Exhibit 99.2
TENGIZCHEVROIL LLP
CONSOLIDATED FINANCIAL STATEMENTS
(prepared in accordance with
generally accepted accounting principles
in the United States of America)
For the fiscal year ended December 31, 2019
|
| | |
| TABLE OF CONTENTS | |
| | |
| | |
Item | | Page |
| Report of Independent Auditors | |
| Consolidated Statement of Income | |
| Consolidated Balance Sheet | |
| Consolidated Statement of Equity | |
| Consolidated Statement of Cash Flows | |
| | |
| | |
| |
1. | Organization | T-6 |
2. | Significant Accounting Policies | T-6 |
3. | Sales and Other Operating Revenues by Product and Destination | T-10 |
4. | Income Tax | T-10 |
5. | Cash, Cash Equivalents, and Restricted Cash | T-11 |
6. | Accounts Receivable | T-11 |
7. | Inventories | T-11 |
8. | Properties, Plant and Equipment | T-12 |
9. | Long-Term Debt | T-12 |
10. | Asset Retirement Obligations | T-13 |
11. | Equity | T-13 |
12. | Fair Value Measurements and Financial Instruments | T-13 |
13. | Commitment and Contingencies | T-14 |
14. | Related Party Transactions | T-14 |
15. | Interest and Debt Expense | T-15 |
| | |
| | |
| | |
| | |
| | |
| | |
Report of Independent Auditors
To the Partners of Tengizchevroil LLP
We have audited the accompanying consolidated financial statements of Tengizchevroil LLP and its subsidiaries, which comprise the consolidated balance sheet as of December 31, 2019 and 2018, and the related consolidated statements of income, of equity and of cash flows for the years then ended.
Management's Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on the consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Tengizchevroil LLP and its subsidiaries as of December 31, 2019 and 2018, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
/s/ PricewaterhouseCoopers LLP
Almaty, Kazakhstan
February 20, 2020
Tengizchevroil LLP - Consolidated Statement of Income
Thousands of dollars
|
| | | | | | | | | | | | | |
| | | | | | | |
| | Year ended December 31 | | |
| | | | | | Unaudited |
| |
| | 2019 |
| | 2018 |
| | 2017 |
| |
| Revenues and Other Income | | | | | | |
| Sales and other operating revenues to related parties | $ | 6,839,529 |
| | $ | 9,177,474 |
| | $ | 6,167,285 |
| |
| Sales and other operating revenues to other parties | 9,441,212 |
| | 8,082,909 |
| | 7,195,464 |
| |
| Total Sales and Other Operating Revenues | 16,280,741 |
| | 17,260,383 |
| | 13,362,749 |
| |
| Other income | 28,390 |
| | 55,145 |
| | 59,187 |
| |
| Total Revenues and Other Income | 16,309,131 |
| | 17,315,528 |
| | 13,421,936 |
| |
| Costs and Other Deductions | | | | | | |
| Production and operating expenses | 6,164,912 |
| | 5,774,749 |
| | 4,969,185 |
| |
| Depreciation, depletion and amortization | 1,738,124 |
| | 1,415,633 |
| | 1,281,370 |
| |
| Total Costs and Other Deductions | 7,903,036 |
| | 7,190,382 |
| | 6,250,555 |
| |
| Income Before Income Tax Expense | 8,406,095 |
| | 10,125,146 |
| | 7,171,381 |
| |
| Income Tax Expense | 2,521,829 |
| | 3,037,543 |
| | 2,151,414 |
| |
| Net Income | $ | 5,884,266 |
| | $ | 7,087,603 |
| | $ | 5,019,967 |
| |
| | | | | | | |
| | | | | | | |
Tengizchevroil LLP - Consolidated Balance Sheet
Thousands of dollars
|
| | | | | | | | | |
| | Year ended December 31 | | |
| | 2019 |
| | 2018 |
| |
| Assets | | | | |
| Cash and cash equivalents | $ | 117,954 |
| | $ | 530,620 |
| |
| Accounts receivable, net of allowances | 1,391,801 |
| | 1,007,200 |
| |
| Inventories | 437,487 |
| | 379,111 |
| |
| Prepaid expenses and other current assets | 538,606 |
| | 759,984 |
| |
| Total Current Assets | 2,485,848 |
| | 2,676,915 |
| |
| Long-term receivables, net | 40,483 |
| | 38,639 |
| |
| Properties, plant and equipment, net | 44,205,701 |
| | 35,529,730 |
| |
| Total Assets | $ | 46,732,032 |
| | $ | 38,245,284 |
| |
| Liabilities and Equity | | | | |
| Accounts payable | $ | 632,239 |
| | 491,752 |
| |
| Accrued liabilities | 2,244,629 |
| | 2,769,899 |
| |
| Income tax payable | 286,112 |
| | 229,046 |
| |
| Total Current Liabilities | 3,162,980 |
| | 3,490,697 |
| |
| Long-term debt | 6,700,000 |
| | 4,000,000 |
| |
| Deferred tax liabilities | 2,416,201 |
| | 2,366,066 |
| |
| Other non-current obligations | 383,273 |
| | 203,209 |
| |
| Total Liabilities * | $ | 12,662,454 |
| | $ | 10,059,972 |
| |
| Charter fund | 50,000 |
| | 50,000 |
| |
| Retained earnings | 34,019,578 |
| | 28,135,312 |
| |
| Total Equity | 34,069,578 |
| | 28,185,312 |
| |
| Total Liabilities and Equity | $ | 46,732,032 |
| | $ | 38,245,284 |
| |
| | | | | |
| * Refer to Note 13, "Other Commitments and Contingencies" on page T-14 | | | | |
| | | | | |
| | | | | |
Tengizchevroil LLP - Consolidated Statement of Equity
Thousands of dollars
|
| | | | | | | | | | | | |
| | | | | | |
| | | | Year ended December 31 | |
| | | | | | Unaudited |
|
Charter Fund | | 2019 |
| | 2018 |
| | 2017 |
|
Balance at January 1 | | $ | 50,000 |
| | $ | 50,000 |
|
| $ | 50,000 |
|
Changes during period | | — |
| | — |
|
| — |
|
Balance at December 31 | | 50,000 |
| | 50,000 |
|
| 50,000 |
|
| | | | |
| |
| | | | |
| |
Retained Earnings | | | | |
| |
Balance at January 1 | | 28,135,312 |
| | 22,147,709 |
|
| 18,527,742 |
|
Net income | | 5,884,266 |
| | 7,087,603 |
|
| 5,019,967 |
|
Dividends | | — |
| | (1,100,000 | ) |
| (1,400,000 | ) |
Balance at December 31 |
| 34,019,578 |
|
| 28,135,312 |
|
| 22,147,709 |
|
Total Equity | | $ | 34,069,578 |
| | $ | 28,185,312 |
| | $ | 22,197,709 |
|
| | | | | | |
| | | | | | |
Tengizchevroil LLP - Consolidated Statement of Cash Flows
Thousands of dollars
|
| | | | | | | | | | | | | |
| | Year ended December 31 | | |
| | | | | | Unaudited |
| |
| | 2019 |
| | 2018 |
| | 2017 |
| |
| Operating Activities | | | | | | |
| Net Income | $ | 5,884,266 |
| | $ | 7,087,603 |
| | $ | 5,019,967 |
| |
| Adjustments | | | | | | |
| Depreciation, depletion and amortization | 1,738,124 |
| | 1,415,633 |
| | 1,281,370 |
| |
| Deferred income tax | 50,135 |
| | 106,177 |
| | 45,623 |
| |
| Net decrease (increase) in inventory | (58,376 | ) | | 63,866 |
| | 135,185 |
| |
| Net decrease (increase) in accounts receivable | (384,601 | ) | | (8,482 | ) | | (249,804 | ) | |
| Net decrease (increase) in prepaid, other current assets | 267,378 |
| | 74,202 |
| | (558,179 | ) | |
| Net decrease (increase) in long-term receivables | (1,844 | ) | | 12,402 |
| | 3,432 |
| |
| Net increase (decrease) in tax payable | 57,066 |
| | (8,797 | ) | | 169,868 |
| |
| Net increase (decrease) in accounts payable | 140,487 |
| | 64,786 |
| | 164,031 |
| |
| Net increase (decrease) in accrued liabilities | (525,270 | ) | | 718,851 |
| | (589,185 | ) | |
| Settlement of asset retirement obligations | (10,267 | ) | | (12,580 | ) | | (12,933 | ) | |
| Net Cash Provided by Operating Activities | 7,157,098 |
| | 9,513,661 |
| | 5,409,375 |
| |
| Investing Activities | | | | | | |
| Capital expenditures | (10,223,764 | ) | | (9,925,391 | ) | | (7,365,424 | ) | |
| Net Cash Used for Investing Activities | (10,223,764 | ) | | (9,925,391 | ) | | (7,365,424 | ) | |
| Financing Activities | | | | | | |
| Proceeds from borrowings | 2,700,000 |
| | — |
| | — |
| |
| Dividends | — |
| | (1,310,000 | ) | | (1,190,000 | ) | |
| Net Cash Provided by (Used for) Financing Activities | 2,700,000 |
| | (1,310,000 | ) | | (1,190,000 | ) | |
| Net Change in Cash, Cash Equivalents and Restricted Cash | (366,666 | ) | | (1,721,730 | ) | | (3,146,049 | ) | |
| Cash, Cash Equivalents and Restricted Cash at January 1 | 676,620 |
| | 2,398,350 |
| | 5,544,399 |
| |
| Cash, Cash Equivalents and Restricted Cash at December 31 | $ | 309,954 |
| | $ | 676,620 |
| | $ | 2,398,350 |
| |
| | |
| | | | | | | |
| | |
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
1. Organization
Tengizchevroil, a limited liability partnership (hereinafter “the Partnership”), was formed on April 6, 1993, under the laws of the Republic of Kazakhstan (hereinafter “the Republic”). The formation of the Partnership and the management and operational framework within which it must conduct its activities were dictated by certain agreements and subsequent amendments (the “Partnership Agreements”). The term of the Partnership is 40 years and can be extended by agreement among the partners. If partners agree to extend the Partnership, then the Partnership can apply to the Republic for the extension of its production license. The Partnership may be terminated under certain conditions, including by mutual agreement among the partners.
The participatory interests of the partnership as of December 31, 2019, 2018 and 2017 are Chevron Overseas Company (“Chevron Overseas”) (50%), ExxonMobil Kazakhstan Ventures Inc. (“ExxonMobil Kazakhstan”) (25%), National Company KazMunaiGas (“KazMunaiGas”) (20%), and LUKARCO B.V. (“LUKARCO”) (5%).
Principal Activity
The Partnership is developing the Tengiz and Korolev crude oil fields in western Kazakhstan under a concession agreement that expires in 2033. The principal objective of the Partnership is to effectively and profitably develop hydrocarbon resources and in doing so to explore for, appraise, develop, produce, process, store, transport, export and sell hydrocarbon products, and sulfur.
Subsidiaries
The principal activities of the Partnership’s subsidiaries as of December 31, 2019 are as follows:
|
| | | | |
Subsidiary | Place of incorporation | % held | Principal activity | Date of formation |
Tengizchevroil International Bermuda Limited | Bermuda Islands | 100 | Representation of the Partnership’s interest in Caspian Pipeline Consortium | September 25, 1997 |
Tengizchevroil Finance Company S.ar.L.* | Luxembourg | 100 | Special purpose company for bonds issue | June 18, 2004 |
Tengizchevroil Finance Company International Ltd | Bermuda Islands | 100 | Special purpose company for bonds issue | May 12, 2014 |
* Subsidiary was de-registered from the Luxembourg Trade Register on January 21, 2020 | |
2. Significant Accounting Policies
Basis of Preparation
These consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (hereinafter “U.S. GAAP”). These U.S. GAAP financial statements are prepared on a different basis to the financial statements that are prepared based on the Partnership’s accounting procedures.
These standards require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include the carrying value of oil and gas properties and other property, plant and equipment, asset retirement obligations, and deferred income taxes. Eventual actual amounts could differ from those estimates as circumstances change and additional information becomes known.
Principles of Consolidation
These consolidated financial statements include the financial position and results of the Partnership, controlled subsidiaries of which the Partnership directly or indirectly owns more than 50% of the voting interest, unless non-controlling stockholders have substantive participating rights and variable interest entities where the Partnership is determined to be the primary beneficiary.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
Revenue Recognition
All sales and other operating revenues on the Consolidated Statement of Income are derived from the sale of crude oil and other products. Related receivables are included in “Accounts receivable, net of allowances” on the Consolidated Balance Sheet, net of the allowance for doubtful accounts. Each delivery order of crude oil, and other products is accounted for as a separate performance obligation. Revenue is recognized when the performance obligation is satisfied, which typically occurs at the point in time when control of the product transfers to the customer. The delivery transportation is accounted for as a fulfillment cost, not a separate performance obligation. These costs are recognized as operating expenses in the period when revenue for the related commodity is recognized.
Revenue is measured as the amount the Partnership expects to receive in exchange for transferring commodities to the customer. Until market prices become known under terms of the Partnership’s contracts, the transaction price included in revenue is based on the Partnership’s estimate of the most likely outcome.
Prior to the adoption of Accounting Standards Codification (ASC) 606 on January 1, 2018, revenues were recognized when title passed to customers at which point the risks and rewards of ownership were assumed by the customer and the price was fixed and determinable. The impact of the ASC 606 adoption did not have a material effect on these consolidated financial statements.
Expense Recognition
Costs and expenses are recognized in the period in which such costs are incurred or can first be reasonably estimated, irrespective of when such costs are paid.
Foreign Currency Translation
The Partnership’s functional currency and reporting currency is the U.S. dollars. Transactions arising in currencies other than U.S. dollars are translated into U.S. dollars at exchange rates in effect at the date transactions are recorded in the consolidated financial accounts.
Monetary assets and liabilities held in currencies other than U.S. dollars are translated to U.S. dollars at the rates of exchange in effect at the consolidated balance sheet date. Gains and losses on foreign currency remeasurements are included in current period income under "Other income".
Cash and Cash Equivalents
Cash and cash equivalents include all highly liquid investments with an original maturity less than three months.
Restricted Cash
Restricted cash represents cash that is restricted by agreements with third parties for special purposes.
Accounts Receivable
Trade and other receivables are recorded at their transaction amounts less allowance for doubtful accounts. Allowance for doubtful accounts are recorded to the extent that there is likelihood that any of the amounts due will not be collected.
Inventories
Crude oil and liquefied petroleum gas (hereinafter “LPG”) are valued at the lower of cost or market value. The cost is determined based on the last-in-first-out method of accounting for inventory (hereinafter “LIFO”). Cost includes direct production expenses and overhead incurred in bringing the inventories to their present condition and location. Materials and supplies are generally stated at cost or net realizable value.
Properties, Plant and Equipment
The successful efforts method is used for crude oil and natural gas exploration and production activities. All costs for development wells, related plant and equipment, proved mineral interests in crude oil and natural gas properties, and related asset retirement obligation (ARO) assets are capitalized. Costs of exploratory wells are capitalized pending determination of whether the wells found proved reserves.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
Costs of wells that are assigned proved reserves remain capitalized. Costs are also capitalized for exploratory wells that have found crude oil and natural gas reserves even if the reserves cannot be classified as proved when the drilling is completed, provided the exploratory well has found a sufficient quantity of reserves to justify its completion as a producing well and the Partnership is making sufficient progress assessing the reserves and the economic and operating viability of the project. Other exploratory expenditures, including geological and geophysical costs are expensed as incurred.
Depreciation, depletion and amortization of capitalized costs of oil and gas properties is calculated using the unit-of-production method based upon proved reserves for the cost of property acquisitions and proved developed reserves for exploration and development costs.
Production and related overhead costs are expensed as incurred.
Depreciation of assets not directly associated with crude oil production is calculated on a straight-line basis over the economic lives of such assets.
Expenditures for maintenance (including those for planned major maintenance projects), repairs and minor renewals to maintain facilities in operating condition are generally expensed as incurred. Major replacements and renewals are capitalized.
Gains or losses are not recognized for normal retirements of properties, plant and equipment subject to composite group amortization or depreciation. Gains or losses from abnormal retirements are recorded as expenses and from sales as “Other income.”
Asset Retirement Obligations
The fair value of a liability for an asset retirement obligation is recorded as both an asset and liability when there is a legal obligation associated with the retirement of a tangible long-lived asset and the liability can be reasonably estimated. The legal obligation to perform the asset retirement activity is unconditional, even though uncertainty may exist about the timing and/or method of settlement that may be beyond the Partnership’s control. This uncertainty about the timing and/or method of settlement is factored into the measurement of the liability when sufficient information exists to reasonably estimate fair value. Recognition of the ARO includes: (1) the present value of a liability and offsetting asset, (2) the subsequent accretion of that liability and depreciation of the asset, and (3) the periodic review of the ARO liability estimates and discount rates.
Impairment of Long-Lived Assets
Long-lived assets, including oil and gas properties, are assessed for possible impairment whenever events or changes in circumstances indicate that there may be an inability to fully recover the asset’s carrying amount. Events that can trigger assessments for possible impairments include write-downs of proved reserves based on field performance, significant decreases in the market value of an asset (including changes to the commodity price forecast), significant change in the extent or manner of use of or a physical change in an asset, and a more-likely-than-not expectation that a long-lived asset or asset group will be sold or otherwise disposed of significantly sooner than the end of its previously estimated useful life. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by writing down the carrying amount to the estimated fair value of the asset, generally determined as discounted future net cash flows. Determination as to whether and how much an asset is impaired involves management estimates on highly uncertain matters, such as future commodity prices, operating expenses, production profiles, and the outlook for global or regional market supply-and-demand conditions for crude oil and natural gas. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and are no longer depreciated.
Income Tax
Deferred income tax assets and liabilities are recognized in respect of the future tax consequences attributable to temporary differences between the carrying amounts of existing assets and liabilities for the purposes of the consolidated financial statements and their respective tax bases. Deferred income tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to reverse and the assets are recovered or liabilities settled.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income in the reporting periods in which the originating expenditure becomes deductible. In assessing the realizability of deferred income tax assets, management considers whether it is more likely than not that the deferred income tax assets will be realized. In making this assessment, management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income, and tax planning strategies.
Contingencies
Certain conditions may exist as of the balance sheet date, which may result in losses to the Partnership but the impact of which will only be resolved when one or more future events occur or fail to occur.
If an assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability is accrued and charged to the statement of income. If the assessment indicates that a potentially material loss is not probable, but is reasonably possible, or is probable, but cannot be reasonably estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss, is disclosed in the notes to the consolidated financial statements. Loss contingencies considered remote or related to unasserted claims are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee is disclosed.
Environmental Expenditures
Estimated losses from environmental remediation obligations are generally recognized no later than completion of remedial feasibility studies. Losses associated with environmental remediation obligations are accrued when such losses are probable and reasonably estimable. Such accruals are adjusted as further information becomes available or circumstances change. Costs of expected future expenditures for environmental remediation obligations are not discounted to their present value.
Production Related Taxes
Production related taxes are payable to the Republic in accordance with the Partnership Agreements. Production related taxes are expensed in the period in which they are incurred.
New Accounting Standards
Leases (Topic 842). In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-02, which becomes effective for the Partnership January 1, 2021. The standard requires that lessees present right-of-use assets and liabilities on the balance sheet. The implementation efforts are focused on accounting policy and disclosure updates and system enhancements necessary to meet the standard’s requirements. The effect of the standard on the consolidated financial statements is being evaluated.
Financial Instruments – Credit Losses (Topic 326). In June 2016, the FASB issued ASU 2016-13, which becomes effective for the company January 1, 2023. The standard requires companies to use forward-looking information to calculate credit loss estimates. The Partnership is evaluating the effect of the standard on the consolidated financial statements.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
3. Sales and Other Operating Revenues by Product and Destination
|
| | | | | | | |
| | | Year ended December 31 |
| | | | | Unaudited |
| 2019 |
| | 2018 |
| | 2017 |
Crude Oil | | | | | |
Europe | 7,591,818 |
| | 8,723,120 |
| | 8,179,549 |
Asia | 7,699,335 |
| | 7,312,205 |
| | 4,055,050 |
Other | 65,110 |
| | 129,740 |
| | 98,220 |
Total crude oil revenues | 15,356,263 |
| | 16,165,065 |
| | 12,332,819 |
| | | | | |
Liquefied Petroleum Gas | | | | | |
Asia | 315,786 |
| | 353,692 |
| | 260,143 |
Europe | 119,339 |
| | 201,620 |
| | 225,937 |
Total liquefied petroleum gas revenues | 435,125 |
| | 555,312 |
| | 486,080 |
| | | | | |
Natural Gas | 315,237 |
| | 271,352 |
| | 373,628 |
| |
| | |
| | |
Sulfur | 174,116 |
| | 268,654 |
| | 170,222 |
| | | | | |
Total revenues | 16,280,741 |
| | 17,260,383 |
| | 13,362,749 |
For the years ended December 31, 2019 and 2018, no customers, other than related parties, had sales that individually exceeded 10% of the Partnership’s total sales. Refer to Note 12 on page T-13 for discussion on credit and concentration risk.
4. Income Tax
|
| | | | | | | |
| | | | Year ended December 31 | |
| | | | | | Unaudited | |
| | 2019 | | 2018 | | 2017 | |
Current expense | | 2,471,694 | | 2,931,366 | | 2,105,791 | |
Deferred expense | | 50,135 | | 106,177 | | 45,623 | |
| | | | | | | |
Total income tax | | 2,521,829 | | 3,037,543 | | 2,151,414 | |
For the years ended December 31, 2019, 2018 and 2017, the effective 30% income tax rate is equal to the income tax rate stated in the Partnership Formation Agreement due to the fact that there are no non-deductible expenses, other permanent differences, or any other factors affecting the rate.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
The reported deferred tax balances are composed of the following:
|
| | | | | |
| | | December 31, 2019 | | December 31, 2018 |
Deferred tax liabilities | | | | | |
| | | | | |
Properties, plant and equipment | | | 2,532,398 | | 2,432,667 |
| | | | | |
Total deferred tax liabilities | | | 2,532,398 | | 2,432,667 |
| | | | | |
Deferred tax assets | | | | | |
| | | | | |
Assets retirement obligations | | | (114,982) | | (60,963) |
Other liabilities | | | (1,215) | | (5,638) |
Total deferred tax assets | | | (116,197) | | (66,601) |
| | | | | |
Total deferred taxes, net | | | 2,416,201 | | 2,366,066 |
5. Cash, Cash Equivalents, and Restricted Cash
|
| | | | |
| | December 31, 2019 | | December 31, 2018 |
| | | | |
Cash and cash equivalents | | 117,954 | | 530,620 |
Restricted cash included in “Prepaid expenses and other current assets” | | 192,000 | | 146,000 |
| | | | |
Total cash, cash equivalents, and restricted cash | | 309,954 | | 676,620 |
In accordance with the Partnership’s expansion financing agreements, a Debt Service Reserve Account (hereinafter “the Account”) was established and funded with the Partnership’s principal banker in an amount equal to the next scheduled interest, related fees and principal payments on the Notes and other Senior Secured Loan (Note 9 on page T-12). As of December 31, 2019, this account is fully funded with six months of interest payable totaling $192,000 (2018: $146,000). Withdrawals from the Account can only be made to the extent that the account balance continues to exceed the next scheduled interest, related fees and principal payments on the Notes and other Senior Secured Loan. The Partnership is entitled to invest the restricted cash held in the Account into interest bearing deposits.
6. Accounts Receivable
|
| | | |
| December 31, 2019 | | December 31, 2018 |
| | | |
Trade receivable | 1,414,597 | | 1,018,017 |
Other receivable | 102,017 | | 113,676 |
| 1,516,614 | | 1,131,693 |
| | | |
Less: Allowance for doubtful accounts | (124,813) | | (124,493) |
| | | |
Total accounts receivable, net of allowances | 1,391,801 | | 1,007,200 |
7. Inventories
|
| | | |
| December 31, 2019 | | December 31, 2018 |
| | | |
Materials and supplies | 418,250 | | 342,610 |
Crude oil and petroleum products | 19,237 | | 36,501 |
Total inventories | 437,487 | | 379,111 |
The excess of replacement cost over the carrying value of crude oil and petroleum products for which the LIFO method is used was $384,815 and $482,586 as of December 31, 2019 and 2018, respectively.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
8. Properties, Plant and Equipment
|
| | | |
Gross Investment at Cost | December 31, 2019 | | December 31, 2018 |
| | | |
Wells and related facilities | 12,322,339 | | 11,152,124 |
Process plants | 7,909,693 | | 7,754,796 |
Construction in progress | 33,005,484 | | 24,621,933 |
Buildings and land improvements | 2,846,972 | | 2,710,690 |
Other | 2,061,431 | | 1,545,990 |
| 58,145,919 | | 47,785,533 |
| | | |
Less: Accumulated depreciation, depletion and amortization | (13,940,218) | | (12,255,803) |
| | | |
Total properties, plant and equipment, net | 44,205,701 | | 35,529,730 |
The "Construction in progress" balances which includes capitalized interest in the table above primarily relate to the Future Growth Project/Wellhead Pressure Management Project (FGP/WPMP). The WPMP portion is expected to start up in late 2022, with the remaining facilities expected to come online in mid-2023.
The "Accrued liabilities" on the Consolidated Balance Sheet primarily relate to FGP/WPMP project accruals.
9. Long-Term Debt
|
| | | | | | | |
| December 31, 2019 | | December 31, 2018 |
| | | |
4% Series A bonds | $ | 1,000,000 |
| | $ | 1,000,000 |
|
4% Chevron loan | 2,000,000 |
| | 2,000,000 |
|
4% ExxonMobil loan | 1,000,000 |
| | 1,000,000 |
|
Commercial bank facility drawdown | 675,000 |
| | — |
|
Chevron loan facility drawdown | 1,350,000 |
| | — |
|
ExxonMobil loan facility drawdown | 675,000 |
| | — |
|
Total long-term debt | $ | 6,700,000 |
| | $ | 4,000,000 |
|
For the purposes of funding the FGP/WPMP, the Partnership raised the Secured Debt Obligations in July 2016, whereby Tengizchevroil Finance Company International Ltd (“TFCI Ltd”) acts as a Borrower. The Senior Secured Debt Obligations incurred by TFCI Ltd are guaranteed on senior secured basis by the Partnership.
On July 27, 2016 TFCI Ltd issued $1,000,000 of 4% Series A Bonds to institutional investors (“Series A Bonds”), also taking out pari passu senior secured loans of $2,000,000 and $1,000,000 from Chevron and ExxonMobil, respectively, mirroring the terms of Series A Bonds. These Bonds and Loans mature on August 15, 2026 and bear interest rate of 4% per annum.
On July 7, 2016 TFCI Ltd established a $3,000,000 Commercial Bank Facility from a syndicate of commercial banks (“Commercial Bank Facility”), $6,000,000 pari passu loan facility from Chevron mirroring the terms of the Commercial Bank Facility and $3,000,000 pari passu loan facility from ExxonMobil mirroring the terms of the Commercial Bank Facility. This facility matures on July 7, 2021, but it is partially extendable by a further two years at the Partnership’s discretion. In 2019, drawdowns on the Commercial Bank Facility, Chevron and ExxonMobil loans totaled $2,700,000. The weighted-average interest rate on the facility drawdowns in 2019 was 4.35%.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
10. Asset Retirement Obligations
The following table indicates the changes to the asset retirement obligations in 2019 and 2018:
|
| | | | | | | |
| 2019 | | 2018 |
Balance at January 1 | $ | 203,209 |
| | $ | 186,419 |
|
| | | |
Accretion expense | 9,414 |
| | 8,877 |
|
Liabilities settled | (10,267) |
| | (12,580) |
|
Revisions in estimated cash flows | 180,917 |
| | 20,493 |
|
| | | |
Balance at December 31 | $ | 383,273 |
| | $ | 203,209 |
|
In the table above, the amount associated with "Revisions in estimated cash flows" in 2019 primarily reflects wells and facilities brought into service in the year.
Accretion expense is included in the total depreciation, depletion and amortization expense.
11. Equity
The Charter Fund is attributable to the four partners as follows:
|
| | | | | | | |
| December 31, 2019 | | December 31, 2018 |
KazMunaiGas | $ | 10,000 |
| | $ | 10,000 |
|
Chevron Overseas | 25,000 |
| | 25,000 |
|
Exxon Mobil Kazakhstan | 12,500 |
| | 12,500 |
|
LUKARCO | 2,500 |
| | 2,500 |
|
| | | |
Total charter fund | $ | 50,000 |
| | $ | 50,000 |
|
No dividends to the partners were made in 2019. Dividends to the partners of $1,100,000 and $1,400,000 were made in 2018 and 2017 respectively. The 2018 dividends in the Consolidated Statement of Cash Flows included $210,000 withholding tax payable on 2017 distributions, which were outstanding as of December 31, 2017, but paid to the Republic in 2018.
12. Fair Value Measurements and Financial Instruments
Fair Value
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is based on quoted market prices, where available. If listed prices or quotes are not available, fair value is based on models that consider relevant transaction characteristics (such as maturity) and use as inputs observable or unobservable market parameters, including but not limited to yield curves, interest rates, volatilities, equity or debt prices, foreign exchange rates and credit curves. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value.
Assets and liabilities that are not required to be measured at fair value on the Consolidated Balance Sheets
The “Cash and cash equivalents” had a carrying of $117,954 and $530,620 as of December 31, 2019 and 2018, respectively, which approximates the fair value.
The carrying values of other short-term and long-term financial assets and liabilities on the Consolidated Balance Sheet approximate their fair values. Fair value re-measurements of other financial instruments as of December 31, 2019 and 2018, were not material.
Credit and Concentration Risk
The Partnership’s financial instruments that are exposed to concentrations of credit risk consist primarily of its cash equivalents, restricted cash and trade receivables. Cash and cash equivalents and time deposits are placed with major international banks and local banks. Partnership investment policies limit the Partnership’s exposure both to credit risk and to concentrations of credit risk.
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
The Partnership routinely assesses the financial strength of its customers. When the financial strength of a customer is not considered sufficient, alternative risk mitigation measures may be deployed including requiring pre-payments, letters of credit or other acceptable collateral instruments to support sales to customers.
13. Commitment and Contingencies
General Operating Environment
The Partnership’s principal business activities occur within the Republic. Laws and regulations affecting businesses operating in the Republic are subject to frequent changes, and the Partnership assets and operations could be adversely impacted by changes in the business, regulatory, political or legal environment. Noncompliance with Republic laws and regulations can lead to imposition of substantial penalties and interest. The Partnership Agreements provide the Partnership with some protections against legislative and regulatory changes through the fiscal stabilization clause and other clauses that may exempt the Partnership from certain legislative and regulatory actions that could negatively impact it.
Export Customs Duty
In July 2010, the Republic passed a resolution imposing a duty on the Partnership’s crude exports. While the Partnership’s position has been that it is exempt from these types of duties under Partnership Agreements with the Republic, in order to avoid a disruption of its exports the Partnership has been paying the duty under protest, reserving its rights under the Partnership Agreements. The Partnership has been offsetting the payments and interest against production related taxes due to the Republic, in accordance with the provisions of the Partnership Agreements.
Other Commitments and Contingencies
The Partnership is subject to scheduled and unscheduled inspections by regulatory agencies and government bodies of the Republic on an ongoing basis, which may result in claims being filed against the Partnership. Additionally, the Partnership receives claims from and submits claims to customers, contractors, suppliers, vendors, regulatory bodies, the Republic, and other third parties. Amounts of these claims, individually and in the aggregate, may be significant. Ultimate outcome and costs of the above claims and other future potential claims are not currently determinable and, therefore, these claims have not been provided for in these consolidated financial statements.
In respect of third-party liability for property and environmental damage arising from accidents on Partnership property or relating to Partnership operations, the Partnership has insurance coverage that is generally higher than insurance limits set by the local legal requirements. Management believes that the Partnership has adequate insurance coverage of the risks, which could have a material effect on the Partnership’s operations and financial position.
14. Related Party Transactions
The Partnership entered into a number of crude oil and product sales transactions with the partners and their affiliates.
The following represents the transactions with the partners and their affiliates for the years ended December 31, 2019, 2018 and 2017:
|
| | | | | | | | | | | | |
| | | | Year ended December 31 | |
| | | | | | Unaudited |
|
| | 2019 |
| | 2018 |
| | 2017 |
|
Sales and other operating revenues | | $ | 6,839,529 |
| | $ | 9,177,474 |
| | $ | 6,167,285 |
|
Production and operating expenses | | $ | 898,853 |
| | $ | 579,200 |
| | $ | 572,911 |
|
Capital expenditures | | $ | 863,397 |
| | $ | 941,698 |
| | $ | 1,139,283 |
|
In addition to the above, the Caspian Pipeline Consortium (CPC), which is partially owned by KazMunaiGas (19%), Chevron Caspian Consortium Company (15%), LUKARKO (12.5%) and ExxonMobil (7.5%), is a primary transportation route for exporting the Partnership’s crude oil to overseas markets. Purchases and services from CPC during 2019 were at $1,130,957 (2018: $1,077,443; 2017: $1,096,446).
Tengizchevroil LLP - Notes to the Consolidated Financial Statements
Thousands of dollars
The following represents the balances due from and payable to the Partners and their affiliates:
|
| | | | | | | |
| December 31, 2019 | | December 31, 2018 |
| | | |
Accounts receivable | $ | 55,042 |
| | $ | 331,713 |
|
Accounts payable | $ | 60,229 |
| | $ | 35,418 |
|
Accrued liabilities | $ | 491,765 |
| | $ | 655,282 |
|
Debt balances with partners or their affiliates are shown in Note 9 on page T-12. Of the total interest and debt costs shown in Note 15 below, 75% were related party transactions.
15. Interest and Debt Expense
All financing interest and debt costs are related to the Future Growth Project/Wellhead Pressure Management Project.
|
| | | | | | | | | | | |
| | | Year ended December 31 | |
| | | | | Unaudited |
|
| 2019 |
| | 2018 |
| | 2017 |
|
Total financing interest and debt costs | $ | 355,137 |
| | $ | 291,451 |
| | $ | 290,967 |
|
Less: Capitalized interest | $ | 355,137 |
| | $ | 291,451 |
| | $ | 290,967 |
|
Interest and debt expense | $ | — |
| | $ | — |
| | $ | — |
|