Other guarantees as of December 31, 2014 and 2015, represent amounts due from a related party for advances made to GasLog LNG Services Ltd. in connection with security to a bank guarantee provided to the Greek government for GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd.
As of December 31, 2013, the capital of each of the Subsidiaries consisted of 12,000 authorized common shares with a par value of $1 per share, all of which have been issued and are outstanding, resulting in a total owners’ capital of $36,000. Each share was entitled to one vote.
Capital contributions represent capital contributed by the owner of each Subsidiary in excess of par value to fund working capital and shipyard installments and capital contributed through contributed services. Capital contributions-contributed services for the year ended December 31, 2013 of $627,000 represented the fair value of commercial management services provided by GasLog to the Partnership for the period from each vessel’s delivery date to the effective date of the commercial management agreements for which no fees were paid. The fair value of the contributed management services represented the estimated value of $1,500 per vessel per day for the services received based on an annual fee of $540,000 for each vessel per year (refer to Note 13) as per the commercial management agreements contracted in July and August 2013 by the vessel owning companies, and has been recorded within General and administrative expenses in the accompanying combined and consolidated statements of profit or loss and as Capital contributions-contributed services in the accompanying combined and consolidated statements of changes in owners’/partners’ equity.
As described in Note 1, on May 12, 2014, the Partnership completed its IPO and issued (1) 162,358 common units, 9,822,358 subordinated units and all of the incentive distribution rights to GasLog, (2) 400,913 general partner units to the general partner and (3) 9,660,000 common units (including 1,260,000 units in relation to the overallotment option exercised in full by the underwriters) at a price of $21.00 per unit. The net proceeds from the IPO amounted to $186,030,150 after deducting underwriting discount and underwriters’ expenses of $13,729,850 and the equity offering expenses of $3,100,000.
In addition, on September 29, 2014, the Partnership completed a follow-on public offering of 4,500,000 common units at a public offering price of $31.00 per unit. The net proceeds from this offering after deducting underwriting discounts and other offering expenses, were approximately $133,005,596. In connection with the offering, the Partnership issued 91,837 general partner units to its general partner in order for GasLog to retain its 2.0%. The net proceeds from the issuance of the general partner units were $2,846,947.
Also, on June 26, 2015, the Partnership completed an equity offering of 7,500,000 common units at a public offering price of $23.90 per unit. The net proceeds from this offering after deducting underwriting discounts and other offering expenses, were $171,831,076. In connection with the offering, the Partnership issued 153,061 general partner units to its general partner in order for GasLog to retain its 2.0% general partner interest. The net proceeds from the issuance of the general partner units were $3,658,158.
As of December 31, 2015, the Partnership’s capital consisted of 21,822,358 outstanding common units, 9,822,358 outstanding subordinated units and 645,811 outstanding general partner units.
Cash distribution
On July 30, 2014, the board of directors declared a prorated quarterly cash distribution with respect to the quarter ended June 30, 2014 of $0.20604 per unit. The distribution was prorated for the period beginning on May 12, 2014, which was the closing date of the IPO, and ending on June 30, 2014, and corresponds to a quarterly distribution of $0.375 per outstanding unit, or $1.50 per outstanding unit on an annualized basis. The prorated cash distribution was paid on August 14, 2014 to all unitholders of record as of August 11, 2014.
On October 29, 2014, the board of directors declared a quarterly cash distribution with respect to the quarter ended September 30, 2014 of $0.375 per unit. The quarter ended September 30, 2014 was the Partnership’s first full quarter since the IPO. The cash distribution was paid on November 14, 2014 to all unitholders of record as of November 10, 2014.
On January 28, 2015, the board of directors declared a quarterly cash distribution, with respect to the quarter ended December 31, 2014, of $0.4345 per unit. The cash distribution was paid on February 12, 2015, to all unitholders of record as of February 9, 2015.
On April 29, 2015, the board of directors declared a quarterly cash distribution, with respect to the quarter ended March 31, 2015, of $0.4345 per unit. The cash distribution was paid on May 14, 2015 to all unitholders of record as of May 11, 2015.
On July 29, 2015, the board of directors declared a quarterly cash distribution, with respect to the quarter ended June 30, 2015, of $0.4345 per unit. The cash distribution was paid on August 13, 2015 to all unitholders of record as of August 10, 2015.
On October 28, 2015, the board of directors declared a quarterly cash distribution, with respect to the quarter ended September 30, 2015, of $0.478 per unit. The cash distribution was paid on November 12, 2015 to all unitholders of record as of November 9, 2015.
F-22
Voting Rights
The following is a summary of the unitholder vote required for the approval of the matters specified below. Matters that require the approval of a “unit majority” require:
|
| • | | during the subordination period, the approval of a majority of the outstanding common units, excluding those common units held by the general partner and its affiliates, voting as a single class and a majority of the subordinated units voting as a single class; and |
|
| • | | after the subordination period, the approval of a majority of the outstanding common units voting as a single class. |
In voting their common units and subordinated units the general partner and its affiliates will have no fiduciary duty or obligation whatsoever to the Partnership or the limited partners, including any duty to act in good faith or in the best interests of the Partnership or the limited partners.
Each outstanding common unit is entitled to one vote on matters subject to a vote of common unitholders. However, to preserve the Partnership’s ability to claim an exemption from U.S. federal income tax under Section 883 of the Code, if at any time any person or group owns beneficially more than 4.9% of any class of units then outstanding, any units beneficially owned by that person or group in excess of 4.9% may not be voted on any matter and will not be considered to be outstanding when sending notices of a meeting of unitholders, calculating required votes (except for purposes of nominating a person for election to the board of directors), determining the presence of a quorum or for other similar purposes under the Partnership Agreement, unless otherwise required by law. Effectively, this means that the voting rights of any such unitholders in excess of 4.9% will be redistributed pro rata among the other common unitholders holding less than 4.9% of the voting power of all classes of units entitled to vote. The general partner, its affiliates and persons who acquired common units with the prior approval of the board of directors will not be subject to this 4.9% limitation except with respect to voting their common units in the election of the elected directors.
The Partnership holds a meeting of the limited partners every year to elect one or more members of the board of directors and to vote on any other matters that are properly brought before the meeting. The general partner retains the right to appoint four of the directors.
General Partner Interest
The Partnership Agreement provides that the general partner initially will be entitled to 2.0% of all distributions that the Partnership makes prior to its liquidation. The general partner has the right, but not the obligation, to contribute a proportionate amount of capital to the Partnership to maintain its 2.0% general partner interest if the Partnership issues additional units. The general partner’s 2.0% interest, and the percentage of the Partnership’s cash distributions to which it is entitled, will be proportionately reduced if the Partnership issues additional units in the future and the general partner does not contribute a proportionate amount of capital to the Partnership in order to maintain its 2.0% general partner interest. The general partner will be entitled to make a capital contribution in order to maintain its 2.0% general partner interest in the form of the contribution to us of common units based on the current market value of the contributed common units.
Incentive Distribution Rights
Incentive distribution rights represent the right to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels have been achieved. GasLog holds the incentive distribution rights following completion of the IPO. The incentive distribution rights may be transferred separately from any other interests, subject to restrictions in the Partnership Agreement. Except for transfers of incentive distribution rights to an affiliate or another entity as part of a merger or consolidation with or into, or sale of substantially all of the assets to, such entity, the approval of a majority of the Partnership’s common units (excluding common units held by the general partner and its affiliates), voting separately as a class, generally is required for a transfer of the incentive distribution rights to
F-23
a third party prior to March 31, 2019. Any transfer by GasLog of the incentive distribution rights would not change the percentage allocations of quarterly distributions with respect to such right.
The following table illustrates the percentage allocation of the additional available cash from operating surplus in respect to such rights:
| | | | | | | | | | | | |
| | Marginal Percentage Interest in Distributions |
| Total Quarterly Distribution Target Amount | | Unitholders | | General Partner | | Holders of IDRs |
Minimum Quarterly Distribution | | | | | | | | $0.375 | | | | | 98.0 | % | | | | | 2.0 | % | | | | | 0 | % | |
First Target Distribution | | | | $0.375 | | | | | up to | | | | | $0.43125 | | | | | 98.0 | % | | | | | 2.0 | % | | | | | 0 | % | |
Second Target Distribution | | | | $0.43125 | | | | | up to | | | | | $0.46875 | | | | | 85.0 | % | | | | | 2.0 | % | | | | | 13.0 | % | |
Third Target Distribution | | | | $0.46875 | | | | | up to | | | | | $0.5625 | | | | | 75.0 | % | | | | | 2.0 | % | | | | | 23.0 | % | |
Thereafter | | | | above | | | | | | | $0.5625 | | | | | 50.0 | % | | | | | 2.0 | % | | | | | 48.0 | % | |
Subordinated Units
GasLog holds all of our subordinated units. The principal difference between our common units and subordinated units is that in any quarter during the subordination period the subordinated units are entitled to receive the minimum quarterly distribution of $0.375 per unit only after the common units have received the minimum quarterly distribution and arrearages in the payment of the minimum quarterly distribution from prior quarters. Subordinated units will not accrue arrearages. The subordination period generally will end if the Partnership has earned and paid at least $0.375 on each outstanding common and subordinated unit and the corresponding distribution on our general partner’s 2.0% interest for any three consecutive four-quarter periods ending on or after March 31, 2017. After the subordination period ends all subordinated units will convert into common units on a one-for- one basis and the common units will no longer be entitled to arrearages.
8. Borrowings
Borrowings as of December 31, 2014 and 2015 consisted of the following:
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Amounts due within one year | | | | 22,500,000 | | | | | 328,000,000 | |
Less: unamortized deferred loan issuance costs | | | | (1,500,200 | ) | | | | | (2,232,264 | ) | |
| | | | |
Borrowings—current portion | | | | 20,999,800 | | | | | 325,767,736 | |
| | | | |
Amounts due after one year | | | | 783,000,000 | | | | | 420,000,000 | |
Less: unamortized deferred loan issuance costs | | | | (7,462,858 | ) | | | | | (4,277,093 | ) | |
| | | | |
Borrowings—non-current portion | | | | 775,537,142 | | | | | 415,722,907 | |
| | | | |
Total | | | | 796,536,942 | | | | | 741,490,643 | |
| | | | |
Bank loans:
DnB Bank ASA and Export-Import Bank of Korea:
On March 14, 2012, GAS-three Ltd. and GAS-four Ltd. entered into a loan agreement of up to $272,500,000 with DnB Bank ASA and the Export-Import Bank of Korea, in order to partially finance the acquisition of two LNG vessels. On January 18, 2013 and March 19, 2013, GAS-three Ltd. and GAS-four Ltd. drew down $272,500,000 in total from the loan facility for the financing of theGasLog Shanghaiand theGasLog Santiago. Each tranche was repayable in 45 equal quarterly installments, as well as a balloon payment of $40,000,000 due together with the final installment in the first quarter of 2025. In connection with the Partnership’s IPO on May 12, 2014, the credit facility was amended to, among other things, permit GasLog to contribute GAS-three Ltd. and GAS-four Ltd. to the Partnership and add GasLog Partners Holdings LLC, as a guarantor. On
F-24
November 19, 2014, the outstanding amount of $246,432,264, for both tranches under the credit facility, was fully repaid.
Nordea Bank Finland PLC, ABN Amro Bank N.V. and Citibank International PLC syndicated loan:
On October 3, 2011, GAS-five Ltd. and GasLog’s subsidiary GAS-six Ltd. entered into a loan agreement of up to $277,000,000 with Nordea Bank Finland PLC, ABN Amro Bank N.V. and Citibank International PLC in order to partially finance the acquisition of two LNG vessels. The loan agreement provided for two equal tranches that were drawn on May 24, 2013 and July 19, 2013 for the financing of theGasLog Sydneyand theGasLog Skagen. Each tranche was repayable in 23 quarterly installments, together with a final balloon payment of $89,617,647 payable concurrently with the last installments in 2019. In connection with the Partnership’s IPO on May 12, 2014, the credit facility entered was amended to among other things, (1) divide the facility into two separate facilities on substantially the same terms as the initial facility, with one of the facilities executed by GAS-five Ltd. for the portion allocated to theGasLog Sydney, (2) permit GasLog’s contribution of GAS-five Ltd. to the Partnership and (3) add GasLog Partners Holdings LLC as a guarantor and remove GasLog Carriers Ltd., a wholly owned subsidiary of GasLog, as guarantor in connection with the GAS-five Ltd. facility. In connection with these amendments, the Partnership prepaid $82,633,649 of the new GAS-five Ltd. facility with proceeds of the initial public offering. On November 19, 2014, the outstanding amount of $48,225,101 under the GAS-five Ltd. credit facility was fully repaid.
Citibank N.A. London Branch:
On April 1, 2014, in connection with the acquisition of the three LNG carriers from BG Group (Note 3), GasLog signed a loan agreement of $325,500,000 with Citibank, N.A. London Branch (“Citibank”) acting as security agent and trustee for and on behalf of the other finance parties (the “Citibank Facility”). The loan had a two year maturity without intermediate payments bearing interest at LIBOR plus a margin and was drawn on April 9, 2014, to partially finance the deliveries of theMethane Rita Andrea, theMethane Jane Elizabethand theMethane Lydon Volney. In connection with the closing of the Partnership’s acquisition of the two entities that own theMethane Rita Andreaand theMethane Jane Elizabethon September 29, 2014, the Partnership and GasLog Partners Holdings LLC executed a supplemental deed that, among other things, permitted the Partnership to acquire GAS-sixteen Ltd. and GAS-seventeen Ltd. from GasLog and added the Partnership and GasLog Partners Holdings LLC as guarantors. The debt of $217,000,000 was assumed by the Partnership for the acquisition of GAS-sixteen Ltd. and GAS-seventeen Ltd. On October 9, 2014, the Partnership prepaid $25,000,000 from a portion of the proceeds of the follow-on equity offering (Note 7). The assumed balance of $192,000,000 was fully repaid on November 19, 2014.
Citibank N.A., London Branch, Nordea Bank Finland PLC London Branch, DVB Bank America N.V., ABN Amro Bank N.V., Skandinaviska Enskilda Banken AB and BNP Paribas:
On November 12, 2014, GAS-three Ltd., GAS-four Ltd., GAS-five Ltd., GAS-sixteen Ltd., GAS-seventeen Ltd, the Partnership and GasLog Partners Holdings LLC entered in a loan agreement with Citibank acting as security agent and trustee for and on behalf of the other finance parties mentioned above, for a credit facility for up to $450,000,000 (the “Partnership Facility”) for the purpose of refinancing in full the existing debt facilities. The agreement provides for a single tranche that was drawn on November 18, 2014. The credit facility bears interest at LIBOR plus a margin and is repayable in 20 equal quarterly installments of $5,625,000 each and a final balloon payment of $337,500,000 together with the last quarterly installment in 2019. The balance outstanding as of December 31, 2015 was $427,500,000.
On May 8, 2015, the Partnership entered into a supplemental deed relating to the aforementioned loan facility, via which the Company’s lenders unanimously approved changes to the facility agreement to reflect the amendments to the three time charters agreed with BG Group on April 21, 2015. As the aforementioned deed did not result in substantially different terms to the
F-25
original loan agreement, the amendments were considered a modification of the existing terms. Consequently, the additional fees of $515,441 incurred during the year ended December 31, 2015 have been accounted for as deferred financing fees and will be amortized over the remaining term of the loan facility using the effective interest method.
Securities covenants and guarantees
The Partnership Facility is secured as follows:
|
| (i) | | first priority mortgages over the vessels owned by the borrowers; |
|
| (ii) | | guarantees from the Partnership and its subsidiary GasLog Partners Holdings LLC; |
|
| (iii) | | a pledge or a negative pledge of the share capital of the borrowers; and |
|
| (iv) | | a first priority assignment of all earnings and insurances related to the vessels owned by the borrowers. |
The Partnership Facility contains customary events of default, including nonpayment of principal or interest, breach of covenants or material inaccuracy of representations, default under other material indebtedness and bankruptcy. In addition, the Partnership Facility contains covenants requiring that the aggregate fair market value of the vessels securing the facility remains above 120% of the aggregate amount outstanding under the facility. In the event that the value of the vessels falls below the threshold, the Partnership could be required to provide the lender with additional security or prepay a portion of the outstanding loan balance, which could negatively impact the Partnership’s liquidity.
The Partnership, as corporate guarantor for the Partnership Facility is also subject to specified financial covenants on a consolidated basis. These financial covenants include the following as defined in the agreements:
|
| (i) | | the aggregate amount of all unencumbered cash and cash equivalents must be no less than the higher of 3% of total indebtedness or $15,000,000; |
|
| (ii) | | total indebtedness divided by total capitalization must not exceed 60%; |
|
| (iii) | | the ratio of EBITDA over debt service obligations (including interest and debt repayments) on a trailing 12 months’ basis must be no less than 110%; and |
|
| (iv) | | the Partnership is permitted to declare or pay any dividends or distributions, subject to no event of default having occurred or occurring as a consequence of the payment of such dividends or distributions. |
The Partnership Facility also imposes certain restrictions relating to the Partnership, including restrictions that limit its ability to make any substantial change in the nature of its business or to the corporate structure without approval from the lenders.
Compliance with the financial covenants is required on a semi-annual basis.
The Partnership was in compliance with the Partnership Facility covenants as of December 31, 2015.
Citibank N.A. London Branch facility
Following the acquisition of GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd., the Partnership assumed $325,500,000 of outstanding indebtedness of the acquired entities (the “Assumed Facility”). The loan agreement providing for the Assumed Facility was signed by GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd., on May 12, 2014 with Citibank N.A. London Branch, acting as security agent and trustee for and on behalf of the other finance parties. The loan has a two year maturity bearing interest at LIBOR plus a margin and $108,500,000 was drawn on each of June 3, 2014, on June 10, 2014 and on June 24, 2014 to partially finance the deliveries of theMethane Alison Victoria, theMethane Shirley Elisabethand theMethane Heather Sally,respectively. Using the proceeds of the equity offering completed in June 2015, the Partnership prepaid $10,000,000 of the GAS- nineteen Ltd. tranche on September 4, 2015, $5,000,000 of the GAS-
F-26
twenty Ltd. tranche on December 10, 2015 and $5,000,000 of the GAS-twenty one Ltd. tranche on December 29, 2015. The aggregate balance outstanding as of December 31, 2015 was $305,500,000 and repayable in full in June 2016 without intermediate payments. Each of the borrowers is required to have a minimum liquidity of $1,500,000 following the loan drawdown date. The Assumed Facility is secured as follows:
|
| (i) | | first priority mortgages over the vessels owned by the borrowers; |
|
| (ii) | | guarantees from GasLog, the Partnership and its subsidiary GasLog Partners Holdings LLC; |
|
| (iii) | | a pledge or a negative pledge of the share capital of the borrowers; and |
|
| (iv) | | a first priority assignment of all earnings and insurances related to the vessels owned by the borrowers. |
The Assumed Facility contains customary events of default, including nonpayment of principal or interest, breach of covenants or material inaccuracy of representations, default under other material indebtedness and bankruptcy. In addition, the facility contains covenants requiring that the aggregate fair market value of the vessels securing the facility and any additional security provided to the lenders remain not less than 120% of the aggregate amount outstanding under the facility and any related swap exposure. In the event that the value of the vessels falls below the threshold, the Partnership could be required to provide the lender with additional security or prepay a portion of the outstanding loan balance, which could negatively impact the Partnership’s liquidity.
GasLog, as corporate guarantor for the Assumed Facility, is also subject to specified financial covenants on a consolidated basis. The financial covenants include the following:
|
| (i) | | net working capital (excluding the current portion of long-term debt) must be not less than $0; |
|
| (ii) | | total indebtedness divided by total assets must not exceed 75%; |
|
| (iii) | | the ratio of EBITDA over debt service obligations (including interest and debt repayments) on a trailing 12 months basis must be not less than 110%; |
|
| (iv) | | the aggregate amount of all unencumbered cash and cash equivalents must be not less than the higher of 3% of total indebtedness or $20,000,000 after the first drawdown; |
|
| (v) | | GasLog is permitted to pay dividends, provided that it holds unencumbered cash and cash equivalents equal to at least 4% of its total indebtedness subject to no event of default having occurred or occurring as a consequence of the payment of such dividends; and |
|
| (vi) | | the market value adjusted net worth of GasLog must at all times be not less than $350,000,000. |
Any failure by GasLog to comply with these financial covenants would permit the lenders under the Assumed Facility to exercise remedies as secured creditors which, if such a default was to occur, could include foreclosing on theMethane Alison Victoria, theMethane Shirley Elisabethand the Methane Heather Sally.
The Assumed Facility also imposes certain restrictions relating to GasLog, including restrictions that limit its ability to make any substantial change in the nature of its business or to engage in transactions that would constitute a change of control, as defined in the relevant credit facility, without repaying all of its indebtedness in full, or to allow its largest shareholders to reduce their shareholding in GasLog below specified thresholds.
Loan from related parties
Following the IPO on May 12, 2014, the Partnership entered into a $30,000,000 revolving credit facility with GasLog, to be used for general partnership purposes. The credit facility is unsecured and provides for an availability period of 36 months and bears interest at a rate of 5.0% per annum, with no commitment fee for the first year. After the first year, the interest increased to a rate of 6.0% per annum, with an annual 2.4% commitment fee on the undrawn balance. The Partnership drew the whole available amount of the revolving credit facility, into two advances of $25,000,000
F-27
and $5,000,000 on November 12, 2014 and November 17, 2014, respectively. Each advance drawn will be repayable within a period of 6 months after the respective drawdown date but is subject to unconditional right of immediate renewal if no repayment is made. An amount of $15,000,000 was repaid into the revolving facility on December 17, 2015. As of December 31, 2015, the Partnership did not intend to make a payment within the next twelve months; therefore, the outstanding balance of $15,000,000 was classified as non-current.
Borrowings Repayment Schedule
The maturity table below reflects the principal repayments of the borrowings outstanding as of December 31, 2015 based on their repayment schedules:
| | |
| | As of December 31, 2015 |
Not later than one year | | | | 328,000,000 | |
Later than one year and not later than three years | | | | 60,000,000 | |
Later than three years and not later than five years | | | | 360,000,000 | |
| | |
Total | | | | 748,000,000 | |
| | |
The weighted average interest rate, for the above mentioned credit facilities, as of December 31, 2015 was 3.02% (December 31, 2014: 2.90%).
As the Partnership Facility and the Assumed Facility bear interest at variable interest rates, the aggregate fair value of the aforementioned facilities as of December 31, 2015 is equal to the amount outstanding of $733,000,000. The fair value of the revolving credit facility as of December 31, 2015 is $13,795,746.
9. Other Payables and Accruals
An analysis of other payables and accruals is as follows:
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Unearned revenue | | | | 17,313,078 | | | | | 17,365,081 | |
Accrued legal and professional fees | | | | 487,884 | | | | | 194,979 | |
Accrued management, commercial, administrative fees and other vessel management expenses (Note 13) | | | | 743,284 | | | | | — | |
Accrued crew costs | | | | 1,770,259 | | | | | 2,104,180 | |
Accrued off-hire | | | | 23,916 | | | | | 156,841 | |
Accrued purchases | | | | 467,594 | | | | | 1,022,494 | |
Accrued interest | | | | 1,949,950 | | | | | 2,914,945 | |
Accrued board of directors fees | | | | 210,130 | | | | | 218,750 | |
Other payables and accruals | | | | 669,859 | | | | | 807,082 | |
| | | | |
Total | | | | 23,635,954 | | | | | 24,784,352 | |
| | | | |
The unearned revenue of $17,365,081 represents charter hires received in advance in December 2015 relating to January 2016 (December 31, 2014: $17,313,078).
F-28
10. General and Administrative Expenses
An analysis of general and administrative expenses is as follows:
| | | | | | |
| | For the year ended December 31, |
| 2013 | | 2014 | | 2015 |
Board of directors’ fees | | | | — | | | | | 673,370 | | | | | 1,093,424 | |
Share-based compensation (Note 20) | | | | — | | | | | — | | | | | 205,196 | |
Legal and professional fees | | | | 42,321 | | | | | 1,111,654 | | | | | 2,052,053 | |
Commercial management fees (Note 13) | | | | 1,243,500 | | | | | 2,387,500 | | | | | 2,880,000 | |
Administrative fees (Note 13) | | | | — | | | | | 1,417,732 | | | | | 3,822,000 | |
Directors’ and officers’ liability insurance | | | | — | | | | | 334,234 | | | | | 426,259 | |
Other expenses | | | | 238,804 | | | | | 457,640 | | | | | 507,080 | |
| | | | | | |
Total | | | | 1,524,625 | | | | | 6,382,130 | | | | | 10,986,012 | |
| | | | | | |
11. Vessel Operating Costs
An analysis of vessel operating costs is as follows:
| | | | | | |
| | For the year ended December 31, |
| 2013 | | 2014 | | 2015 |
Management fees and other vessel management expenses (Note 13) | | | | 1,118,738 | | | | | 3,658,065 | | | | | 4,416,000 | |
Crew wages | | | | 7,292,871 | | | | | 17,631,458 | | | | | 21,082,798 | |
Technical maintenance expenses | | | | 1,462,044 | | | | | 3,173,899 | | | | | 8,476,915 | |
Provisions and stores | | | | 908,080 | | | | | 1,393,703 | | | | | 2,130,067 | |
Insurance expenses | | | | 811,416 | | | | | 2,317,241 | | | | | 3,255,891 | |
Other operating expenses | | | | 717,444 | | | | | 2,577,906 | | | | | 3,426,670 | |
| | | | | | |
Total | | | | 12,310,593 | | | | | 30,752,272 | | | | | 42,788,341 | |
| | | | | | |
12. Net Financial Income and Costs
An analysis of financial income and financial costs is as follows:
| | | | | | |
| | For the year ended December 31, |
| 2013 | | 2014 | | 2015 |
Financial income | | | | | | |
Financial income | | | | 31,686 | | | | | 40,593 | | | | | 25,575 | |
| | | | | | |
Total financial income | | | | 31,686 | | | | | 40,593 | | | | | 25,575 | |
| | | | | | |
Financial costs | | | | | | |
Amortization of deferred loan issuance costs | | | | 1,697,904 | | | | | 12,098,752 | | | | | 2,998,713 | |
Interest expense on loans | | | | 8,993,313 | | | | | 18,977,890 | | | | | 23,987,145 | |
Realized loss on cash flow hedges | | | | 1,384,731 | | | | | 813,375 | | | | | — | |
Other financial costs | | | | 57,195 | | | | | 1,503,301 | | | | | 216,087 | |
| | | | | | |
Total financial costs | | | | 12,133,143 | | | | | 33,393,318 | | | | | 27,201,945 | |
| | | | | | |
During the year ended December 31, 2014, (i) an amount of $9,018,650 representing the write-off of the unamortized deferred loan issuance costs in connection with the repayment of the then existing debt facilities (Note 8) is included in Amortization of deferred loan issuance costs and (ii) an amount of $1,232,161 related to termination fees for the aforementioned debt is included in Other financial costs.
F-29
13. Related Party Transactions
The Partnership has the following balances with related parties which are included in the combined and consolidated statements of financial position:
Amounts due from related parties
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Due from GasLog LNG Services(a) | | | | 925,398 | | | | | 2,885,676 | |
| | | | |
Total | | | | 925,398 | | | | | 2,885,676 | |
| | | | |
Amounts due to related parties
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Due to GasLog(b) | | | | 1,959,145 | | | | | 137,267 | |
Due to GasLog Carriers Ltd. (“GasLog Carriers”)(c) | | | | 8,373,948 | | | | | — | |
| | | | |
Total | | | | 10,333,093 | | | | | 137,267 | |
| | | | |
|
| (a) | | The balances represent mainly amounts advanced to the Manager to cover future operating expenses of the Partnership. |
|
| (b) | | The balance of $1,959,145 as of December 31, 2014 mainly represents outstanding commercial management and administrative fees of $2,010,500. The balance of $137,267 as of December 31, 2015 represents payments made by GasLog on behalf of the Partnership. |
|
| (c) | | As of December 31, 2014, the balance due to GasLog Carriers, the parent company of GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. prior to their acquisition by the Partnership, represented dividends of $7,850,000 which were declared by the aforementioned subsidiaries but not paid as of December 31, 2014, plus $523,948 of operating expenses paid by GasLog Carriers on behalf of GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. As of December 31, 2015, the outstanding balance had been fully settled. |
Loans due to related parties
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Revolving credit facility with GasLog | | | | 30,000,000 | | | | | 15,000,000 | |
| | | | |
Total | | | | 30,000,000 | | | | | 15,000,000 | |
| | | | |
The details of the revolving credit facility with GasLog are disclosed in Note 8.
F-30
The Partnership had the following transactions with related parties for the years ended December 31, 2013, 2014 and 2015:
| | | | | | | | | | |
Company | | Details | | Account | | 2013 | | 2014 | | 2015 |
Costs capitalized to vessel cost: | | | | | | | | | | |
GasLog LNG Services | | Construction supervision fees(i) | | Vessels | | | | 876,789 | | | | | — | | | | | — | |
GasLog LNG Services | | Pre-delivery management fees(ii) | | Vessels | | | | 171,000 | | | | | — | | | | | — | |
GasLog LNG Services | | Ship management system (“SMS” fee)(i) | | Vessels | | | | 420,000 | | | | | — | | | | | — | |
Costs expensed: | | | | | | | | | | |
GasLog | | Commercial management fee(iii) | | General and administrative expenses | | | | 1,243,500 | | | | | 2,387,500 | | | | | 2,880,000 | |
GasLog | | Administrative services fee(iv) | | General and administrative expenses | | | | — | | | | | 1,417,732 | | | | | 3,822,000 | |
GasLog LNG Services | | Management fees and other vessel management expenses(v) | | Vessel operating costs | | | | 1,118,738 | | | | | 3,658,065 | | | | | 4,416,000 | |
GasLog LNG Services | | Other vessel operating costs | | Vessel operating costs | | | | 40,320 | | | | | 138,614 | | | | | 142,540 | |
GasLog | | Professional and advisory fees(vi) | | General and administrative expenses | | | | — | | | | | — | | | | | 734,936 | |
GasLog | | Interest on revolving credit facility (Note 8) | | Interest expense | | | | — | | | | | 200,694 | | | | | 1,680,000 | |
GasLog | | Commitment fee on revolving credit facility (Note 8) | | Other financial costs | | | | — | | | | | — | | | | | 14,000 | |
|
| (i) | | Shipbuilding Supervision |
|
| | | The Manager charged the vessel owning companies shipbuilding supervision fees pursuant to the shipbuilding supervision contracts that were signed on June 2, 2010 with respect to GAS-three Ltd. and GAS-four Ltd. and on March 31, 2011 with respect to GAS-five Ltd. In accordance with the shipbuilding supervision contracts, the Manager was appointed as the supervisor of the construction of the vessels under the relevant shipbuilding contracts until the successful delivery of each vessel. Monthly charge rates for the site inspection team varied from $12,500 to $18,500 according to the level of seniority of the inspectors. |
|
| | | Pursuant to the shipbuilding supervision contracts, the vessel owning companies entered into a professional consulting services contract with the Manager. The professional consulting services contract provides that the Manager will be paid a one off fee of $130,000 in exchange for the development and installation of a ship management system for each vessel. In addition the Manager charged the vessel owning companies an additional fee of $10,000 per vessel with respect to the preparation and verification of the aforementioned system. |
|
| (ii) | | Pre-delivery Management Fees |
|
| | | GasLog LNG Services charged the vessel owning companies pre-delivery management fees of a monthly charge of $22,500 for approximately four months prior to each vessel’s delivery date for management services relating to the vessel’s supervision provided during the same period. |
|
| (iii) | | Commercial Management Agreements |
|
| | | On July 19, 2013, GAS-five Ltd., and on August 28, 2013, GAS-three Ltd. and GAS-four Ltd., entered into commercial management agreements with GasLog (the “Pre-IPO Commercial Management Agreements”) that were amended upon completion of the IPO. Pursuant to the Pre-IPO Commercial Management Agreements, GasLog provided commercial management services relating to the operation of the vessels, including and not limited to negotiation of the vessels’ possible employment, assessing market conditions on specific issues, keeping proper accounting records and handling and advising on claims or disputes. The annual commercial management fee was $540,000 for each vessel payable quarterly in advance in lump sum amounts. The fair value of the services for the period from each vessel’s delivery date to the effective date of the commercial management agreements for which no fees were paid have been recorded as Capital contributions-contributed services and included in general and administrative expenses. |
|
| | | Upon completion of the IPO on May 12, 2014, the vessel-owning subsidiaries of the Initial Fleet entered into amended commercial management agreements with GasLog (the “Amended Commercial Management Agreements”), pursuant to which GasLog provides certain commercial management services, including chartering services, consultancy services on market issues and invoicing and collection of hire payables, to the Partnership. The annual commercial management fee under the amended agreements is $360,000 for each vessel payable quarterly in advance in lump sum amounts. The same provisions are included in the commercial management agreements that GAS-sixteen Ltd., GAS-seventeen Ltd., GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. entered into with GasLog upon the deliveries of theMethane Rita Andrea, theMethane Jane Elizabeth, theMethane Alison Victoria, theMethane Shirley Elisabethand theMethane Heather Sally, respectively, into GasLog’s fleet in April 2014 and June 2014 (together with the Amended Commercial Management Agreements, the “Commercial Management Agreements”). |
F-31
|
| (iv) | | Administrative Services Agreement |
|
| | | Upon completion of the IPO on May 12, 2014, the Partnership entered into an administrative services agreement (the “Administrative Services Agreement”) with GasLog, pursuant to which GasLog will provide certain management and administrative services. The services provided under the Administrative Services Agreement are provided as the Partnership may direct, and include bookkeeping, audit, legal, insurance, administrative, clerical, banking, financial, advisory, client and investor relations services. The Administrative Services Agreement will continue indefinitely until terminated by the Partnership upon 90 days’ notice for any reason in the sole discretion of the Partnership’s board of directors. GasLog receives a service fee of $588,000 per vessel per year in connection with providing services under this agreement. |
|
| (v) | | Ship Management Agreements |
|
| | | On August 16, 2010, GAS-three Ltd. and GAS-four Ltd., and on March 31, 2011, GAS-five Ltd., entered into ship management agreements (“Pre-IPO Ship Management Agreements”) with GasLog LNG Services that were amended upon completion of the IPO. The Pre-IPO Ship Management Agreements provided for the following: |
|
| • | | Management Fees—A fixed monthly charge of $30,000 per vessel was payable by the Partnership to the Manager for the provision of management services such as crew, operational and technical management, procurement, accounting, budgeting and reporting, health, safety, security and environmental protection, insurance arrangements, sale or purchase of vessels, general administration and quality assurance. |
|
| • | | Superintendent Fees—A fee of $1,000 per day was payable to the Manager for each day in excess of 25 days per calendar year for which a superintendent performed visits to the vessels. |
|
| • | | Share of General Expenses—A monthly lump sum amounting to 11.25% of the Management Fee was payable to the Manager during the term of this agreement. |
|
| • | | Annual Incentive Bonus—Annual Incentive Bonus might be payable to the Manager, at the Partnership’s discretion, for remittance to the crew of an amount of up to $72,000 based on Key Performance Indicators predetermined annually. |
|
| | | Upon completion of the IPO on May 12, 2014, each of the vessel owning subsidiaries of the Initial Fleet entered into an amended ship management agreement (collectively, the “Amended Ship Management Agreements”) under which the vessel owning subsidiaries pay a management fee of $46,000 per month to the Manager and reimburse the Manager for all expenses incurred on their behalf. The Amended Ship Management Agreements also provide for superintendent fees of $1,000 per day payable to the Manager for each day in excess of 25 days per calendar year for which a superintendent performed visits to the vessels, an annual incentive bonus of up to $72,000 based on key performance indicators predetermined annually and contain clauses for decreased management fees in case of a vessel’s lay-up. The management fees are subject to an annual adjustment, agreed between the parties in good faith, on the basis of general inflation and proof of increases in actual costs incurred by the Manager. Each Amended Ship Management Agreement continues indefinitely until terminated by either party. The same provisions are included in the ship management agreements that GAS-sixteen Ltd., GAS-seventeen Ltd., GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. entered into with the Manager upon the deliveries of theMethane Rita Andrea, theMethane Jane Elizabeth, theMethane Alison Victoria, theMethane Shirley Elisabethand theMethane Heather Sally, respectively, into GasLog’s fleet in April 2014 and June 2014 (together with the Amended Ship Management Agreements, the “Ship Management Agreements”). In May 2015, the Ship Management Agreements were further amended to delete the annual incentive bonus and superintendent fees clauses, with effect from April 1, 2015. |
|
| (vi) | | Professional and advisory fees paid to third parties by GasLog on behalf of the Partnership. |
|
| (vii) | | Omnibus Agreement |
|
| | | Upon completion of the IPO on May 12, 2014, the Partnership entered into an omnibus agreement with GasLog, our general partner and certain of our other subsidiaries. The omnibus agreement governs among other things (i) when and the extent to which the Partnership and GasLog may compete against each other, (ii) the time and the value at which the Partnership may exercise the right to purchase certain offered vessels by GasLog (iii) certain rights of first offer granted to GasLog to purchase any of its vessels on charter for less than five full years from the Partnership and vice versa and (iv) GasLog’s provisions of certain indemnities to the Partnership. On September 29, 2014 and June 26, 2015, the Partnership exercised the option to acquire (i) theMethane Rita Andreaand theMethane Jane Elizabethand (ii) theMethane Alison Victoria, theMethane Shirley Elisabethand theMethane Heather Sally, respectively. |
14. Commitments and Contingencies
Future gross minimum revenues receivable upon collection of hire under non-cancellable time charter agreements for vessels in operation as of December 31, 2015, are as follows (30 off-hire days are assumed when each vessel will undergo scheduled drydocking; in addition early delivery of the
F-32
vessels by the charterers or any exercise of the charterers’ options to extend the terms of the charters are not accounted for):
| | |
| | As of December 31, 2015 |
Not later than one year | | | | 201,074,994 | |
Later than one year and not later than three years | | | | 367,327,877 | |
Later than three years and not later than five years | | | | 149,910,000 | |
| | |
Total | | | | 718,312,871 | |
| | |
Following the acquisition of (i) theMethane Rita Andreaand theMethane Jane Elizabethand (ii) theMethane Alison Victoria,theMethane Shirley Elisabethand theMethane Heather Sally, the Partnership, through its subsidiaries (i) GAS-sixteen Ltd. and GAS-seventeen Ltd. and (ii) GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd., respectively, is counter guarantor for the acquisition from BG Group of 83.33% of depot spares with an aggregate value of $6,000,000, of which $660,000 have been purchased and paid as of December 31, 2015 by GasLog. These spares should be acquired before the end of the initial term of the charter party agreements.
Various claims, suits and complaints, including those involving government regulations, arise in the ordinary course of the shipping business. In addition, losses may arise from disputes with charterers, environmental claims, agents and insurers and from claims with suppliers relating to the operations of the Partnership’s vessels. Currently, management is not aware of any such claims or contingent liabilities requiring disclosure in the combined and consolidated financial statements.
15. Financial Risk Management
The Partnership’s activities expose it to a variety of financial risks, including market price risk, liquidity risk and credit risk. The Partnership’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Partnership’s financial performance. The Partnership makes use of derivative financial instruments such as interest rate swaps to mitigate certain risk exposures.
Market risk
Interest rate risk:Interest rate risk is the risk that interest costs will fluctuate due to changes in market interest rates. The Partnership’s financial income and operating cash flows fluctuate based on changes in market interest rates as the Partnership has loans that bear interest at floating rates. As of December 31, 2015 and 2014, the Partnership has not hedged any of its future variable rate interest exposure relating to its outstanding borrowings by swapping the variable rate for a fixed rate (December 31, 2013: 78.9%).
The fair value of the swaps as of December 31, 2015 and 2014 was nil as all swaps were terminated (December 31, 2013: net liability of $4,058,897). For the year ended December 31, 2014, the effective movement in the fair value of the interest rate swaps designated as cash flow hedging instruments (Note 17) amounted to a loss of $309,593 (December 31, 2013: $3,776,876 gain) was recognized directly in the combined and consolidated statement of changes in owners’/partners’ equity.
Interest rate sensitivity analysis:During the year ended December 31, 2015, if interest rates had increased or decreased by 10 basis points with all other variables held constant, the increase/(decrease), respectively, in interest expense on the un-hedged portion of the Partnership’s loans would have amounted to approximately $771,033 (2014: $441,278 and 2013: $72,570).
Currency Risk:Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. Currency risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not the Partnership’s functional currency. The Partnership is exposed to foreign exchange risk arising from various currency exposures primarily with respect to general and crew costs denominated in Euros. The Partnership does not hedge movements in exchange rates but management monitors the exchange rate fluctuations on a continuous basis. As an indication of the extent of our sensitivity to changes
F-33
in exchange rate, a 10% increase in the average euro/dollar exchange rate would have decreased our profit and cash flows during the year ended December 31, 2015 by $2,164,029, based upon our expenses during the year (2014: $1,557,711 and 2013: $668,304).
Liquidity risk
Liquidity risk is the risk that arises when the maturity of assets and liabilities does not match. An unmatched position potentially enhances profitability, but can also increase the risk of losses.
The Partnership manages its liquidity risk by having secured credit lines and by receiving capital contributions to fund its commitments and by maintaining cash and cash equivalents.
The following tables detail the Partnership’s expected cash flows for its financial liabilities. The tables have been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the Partnership can be required to pay. The table includes both interest and principal cash flows. Variable future interest payments were determined based on an average LIBOR plus the margins applicable to the Partnership’s loans at the end of each year presented.
| | | | | | | | | | | | | | |
| | Weighted- average effective interest rate | | Less than 1 month | | 1-3 months | | 3-12 months | | 1-5 years | | 5+ years | | Total |
December 31, 2015 | | | | | | | | | | | | | | |
Trade accounts payable | | | | | | 2,187,083 | | | | | 124,426 | | | | | 86,861 | | | | | — | | | | | — | | | | | 2,398,370 | |
Due to related parties | | | | | | — | | | | | 137,267 | | | | | — | | | | | — | | | | | — | | | | | 137,267 | |
Other payables and accruals* | | | | | | 2,322,930 | | | | | 4,882,732 | | | | | 213,609 | | | | | — | | | | | — | | | | | 7,419,271 | |
Other non-current liabilities | | | | | | — | | | | | — | | | | | — | | | | | 182,200 | | | | | — | | | | | 182,200 | |
Variable interest loans | | | | 2.96 | % | | | | | — | | | | | 7,666,665 | | | | | 335,561,391 | | | | | 438,462,590 | | | | | — | | | | | 781,690,646 | |
Fixed interest loans | | | | | | — | | | | | 318,500 | | | | | 962,500 | | | | | 15,462,000 | | | | | — | | | | | 16,743,000 | |
| | | | | | | | | | | | | | |
Total | | | | | | 4,510,013 | | | | | 13,129,590 | | | | | 336,824,361 | | | | | 454,106,790 | | | | | — | | | | | 808,570,754 | |
| | | | | | | | | | | | | | |
December 31, 2014 | | | | | | | | | | | | | | |
Trade accounts payable | | | | | | 2,176,672 | | | | | 386,479 | | | | | 737,758 | | | | | — | | | | | — | | | | | 3,300,909 | |
Due to related parties | | | | | | — | | | | | 1,959,145 | | | | | 8,373,948 | | | | | — | | | | | — | | | | | 10,333,093 | |
Other payables and accruals* | | | | | | 1,980,389 | | | | | 4,145,521 | | | | | 196,966 | | | | | — | | | | | — | | | | | 6,322,876 | |
Other non-current liabilities | | | | | | — | | | | | — | | | | | — | | | | | 53,148 | | | | | — | | | | | 53,148 | |
Variable interest loans | | | | 2.82 | % | | | | | — | | | | | 7,867,956 | | | | | 34,625,345 | | | | | 801,690,935 | | | | | — | | | | | 844,184,236 | |
Fixed interest loans | | | | | | — | | | | | 375,000 | | | | | 1,340,000 | | | | | 32,490,000 | | | | | — | | | | | 34,205,000 | |
| | | | | | | | | | | | | | |
Total | | | | | | 4,157,061 | | | | | 14,734,101 | | | | | 45,274,017 | | | | | 834,234,083 | | | | | — | | | | | 898,399,262 | |
| | | | | | | | | | | | | | |
|
| * | | Unearned revenue is excluded since it is not a financial liability. |
The amounts included above for variable interest rate instruments is subject to change if changes in variable interest rates differ from those estimates of interest rates determined at the end of the reporting period.
The Partnership expects to be able to meet its current obligations resulting from financing and operating its vessels using the liquidity existing at year end, the refinancing under the underwritten agreement (Note 2) and the cash generated by operating activities. The Partnership expects to be able to meet its long-term obligations resulting from financing its vessels through cash generated from operations.
Credit risk
Credit risk is the risk that a counterparty will fail to discharge its obligations and cause a financial loss. The Partnership is exposed to credit risk in the event of non-performance by any of
F-34
its counterparties. To limit this risk, the Partnership deals exclusively with financial institutions and customers with high credit ratings.
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Cash and cash equivalents | | | | 47,241,742 | | | | | 60,402,105 | |
Short-term investments | | | | 21,700,000 | | | | | — | |
Trade and other receivables | | | | 1,404,423 | | | | | 5,098,123 | |
For the years ended December 31, 2013, December 31, 2014 and December 31, 2015, all of the Partnership’s revenue was earned from one customer, a subsidiary of BG Group and accounts receivable were not collateralized; however, management believes that the credit risk is partially offset by the creditworthiness of the Partnership’s counterparty and the fact that the hire is being collected in advance. The Partnership did not experience credit losses on its accounts receivable portfolio during the years ended December 31, 2013, December 31, 2014 and December 31, 2015. The carrying amount of financial assets recorded in the combined and consolidated financial statements represents the Partnership’s maximum exposure to credit risk. Management monitors exposure to credit risk, and they believe that there is no substantial credit risk arising from the Partnership’s counterparty.
The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies.
16. Capital Risk Management
The Partnership’s objectives when managing capital are to safeguard the Partnership’s ability to continue as a going concern and to pursue future growth opportunities. Among other metrics, the Partnership monitors capital using a debt to capitalization ratio, which is total debt divided by total equity plus total debt. The total debt to capitalization ratio is as follows:
| | | | |
| | As of December 31, |
| 2014 | | 2015 |
Borrowings—current portion | | | | 20,999,800 | | | | | 325,767,736 | |
Borrowings—non-current portion | | | | 775,537,142 | | | | | 415,722,907 | |
| | | | |
Total debt | | | | 796,536,942 | | | | | 741,490,643 | |
Total owners’/partners’ equity | | | | 554,303,681 | | | | | 578,177,089 | |
| | | | |
Total capitalization | | | | 1,350,840,623 | | | | | 1,319,667,732 | |
| | | | |
Total debt/total capitalization ratio | | | | 58.97 | % | | | | | 56.19 | % | |
17. Gain/(loss) on interest rate swaps
Interest rate swap agreements
The Partnership entered into fixed cash flow interest rate swap agreements which converted the floating interest rate exposure into a fixed interest rate in order to hedge a portion of its exposure to fluctuations in prevailing market interest rates. Under these swap transactions, the bank counterparty effected quarterly floating-rate payments to the Partnership for the notional amount based on the three-month U.S. dollar LIBOR, and the Partnership effected quarterly payments to the bank on the notional amount at the respective fixed rates.
During 2014, the Partnership terminated its existing interest rate swap agreements (designated as cash flow hedging instruments and held for trading) by paying their fair values on the respective termination dates of $4,634,312 plus accrued interest of $616,235. The cumulative loss of $5,471,275 from the period that their hedging was effective was recycled to profit or loss during the year ended December 31, 2014.
For the year ended December 31, 2014, the effective portion of changes in the fair value of derivatives designated as cash flow hedging instruments amounting to a loss of $309,593 has been recognized in other comprehensive income (December 31, 2013: profit of $3,776,876). The change in
F-35
the fair value of the contracts not designated as cash flow instruments for the year ended December 31, 2014 amounted to a loss of $265,822 (December 31, 2013: $3,575,361 gain), which was recognized against earnings in the period incurred and is included in Gain/(loss) on interest rate swaps.
An analysis of Gain/(loss) on interest rate swaps is as follows:
| | | | | | |
| | For the year ended December 31, |
| 2013 | | 2014 | | 2015 |
Realized loss on interest rate swaps held for trading | | | | (1,900,952 | ) | | | | | (2,341,143 | ) | | | | | — | |
Unrealized gain/(loss) on interest rate swaps held for trading | | | | 3,575,361 | | | | | (265,822 | ) | | | | | — | |
Recycled loss of cash flow hedges reclassified to profit or loss | | | | (654,964 | ) | | | | | (5,471,275 | ) | | | | | — | |
Ineffective portion on cash flow hedges | | | | 16,742 | | | | | — | | | | | — | |
| | | | | | |
Total gain/(loss) on interest rate swaps | | | | 1,036,187 | | | | | (8,078,240 | ) | | | | | — | |
| | | | | | |
Fair value measurements
The fair value of the Partnership’s financial assets and liabilities approximate to their carrying amounts at the reporting date.
The Partnership uses its judgment to make assumptions that are primarily based on market conditions for the estimation of the counterparty risk and the Partnership’s own risk that are considered for the calculation of the fair value of the interest rate swaps. The interest rate swaps met Level 2 classification, according to the fair value hierarchy as defined by IFRS 13Fair Value Measurement, as of December 31, 2013. However, as of December 31, 2014 and December 31, 2015, the Partnership had no outstanding interest rate swaps. There were no financial instruments in Levels 1 or 3 and no transfers between Levels 1, 2 or 3 during the periods presented. The definitions of the levels, provided by IFRS 13Fair Value Measurement, are based on the degree to which the fair value is observable:
|
| • | | Level 1 fair value measurements are those derived from quoted prices in active markets for identical assets or liabilities; |
|
| • | | Level 2 fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and |
|
| • | | Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
18. Non-Cash Items on Statements of Cash Flows
As of December 31, 2015, there were capital expenditures of $212,777 which had not been paid during the year ended December 31, 2015 and were included in current liabilities (December 31, 2014: $102,838, December 31, 2013: $93,025).
As of December 31, 2015, there were capital expenditures for vessels paid through related parties of $0 (December 31, 2014: $122,332, December 31, 2013: $4,475,384).
As of December 31, 2015, there were financing costs of $30,248 which had not been paid during the year ended December 31, 2015 and were included in liabilities (December 31, 2014: $377,067, December 31, 2013: $29,385).
As of December 31, 2015, there were financing costs paid by related parties of $44,193 (December 31, 2014: $0, December 31, 2013: $1,523,326).
As of December 31, 2015, there were offering costs of $0 which had not been paid during the year ended December 31, 2015 and were included in liabilities (December 31, 2014: $86,766, December 31, 2013: $0).
F-36
As of December 31, 2015, there were offering costs paid through related parties of $26,393 (December 31, 2014: $0, December 31, 2013: $0).
As of December 31, 2015, there were dividends declared of $0 which had not been paid during the year ended December 31, 2015 and were included in liabilities (December 31, 2014: $7,850,000, December 31, 2013: $9,800,000).
As of December 31, 2015, there were non-cash contributed services of $0 (December 31, 2014: $0, December 31, 2013: $627,000).
19. Earnings Per Unit
The Partnership calculates earnings per unit by allocating reported profit for each period to each class of units based on the distribution policy for available cash stated in the Partnership Agreement as generally described in Note 7 above.
Basic earnings per unit is determined by dividing net income reported at the end of each period by the weighted average number of units outstanding during the period. Diluted earnings per unit is equal to basic earnings per unit since there are no potential ordinary units assumed to have been converted in common units.
On May 12, 2014, the Partnership completed its IPO and issued 9,822,358 common units, 9,822,358 subordinated units and 400,913 general partner units. On September 29, 2014, the Partnership completed a follow-on public offering of 4,500,000 common units. In connection with this offering, the Partnership issued 91,837 general partner units to its general partner in order for GasLog to retain its 2.0%. In addition, on June 26, 2015, the Partnership completed an equity offering of 7,500,000 common units and issued 153,061 general partner units to its general partner in order for GasLog to retain its 2.0%. Earnings per unit is presented for the period in which the units were outstanding, with earnings calculated as follows:
| | | | | | |
| | For the year ended December 31, |
| 2013 | | 2014 | | 2015 |
Profit for the year | | | | 26,218,242 | | | | | 43,645,765 | | | | | 72,043,826 | |
Less: | | | | | | |
Profit attributable to GasLog’s operations* | | | | (26,218,242 | ) | | | | | (29,101,636 | ) | | | | | (7,003,443 | ) | |
| | | | | | |
Partnership’s profit | | | | — | | | | | 14,544,129 | | | | | 65,040,383 | |
| | | | | | |
Partnership’s profit attributable to: | | | | | | |
Common unitholders | | | | — | | | | | 8,713,197 | | | | | 43,197,759 | |
Subordinated unitholders | | | | — | | | | | 5,540,049 | | | | | 18,135,024 | |
General partner | | | | — | | | | | 290,883 | | | | | 1,300,808 | |
Incentive distribution rights** | | | | — | | | | | — | | | | | 2,406,792 | |
Weighted average units outstanding (basic and diluted) | | | | | | |
Common units | | | | — | | | | | 11,618,495 | | | | | 18,185,372 | |
Subordinated units | | | | — | | | | | 9,822,358 | | | | | 9,822,358 | |
General partner units | | | | — | | | | | 437,569 | | | | | 571,587 | |
Earnings per unit (basic and diluted) | | | | | | |
Common unitholders | | | | — | | | | | 0.75 | | | | | 2.38 | |
Subordinated unitholders | | | | — | | | | | 0.56 | | | | | 1.85 | |
General partner | | | | — | | | | | 0.66 | | | | | 2.28 | |
|
| * | | Includes profits of: (i) GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd. earned prior to the Partnership’s IPO on May 12, 2014, (ii) GAS-sixteen Ltd. and GAS-seventeen Ltd. for the period prior to their transfer to the Partnership on September 29, 2014 and (iii) GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. for the period prior to their transfer to the Partnership on July 1, 2015. While such amounts are reflected in the Partnership’s financial statements because the transfers to the Partnership were accounted for as reorganizations of entities under common control (Note 1), (i) GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd. were not owned by the Partnership prior to the IPO, and accordingly the Partnership was not entitled to the cash or results generated during the pre-IPO period and (ii) GAS-sixteen Ltd. and GAS-seventeen Ltd. were not owned by the Partnership prior to their transfer to the Partnership in |
F-37
|
| | | September 2014 and GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. were not owned by the Partnership prior to their transfer to the Partnership in July 2015 and accordingly the Partnership was not entitled to the cash or results generated in the period prior to such transfers. |
|
| ** | | Represent the right to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels have been achieved. GasLog holds the incentive distribution rights following completion of the Partnership’s initial public offering. The IDRs may be transferred separately from any other interests, subject to restrictions in the Partnership Agreement (please refer to Note 7). Based on the nature of such right, earnings attributable to IDRs cannot be allocated on a per unit basis. |
20. Share-based Compensation
On April 1, 2015, the Partnership granted to its executives, Restricted Common Units (“RCUs”) and Performance Common Units (“PCUs”) in accordance with its 2015 Long-Term Incentive Plan (the “Plan”). The RCUs and PCUs will vest on March 31, 2018 subject to the recipients’ continued service; vesting of the PCUs is also subject to the achievement of certain performance targets in relation to total unitholder return. Specifically, the performance measure is based on the total unitholder return (“TUR”) achieved by the Partnership during the performance period, benchmarked against the TUR of a selected group of peer companies. TUR above the 75th percentile of the peer group results in 100% of the award vesting; TUR between the 50th-75th percentile of the peer group results in 50% of award vesting; TUR below the 50th percentile of the peer group results in none of the award vesting. The holders are entitled to cash distributions that are accrued and will be settled on vesting.
| | | | | | |
Awards | | Number | | Grant date | | Fair value at grant date |
RCUs | | | | 16,999 | | | | | April 1, 2015 | | | | $ | | 24.12 | |
PCUs | | | | 16,999 | | | | | April 1, 2015 | | | | $ | | 24.12 | |
In accordance with the terms of the Plan, the awards will be settled in cash or in common units at the sole discretion of the board of directors or such committee as may be designated by the board to administer the Plan. These awards have been treated as equity settled because the Partnership has no present obligation to settle them in cash.
Fair value
The fair value of the RCUs and PCUs in accordance with the Plan was determined by using the grant date closing price of $24.12 per common unit and was not further adjusted since the holders are entitled to cash distribution.
Movement in RCUs and PCUs during the period
The summary of RCUs and PCUs is presented below:
| | | | | | |
| | Number of awards | | Weighted average contractual life | | Aggregate fair value |
RCUs | | | | | | |
Outstanding as of January 1, 2015 | | | | — | | | | | — | | | | | — | |
Granted during the period | | | | 16,999 | | | | | — | | | | | 410,016 | |
| | | | | | |
Outstanding as of December 31, 2015 | | | | 16,999 | | | | | 2.25 | | | | | 410,016 | |
| | | | | | |
PCUs | | | | | | |
Outstanding as of January 1, 2015 | | | | — | | | | | — | | | | | — | |
Granted during the period | | | | 16,999 | | | | | — | | | | | 410,016 | |
| | | | | | |
Outstanding as of December 31, 2015 | | | | 16,999 | | | | | 2.25 | | | | | 410,016 | |
| | | | | | |
The total expense recognized in respect of share-based compensation for the year ended December 31, 2015 is $205,196 ($0 for the year ended December 31, 2014). The total accrued cash distribution as of December 31, 2015 is $45,795 (December 31, 2014: $0) and is included under “Other non- current liabilities”.
F-38
21. Taxation
Under the laws of the countries of the Partnership’s incorporation and the vessels’ registration, the Partnership is not subject to tax on international shipping income. However, it is subject to registration and tonnage taxes, which are included in vessel operating costs in the combined and consolidated statement of profit or loss.
Under the United States Internal Revenue Code of 1986, as amended (the “Code”), the U.S. source gross transportation income of a ship-owning or chartering corporation, such as the Partnership, is subject to a 4% U.S. Federal income tax without allowance for deduction, unless that corporation qualifies for exemption from tax under Section 883 of the Code and the Treasury Regulations promulgated thereunder. U.S. source gross transportation income consists of 50% of the gross shipping income that is attributable to transportation that begins or ends, but that does not both begin and end, in the United States.
The Partnership did not qualify for this exception for the three years ended December 31, 2015. During the year ended December 31, 2015, the accrued U.S. source gross transportation tax is $14,001 and is included under “Other payables and accruals”. During the years ended December 31, 2014 and 2013 the Partnership has not made any U.S. port calls, and hence did not have U.S. source gross transportation income.
22. Subsequent Events
On January 27, 2016, the board of directors of the Partnership approved and declared a quarterly cash distribution, with respect to the quarter ended December 31, 2015, of $0.478 per unit. The cash distribution was paid on February 12, 2016, to all unitholders of record as of February 8, 2016. The aggregate amount of the declared distribution was $15,711,665.
F-39