered an immediate impairment test. As the carrying value of the vessel exceeds its fair value as a carrier as of June 30, 2022, an impairment charge of $76.2 million has been recognized. The sale is expected to generate net positive cash and a gain on sale upon completion.
The Brent oil linked component of FLNG Hilli's fees generates additional annual operating cash flows of approximately $3.1 million for every dollar increase in Brent Crude prices between $60.00 per barrel and the contractual ceiling. Billing of this component is based on a three-month look-back at average Brent Crude prices. As a result of higher commodity prices, a $32.6 million realized gain on the oil derivative instrument was recorded in Q2, up from the $17.5 million realized in Q1. Golar has an effective 89.1% interest in these earnings. A Q2 realized gain of $29.4 million was also recognized in respect of fees for the TTF linked production, up from the $26.3 million realized in Q1. Golar has an effective 86.9% interest in these earnings. Offsetting this was a $7.0 million realized loss (100% attributable to Golar) on the hedged component of the quarter's TTF linked earnings. Collectively a $55.0 million realized gain on oil and gas derivative instruments was recognized as a result.
The mark-to-market fair value of the Hilli Brent oil linked derivative asset decreased by $0.3 million during the quarter, with a corresponding unrealized loss of the same amount recognized in the income statement. The fair value decrease was driven by a downward movement in the expected future market price for Brent oil. Predominantly driven by the recognition of a derivative asset reflecting the valuation of the discounted value of the tolling fee above the floor in respect of the customer's TTF linked capacity for 2023-2026, the mark-to-market fair value of the Hilli TTF natural gas derivative asset increased by $170.5 million during the quarter with a corresponding unrealized gain of the same amount recognized in the income statement. A $11.4 million unrealized gain in respect of the hedged portion of Q3 2022 TTF linked Hilli production was also recognized during the quarter. Collectively this therefore resulted in a $181.6 million Q2 unrealized gain on oil and gas derivative instruments.
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
FLNG Hilli production over and above the quarter's pro-rata share of 1.4 million tons of full year 2022 contracted production resulted in the recognition of $10.2 million of Other operating income during the quarter.
The pricing of the 6.2 million NFE shares sold on April 6, 2022 was less than their carrying value and a $11.2 million realized loss was recorded. A decrease in the NFE share price between April 1 and June 30 also resulted in the recognition of a Q2 unrealized mark-to-market loss of $37.8 million on Golar’s remaining 12.4 million NFE shares in Other non-operating losses. The fair value of these shares was $39.57 per share as of June 30, 2022 (price as of August 9, 2022 was $54.92). Together with $1.2 million of dividend income from NFE, this collectively contributed to most of the $45.1 million of Other non-operating losses during the quarter.
Balance Sheet and Liquidity:
As of June 30, 2022 Golar had $528.8 million of cash and cash equivalents and $91.5 million of restricted cash. Restricted cash includes $16.7 million relating to the Hilli lessor-owned VIE. Total Golar Cash1 therefore amounts to $603.5 million. This includes $253.0 million of net proceeds from the sale of NFE shares, $193.1 million net proceeds from the sale of FSRU Golar Tundra, repayment of the $131.0 million Corporate RCF, and settlement of the $66.4 million legacy UK tax lease case. The full $200.0 million undrawn Corporate RCF continues to be available for future drawdown and is secured by Golar's remaining 12.4 million NFE shares.
Expected FLNG funding sources (in millions of $) | June 30, 2022 | August 10, 2022 |
| Total Golar Cash1,2 | 604 | 604 |
| Undrawn $200m Corporate RCF (up to) | 200 | 200 |
| Potential near-term funding sources | 804 | 804 |
| Listed Securities | | |
| NFE, Avenir LNG Limited, and CoolCo shares1,3 | 672 | 879 |
| Net of Corporate RCF secured by NFE investment | (200) | (200) |
| Forecast Total Golar Cash and Listed Securities1 (available for future FLNG growth) | 1,276 | 1,483 |
(2) Assumed unchanged from June 30, 2022
(3) Based on market value of NFE and book value of CoolCo and Avenir LNG Limited.
Inclusive of $13.3 million of capitalized interest, $107.3 million was invested in FLNG Gimi during the quarter, increasing the total FLNG Gimi Asset under development balance as at June 30, 2022 to $1.1 billion. Of this, $535.0 million had been drawn against the $700 million debt facility. Both the investment and debt drawn to date are reported on a 100% basis. During the quarter the Gimi owners (of which Golar owns 70%), agreed to pay Keppel Shipyard an additional $50.0 million in order to safeguard a 1H 2023 sail away. This increases the capital cost of FLNG Gimi to $1.43 billion, of which around 10% is payable whilst the vessel will receive a reduced rate of hire during commissioning and post customer acceptance full rate hire. Golar's share of remaining capital expenditure to be funded out of equity and cash from commissioning hire and operations, net of the Company's share of remaining undrawn debt amounts to $228.0 million.
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
Included within the $366.8 million current portion of long-term debt and short-term debt as at June 30, 2022 is $359.6 million in respect of the Hilli lessor-owned VIE subsidiary that Golar is required to consolidate. Contractual Debt1 attributable to Golar amounts to $1.0 billion. Net of Total Golar Cash1 of $0.6 billion, Net Debt1 therefore falls to around $0.4 billion. If the value of Total Golar Cash and Listed Securities1 as of June 30, 2022 is taken into account, this figure becomes net cash of $0.3 billion. Assuming current commodity prices prevail, Golar's share of 2022 Adjusted EBITDA1 is on track to exceed $200.0 million, $250 million in 2023 and $400 million in 2024. Offering strong debt coverage, near-term earnings power and meaningful growth potential that can be financed, Golar is well positioned to support a final investment decision on at least two of the several new FLNG projects it is working on.
Corporate and Other Matters:
As at June 30, 2022, Golar had 107.8 million shares issued and outstanding. There were also 1.0 million outstanding stock options with an average price of $15.49 and 0.2 million unvested restricted stock units. Subsequent to the quarter end 0.1 million performance stock units were also awarded. These will vest over a three year period commencing July 2022. Of the initial $50.0 million approved share buyback scheme, $14.5 million remains available for further repurchases which will continue to be opportunistically pursued. The Annual General Meeting was held on August 10, 2022.
1. Refer to section "Non-GAAP measures" for definition and reconciliation to the most comparable US GAAP measure, where applicable.
Non-GAAP measures
In addition to disclosing financial results in accordance with U.S. generally accepted accounting principles (US GAAP), this earnings release and the associated investor presentation contains references to the non-GAAP financial measures which are included in the table below. We believe these non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating our business and measuring our performance.
These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP. Non-GAAP measures are not uniformly defined by all companies, and may not be comparable with similarly titled measures and disclosures used by other companies. The reconciliations from these results should be carefully evaluated.
| Non-GAAP measure | Closest equivalent US GAAP measure | Adjustments to reconcile to primary financial statements prepared under US GAAP | Rationale for adjustments |
| Performance measures |
| Adjusted EBITDA | Net (loss)/income attributable to Golar LNG Limited | +/- Net financial expense +/- Other non-operating income/expenses +/- Income taxes +/- Equity in net (losses)/ earnings of affiliates - Net income attributable to non-controlling interests +/- Unrealized loss/(gain) on oil and gas derivative instruments + Depreciation and amortization + Impairment of long-term assets +/- Net income/(loss) from discontinued operations | Increases the comparability of total business performance from period to period and against the performance of other companies by excluding the results of our equity investments, removing the impact of unrealized movements on embedded derivatives, impairment, depreciation, financing costs, tax items and discontinued operations. |
| Hilli's Distributable Adjusted EBITDA | Net (loss)/income attributable to Golar LNG Limited | +/- Net financial expense +/- Other non-operating income/expenses +/- Income taxes +/- Equity in net (losses)/ earnings of affiliates - Net income attributable to non-controlling interests +/- Unrealized loss/(gain) on oil and gas derivative instruments + Depreciation and amortization + Impairment of long-term assets +/- Net income/(loss) from discontinued operations - Amortization of deferred commissioning period revenue, Amortization of Day 1 gain - Accrued overproduction revenue + Overproduction revenue received | Increases the comparability of our operational FLNG, Hilli from period to period and against the performance of other companies by removing the non distributable income of Hilli, project developmental costs and the Gandria and Gimi operating costs. |
| Liquidity measures |
| Non-GAAP measure | Closest equivalent US GAAP measure | Adjustments to reconcile to primary financial statements prepared under US GAAP | Rationale for adjustments |
| Contractual debt | Total debt (current and non-current), net of deferred finance charges | +/- Debt within liabilities held for sale +/- VIE consolidation adjustments +/- Deferred finance charges +/- Deferred finance charges within liabilities held for sale | We consolidate a number of lessor VIEs for our sale and leaseback facilities. This means that on consolidation, our contractual debt is eliminated and replaced with the lessor VIEs’ debt. Contractual debt represents our debt obligations under our various financing arrangements before consolidating the lessor VIEs. The measure enables investors and users of our financial statements to assess our liquidity and the split of our debt (current and non-current) based on our underlying contractual obligations. Furthermore, it aids comparability with competitors. |
| Total Golar Cash | Golar cash based on GAAP measures: + Cash and cash equivalents + Restricted cash and short-term deposits (current and non-current) | -VIE restricted cash and short-term deposits | We consolidate a lessor VIE for our sale and leaseback facility. This means that on consolidation, we include restricted cash held by the lessor VIE. Total Golar Cash represents our cash and cash equivalents and restricted cash and short-term deposits (current and non-current) before consolidating the lessor VIE. Management believe that this measure enables investors and users of our financial statements to assess our liquidity and aids comparability with our competitors. |
| Total Golar Cash and Listed Securities | Golar cash based on GAAP measures: + Cash and cash equivalents + Restricted cash and short-term deposits (current and non-current) + Other current assets + Equity method investments | - VIE restricted cash balance - Trade receivables - Inventories - Gas derivative instrument - TTF swap collateral - Prepaid expenses - MTM commodity swap valuation - Investment in ECGS | We consider our investments in listed equity securities and our equity method investment in CoolCo to be available for us to liquidate at short notice and therefore we consider available for funding our capital intensive growth projects. Management believes that this measure enables investors and users of our financial statements to assess our liquidity position to fund existing and future FLNG projects. |
Definitions:
TFDE: Tri-fuel Diesel Electric engine
FSRU: Floating Storage Regasification Unit
FLNG: Floating Liquefaction Natural Gas
Reconciliations - Liquidity Measures
Contractual Debt
| (in thousands of $) | June 30, 2022 | March 31, 2022 | June 30, 2021 |
| Total debt (current and non-current) net of deferred finance charges | 1,382,277 | 1,488,336 | 1,553,775 |
| Total debt within liabilities held for sale net of deferred finance charges | — | 472,558 | 825,806 |
| VIE consolidation adjustments | 132,790 | 285,107 | 316,894 |
| Deferred finance charges | 24,444 | 26,942 | 24,162 |
| Deferred finance charges within liabilities held for sale | — | 2,236 | 2,255 |
| Total Contractual Debt | 1,539,511 | 2,275,179 | 2,722,892 |
| Less: Golar Partners', Keppel's and B&V's share of the Hilli contractual debt | (376,783) | (385,932) | (413,380) |
| Less: Keppel's share of the Gimi debt | (160,500) | (145,500) | (123,000) |
| GLNG's Contractual Debt | 1,002,228 | 1,743,747 | 2,186,512 |
Please see Appendix A for a capital repayment profile for Golar’s contractual debt.
Total Golar Cash
| (in thousands of $) | June 30, 2022 | March 31, 2022 | June 30, 2021 |
| Cash and cash equivalents | 528,798 | 207,035 | 174,438 |
| Restricted cash and short-term deposits (current and non-current) | 91,466 | 135,870 | 93,195 |
| Less: VIE restricted cash | (16,735) | (16,313) | (16,504) |
| Total Golar Cash | 603,529 | 326,592 | 251,129 |
Total Golar Cash and Listed Securities
| (in thousands of $) | June 30, 2022 |
| Cash and cash equivalents | 528,798 |
| Restricted cash and short-term deposits (current and non-current) | 91,466 |
| Other current assets | 569,013 |
| Equity method investments | 184,693 |
| Less: VIE restricted cash | (16,735) |
| Less: Trade receivables | (54,380) |
| Less: Inventories | (2,230) |
| Less: Gas derivative instrument | — |
| Less: TTF swap collateral | (13,520) |
| Less: Prepaid expenses | (4,278) |
| Less: Other receivables | (2,851) |
| Less: Investment in ECGS | (4,455) |
| Total Golar Cash and Listed Securities(1) | 1,275,521 |
(1) Total Golar Cash and Listed Securities is based on net book value of our equity method investments and the listed securities as of the period end date.
Non-US GAAP Measures Used in Forecasting
Earnings Backlog: Earnings backlog represents the share of contracted fee income for executed contracts less forecasted operating expenses for these contracts. In calculating forecasted operating expenditure, management has assumed that where there is an Operating Services Agreement the amount receivable under the services agreement will cover the associated operating costs, therefore revenue from operating services agreements is excluded.
Forward Looking Statements
This press release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflects management’s current expectations, estimates and projections about its operations. All statements, other than statements of historical facts, that address activities and events that will, should, could or may occur in the future are forward-looking statements. Words such as “believe,” “anticipate,” “intend,” “estimate,” “forecast,” “project,” “plan,” “potential,” “will,” “may,” “should,” “expect,” “could,” “would,” “predict,” “propose,” “continue,” or the negative of these terms and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Golar undertakes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are:
| • | our inability and that of our counterparty to meet our respective obligations under the Lease and Operate Agreement entered into in connection with the BP Greater Tortue / Ahmeyim Project (“Gimi GTA Project”); |
| • | continuing uncertainty resulting from potential future claims from our counterparties of purported force majeure under contractual arrangements, including but not limited to our construction projects (including the Gimi GTA Project) and other contracts to which we are a party; |
| • | continuing volatility of commodity prices; |
| • | claims made or losses incurred in connection with our continuing obligations with regard to Hygo Energy Transition Ltd (“Hygo”), Golar LNG Partners LP (“Golar Partners”), Cool Co Ltd. (“CoolCo”) and Snam S.p.A. ("Snam"); |
| • | the ability of Hygo, Golar Partners and New Fortress Energy Inc. (“NFE”) and CoolCo to meet their respective obligations to us, including indemnification obligations; |
| • | a decline or continuing volatility in the global financial markets, specifically with respect to our equity holding in NFE; |
| • | failure of shipyards to comply with delivery schedules or performance specifications on a timely basis or at all; |
| • | changes to rules and regulations applicable to liquefied natural gas (“LNG”) carriers, floating storage and regasification units (“FSRUs”), floating liquefaction natural gas vessels (“FLNGs”) or other parts of the LNG supply chain; |
| • | changes in our ability to retrofit vessels as FSRUs or FLNGs and in our ability to obtain financing for such conversions on acceptable terms or at all; |
| • | changes in our ability to obtain additional financing on acceptable terms or at all; |
| • | increases in costs, including, among other things, wages, insurance, provisions, repairs and maintenance; |
| • | the length and severity of outbreaks of pandemics, including the worldwide outbreak of the novel coronavirus (“COVID-19”) and its impact on demand for LNG and natural gas, the timing of completion of our conversion projects, the operations of our charterers, our global operations and our business in general; |
| • | failure of our contract counterparties to comply with their agreements with us or other key project stakeholders; |
| • | changes in FLNG charter rates/terms, vessel values or technological advancements; |
| • | our ability to close potential future sales of additional equity interests in our vessels, including the FLNG Hilli and FLNG Gimi or to monetize our remaining interest in NFE on a timely basis or at all; |
| • | our ability to contract the full utilization of the FLNG Hilli or other vessels; |
| • | our ability to realize the expected benefits from investments we have made and may make in the future; |
| • | changes in the supply of or demand for LNG or LNG carried by sea and for LNG carriers, FSRUs or FLNGs; |
| • | a material decline or prolonged weakness in rates for FLNGs; |
| • | changes in trading patterns that affect the opportunities for the profitable operation of LNG carriers, FSRUs or FLNGs; |
| • | changes in the supply of or demand for natural gas generally or in particular regions; |
| • | changes in our relationships with our counterparties, including our major chartering parties; |
| • | changes in our relationship with our affiliates; |
| • | changes in general domestic and international political conditions, particularly where we operate; |
| • | global economic trends, competition and geopolitical risks, including impacts from the ongoing conflict in Ukraine and the related sanctions and other measures, including the related impacts on the supply chain for our conversions; |
| • | changes in the availability of vessels to purchase and in the time it takes to build new vessels; |
| • | our inability to expand beyond the provision of FLNGs and FSRUs, particularly through our innovative FLNG strategy; |
| • | actions taken by regulatory authorities that may prohibit the access of LNG carriers, FSRUs and FLNGs to various ports; and |
| • | other factors listed from time to time in registration statements, reports, or other materials that we have filed with or furnished to the Securities and Exchange Commission, or the Commission, including our most recent annual report on Form 20-F. |
As a result, you are cautioned not to rely on any forward-looking statements. Actual results may differ materially from those expressed or implied by such forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise unless required by law.
Responsibility Statement
We confirm that, to the best of our knowledge, the interim consolidated financial statements for the first half year of 2022, which have been prepared in accordance with accounting principles generally accepted in the United States (US GAAP) give a true and fair view of the Company’s consolidated assets, liabilities, financial position and results of operations. To the best of our knowledge, the interim report for the first half year of 2022 includes a fair review of important events that have occurred during the period and their impact on the interim consolidated financial statements, the principal risks and uncertainties for the remaining half of 2022, and major related party transactions.
August 11, 2022
The Board of Directors
Golar LNG Limited
Hamilton, Bermuda
Investor Questions: +44 207 063 7900
Karl Fredrik Staubo - CEO
Eduardo Maranhão - CFO
Stuart Buchanan - Head of Investor Relations
Tor Olav Trøim (Chairman of the Board)
Dan Rabun (Director)
Thorleif Egeli (Director)
Carl Steen (Director)
Niels Stolt-Nielsen (Director)
Lori Wheeler Naess (Director)
Georgina Sousa (Director)
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
| | 2022 | 2022 | 2022 | 2021 |
| (in thousands of $) | Apr-Jun | Jan-Mar | Jan-Jun | Jan-Jun |
| | | | | |
| Time and voyage charter revenues | — | 3,235 | 3,235 | 5,690 |
| Liquefaction services revenue | 60,527 | 62,894 | 123,421 | 110,134 |
| Vessel and other management fees | 6,700 | 6,809 | 13,509 | 15,281 |
| Total operating revenues | 67,227 | 72,938 | 140,165 | 131,105 |
| | | | | |
| Vessel operating expenses | (18,096) | (18,104) | (36,200) | (34,597) |
| Voyage, charterhire and commission expenses | (744) | (715) | (1,459) | (448) |
| Administrative expenses | (9,919) | (10,144) | (20,063) | (18,038) |
| Project development expenses | (2,701) | (851) | (3,552) | (798) |
| Depreciation and amortization | (13,138) | (13,742) | (26,880) | (27,734) |
| Impairment of long-term assets(1) | (76,155) | — | (76,155) | — |
| Total operating expenses | (120,753) | (43,556) | (164,309) | (81,615) |
| | | | | |
| Realized and unrealized gain on oil and gas derivative instruments (2) | 236,567 | 210,690 | 447,257 | 84,165 |
| Other operating income | 10,166 | 3,940 | 14,106 | — |
| Total other operating income | 246,733 | 214,630 | 461,363 | 84,165 |
| | | | | |
| Operating income | 193,207 | 244,012 | 437,219 | 133,655 |
| | | | | |
| Realized and unrealized MTM (losses)/gains on our investment in listed equity securities | (49,001) | 344,049 | 295,048 | (86,664) |
| Other non-operating income/(losses) | 3,887 | 6,136 | 10,023 | (71,431) |
| Total other non-operating (losses)/income | (45,114) | 350,185 | 305,071 | (158,095) |
| | | | | |
| Interest income | 921 | 33 | 954 | 57 |
| Interest expense | (5,279) | (6,156) | (11,435) | (16,568) |
| Gains on derivative instruments | 16,341 | 31,536 | 47,877 | 16,482 |
| Other financial items, net | (4,215) | 608 | (3,607) | 586 |
| Net financial income | 7,768 | 26,021 | 33,789 | 557 |
| | | | | |
| Income/(loss) before income taxes, net income/(losses) from equity method investments and non-controlling interests | 155,861 | 620,218 | 776,079 | (23,883) |
| Income taxes | 190 | (374) | (184) | (274) |
| Net income/(losses) from equity method investments | 4,065 | (1,056) | 3,009 | 157 |
| Net income/(loss) from continuing operations | 160,116 | 618,788 | 778,904 | (24,000) |
| | | | | |
| Net income/(loss) from discontinued operations (2) (3) | 126,422 | (208,774) | (82,352) | 594,439 |
| | | | | |
| Net income | 286,538 | 410,014 | 696,552 | 570,439 |
| Net income attributable to non-controlling interests - continuing operations | (56,785) | (56,347) | (113,132) | (54,999) |
| Net loss/(income) attributable to non-controlling interests - discontinued operations | 279 | (8,485) | (8,206) | (18,643) |
| Total net income attributable to non-controlling interests | (56,506) | (64,832) | (121,338) | (73,642) |
| | | | | |
| Net income attributable to Golar LNG Limited | 230,032 | 345,182 | 575,214 | 496,797 |
(1) In May 2022, we signed an agreement with Snam Group ("Snam") for the future sale of the Golar Arctic once converted into an FSRU which triggered an impairment indicator. This resulted to the recognition of an impairment loss of $76.2 million. Fair value is based on average broker valuation at date of measurement and represents the exit price in the principal LNG carrier sales market.
(2) Realized and unrealized gain on oil and gas derivative instruments consists of (i) $170.2 million of unrealized gain on oil and gas derivatives (Q1 2022: $193.8 million gain); and (ii) $62.1 million of realized gain on oil and gas derivatives net of withholding tax (Q1 2022: $43.7 million gain); and (iii) $4.3 million of realized and unrealized TTF swap gains (Q1 2022: $26.8 million realized and unrealized losses).
(3) On January 26, 2022, we and Cool Company Ltd “CoolCo”, at that time one of our former wholly owned subsidiaries, entered into a share purchase agreement (“the Vessel SPA”) and related agreements under which CoolCo will acquire entities holding eight modern TFDE LNG carriers, The Cool Pool Limited and Golar's shipping and FSRU management organization (“the Disposal Group”), from us. The respective subsidiary completions pursuant to Vessel SPA completed over staggered dates from March 3, 2022 to April 5, 2022. On June 30, 2022 we and CoolCo entered into a share purchase agreement to acquire Golar's shipping and management organization, which was contemplated in the agreements entered into on January 26, 2022. The Disposal Group met the criteria for presentation as held-for-sale and is also considered a discontinued operation in Q1 2022. Consequently, we retrospectively adjusted the results of the Disposal Group and separately presented as “Net income/(loss) from discontinued operations” and “Net (loss)/income attributable to non-controlling interests discontinued operations”. Net income/(loss) from discontinued operations for the six months ending June 30, 2022, includes (i) $10.0 million loss on disposal of the Disposal Group; (ii) $218.3 million of impairment of vessels and (iii) $23.5 million net income from the discontinued operations.
(4) On May 31, 2022 we entered into an agreement with Snam for it to acquire 100% of the share capital of Golar LNG NB 13 Corporation, owner of FSRU Golar Tundra for $352.5 million including a $2.5 million working capital adjustment. FSRU Golar Tundra met the criteria for presentation as held-for-sale and discontinued operation on May 30, 2022. Consequently, we retrospectively adjusted the results of the FSRU Golar Tundra and separately presented as “Net income/(loss) from discontinued operations”. Net income/(loss) from discontinued operations for the six months ended June 30, 2022, includes (i) $123.3 million gain on disposal of the Disposal Group; (ii) $0.7 million net loss from discontinued operations.
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| | 2022 | 2022 | 2022 | 2021 |
| (in thousands of $) | Apr-Jun | Jan-Mar | Jan-Jun | Jan-Jun |
| | | | | |
| Net income | 286,538 | 410,014 | 696,552 | 570,439 |
| | | | | |
| Gains associated with pensions, net of tax | 44 | 44 | 88 | 112 |
| Share of affiliate's comprehensive losses from discontinued operations | — | — | — | (3,147) |
| Realized accumulated comprehensive losses on disposal of investment in affiliate | — | — | — | 43,380 |
| Net other comprehensive income | 44 | 44 | 88 | 40,345 |
| Comprehensive income | 286,582 | 410,058 | 696,640 | 610,784 |
| | | | | |
| Comprehensive income attributable to: | | | | |
| | | | | |
| Stockholders of Golar LNG Limited | 230,076 | 345,226 | 575,302 | 537,142 |
| Non-controlling interests - continuing operations | 56,785 | 56,347 | 113,132 | 54,999 |
| Non-controlling interests - discontinued operations | (279) | 8,485 | 8,206 | 18,643 |
| Comprehensive income | 286,582 | 410,058 | 696,640 | 610,784 |
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
| | 2022 | 2021 |
| (in thousands of $) | Jun 30 | Dec 31 |
| | | |
| ASSETS | | |
| Current assets | | |
| Cash and cash equivalents | 528,798 | 232,211 |
| Restricted cash and short-term deposits | 18,238 | 34,025 |
| Other current assets | 569,013 | 573,247 |
| Current assets held for sale (1) (2) | 2,669 | 82,630 |
| Amounts due from related parties | 6,676 | 3,484 |
| Total current assets | 1,125,394 | 925,597 |
| | | |
| Non-current assets | | |
| Restricted cash | 73,228 | 72,048 |
| Equity method investments | 184,693 | 52,215 |
| Asset under development | 1,067,580 | 877,838 |
| Vessels and equipment, net | 1,161,717 | 1,264,523 |
| Non-current assets held for sale (1) (2) | — | 1,614,409 |
| Other non-current assets | 610,163 | 141,665 |
| Total assets | 4,222,775 | 4,948,295 |
| | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | |
| Current liabilities | | |
| Current portion of long-term debt and short-term debt | (366,791) | (703,170) |
| Current liabilities held for sale (1) (2) | (1,455) | (429,609) |
| Other current liabilities | (80,083) | (174,442) |
| Total current liabilities | (448,329) | (1,307,221) |
| | | |
| Non-current liabilities | | |
| Long-term debt | (1,015,486) | (920,130) |
| Non-current liabilities held for sale (1) (2) | — | (449,868) |
| Other non-current liabilities | (92,187) | (93,159) |
| Total liabilities | (1,556,002) | (2,770,378) |
| | | |
| Equity | | |
| Stockholders' equity | (2,294,909) | (1,730,650) |
| Non-controlling interests | (371,864) | (447,267) |
| | | |
| Total liabilities and stockholders' equity | (4,222,775) | (4,948,295) |
(1) On January 26, 2022, we entered into a Vessel SPA under which Cool Co will acquire eight modern TFDE LNG vessels, the Cool Pool Limited and the fleet’s commercial management companies (“the Disposal Group”), from us. Following successful equity raise and the receipt of consent from existing lenders, four of the eight TFDE vessels were sold to Cool Co during the period ended March 31, 2022. The remaining four TFDE vessels were sold to Cool Co in April 2022 and the commercial management companies in June 2022. The assets and liabilities of the Disposal Group yet to be disposed at December 31, 2021 were classified as Held for sale and we have retrospectively adjusted the period.
(2) On May 31, 2022 we and Snam signed an agreement for Snam to acquire all of the share capital of Golar LNG NB 13 Corporation, whose sole asset is the Golar Tundra. The assets and liabilities associated to the Golar Tundra were classified as Held for sale and we have retrospectively adjusted the period.
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
| | 2022 | 2022 | 2022 | 2021 |
| (in thousands of $) | Apr-Jun | Jan-Mar | Jan-Jun | Jan-Jun |
| OPERATING ACTIVITIES | | | | |
| Net income | 286,538 | 410,014 | 696,552 | 570,439 |
| Add: Net (income)/loss from discontinued operations | (126,422) | 208,774 | 82,352 | (594,439) |
| Net income/(loss) from continuing operations | 160,116 | 618,788 | 778,904 | (24,000) |
| Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: | | | | |
| Depreciation and amortization | 13,138 | 13,742 | 26,880 | 27,735 |
| Amortization of deferred charges and guarantees, net | 1,380 | 278 | 1,658 | 712 |
| Impairment of long-lived assets | 76,155 | — | 76,155 | — |
| Net (income)/loss from equity method investments | (4,065) | 1,056 | (3,009) | (157) |
| Compensation cost related to employee stock awards | 711 | 755 | 1,466 | 1,507 |
| Net foreign exchange losses/(gains) | 503 | (401) | 102 | 496 |
| Change in fair value of investment in listed equity securities | 37,779 | (344,049) | (306,270) | 86,664 |
| Change in fair value of derivative instruments | (16,982) | (32,600) | (49,582) | (16,803) |
| Change in fair values of oil and gas derivative instruments | (188,366) | (177,527) | (365,893) | (83,585) |
| Changes in assets and liabilities: | | | | |
| Trade accounts receivable | (15,321) | (9,155) | (24,476) | 757 |
| Inventories | (1,149) | (545) | (1,694) | 25 |
| Other current and non-current assets | 24,681 | (10,030) | 14,651 | 7,071 |
| Amounts due to/from related companies | (2,461) | 76 | (2,385) | (9,159) |
| Trade accounts payable | 2,207 | 1,332 | 3,539 | (5,551) |
| Accrued expenses | (8,718) | (100) | (8,818) | (11,780) |
| Other current and non-current liabilities | (77,233) | (5,945) | (83,178) | 65,475 |
| Net cash provided by continuing operating activities | 2,375 | 55,675 | 58,050 | 39,407 |
| | | | | |
| Net income/(loss) from discontinued operations | 126,422 | (208,774) | (82,352) | 594,439 |
| Dry-docking expenditure | — | — | — | (1,591) |
| Deconsolidation of lessor VIE | (36,885) | (22,200) | (59,085) | — |
| Depreciation and amortization | 1,187 | 7,512 | 8,699 | 25,264 |
| Amortization of deferred charges | 2,228 | 1,704 | 3,932 | 599 |
| Net loss from equity method investments | — | — | — | 6,891 |
| (Gain)/loss on disposal and impairment of long-lived assets | (120,847) | 226,048 | 105,201 | (575,056) |
| Compensation cost related to employee stock awards | 75 | 164 | 239 | 374 |
| Net foreign exchange losses | 240 | 320 | 560 | 131 |
| Change in assets and liabilities: | | | | |
| Trade accounts receivable | 3,033 | (2,197) | 836 | 3,589 |
| Inventories | — | — | — | 313 |
| Other current and non-current assets | (3,812) | (1,595) | (5,407) | 1,084 |
| Amounts due from related companies | (3,193) | 2,389 | (804) | — |
| Trade accounts payable | (2,823) | (4,435) | (7,258) | 2,816 |
| Accrued expenses | (3,753) | (3,170) | (6,923) | 7,502 |
| Other current and non-current liabilities | (10,979) | (13,916) | (24,895) | 4,885 |
| Net cash (used in)/provided by discontinued operating activities | (49,107) | (18,150) | (67,257) | 71,240 |
| INVESTING ACTIVITIES | | | | |
| Additions to asset under development | (95,401) | (79,829) | (175,230) | (168,392) |
| Additions to equity method investments | — | — | — | (8,625) |
| Additions to other investments | (2,447) | — | (2,447) | — |
| Proceeds from subscription of equity interest in Gimi MS | 9,470 | 1,800 | 11,270 | 12,812 |
| | 2022 | 2022 | 2022 | 2021 |
| (in thousands of $) | Apr-Jun | Jan-Mar | Jan-Jun | Jan-Jun |
| Proceeds from sale of listed equity securities | 252,960 | — | 252,960 | — |
| Dividends received from listed equity securities | 1,243 | 2,422 | 3,665 | — |
| Net cash provided by/(used in) continuing investing activities | 165,825 | (75,607) | 90,218 | (164,205) |
| | | | | |
| Dividends received | — | — | — | 460 |
| Additions to vessels and equipment | — | — | — | (925) |
| Net proceeds from disposals of equity method investments | — | — | — | 121,603 |
| Net proceeds from disposals of long-lived assets | 382,945 | 183,858 | 566,803 | — |
| Net cash provided by discontinued investing activities | 382,945 | 183,858 | 566,803 | 121,138 |
| | | | | |
| FINANCING ACTIVITIES | | | | |
| Proceeds from short-term and long-term debt | 50,000 | 206,000 | 256,000 | 111,513 |
| Repayments of short-term and long-term debt | (158,596) | (343,953) | (502,549) | (53,351) |
| Cash dividends paid | (13,973) | (11,332) | (25,305) | (16,702) |
| Financing costs paid | (3,112) | (4,015) | (7,127) | (3,426) |
| Purchase of treasury shares | (4,497) | (6,566) | (11,063) | (17,828) |
| Net cash (used in)/provided by continuing financing activities | (130,178) | (159,866) | (290,044) | 20,206 |
| | | | | |
| Proceeds from short-term and long-term debt | — | — | — | 9,850 |
| Repayments of short-term and long-term debt | (155,522) | (2,478) | (158,000) | (49,620) |
| Financing costs paid | (67) | (213) | (280) | (350) |
| Net cash used in discontinued financing activities | (155,589) | (2,691) | (158,280) | (40,120) |
| | | | | |
| Cash, cash equivalents and restricted cash within assets held for sale at the beginning of period | 61,124 | 80,507 | 141,631 | 128,768 |
| Cash, cash equivalents and restricted cash within assets held for sale at end of period | (36) | (59,105) | (59,141) | (134,926) |
| Net increase/(decrease) in cash within assets held for sale | 61,088 | 21,402 | 82,490 | (6,158) |
| | | | | |
| Net increase in cash, cash equivalents, restricted cash and cash within assets held for sale | 277,359 | 4,621 | 281,980 | 41,508 |
| Cash, cash equivalents and restricted cash at beginning of period | 342,905 | 338,284 | 338,284 | 226,124 |
| Cash, cash equivalents and restricted cash at end of period | 620,264 | 342,905 | 620,264 | 267,632 |
Golar LNG Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
| (in thousands of $) | Share Capital | Treasury Shares | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss | Accumulated Retained Losses | Total before Non- Controlling Interests | Non-Controlling Interests | Total Equity |
| Balance at December 31, 2020 | 109,944 | — | 1,969,602 | 200,000 | (56,073) | (930,950) | 1,292,523 | 338,124 | 1,630,647 |
| | | | | | | | | | |
| Net income | — | — | — | — | — | 496,797 | 496,797 | 73,642 | 570,439 |
| Dividends | — | — | — | — | — | — | — | (20,702) | (20,702) |
| Employee stock compensation | — | — | 2,017 | — | — | — | 2,017 | — | 2,017 |
| Forfeiture of employee stock compensation | — | — | (135) | — | — | — | (135) | — | (135) |
| Restricted stock units | 264 | — | (264) | — | — | — | — | — | — |
| Repurchase of treasury shares | — | (20,495) | — | — | — | — | (20,495) | — | (20,495) |
| Proceeds from subscription in equity interest in Gimi MS Corporation | — | — | — | — | — | — | — | 12,812 | 12,812 |
| Realized accumulated comprehensive losses on disposal of investment in affiliate | | | | | 43,380 | | 43,380 | | 43,380 |
| Other comprehensive loss | | | | | (3,035) | | (3,035) | | (3,035) |
| | | | | | | | | | |
| Balance at June 30, 2021 | 110,208 | (20,495) | 1,971,220 | 200,000 | (15,728) | (434,153) | 1,811,052 | 403,876 | 2,214,928 |
| | | | | | | | | | |
| (in thousands of $) | Share Capital | Treasury Shares | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss | Accumulated Retained (Losses)/Earnings | Total before Non- Controlling Interests | Non-Controlling Interests | Total Equity |
| Balance at December 31, 2021 (audited) | 108,223 | — | 1,972,859 | 200,000 | (10,834) | (539,598) | 1,730,650 | 447,267 | 2,177,917 |
| Opening adjustment (2) | — | — | (39,861) | — | — | 38,175 | (1,686) | — | (1,686) |
| Balance at December 31, 2021 | 108,223 | — | 1,932,998 | 200,000 | (10,834) | (501,423) | 1,728,964 | 447,267 | 2,176,231 |
| | | | | | | | | | |
| Net income | — | — | — | — | — | 575,214 | 575,214 | 121,338 | 696,552 |
| Dividends | — | — | — | — | — | — | — | (25,305) | (25,305) |
| Employee stock compensation | — | — | 1,816 | — | — | — | 1,816 | — | 1,816 |
| Forfeiture of employee stock compensation | — | — | (111) | — | — | — | (111) | — | (111) |
| Restricted stock units | 187 | — | (187) | — | — | — | — | — | — |
| Repurchase and cancellation of treasury shares | (569) | — | — | — | — | (10,493) | (11,062) | — | (11,062) |
| Proceeds from subscription of equity interest in Gimi MS Corporation | — | — | — | — | — | — | — | 11,270 | 11,270 |
| Deconsolidation of lessor VIEs | — | — | — | — | — | — | — | (182,706) | (182,706) |
| Other comprehensive loss | — | — | — | — | 88 | — | 88 | — | 88 |
| | | | | | | | | | |
| Balance at June 30, 2022 | 107,841 | — | 1,934,516 | 200,000 | (10,746) | 63,298 | 2,294,909 | 371,864 | 2,666,773 |
(1) Contributed Surplus is 'capital' that can be returned to shareholders without the need to reduce share capital, thereby giving us greater flexibility when it comes to declaring dividends.
(2) Opening adjustment refers to the impact to our 2017 Convertible bond following the adoption of ASU 2020-06 Debt with conversion and other options (Topic 470) and derivatives and hedging - contracts in entity's own equity from January 1, 2022.
Golar LNG Limited
APPENDIX A
The table below represents our actual contractual debt, including the capital lease obligations between us and the lessor VIEs which are eliminated on consolidation as at quarter end:
| (in thousands of $) | Total contractual debt as at June 30, 2022 | GLNG's share of contractual debt as at June 30, 2022 | Total scheduled capital repayments over the next 12 months | GLNG's share of scheduled capital repayments over the next 12 months |
| Non-VIE debt | | | | | | |
| Norwegian unsecured bond | 299,480 | | 299,480 | — | | — |
| Golar Arctic | 25,531 | | 25,531 | (7,294) | | (7,294) |
| Gimi | 535,000 | 70 % | 374,500 | — | 70 % | — |
| | | | | | | |
| Capital lease obligations between Golar and the lessor VIE (1) | | | | | | |
| Hilli Episeyo | 679,500 | 44.55 % | 302,717 | (66,000) | 44.55 % | (29,403) |
| | | | | | | |
| Total Contractual Debt | 1,539,511 | | 1,002,228 | (73,294) | | (36,697) |
(1) Under US GAAP, we consolidate the lessor VIE's. Accordingly, the capital lease obligations between Golar and the lessor VIEs are eliminated.
The table below represents our anticipated contractual capital repayments for the next five years as at June 30, 2022, including the capital lease obligations between us and the lessor VIEs which is eliminated on consolidation:
| (in thousands of $) | 2022 | 2023 | 2024 | 2025 | 2026 |
| Non-VIE debt | | | | | |
| Norwegian unsecured bond | — | — | — | (300,000) | — |
| Golar Arctic | (3,647) | (7,294) | (14,590) | — | — |
| Gimi | — | — | (43,750) | (58,333) | (58,333) |
| | | | | | |
| Capital lease obligations between Golar and the lessor VIE | | | | | |
| Hilli Episeyo | (33,000) | (66,000) | (66,000) | (66,000) | (66,000) |
| | | | | | |
| Total Contractual Capital Repayments | (36,647) | (73,294) | (124,340) | (424,333) | (124,333) |
Included within the restricted cash and short-term deposits and debt balances are amounts relating to lessor VIE entities that we are required to consolidate under US GAAP into our financial statements as variable interest entities. However, these exclude lessor VIEs’ balances which are classified as held for sale at balance sheet date. The table represents the impact of consolidating these continuing lessor VIEs into our balance sheet, with respect to the following line items:
| (in thousands of $) | June 30, 2022 | December 31, 2021 | June 30, 2021 |
| Restricted cash and short-term deposits | 16,735 | 16,523 | 16,504 |
| | | | |
| Current portion of long-term debt and short-term debt | (359,572) | (380,554) | (395,522) |
| Long-term debt | (186,808) | (216,313) | (247,270) |
| Total debt, net of deferred finance charges | (546,380) | (596,867) | (642,792) |
The consolidated results and net assets of the consolidated lessor VIE entity are based on management's best estimates.
As discussed above, we are required to consolidate amounts relating to lessor VIE entity into our financial statements. As such, the table above represents the lessor VIE entity balances and not our actual costs and balances.
