Bermuda | | | 4924 | | | N/A |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) |
David Palmer Oelman Brenda K. Lenahan Vinson & Elkins L.L.P. 1001 Fannin Street, Suite 2500 Houston, Texas 77002 (713) 758-2222 | | | J. Michael Chambers John M. Greer Latham & Watkins LLP 811 Main Street, Suite 3700 Houston, Texas 77002 (713) 546-5400 |
Title of Each Class of Securities to be Registered | | | Amount of Securities to be Registered(1) | | | Proposed Maximum Offering Price(2) | | | Proposed Maximum Aggregate Offering Price(1)(2) | | | Amount of Registration Fee(3) |
Common shares, par value $0.4695 per share | | | 26,565,000 | | | $21.00 | | | $557,865,000.00 | | | $72,410.88 |
(1) | Estimated pursuant to Rule 457(a) under the Securities Act of 1933, as amended. Includes 3,465,000 common shares issuable upon exercise of the underwriters’ option to purchase additional common shares. |
(2) | Estimated solely for the purpose of calculating the registration fee. |
(3) | The registrant previously paid $12,980 of the total registration fee in connection with previous filings of the Registration Statement. |

| | | Per common share | | | Total | |
Public Offering Price | | | $ | | | $ |
Underwriting Discounts | | | $ | | | $ |
Proceeds to us (before expenses) | | | $ | | | $ |
(1) | See “Underwriting” for a description of compensation payable to the underwriters. |
Morgan Stanley | | | | | Goldman Sachs & Co. LLC | |||||||||||||
Citigroup | | | | | Barclays | |||||||||||||
BofA Securities | | | BTG Pactual | | | BTIG | | | Credit Suisse | | | Itaú BBA | | | UBS Investment Bank | | | XP Investimentos |
Arctic Securities | | | DNB Markets | | | Fearnley Securities |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
• | “Barcarena Terminal” refers to the terminal located in Barcarena, State of Pará, Brazil, and consisting of (i) an FSRU, which will be operated by Hygo and deployed in service to CELBA pursuant to a long-term charter; and (ii) associated gas infrastructure, including mooring and offshore and onshore pipelines, wholly owned by Hygo; |
• | “Brazilian reais” or “R$” refers to the Brazilian real in plural; |
• | “CEBARRA” refers to Centrais Elétricas Barra dos Coqueiros S.A., a joint venture with Ebrasil Energia Ltda., which owns expansion rights with respect to the Sergipe Power Plant; Hygo indirectly owns a 37.5% interest in CEBARRA; |
• | “CELBA” refers to Centrais Elétricas Barcarena S.A., our 50/50 joint venture with Evolution, which currently owns the Barcarena Terminal and associated infrastructure and which will be the charterer of the FSRU; |
• | “CELBA 2” refers to Centrais Elétricas Barcarena S.A. 2, our joint venture with CELBA, BEP - Brazilian Energy Participações S.A. (“BEP”) and OAK Participações Ltda. (“OAK”), which was incorporated solely to comply with specific requirements of the related power auction in Brazil, and therefore is expected to be party to the Barcarena PPAs. Hygo currently indirectly owns a 50.0% interest in CELBA 2, and BEP, OAK and Evolution own an aggregate indirect 50.0% interest therein; |
• | “CELSE” refers to Centrais Elétricas de Sergipe S.A., which is wholly owned by CELSEPAR; |
• | “CELSEPAR” refers to Centrais Elétricas de Sergipe Participações S.A., our 50/50 joint venture with Ebrasil Energia Ltda.; |
• | “Evolution” refers to Evolution Power Partners S.A.; |
• | “Golar LNG” refers to Golar LNG Limited (NASDAQ: GLNG); |
• | “Golar Management” refers to Golar Management Limited, a subsidiary of Golar LNG; |
• | “Hygo,” “Company,” “we,” “our,” “us” or like terms refer to Hygo Energy Transition Ltd., formerly known as Golar Power Limited, a Bermuda exempted company, and its subsidiaries, including its equity method investees, such as CELSEPAR and CELBA, as context requires; however, for an explanation of accounting treatment of our equity method investees, please see “Basis of Presentation” below; |
• | “Santa Catarina Terminal” refers to the terminal located in Santa Catarina, Brazil that will consist of a newly converted FSRU and associated gas infrastructure; |
• | “Sergipe Terminal” refers to the terminal located in Sergipe, Brazil, consisting of (i) the Golar Nanook, a FSRU operated by Hygo in service to CELSE pursuant to a 25-year charter, and (ii) a dedicated gas pipeline connecting to the Porto de Sergipe I power plant, a specialized mooring system and associated gas pipelines, all of which are owned by CELSE, an entity which is wholly owned by CELSEPAR; |
• | “Sponsors” means Golar LNG and Stonepeak; |
• | “Stonepeak” refers to Stonepeak Associates II LLC and certain funds and other entities managed, advised or controlled by or affiliated with Stonepeak Associates II LLC; and |
• | “U.S. dollars,” “dollars” or “$” refers to U.S. dollars. |
• | our limited operating history; |
• | volatility and cyclical or other changes in the demand for and price of LNG and natural gas; |
• | outbreaks, epidemics, pandemics, including the COVID-19 pandemic, or other public health events, and the resulting protocols put into place by federal, state or local governments; |
• | the ability to successfully operate our power plant in Sergipe, Brazil; |
• | our ability to successfully complete and begin operations at the Barcarena Terminal and the Santa Catarina Terminal, Brazil and associated gas infrastructure and power plants; |
• | cost overruns and delays in the completion of the Barcarena Terminal and Santa Catarina Terminal, as well as difficulties in obtaining sufficient financing to pay for such costs and delays; |
• | failure of our contract counterparties, including our joint venture co-owners, to comply with their agreements with us; |
• | changes in our relationships with our counterparties; |
• | loss of one or more of our customers; |
• | changes in our relationship with Golar LNG; |
• | changes in the performance of our joint ventures or equity method investees, including changes related to potential divestitures, spin-offs or new partnerships; |
• | our ability to obtain additional financing on acceptable terms or at all; |
• | failure to obtain and maintain approvals and permits from governmental and regulatory agencies; |
• | changes to rules and regulations applicable to LNG-to-power infrastructure, FSRUs or other parts of the LNG supply chain; |
• | failure of natural gas to be a competitive source of energy in the markets in which we operate and seek to operate; |
• | competition from third parties in our business; |
• | changes to environmental and similar laws and governmental regulations that are adverse to our operations; |
• | inability to enter into favorable agreements and obtain necessary regulatory approvals; |
• | the tax treatment of us or of an investment in our common shares; |
• | a major health and safety incident relating to our business; |
• | increased labor costs, and the unavailability of skilled workers or our failure to attract and retain qualified personnel; |
• | changes in global political or economic conditions generally or in the markets we serve; |
• | risks related to the jurisdictions in which we do, or seek to do business, particularly Brazil; and |
• | volatility in foreign exchange rates, particularly Brazilian reais in relation to the U.S. dollar. |
Region | | | Annual Regas Capacity (TBtu) | | | Expected Anchor Customer | | | Size of Power Plant (MW) | | | Expected Anchor Customer Regas Capacity Utilization | | | Estimated Startup | | | Estimated Total Capex Required ($MM) |
Awaiting FID | ||||||||||||||||||
West Africa | | | 149 | | | Power Plant | | | 150 - 500 | | | 10% | | | 2021-2022 | | | 250 |
Feasibility / FEED Study | ||||||||||||||||||
Latin America | | | | | TBD | | | TBD | | | | | 2022-2023 | | | TBD | ||
Latin America | | | | | TBD | | | TBD | | | | | 2022-2023 | | | TBD | ||
Latin America | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2021-2022 | | | 310 | |
West Africa | | | 186 | | | Power Plant | | | 1,000 - 2,000 | | | 41% | | | 2023+ | | | 325 |
West Africa | | | 47 | | | Power Plant | | | 150 - 500 | | | 33% | | | 2021-2022 | | | 165 |
Southeast Asia | | | 186 | | | Power Plant | | | 3,000+ | | | 41% | | | 2022 | | | 310 |
South Asia | | | 47 | | | Power Plant | | | 150 - 500 | | | 33% | | | 2022 | | | 185 |
Early Stage Development | ||||||||||||||||||
Latin America | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2022 | | | 310 | |
Latin America | | | 186 | | | TBD | | | TBD | | | | | 2023+ | | | 250 | |
Southern Africa | | | 186 | | | Power Plant | | | 1,000 - 2,000 | | | 55% | | | 2022 | | | 310 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 125 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 125 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 250 |
Southeast Asia | | | 279 | | | Power Plant | | | 3,000+ | | | 92% | | | 2023+ | | | 300 |
South Asia | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2022 | | | 250 | |
Europe | | | 186 | | | Industrial / Power Plant | | | TBD | | | | | 2023 | | | 250 | |


• | A pioneer in providing integrated LNG solutions across the value chain. Our focus on the attractive downstream segments of the LNG value chain is complemented by our Sponsors’ proven expertise in the upstream and midstream LNG segments as well as their core maritime capabilities. As a result of our participation in each link in the energy value chain, we are able to provide highly customized energy solutions to a variety of downstream end-users and maximize value for our shareholders. We believe our fully integrated and broad service offering provides more attractive long-term returns than competitors focusing on a single component of the downstream LNG and power generation value chain. |
• | First-mover advantage creates barriers to entry in key geographies. We believe our experience in navigating the Brazilian regulatory environment, negotiating contracts with key customers and working with local developers will allow us to complete projects faster, more efficiently and cost-effectively than new entrants or other competitors. Our foundational investment to develop critical LNG infrastructure and the largest thermal power station in South America, at Sergipe, has established Hygo as a key provider of energy and power in Brazil. Moreover, we have demonstrated that we can successfully replicate our business strategy in new geographies by securing new 25-year PPAs to support the construction of a 605 MW combined cycle thermal power plant in Barcarena in north Brazil. We have also secured the applicable licenses required for the current stage of the projects in Santa Catarina and Suape, in addition to Sergipe and Barcarena, providing access to key regions of the Brazilian market and creating a competitive advantage in our catchment areas given the long-lead time required to obtain these licenses. |
• | Partnerships with key stakeholders across the LNG value chain will strengthen our local presence and enhance our customer value proposition. We have secured critical partnerships with key stakeholders across the LNG value chain. For example, we have entered into a 15-year exclusive strategic partnership with BR Distribuidora, which remains subject to Brazilian regulatory approval, to expand our distribution |
• | Providing an economically and environmentally attractive product creates a compelling value proposition to customers. Natural gas provides a compelling value proposition as it is a less expensive, more efficient and more environmentally friendly energy source than traditional fossil fuels and provides our customers the ability to promote environmental stewardship, energy security and affordability. In addition to being a more fuel-efficient source of energy, natural gas produces lower emissions than competing fuels. Gas-fired power is complementary to renewable energy, allowing power grids to diversify their sources of energy to renewables while maintaining their flexibility and baseload reliability. Stakeholders are increasingly focused on clean energy through the construction of new natural gas-fired power plants and the decommissioning or conversion of older plants. Our integrated downstream LNG infrastructure model positions us as the natural service provider to meet this need. As a “downstream enabler,” our complete LNG and associated infrastructure offering increases the availability of a cheaper, more environmentally sustainable energy alternative. Our goal is to convert a significant portion of the 40 million barrels per day of traditional distillate fuels consumed globally in 2019 to LNG and natural gas. |
• | Well-positioned in Brazil, a market we believe is poised for substantial near- and long-term growth in natural gas consumption. We believe Hygo is well-positioned to capitalize on growth in Brazil’s energy demand which is driven by attractive, underserved and diverse end-markets. Demand for electricity in Brazil is forecasted to grow 30% over the next decade. BP’s 2019 Energy Outlook forecasts Brazil’s natural gas consumption to increase 114% (3.4% per annum) from 2017 to 2040 compared to an increase of only 0.4% per annum for coal and 1.4% per annum for oil. We believe our existing and planned LNG infrastructure positions us well to capitalize on a significant oil-to-gas switching opportunity as diesel, HFO and LPG are phased out in favor of cleaner natural gas. Additionally, we believe there is a large addressable market to convert over-the-road transportation assets, such as trucks and buses, to LNG, an opportunity for which we are uniquely positioned. We have established a strategic partnership with BR Distribuidora which we believe enhances our commercial reach, expands our gas distribution channels and will help accelerate the conversion from traditional fossil fuels to LNG. |
• | Benefits from low LNG prices globally. The substantial global increase in LNG supply over the past ten years has structurally reduced prices and positioned LNG as a more commonly traded and readily available commodity. Global demand for LNG continues to grow both because the delivered cost is anticipated to remain competitive relative to other fuel sources and because greater emphasis is being placed on using cleaner sources of energy. As an integrated downstream gas infrastructure provider, we believe we can unlock a vast and underserved market by introducing LNG as a transformative fuel source. |
• | Provide environmental and social stewardship through responsible energy generation. Natural gas, as a fuel source, produces lower carbon emissions than other fossil fuels and reduces the marginal impact on the climate. Furthermore, gas-fired power generation emits significantly lower toxins and particulate matter relative to other fossil fuels. Historically, natural gas has exhibited more stable pricing with higher energy efficiency making it more sustainable for energy production than other hydrocarbons. LNG is also safer to transport than most fossil fuels. By providing LNG infrastructure and distribution capabilities in remote and otherwise energy-isolated geographies, our platform benefits local communities and can provide a significant boost to economic development. Construction of large power plants and LNG distribution infrastructure results in additional job creation, further supporting regional development. We are proactive in educating communities and businesses in the regions in which we |
• | Experienced management team supported by strong board-level sponsorship. Hygo’s management team has more than 40 years of cumulative experience in the maritime LNG, power generation and infrastructure industries. We are highly focused on efficient management and operations of our assets, planning for future expansion projects and reducing costs to create value for our shareholders. Management is guided by strong and well-established corporate governance standards and has a clear strategy for providing customized and innovative solutions. Additionally, we have demonstrated an ability to leverage the industry expertise and global reach of Stonepeak and Golar LNG to advance our business. Our partnership with Stonepeak will give us access to their long-standing relationships in the energy, power generation, logistics and maritime industries. Golar LNG’s customer relationships and its technical, commercial and managerial expertise allow us to provide a more competitive, bespoke and compelling service offering to our customers. |
• | Provide our customers with integrated LNG logistics and procurement solutions to unlock the economic and environmental benefits, as compared to other fossil fuels, of natural gas. We will combine our marine LNG regasification terminal infrastructure and gas procurement capabilities to offer economically compelling energy generation and promote acceleration of the global transition to cleaner fuel. In addition to securing long-term gas offtake contracts, we will build or acquire natural gas-fired power generation assets, backed by long-term PPAs, to facilitate the sale and distribution of natural gas from our terminals. |
• | Continue to develop and deploy marine LNG infrastructure across Brazil. We intend to deploy additional marine LNG import terminals across Brazil in the form of FSRUs as well as the necessary onshore infrastructure to facilitate gas offtake. We believe that our LNG terminal solutions are substantially more competitive than traditional onshore regasification terminals. We seek to lock in long-term gas offtake contracts, charters and terminal use agreements with large scale industrial, commercial, transportation and utility customers to anchor our initial LNG infrastructure investment decision. We plan to convert our remaining LNG carriers into FSRUs and develop additional newbuild FSRUs to expand our footprint and market presence across Brazil. |
• | Create additional LNG and natural gas distribution channels to facilitate the consumption of natural gas by a broad spectrum of end-users. Through our downstream distribution business we have identified a broad spectrum of industrial, commercial and retail opportunities in major demand centers across Brazil. We will leverage our existing infrastructure and LNG supply chain expertise to increase the accessibility of LNG and natural gas to downstream end-users. We expect to create a multi-channel distribution network across Brazil by utilizing a combination of marine and onshore infrastructure and distribution solutions, including logistics services provided by third-parties. |
• | Pursue new markets globally and offer compelling value to customers exposed to high energy costs. We intend to selectively pursue global expansion opportunities across Latin America, Eastern Europe, Asia, Africa and the Middle East. We will help create new import markets for LNG by providing infrastructure, distribution and power generation solutions for inland and off-grid energy consumption by large industrial, commercial and transportation customers as well as utilities. We intend to displace existing hydrocarbon-based fuels such as coal, LPG, diesel and HFO by marketing the benefits of LNG as a cheaper, more efficient and cleaner fuel source for global energy consumption. Furthermore, we will use our international footprint and leverage the expertise of our two Sponsors to facilitate our expansion efforts across the globe. We will maintain a flexible approach to business opportunities and continue to form partnerships with local industry participants including utilities, transportation companies and energy distributors to establish an integrated presence in new markets. |

(1) | BR Distribuidora has an option to acquire 50% of this entity, which expires six months after certain conditions precedent have been met. See “Business—BR Distribuidora Partnership.” |
(2) | Prior to consummation of this offering, the entity that holds Stonepeak’s investment in Hygo (Stonepeak Infrastructure Fund II Cayman (G) Ltd.) will merge with and into Hygo, with Hygo surviving the merger. Following consummation of this offering, Stonepeak’s investment in Hygo will be held through Stonepeak Golar Power Holdings (Cayman) LP. See “Business—Our History and Relationship with Our Sponsors” and “Security Ownership of Certain Beneficial Owners and Management.” |
• | provide an auditor’s attestation report on the effectiveness of our system of internal control over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”); |
• | comply with any new requirements adopted by the Public Company Accounting Oversight Board (the “PCAOB”) requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer; |
• | comply with any new audit rules adopted by the PCAOB, unless the SEC determines otherwise; |
• | provide certain disclosure regarding executive compensation required of larger public companies; or |
• | obtain shareholder approval of any golden parachute payments not previously approved. |
• | when we have $1.07 billion or more in annual revenues; |
• | the date on which we become a “large-accelerated filer” (i.e., the end of the fiscal year in which the total market value of our common equity securities held by non-affiliates is $700.0 million or more as of the preceding June 30); |
• | when we issue more than $1.0 billion of non-convertible debt over a three-year period; or |
• | the last day of the fiscal year following the fifth anniversary of our initial public offering. |
• | the rules requiring domestic filers to issue financial statements prepared under U.S. GAAP; |
• | the sections of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their share ownership and trading activities and liability for insiders who profit from trades made in a short period of time; |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q containing unaudited financial statements and other specified information, and current reports on Form 8-K upon the occurrence of specified significant events; and |
• | the selective disclosure rules by issuers of material nonpublic information under Regulation FD. |
• | We have not yet completed contracting, construction and commissioning of some of our facilities in Brazil and other geographies we are active in. There can be no assurance that our facilities will operate as described in this prospectus, or at all. |
• | We have a limited operating history, and an investment in our common shares is speculative. |
• | Our ability to dispatch electricity from our power plants is dependent upon hydrological conditions in Brazil. |
• | Our operational and consolidated financial results are partially dependent on the results of the joint ventures, affiliates and special purpose entities in which we invest. |
• | We have a limited customer base and expect that a significant portion of our future revenues will be from a limited number of customers, and the loss of any significant customer could adversely affect our operating results. |
• | Failure of LNG to be a competitive source of energy in the markets in which we operate, and seek to operate, could adversely affect our expansion strategy. |
• | We are highly dependent upon economic, political, regulatory and other conditions and developments in Brazil and the other jurisdictions in which we operate. |
• | Our financial condition and operating results may be adversely affected by foreign exchange fluctuations. |
• | Our Sponsors have the ability to direct the voting of a majority of our shares, and its interests may conflict with those of our other shareholders. |
• | Because we are a Bermuda exempted company, our shareholders may have less recourse against us or our directors than shareholders of a U.S. company have against the directors of that U.S. company. |
• | Because our offices and assets are outside the United States, our shareholders may not be able to bring a suit against us, or enforce a judgment obtained against us in the United States. |
• | Shareholders will experience immediate and substantial dilution of $14.25 per common share based on the midpoint of the price range set forth on the cover of this prospectus. |
• | There is no existing market for our common shares and a trading market that will provide you with adequate liquidity may not develop. The price of our common shares may fluctuate significantly, and shareholders could lose all or part of their investment. |
• | We are a foreign private issuer within the meaning of the SEC rules, and as such we are exempt from certain provisions applicable to U.S. domestic public companies. |
• | U.S. tax authorities could treat us as a “passive foreign investment company”, which could have adverse U.S. federal income tax consequences to U.S. shareholders. |
• | Brazilian tax legislation is currently under discussion and tax reform may affect our revenues. |
| | | Six Months Ended June 30, | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (in thousands except share and per share data) | ||||||||||
Statements of Operations Data: | | | | | | | | | ||||
Operating revenues | | | | | | | | | ||||
Time charter revenues | | | $22,787 | | | $14,425 | | | $35,601 | | | $47,968 |
Time charter revenues – collaborative arrangement | | | — | | | 9,622 | | | 9,622 | | | 30,681 |
Management fees | | | — | | | — | | | — | | | 83 |
Total operating revenues | | | 22,787 | | | 24,047 | | | 45,223 | | | 78,732 |
Operating expenses | | | | | | | | | ||||
Vessel operating expenses | | | 6,622 | | | 6,531 | | | 12,638 | | | 11,499 |
Voyage, charter-hire and commission expenses | | | 770 | | | 2,882 | | | 5,912 | | | 3,160 |
Voyage, charter-hire and commission expenses – collaborative arrangement | | | — | | | 9,825 | | | 9,825 | | | 39,836 |
Administrative expenses | | | 11,849 | | | 7,285 | | | 16,126 | | | 17,652 |
Depreciation and amortization | | | 5,640 | | | 5,579 | | | 11,212 | | | 11,180 |
Total operating expenses | | | 24,881 | | | 32,102 | | | 55,713 | | | 83,327 |
Other operating income (loss) | | | 3,714 | | | — | | | 1,100 | | | — |
Operating income (loss) | | | 1,620 | | | (8,055) | | | (9,390) | | | (4,595) |
Other non-operating income (loss) | | | | | | | | | ||||
Loss on disposal of asset under development | | | (25,981) | | | — | | | — | | | — |
Unrealized gain on derivative instrument | | | 5,127 | | | — | | | 9,990 | | | — |
Other non-operating income | | | — | | | — | | | — | | | 5,000 |
Net gain on loss of control of subsidiary | | | — | | | — | | | — | | | 72 |
Total non-operating income (loss) | | | (20,854) | | | — | | | 9,990 | | | 5,072 |
Financial income (expense) | | | | | | | | | ||||
Interest income | | | 10,839 | | | 489 | | | 795 | | | 1,336 |
Interest expense | | | (5,669) | | | — | | | (2) | | | (912) |
Other financial items, net | | | 2,011 | | | (1,144) | | | (1,659) | | | (5,245) |
Net financial income (expense) | | | 7,181 | | | (655) | | | (866) | | | (4,821) |
Loss before equity in net losses of affiliates, income taxes and non-controlling interest | | | (12,053) | | | (8,710) | | | (266) | | | (4,344) |
Income taxes | | | (2,522) | | | (33) | | | (4,152) | | | (110) |
Equity in net loss of affiliates | | | (37,276) | | | (778) | | | (2,510) | | | (5,748) |
Net loss | | | (51,851) | | | (9,521) | | | (6,928) | | | (10,202) |
Net income attributable to non-controlling interest | | | (3,346) | | | (2,806) | | | (5,549) | | | (1,541) |
Preferred dividends | | | (5,652) | | | (4,250) | | | (11,875) | | | (8,500) |
Net loss attributable to common shareholders | | | $(60,849) | | | (16,577) | | | $(24,352) | | | $(20,243) |
Net loss per share – basic and diluted | | | $(1.30) | | | $(0.35) | | | $(0.52) | | | $(0.43) |
Weighted average number of shares outstanding – basic and diluted | | | 46,950,154 | | | 46,950,154 | | | 46,950,154 | | | 46,950,154 |
| | | As of June 30 | | | As of December 31, | ||||
| | | 2020 | | | 2019 | | | 2018 | |
| | | (in thousands) | |||||||
Balance Sheet Data (at period end): | | | | | | | |||
Vessels and equipment, net | | | $354,645 | | | $360,143 | | | $363,893 |
Total assets | | | 1,042,620 | | | 1,154,792 | | | 1,034,129 |
Long-term debt | | | 378,885 | | | 337,686 | | | 372,256 |
Total liabilities | | | 555,575 | | | 570,551 | | | 434,561 |
| | | Six Months Ended June 30 | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (in thousands) | ||||||||||
Statements of Cash Flow Data: | | | | | | | | | ||||
Net cash provided by (used in): | | | | | | | | | ||||
Operating activities | | | $11,724 | | | $15,854 | | | $13,755 | | | $(12,947) |
Investing activities | | | (18,109) | | | (13,466) | | | (71,447) | | | (310,794) |
Financing activities | | | 43,614 | | | (10,721) | | | 80,030 | | | 324,436 |
• | the amount of LNG or natural gas sold to customers; |
• | market price of LNG; |
• | the level of dispatch of the Sergipe Power Plant and our future power plants; |
• | any restrictions on the payment of distributions contained in covenants in their financing arrangements and joint venture agreements; |
• | the levels of investments in each of our operating subsidiaries, which may be limited and disparate; |
• | the levels of operating expenses, maintenance expenses and general and administrative expenses; |
• | regulatory action affecting: (i) the supply of, or demand for electricity in Brazil, (ii) operating costs and operating flexibility; and |
• | prevailing economic conditions. |
• | failure to develop cost-effective logistics solutions; |
• | failure to manage expanding operations in the projected time frame; |
• | inability to develop infrastructure, including our Barcarena and Santa Catarina Projects, as well as other future projects, in a timely and cost-effective manner; |
• | inability to attract and retain personnel in a timely and cost-effective manner; |
• | failure of investments in technology and machinery, such as LNG regasification technology, to perform as expected; |
• | increases in competition which could increase our costs and undermine our profits; |
• | inability to source LNG and/or natural gas in sufficient quantities and/or at economically attractive prices; |
• | failure to anticipate and adapt to new trends in the energy sector in Brazil and elsewhere; |
• | increases in operating costs, including the need for capital improvements, insurance premiums, general taxes, real estate taxes and utilities, affecting our profit margins; |
• | inability to raise significant additional debt and equity capital in the future to implement our strategy as well as to operate and expand our business; |
• | general economic, political and business conditions in Brazil and in the other geographic areas in which we operate or intend to operate; |
• | public health crises, such as coronavirus which began in early 2020, which has significantly impacted global economic conditions; |
• | inflation, depreciation of the currencies of the countries in which we operate and fluctuations in interest rates; |
• | failure to obtain approvals from local authorities for the construction and operation of our facilities; |
• | failure to win new bids or contracts; |
• | failure to obtain approvals from governmental regulators and relevant local authorities for the construction and operation of potential future projects and other relevant approvals; |
• | existing and future governmental laws and regulations; or |
• | inability, or failure, of any customer or contract counterparty to perform their contractual obligations to us. |
• | insufficient supply or oversupply of natural gas; |
• | insufficient LNG tanker capacity; |
• | weather conditions and natural disasters; |
• | reduced demand for natural gas; |
• | increased natural gas production deliverable by pipelines, which could suppress demand for LNG; |
• | decreased oil and natural gas exploration activities, which may decrease the production and increase the price of natural gas; |
• | cost improvements that allow competitors to offer LNG regasification services at reduced prices; |
• | changes in supplies of, and prices for, alternative energy sources such as coal, oil, nuclear, hydroelectric, wind and solar energy, which may reduce the demand for natural gas; |
• | changes in regulatory, tax or other governmental policies regarding imported or exported LNG, natural gas or alternative energy sources, which may reduce the demand for imported or exported LNG and/or natural gas; |
• | political conditions in natural gas producing regions; |
• | adverse relative demand for LNG compared to other markets, which may decrease LNG imports into or exports from North America; and |
• | cyclical trends in general business and economic conditions that cause changes in the demand for natural gas or LNG. |
(i) | when marginal operation cost is the same as the variable unit cost of such power plant; |
(ii) | due to inflexibility or necessity of the generator; |
(iii) | when dispatch of such power plant is needed in order to maintain the stability of the system; |
(iv) | as determined by the Energy Industry Monitoring Committee where extraordinary circumstances exist; |
(v) | due to accelerated and/or replacement generation as proposed by the generator in order to make up for the unavailability of fuel; and |
(vi) | for purposes of exportation of power to foreign markets. |
• | increases in the cost of LNG; |
• | increases in the production levels of low-cost natural gas in domestic, natural gas-consuming markets, which could further depress prices for natural gas in those markets and make LNG uneconomical; |
• | decreases in the cost, or increases in the demand for, conventional land-based regasification systems, which could occur if providers or users of regasification services seek greater economies of scale than FSRUs can provide or if the economic, regulatory or political challenges associated with land-based activities improve; |
• | decreases in the cost of alternative technologies or development of alternative technologies for vessel-based LNG regasification; |
• | increases in the production of natural gas in areas linked by pipelines to consuming areas, the extension of existing, or the development of new, pipeline systems in markets we may serve, or the conversion of existing non-natural gas pipelines to natural gas pipelines in those markets; |
• | decreases in the consumption of natural gas due to increases in its price relative to other energy sources or other factors making consumption of natural gas less attractive; |
• | availability of new, alternative energy sources, including compressed natural gas; and |
• | negative global or regional economic or political conditions (including the ongoing global economic effects of COVID-19), particularly in LNG consuming regions, which could reduce energy consumption or its growth. |
• | the revocation of certain legal, governmental or regulatory authorizations or licenses; |
• | our termination from Câmara de Comercialização de Energia Elétrica (the Electric Energy Trading Chamber or “CCEE”); |
• | the occurrence of certain uncured payment defaults; |
• | the occurrence of an insolvency event; |
• | the occurrence of certain uncured, material breaches; and |
• | if we fail to commence commercial operations or achieve other milestones within the agreed timeframes. |
• | that we maintain Free Liquid Assets (as defined in the Penguin Leaseback) of at least $50.0 million; and |
• | that we assign the shares in each of Golar Hull M2026 Corp., Golar Hull M2023 Corp. and Golar FSRU 8 Corp., our subsidiaries that are the charterers under our sale and leaseback agreements, to the applicable vessel owners. |
• | death or injury to persons, loss of property or environmental damage; |
• | delays in the delivery of cargo; |
• | loss of revenues from or termination of charter contracts; |
• | governmental fines, penalties or restrictions on conducting business; |
• | a government requisitioning for title or seizing our vessels (e.g. in a time of war or national emergency); |
• | higher insurance rates; and |
• | damage to our reputation and customer relationships generally. |
• | we may be unable to complete construction projects on schedule or at the budgeted cost due to the unavailability of required construction personnel or materials, accidents or weather conditions; |
• | we may change orders under existing or future EPC contracts resulting from the occurrence of certain specified events that may give our customers the right to cause us to enter into change orders or resulting from changes with which we otherwise agree; |
• | we will not receive any material increase in operating cash flows until a project is completed, even though we may have expended considerable funds during the construction phase, which may be prolonged; |
• | we may construct facilities to capture anticipated future energy consumption growth in a region in which such growth does not materialize; |
• | the completion or success of our construction project may depend on the completion of a third-party construction project (e.g., additional public utility infrastructure projects) that we do not control and that may be subject to numerous additional potential risks, delays and complexities; |
• | we may not be able to obtain key permits or land use approvals including those required under environmental laws, at all or on terms that are satisfactory for our operations and on a timeline that meets our commercial obligations. There may be delays in obtaining such permits or approvals, perhaps substantial in length, such permits or approvals may be nullified or additional compensatory investments and/or obligations to perform remediation actions may be imposed, such as in the event of challenges by environmental authorities, public attorneys, citizens groups or non-governmental organizations, including those opposed to fossil fuel energy sources; |
• | we may be (and have been in select circumstances) subject to local opposition in Brazil and elsewhere, including the efforts by environmental groups, which may attract negative publicity or have an adverse impact on our reputation; and |
• | we may be unable to obtain rights-of-way to construct additional energy-related infrastructure or the cost to do so may be uneconomical. |
• | design and engineer each of our facilities to operate in accordance with specifications; |
• | engage and retain third-party subcontractors and procure equipment and supplies; |
• | respond to difficulties such as equipment failure, delivery delays, schedule changes and failures to perform by subcontractors, some of which are beyond their control; |
• | attract, develop and retain skilled personnel, including engineers; |
• | post required construction bonds and comply with the terms thereof; |
• | manage the construction process generally, including coordinating with other contractors and regulatory agencies; and |
• | maintain their own financial condition, including adequate working capital. |
• | increases in the cost to supply LNG to our customers; |
• | decreases in the cost of competing sources of natural gas, LNG or alternate fuels such as coal, HFO and diesel; and |
• | displacement of LNG or fossil fuels more broadly by alternate fuels or energy sources or technologies (including but not limited to nuclear, wind, solar, biofuels and batteries) in locations where access to these energy sources is not currently available or prevalent. |
• | warnings; |
• | substantial fines (in some cases up to 2% of gross revenues arising from the generation activity in the 12-month period immediately preceding the assessment); |
• | prohibition on operations; |
• | bans on the construction of new facilities or the acquisition of new projects; |
• | restrictions on the operation of existing facilities and projects; or |
• | restrictions on operations (including the exclusion from participating in upcoming auctions), temporary suspension of participation in auctions and bidding processes for new concessions and authorizations. |
• | lower economic activity; |
• | an increase in oil, natural gas or petrochemical prices; |
• | liquidity of domestic capital and lending markets; |
• | devaluation of the applicable currency; |
• | higher inflation; or |
• | an increase in domestic interest rates, |
• | our quarterly or annual earnings or those of other companies in our industry; |
• | announcements by us or our competitors of significant contracts or acquisitions; |
• | changes in accounting standards, policies, guidance, interpretations or principles; |
• | general economic conditions; |
• | the failure of securities analysts to cover our common shares after this offering or changes in financial estimates by analysts; |
• | future sales of our common shares; and |
• | the other factors described in these “Risk Factors.” |
• | a majority of the board of directors consist of independent directors as defined under the rules of NASDAQ; |
• | the nominating and governance committee be composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities; and |
• | the compensation committee be composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities. |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q or current reports on Form 8-K; |
• | the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and |
• | the selective disclosure rules by issuers of material nonpublic information under Regulation FD. |
• | we had, or were considered to have, a fixed place of business in the United States involved in the earning of our U.S. source shipping income; and |
• | substantially all of our U.S. source shipping income was attributable to regularly scheduled transportation, such as the operation of a ship that followed a published schedule with repeated sailings at regular intervals between the same points for voyages that begin or end in the United States. |
• | on an actual basis; |
• | on a pro forma basis to give effect to (i) $180.0 million to be paid to Stonepeak for the redemption of the preference shares in the Recapitalization on mezzanine equity in connection with the consummation of this offering, which includes accrued and unpaid dividends. The $180.0 million to be paid to Stonepeak represents the contractual Required Return Amount for the preference shares, determined as $9.00 per share based on the redemption date, which includes the aggregate amount of approximately $41.5 million of accrued and unpaid dividends on such preference shares calculated up to the date of redemption; (ii) a subsequent 2.13-for-1 share split to be consummated after the effective date of the registration statement and prior to the consummation of the offering, which will further adjust the par value of our common shares from $1.00 to $0.46950154; (iii) the conversion of the convertible common shares into common shares upon consummation of this offering; and (iv) to reflect the settlement of the MIS which is accounted for as a capital contribution from Stonepeak, following the completion of the offering; and |
• | on a pro forma as adjusted basis to give effect to the pro forma adjustments set forth above and the sale by us of common shares at an assumed initial public offering price of $19.50 per common share (the midpoint of the price range set forth on the cover of this prospectus), after deducting underwriting discounts and estimated offering expenses, and the application of the proceeds from this offering, each as described under “Use of Proceeds.” |
| | | As of June 30, 2020 | |||||||
| | | Actual | | | Pro Forma Shareholders’ equity (unaudited)(2) | | | Pro Forma As Adjusted(1) | |
| | | (in thousands except share and per share data) | |||||||
Cash and cash equivalents | | | $74,633 | | | $— | | | $195,483 |
Total liabilities | | | 555,575 | | | — | | | 516,913 |
Mezzanine equity | | | | | | | |||
Preferred capital — 20,000,000 preferred shares, par value $5.00 per share, issued and outstanding, actual | | | 100,000 | | | — | | | — |
Convertible share capital — 23,475,077 common shares, par value $1.00 per share, issued and outstanding, actual(3) | | | 23,475 | | | — | | | — |
Shareholders’ equity | | | | | | | |||
Share capital — 23,475,077 common shares, par value $1.00 per share, issued and outstanding, actual; 100,000,000 common shares, par value $0.46950154 per share, issued and outstanding, pro forma; 500,000,000 shares authorized, par value $0.46950154 per share, 123,100,000 outstanding, pro forma adjusted | | | 23,475 | | | 46,950 | | | 57,795 |
Preferred capital — 100,000,000 preferred shares, par value $0.01 per share, authorized, none outstanding, pro forma and pro forma adjusted | | | — | | | — | | | — |
Additional paid-in capital | | | 527,324 | | | 584,696 | | | 994,701 |
Accumulated other comprehensive loss | | | (84,879) | | | (84,879) | | | (84,879) |
Retained losses | | | (112,786) | | | (112,786) | | | (112,786) |
Non-controlling interests | | | 10,436 | | | 10,436 | | | 10,436 |
Total mezzanine and shareholders’ equity | | | 487,045 | | | 444,417 | | | 865,267 |
Total liabilities, mezzanine and shareholders' equity | | | $1,042,620 | | | $— | | | $1,382,180 |
(1) | The pro forma as adjusted information discussed above is illustrative only. Our cash and cash equivalents, additional paid-in capital, total mezzanine and shareholders’ equity and total liabilities, mezzanine and shareholders’ equity following the completion of this offering are subject to adjustment based on the actual initial public offering price and other terms of this offering determined at pricing. |
(2) | On a pro forma basis to give effect to (i) $180.0 million to be paid to Stonepeak for the redemption of the preference shares in the Recapitalization on mezzanine equity in connection with the consummation of this offering, which includes accrued and unpaid dividends. The $180.0 million to be paid to Stonepeak represents the contractual Required Return Amount for the preference shares, determined as $9.00 per share based on the redemption date, which includes the aggregate amount of approximately $41.5 million of accrued and unpaid dividends on such preference shares calculated up to the date of redemption; (ii) a subsequent 2.13-for-1 share split to be consummated after the effective date of the registration statement and prior to the consummation of the offering, which will further adjust the par value of our common shares from $1.00 to $0.46950154; (iii) the conversion of the convertible common shares into common shares; and (iv) to reflect the settlement of the MIS which is accounted for as a capital contribution from Stonepeak, following the completion of the offering. |
(3) | Following the consummation of this offering, the common shares which comprise the convertible share capital will cease to be convertible into preference shares and will have the same rights and privileges as common shares offered hereby. |
Initial public offering price per common share | | | | | $19.50 | |
Pro forma net tangible book value per common share before the offering(1) | | | $4.87 | | | |
Increase in net tangible book value per share attributable to purchasers in the offering | | | 0.38 | | | |
Less: Pro forma net tangible book value per share after the offering(2) | | | | | 5.25 | |
Immediate dilution in net tangible book value per common share to purchasers in the offering(3) | | | | | $14.25 |
(1) | Determined by dividing the number of common shares (100,000,000 common shares) to be issued to our Sponsors into the pro forma net tangible book value of our assets and liabilities. |
(2) | Determined by dividing the number of shares to be outstanding after this offering (123,100,000 common shares) and the application of the related net proceeds into our pro forma net tangible book value, after giving effect to the application of the net proceeds of this offering. |
(3) | Assumes the underwriters’ option to purchase additional common shares from us is not exercised. If the underwriters’ option to purchase additional common shares from us is exercised in full, the immediate dilution in net tangible book value per common share to purchasers in this offering would be $13.89. |
| | | Shares Acquired | | | Total Consideration | | | Average Price Per Share | |||||||
| | | Number | | | % | | | Amount | | | % | | |||
Existing shareholders(1)(2) | | | 100,000,000 | | | 81.2% | | | $46,950,154 | | | 9.4% | | | $0.47 |
Purchasers in this offering(2) | | | 23,100,000 | | | 18.8% | | | 450,450,000 | | | 90.6% | | | 19.50 |
Total | | | 123,100,000 | | | 100% | | | $497,400,154 | | | 100% | | | |
(1) | Following the completion of this offering and the Recapitalization, our Sponsors will own 100,000,000 common shares. |
(2) | Assumes the underwriters’ option to purchase additional common shares from us is not exercised. |
| | | Six Months Ended June 30, | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (in thousands except share and per share data) | ||||||||||
Statements of Operations Data: | | | | | | | | | ||||
Operating revenues | | | | | | | | | ||||
Time charter revenues | | | $22,787 | | | $14,425 | | | $35,601 | | | $47,968 |
Time charter revenues – collaborative arrangement | | | — | | | 9,622 | | | 9,622 | | | 30,681 |
Management fees | | | — | | | — | | | — | | | 83 |
Total operating revenues | | | 22,787 | | | 24,047 | | | 45,223 | | | 78,732 |
Operating expenses | | | | | | | | | ||||
Vessel operating expenses | | | 6,622 | | | 6,531 | | | 12,638 | | | 11,499 |
Voyage, charter-hire and commission expenses | | | 770 | | | 2,882 | | | 5,912 | | | 3,160 |
Voyage, charter-hire and commission expenses – collaborative arrangement | | | — | | | 9,825 | | | 9,825 | | | 39,836 |
Administrative expenses | | | 11,849 | | | 7,285 | | | 16,126 | | | 17,652 |
Depreciation and amortization | | | 5,640 | | | 5,579 | | | 11,212 | | | 11,180 |
Total operating expenses | | | 24,881 | | | 32,102 | | | 55,713 | | | 83,327 |
Other operating income (loss) | | | 3,714 | | | — | | | 1,100 | | | — |
Operating income (loss) | | | 1,620 | | | (8,055) | | | (9,390) | | | (4,595) |
Other non-operating income (loss) | | | | | | | | | ||||
Loss on disposal of asset under development | | | (25,981) | | | — | | | — | | | — |
Unrealized gain on derivative instrument | | | 5,127 | | | — | | | 9,990 | | | — |
Other non-operating income | | | — | | | — | | | — | | | 5,000 |
Net gain on loss of control of subsidiary | | | — | | | — | | | — | | | 72 |
Total non-operating income (loss) | | | (20,854) | | | — | | | 9,990 | | | 5,072 |
| | | Six Months Ended June 30, | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (in thousands except share and per share data) | ||||||||||
Financial income (expense) | | | | | | | | | ||||
Interest income | | | 10,839 | | | 489 | | | 795 | | | 1,336 |
Interest expense | | | (5,669) | | | — | | | (2) | | | (912) |
Other financial items, net | | | 2,011 | | | (1,144) | | | (1,659) | | | (5,245) |
Net financial income (expense) | | | 7,181 | | | (655) | | | (866) | | | (4,821) |
Loss before equity in net losses of affiliates, income taxes and non-controlling interest | | | (12,053) | | | (8,710) | | | (266) | | | (4,344) |
Income taxes | | | (2,522) | | | (33) | | | (4,152) | | | (110) |
Equity in net loss of affiliates | | | (37,276) | | | (778) | | | (2,510) | | | (5,748) |
Net loss | | | (51,851) | | | (9,521) | | | (6,928) | | | (10,202) |
Net income attributable to non-controlling interest | | | (3,346) | | | (2,806) | | | (5,549) | | | (1,541) |
Preferred dividends | | | (5,652) | | | (4,250) | | | (11,875) | | | (8,500) |
Net loss attributable to common shareholders | | | $(60,849) | | | $(16,577) | | | $(24,352) | | | $(20,243) |
Net loss per share – basic and diluted | | | $(1.30) | | | $(0.35) | | | $(0.52) | | | $(0.43) |
Weighted average number of shares outstanding – basic and diluted | | | 46,950,154 | | | 46,950,154 | | | 46,950,154 | | | 46,950,154 |
| | | As of June 30, | | | As of December 31, | ||||
| | | 2020 | | | 2019 | | | 2018 | |
| | | (in thousands) | |||||||
Balance Sheet Data (at period end): | | | | | | | |||
Vessels and equipment, net | | | $354,645 | | | $360,143 | | | $363,893 |
Total assets | | | 1,042,620 | | | 1,154,792 | | | 1,034,129 |
Long-term debt | | | 378,885 | | | 337,686 | | | 372,256 |
Total liabilities | | | 555,575 | | | 570,551 | | | 434,561 |
| | | Six Months Ended June 30, | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (in thousands) | ||||||||||
Statements of Cash Flow Data: | | | | | | | | | ||||
Net cash provided by (used in): | | | | | | | | | ||||
Operating activities | | | $11,724 | | | $15,854 | | | $13,755 | | | $(12,947) |
Investing activities | | | (18,109) | | | (13,466) | | | (71,447) | | | (310,794) |
Financing activities | | | 43,614 | | | (10,721) | | | 80,030 | | | 324,436 |
• | FSRUs and Terminals: FSRUs are vessels that are permanently moored offshore and used to store and regasify LNG. As of March 2020, we have one FSRU and terminal offshore Sergipe, Brazil, in service to CELSE pursuant to a 25-year charter. |
• | Power: We have contracted with local partners to build cleaner and more economically advantageous natural gas-fired power generation assets backed by long-term PPAs in our core operating areas. |
• | LNG Carriers: LNG carriers are vessels that transport LNG and are compatible with many LNG offloading and receiving terminals globally. We have two LNG carriers which are currently operating through the Cool Pool in the spot/short-term charter market. These vessels will continue to operate through the Cool Pool until their conversion into FSRUs. |
• | Downstream Distribution: Our downstream distribution business is focused on the procurement of LNG or natural gas from our terminals and other sources to be able to deliver to our downstream customers under medium- to long-term contracts. |
Investment in Affiliate | | | Ownership Interest | | | Operations/Assets | | | Other Owners |
CELSEPAR(1) | | | 50% | | | Sergipe Terminal and Sergipe Power Plant | | | Ebrasil Energia Ltda. |
CELBA | | | 50% | | | Barcarena Power Plant | | | Evolution Power Partners S.A. |
CELBA 2(2) | | | 50.0% | | | Barcarena Power Purchase Agreements | | | CELBA, BEP and OAK |
Golar Power Brasil 2 Participações S.A. (“GPB2”) | | | 50% | | | CEBARRA | | | Evolution Power Partners S.A. |
CEBARRA(3) | | | 37.5% | | | Sergipe expansion rights | | | Ebrasil Energia Ltda. |
São Marcos | | | 50% | | | Future LNG Terminal in São Luis | | | Eneva S.A. |
(1) | CELSEPAR owns 100% of CELSE which operates the Sergipe Terminal and the Sergipe Power Plant. |
(2) | CELBA 2 was incorporated solely to comply with specific requirements of the related power auction in Brazil. As a condition to participation, the bidder is required to incorporate a consortium. Hygo currently indirectly owns a 50.0% interest in CELBA 2, and BEP, OAK and Evolution own an aggregate 50.0% interest therein. |
(3) | GPB2 owns a 75% interest in CEBARRA. Ebrasil owns the remaining 25% interest. |
| | | Six Months Ended June 30, | | | | | ||||||
| | | 2020 | | | 2019 | | | Change | | | % Change | |
| | | (dollars in thousands) | | | ||||||||
Time charter revenues | | | $22,787 | | | $14,425 | | | $8,362 | | | 58% |
Time charter revenues − collaborative arrangements | | | — | | | 9,622 | | | (9,622) | | | (100)% |
Vessel operating expenses | | | 6,622 | | | 6,531 | | | 91 | | | 1% |
Voyage, charter-hire and commission expenses | | | 770 | | | 2,882 | | | (2,112) | | | 73% |
Voyage, charter-hire and commission expenses – collaborative arrangement | | | — | | | 9,825 | | | (9,825) | | | (100)% |
Administrative expenses | | | 11,849 | | | 7,285 | | | 4,564 | | | 63% |
Depreciation and amortization | | | 5,640 | | | 5,579 | | | 61 | | | 1% |
Other operating income | | | 3,714 | | | — | | | 3,714 | | | NM* |
Operating income (loss) | | | 1,620 | | | (8,055) | | | 9,675 | | | 120% |
Equity in net (loss) of affiliates | | | (37,276) | | | (778) | | | (36,498) | | | NM* |
* | “NM” means “not meaningful.” |
| | | Six Months Ended June 30, 2020 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (dollars in thousands) | ||||||||||||||||
Total operating revenues(2) | | | $21,092 | | | $1,696 | | | $— | | | $— | | | $— | | | $22,787 |
Vessel operating expenses | | | (4,938) | | | (1,684) | | | — | | | — | | | — | | | (6,622) |
Voyage, charter-hire and commission expenses(2) | | | (770) | | | — | | | — | | | — | | | — | | | (770) |
Depreciation and amortization | | | (5,554) | | | — | | | — | | | (66) | | | (20) | | | (5,640) |
Administrative expenses | | | (605) | | | (1,094) | | | (1,508) | | | (2,101) | | | (6,541) | | | (11,849) |
Other operating income | | | 3,714 | | | — | | | — | | | — | | | — | | | 3,714 |
Segment operating income/(loss) | | | 12,939 | | | (1,083) | | | (1,508) | | | (2,167) | | | (6,561) | | | 1,620 |
| | | | | | | | | | | | | |||||||
Equity in net losses of affiliates | | | $— | | | $— | | | $(37,276) | | | $— | | | $— | | | $(37,276) |
| | | Six Months Ended June 30, 2019 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (dollars in thousands) | ||||||||||||||||
Total operating revenues(2) | | | $24,047 | | | $— | | | $— | | | $— | | | $— | | | $24,047 |
Vessel operating expenses | | | (6,531) | | | — | | | — | | | — | | | — | | | (6,531) |
Voyage, charter-hire and commission expenses(2) | | | (12,707) | | | — | | | — | | | — | | | — | | | (12,707) |
Depreciation and amortization | | | (5,564) | | | — | | | — | | | — | | | (15) | | | (5,579) |
Administrative expenses | | | (484) | | | (1,361) | | | (815) | | | (1,158) | | | (3,467) | | | (7,285) |
Segment operating income (loss) | | | (1,239) | | | (1,361) | | | (815) | | | (1,158) | | | (3,482) | | | (8,055) |
| | | | | | | | | | | | | |||||||
Equity in net losses of affiliates | | | $— | | | $— | | | $(778) | | | $— | | | $— | | | $(778) |
(1) | Relates to corporate overheads not allocated to a segment but included to reflect total depreciation and administrative expenses in the consolidated statement of income (loss). |
(2) | Includes amounts from collaborative arrangement. |
• | Downstream Distribution reportable segment – by $0.9 million to $2.1 million in the six months ended June 30, 2020 compared to $1.2 million in 2019 due to increased business activity in this segment; |
• | Power reportable segment – by $0.7 million to $1.5 million in the six months ended June 30, 2020 compared to $0.8 million in 2019 mainly due to administrative expenses for Mercurio Comercializadora de Energia Ltda. (“Mercurio”), which was acquired in October 2019; and |
• | LNG Carriers reportable segment – by $0.1 million to $0.6 million in the six months ended June 30, 2020 compared to $0.5 million in 2019. |
| | | Six Months Ended June 30, | | | | | ||||||
| | | 2020 | | | 2019 | | | Change | | | % Change | |
| | | (dollars in thousands) | | | ||||||||
Total other non-operating income (loss) | | | $(20,854) | | | $— | | | $(20,854) | | | NM* |
Interest income | | | 10,839 | | | 489 | | | 10,350 | | | NM* |
Interest expense | | | (5,669) | | | — | | | (5,669) | | | NM* |
Other financial items, net | | | 2,011 | | | (1,144) | | | 3,155 | | | NM* |
Income taxes | | | (2,522) | | | (33) | | | (2,489) | | | NM* |
Net (loss) attributable to non-controlling interests | | | $(3,346) | | | $(2,806) | | | $(540) | | | 19% |
* | “NM” means “not meaningful.” |
| | | Year Ended December 31, | | | | | ||||||
| | | 2019 | | | 2018 | | | Change | | | % Change | |
| | | (dollars in thousands) | | | ||||||||
Total operating revenues | | | $45,223 | | | $78,732 | | | $(33,509) | | | 43% |
Vessel operating expenses | | | 12,638 | | | 11,499 | | | 1,139 | | | 10% |
Voyage, charter-hire and commission expenses | | | 5,912 | | | 3,160 | | | 2,752 | | | 87% |
Voyage, charter-hire and commission expenses – collaborative arrangement | | | 9,825 | | | 39,836 | | | (30,011) | | | 75% |
Administrative expenses | | | 16,126 | | | 17,652 | | | (1,526) | | | 9% |
Depreciation and amortization | | | 11,212 | | | 11,180 | | | 32 | | | — |
Other operating income | | | 1,100 | | | — | | | 1,100 | | | NM* |
Operating loss | | | (9,390) | | | (4,595) | | | (4,795) | | | 104% |
Equity in net (loss) of affiliates | | | (2,510) | | | (5,748) | | | 3,238 | | | 56% |
* | “NM” means “not meaningful.” |
| | | Year Ended December 31, 2019 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (dollars in thousands) | ||||||||||||||||
Total operating revenues | | | $45,223 | | | $— | | | $— | | | $— | | | $— | | | $45,223 |
Total vessel operating expenses(2) | | | (28,375) | | | — | | | — | | | — | | | — | | | (28,375) |
Depreciation | | | (11,168) | | | — | | | — | | | (10) | | | (34) | | | (11,212) |
Administrative expenses | | | (869) | | | (3,053) | | | (1,730) | | | (2,671) | | | (7,803) | | | (16,126) |
Segment operating income (loss) | | | 4,811 | | | (3,053) | | | (1,730) | | | (2,681) | | | (7,837) | | | (10,490) |
| | | | | | | | | | | | | |||||||
Equity in net loss of affiliates | | | $— | | | $— | | | $(2,510) | | | $— | | | $— | | | $(2,510) |
| | | Year Ended December 31, 2018 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (dollars in thousands) | ||||||||||||||||
Total operating revenues | | | $78,732 | | | $— | | | $— | | | $— | | | $— | | | $78,732 |
Total vessel operating expenses(2) | | | (54,495) | | | — | | | — | | | — | | | — | | | (54,495) |
Depreciation | | | (11,160) | | | — | | | — | | | — | | | (20) | | | (11,180) |
Administrative expenses | | | (4,770) | | | (2,689) | | | (1,620) | | | (8) | | | (8,565) | | | (17,652) |
Segment operating income (loss) | | | 8,307 | | | (2,689) | | | (1,620) | | | (8) | | | (8,585) | | | (4,595) |
| | | | | | | | | | | | | |||||||
Equity in net loss of affiliates | | | $— | | | $— | | | $(5,748) | | | $— | | | $— | | | $(5,748) |
(1) | Relates to corporate overheads not allocated to a segment but included to reflect total depreciation and administrative expenses in the consolidated statement of income (loss). |
(2) | Total vessel operating expenses consists of the following line items in the Statement of Comprehensive Income (loss): Vessel operating expenses, Voyage, charter-hire and commission expenses and Voyage, charter-hire and commission expenses – collaborative arrangement. |
| | | Year Ended December 31 | | | | | ||||||
| | | 2019 | | | 2018 | | | Change | | | % Change | |
| | | (dollars in thousands) | | | ||||||||
Total other non-operating income | | | $9,990 | | | $5,072 | | | $4,918 | | | 97% |
Interest income | | | 795 | | | 1,336 | | | (541) | | | 40% |
Interest expense | | | (2) | | | (912) | | | 910 | | | 100% |
Other financial items, net | | | (1,659) | | | (5,245) | | | 3,586 | | | 68% |
Income taxes | | | (4,152) | | | (110) | | | (4,042) | | | NM* |
Net income attributable to non-controlling interests | | | $(5,549) | | | $(1,541) | | | $(4,008) | | | 260% |
* | “NM” means “not meaningful”. |
| | | Six Months Ended June 30, | | | Year Ended December 31, | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | |
| | | (dollars in thousands) | ||||||||||
Net cash provided by (used in): | | | | | | | | | ||||
Operating activities | | | $11,724 | | | $15,854 | | | $13,755 | | | $(12,947) |
Investing activities | | | (18,109) | | | (13,466) | | | (71,447) | | | (310,794) |
Financing activities | | | 43,614 | | | (10,721) | | | 80,030 | | | 324,436 |
Foreign exchange in cash | | | (2,355) | | | — | | | — | | | — |
Net change in cash, cash equivalents and restricted cash | | | $34,874 | | | $(8,333) | | | $22,338 | | | $695 |
Cash, cash equivalents and restricted cash at beginning of period | | | 72,851 | | | 50,513 | | | 50,513 | | | 49,818 |
Cash, cash equivalents and restricted cash at end of period | | | 107,725 | | | 42,180 | | | 72,851 | | | 50,513 |
Credit facility | | | Total credit facility | | | Effective interest rate |
IFC | | | R$803,995,600 | | | 9.79% |
Inter-American Development Bank | | | R$664,000,000 | | | 9.69% |
IDB Invest(1) | | | $38,000,000 | | | 7.11% |
IDB China Fund | | | $50,000,000 | | | 7.11% |
(1) | Inter-American Investment Corporation is an international organization established by the Inter-American Investment Corporation Agreement between its member countries (“IDB Invest”). |
| | | Total | | | Less than 1 year(1) | | | Years 2 to 3 | | | Years 4 to 5 | | | More than 5 years | |
| | | (dollars in thousands) | |||||||||||||
Hygo long-term and short-term debt(2) | | | $54,869 | | | $3,457 | | | $20,850 | | | $30,562 | | | $— |
VIE long-term and short-term debt(2) | | | 439,504 | | | 104,126 | | | — | | | 118,200 | | | 217,178 |
Interest commitments on long-term and short-term debt(3) | | | 113,774 | | | 7,927 | | | 30,182 | | | 19,390 | | | 56,275 |
Total | | | 608,147 | | | 115,510 | | | 51,032 | | | 168,152 | | | 273,453 |
(1) | Refers to period of July 1, 2020 to December 31, 2020. |
(2) | Hygo long-term and short-term debt is presented gross of deferred finance charges and excludes interest. Included in these amounts are balances relating to certain lessor entities (for which legal ownership resides with financial institutions) that we are required to consolidate into our financial statements as VIEs under U.S. GAAP. See note 8 “Variable Interest Entities and note 13 “Debt” of our unaudited consolidated financial statements included herein. The obligations in relation to the lessor VIE entities do not represent future cash outflows to us but rather to the VIE entities themselves. |
(3) | Our interest commitment on our long-term and short-term debt is calculated based on assumed LIBOR rates of between 1.74% and 1.92% and takes into account our various margin rates associated with each financing arrangement. |






(1) | 2018 Statistical Yearbook of Electric Energy of Empresa de planejamento Energético (EPE). |
(2) | Ten-year Energy Expansion Plan 2029 (PDE 2029), Empresa de planejamento Energético (EPE). |

Region | | | Annual Regas Capacity (TBtu) | | | Expected Anchor Customer | | | Size of Power Plant (MW) | | | Expected Anchor Customer Regas Capacity Utilization | | | Estimated Startup | | | Estimated Total Capex Required ($MM) |
Awaiting FID | ||||||||||||||||||
West Africa | | | 149 | | | Power Plant | | | 150 - 500 | | | 10% | | | 2021-2022 | | | 250 |
Feasibility / FEED Study | ||||||||||||||||||
Latin America | | | | | TBD | | | TBD | | | | | 2022-2023 | | | TBD | ||
Latin America | | | | | TBD | | | TBD | | | | | 2022-2023 | | | TBD | ||
Latin America | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2021-2022 | | | 310 | |
West Africa | | | 186 | | | Power Plant | | | 1,000 - 2,000 | | | 41% | | | 2023+ | | | 325 |
West Africa | | | 47 | | | Power Plant | | | 150 - 500 | | | 33% | | | 2021-2022 | | | 165 |
Southeast Asia | | | 186 | | | Power Plant | | | 3,000+ | | | 41% | | | 2022 | | | 310 |
South Asia | | | 47 | | | Power Plant | | | 150 - 500 | | | 33% | | | 2022 | | | 185 |
Early Stage Development | ||||||||||||||||||
Latin America | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2022 | | | 310 | |
Latin America | | | 186 | | | TBD | | | TBD | | | | | 2023+ | | | 250 | |
Southern Africa | | | 186 | | | Power Plant | | | 1,000 - 2,000 | | | 55% | | | 2022 | | | 310 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 125 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 125 |
Southeast Asia | | | 186 | | | Power Plant | | | 150 - 500 | | | 14% | | | 2023+ | | | 250 |
Southeast Asia | | | 279 | | | Power Plant | | | 3,000+ | | | 92% | | | 2023+ | | | 300 |
South Asia | | | 186 | | | Pipeline / Power Plant | | | TBD | | | | | 2022 | | | 250 | |
Europe | | | 186 | | | Industrial / Power Plant | | | TBD | | | | | 2023 | | | 250 | |






• | A pioneer in providing integrated LNG solutions across the value chain. Our focus on the attractive downstream segments of the LNG value chain is complemented by our Sponsors’ proven expertise in the upstream and midstream LNG segments as well as their core maritime capabilities. As a result of our participation in each link in the energy value chain, we are able to provide highly customized energy solutions to a variety of downstream end-users and maximize value for our shareholders. We believe our fully integrated and broad service offering provides more attractive long-term returns than competitors focusing on a single component of the downstream LNG and power generation value chain. |
• | First-mover advantage creates barriers to entry in key geographies. We believe our experience in navigating the Brazilian regulatory environment, negotiating contracts with key customers and working with local developers will allow us to complete projects faster, more efficiently and cost-effectively than new entrants or other competitors. Our foundational investment to develop critical LNG infrastructure and the largest thermal power station in South America, at Sergipe, has established Hygo as a key provider of energy and power in Brazil. Moreover, we have demonstrated that we can successfully replicate our business strategy in new geographies by securing new 25-year PPAs to support the construction of a 605 MW combined cycle thermal power plant in Barcarena in north Brazil. We have also secured the applicable licenses required for the current stage of the projects in Santa Catarina and Suape, in addition to Sergipe and Barcarena, providing access to key regions of the Brazilian market and creating a competitive advantage in our catchment areas given the long-lead time required to obtain these licenses. |
• | Partnerships with key stakeholders across the LNG value chain will strengthen our local presence and enhance our customer value proposition. We have secured critical partnerships with key stakeholders across the LNG value chain. For example, we have entered into a 15-year exclusive strategic partnership with BR Distribuidora, which remains subject to Brazilian regulatory approval, to expand our distribution network, increase the accessibility of LNG to major demand centers in Brazil and expand our market share. While BR Distribuidora is not obligated to convert its fleet to |
• | Providing an economically and environmentally attractive product creates a compelling value proposition to customers. Natural gas provides a compelling value proposition as it is a less expensive, more efficient and more environmentally friendly energy source than traditional fossil fuels and provides our customers the ability to promote environmental stewardship, energy security and affordability. In addition to being a more fuel-efficient source of energy, natural gas produces lower emissions than competing fuels. Gas-fired power is complementary to renewable energy, allowing power grids to diversify their sources of energy to renewables while maintaining their flexibility and baseload reliability. Stakeholders are increasingly focused on clean energy through the construction of new natural gas-fired power plants and the decommissioning or conversion of older plants. Our integrated downstream LNG infrastructure model positions us as the natural service provider to meet this need. As a “downstream enabler,” our complete LNG and associated infrastructure offering increases the availability of a cheaper, more environmentally sustainable energy alternative. Our goal is to convert a significant portion of the 40 million barrels per day of traditional distillate fuels consumed globally in 2019 to LNG and natural gas. |
• | Well-positioned in Brazil, a market we believe is poised for substantial near- and long-term growth in natural gas consumption. We believe Hygo is well-positioned to capitalize on growth in Brazil’s energy demand which is driven by attractive, underserved and diverse end-markets. Demand for electricity in Brazil is forecasted to grow 30% over the next decade. BP’s 2019 Energy Outlook forecasts Brazil’s natural gas consumption to increase 114% (3.4% per annum) from 2017 to 2040 compared to an increase of only 0.4% per annum for coal and 1.4% per annum for oil. We believe our existing and planned LNG infrastructure positions us well to capitalize on a significant oil-to-gas switching opportunity as diesel, HFO and LPG are phased out in favor of cleaner natural gas. Additionally, we believe there is a large addressable market to convert over-the-road transportation assets, such as trucks and buses, to LNG, an opportunity for which we are uniquely positioned. We have established a strategic partnership with BR Distribuidora, which we believe enhances our commercial reach, expands our gas distribution channels and will help accelerate the conversion from traditional fossil fuels to LNG. |
• | Benefits from low LNG prices globally. The substantial global increase in LNG supply over the past ten years has structurally reduced prices and positioned LNG as a more commonly traded and readily available commodity. Global demand for LNG continues to grow both because the delivered cost is anticipated to remain competitive relative to other fuel sources and because greater emphasis is being placed on using cleaner sources of energy. As an integrated downstream gas infrastructure provider, we believe we can unlock a vast and underserved market by introducing LNG as a transformative fuel source. |
• | Provide environmental and social stewardship through responsible energy generation. Natural gas, as a fuel source, produces lower carbon emissions than other fossil fuels and reduces the marginal impact on the climate. Furthermore, gas-fired power generation emits significantly lower toxins and particulate matter relative to other fossil fuels. Historically, natural gas has exhibited more stable pricing with higher energy efficiency making it more sustainable for energy production than other hydrocarbons. LNG is also safer to transport than most fossil fuels. By providing LNG infrastructure and distribution capabilities in remote and otherwise energy-isolated geographies, our platform benefits local communities and can provide a significant boost to economic development. Construction of large power plants and LNG distribution infrastructure results in additional job creation, further supporting regional |
• | Experienced management team supported by strong board-level sponsorship. Hygo’s management team has more than 40 years of cumulative experience in the maritime LNG, power generation and infrastructure industries. We are highly focused on efficient management and operations of our assets, planning for future expansion projects and reducing costs to create value for our shareholders. Management is guided by strong and well-established corporate governance standards and has a clear strategy for providing customized and innovative solutions. Additionally, we have demonstrated an ability to leverage the industry expertise and global reach of Stonepeak and Golar LNG to advance our business. Our partnership with Stonepeak will give us access to their long-standing relationships in the energy, power generation, logistics and maritime industries. Golar LNG’s customer relationships and its technical, commercial and managerial expertise allow us to provide a more competitive, bespoke and compelling service offering to our customers. |
• | Provide our customers with integrated LNG logistics and procurement solutions to unlock the economic and environmental benefits, as compared to other fossil fuels, of natural gas. We will combine our marine LNG regasification terminal infrastructure and gas procurement capabilities to offer economically compelling energy generation and promote acceleration of the global transition to cleaner fuel. In addition to securing long-term gas offtake contracts, we will build or acquire natural gas-fired power generation assets, backed by long-term PPAs, to facilitate the sale and distribution of natural gas from our terminals. |
• | Continue to develop and deploy marine LNG infrastructure across Brazil. We intend to deploy additional marine LNG import terminals across Brazil in the form of FSRUs as well as the necessary onshore infrastructure to facilitate gas offtake. We believe that our LNG terminal solutions are substantially more competitive than traditional onshore regasification terminals. We seek to lock in long-term gas offtake contracts, charters and terminal use agreements with large scale industrial, commercial, transportation and utility customers to anchor our initial LNG infrastructure investment decision. We plan to convert our remaining LNG carriers into FSRUs and develop additional newbuild FSRUs to expand our footprint and market presence across Brazil. |
• | Create additional LNG and natural gas distribution channels to facilitate the consumption of natural gas by a broad spectrum of end-users. Through our downstream distribution business we have identified a broad spectrum of industrial, commercial and retail opportunities in major demand centers across Brazil. We will leverage our existing infrastructure and LNG supply chain expertise to increase the accessibility of LNG and natural gas to downstream end-users. We expect to create a multi-channel distribution network across Brazil by utilizing a combination of marine and onshore infrastructure and distribution solutions, including logistics services provided by third-parties. |
• | Pursue new markets globally and offer compelling value to customers exposed to high energy costs. We intend to selectively pursue global expansion opportunities across Latin America, Eastern Europe, Asia, Africa and the Middle East. We will help create new import markets for LNG by providing infrastructure, distribution and power generation solutions for inland and off-grid energy consumption by large industrial, commercial and transportation customers as well as utilities. We intend to displace existing hydrocarbon-based fuels such as coal, LPG, diesel and HFO by marketing the benefits of LNG as a cheaper, more efficient and cleaner fuel source for global energy consumption. Furthermore, we will use our international footprint and leverage the expertise of our two Sponsors to facilitate our expansion efforts across the globe. We will maintain a flexible approach to business opportunities and continue to form partnerships with local industry participants including utilities, transportation companies and energy distributors to establish an integrated presence in new markets. |

(1) | BR Distribuidora has an option to acquire 50% of this entity, which expires six months after certain conditions precedent have been met. See “—BR Distribuidora Partnership.” |
(2) | Prior to consummation of this offering, the entity that holds Stonepeak’s investment in Hygo (Stonepeak Infrastructure Fund II Cayman (G) Ltd.) will merge with and into Hygo, with Hygo surviving the merger. Following consummation of this offering, Stonepeak’s investment in Hygo will be held through Stonepeak Golar Power Holdings (Cayman) LP. See “Business—Our History and Relationship with Our Sponsors” and “Security Ownership of Certain Beneficial Owners and Management.” |
• | In connection with our formation in May 2016, Golar LNG contributed its interests in certain of its wholly owned subsidiaries that own the Golar Penguin, the Golar Celsius and the Golar Nanook as well as its initial 25% investment in CELSE. In exchange for the contributed assets, Golar LNG received 46,950,154 common shares in us. |
• | In October 2016, we acquired an additional 25% interest in CELSE for $45.9 million. |
• | In November 2016, we and our subsidiary, GPB2, entered into an agreement with Ebrasil to establish CEBARRA and acquired an aggregate of 7,500 common shares at a subscription price of R$1.00 per share, representing a 75% interest in CEBARRA. |
• | In September 2017, we entered into an agreement with Evolution to establish CELBA and we acquired 5,000 common shares at a subscription price of R$1.00 per share, representing a 50% interest in CELBA. |
• | In July 2018, we sold 750 common shares in GPB2 at a subscription price of R$1.00 per share, representing a 50% interest in GPB2, to Evolution. Following such sale, we owned a 50% interest in GPB2 and a 37.5% indirect interest in CEBARRA. |
• | In March 2019, we entered into an agreement with Eneva S.A. to establish São Marcos and we acquired 3,000,500 shares at a subscription price of R$1.00 per share, representing a 50% interest in São Marcos. |
• | In January 2020, our subsidiary, Golar Brazil, established CELBA 2, with CELBA, BEP and OAK Through Golar Brasil and our proportionate ownership in CELBA, we own 50.0% of CELBA 2. CELBA 2 was incorporated solely to comply with specific requirements of the related power auction in Brazil, and therefore is expected to be party to the Barcarena PPAs. |
• | In February 2020, we entered into a strategic partnership with BR Distribuidora. In connection with this partnership, our subsidiary, Golar Brazil, formed Golar Power Distribuidora de Gás Natural Ltda. (“Golar Distribuidora”). BR Distribuidora has an option to purchase 50% of Golar Distribuidora within six months. For more information, see “—BR Distribuidora Partnership.” |
Investment/Joint Venture | | | Ownership Interest | | | Operations/Assets | | | Other Owners |
CELSEPAR | | | 50% | | | Sergipe Power Plant and Terminal | | | Ebrasil Energia Ltda. |
CELBA | | | 50% | | | Barcarena Power Plant | | | Evolution Power Partners S.A. |
CELBA 2(1) | | | 50.0% | | | Barcarena power purchase agreements | | | CELBA, BEP and OAK |
CEBARRA(2) | | | 37.5% | | | Sergipe expansion rights | | | Ebrasil Energia Ltda., Evolution Power Partners S.A. |
São Marcos | | | 50% | | | Future LNG Terminal in São Luis | | | Eneva S.A. |
(1) | CELBA 2 was incorporated solely to comply with specific requirements of the related power auction in Brazil. As a condition to participation, the bidder is required to incorporate a consortium. Hygo currently indirectly owns a 50.0% interest in CELBA 2, and BEP, OAK and Evolution own an aggregate 50.0% interest therein. |
(2) | We hold our investment in CEBARRA through GPB2, a 50/50 joint venture between us and Evolution. |
Vessel Name | | | Year of Delivery | | | Capacity Cubic Meters | | | Flag | | | Type | | | Charterer/Pool Arrangement | | | Current Charter Expiration |
Golar Nanook | | | 2018 | | | 170,000 | | | Marshall Islands | | | FSRU | | | CELSE | | | 2045 |
Golar Celsius | | | 2013 | | | 160,000 | | | Marshall Islands | | | LNGC (TFDE) | | | Cool Pool | | | n/a |
Golar Penguin | | | 2014 | | | 160,000 | | | Marshall Islands | | | LNGC (TFDE) | | | Cool Pool | | | n/a |
• | Chartered FSRU: Golar Nanook, a recently converted FSRU, moored 6.5 kilometers offshore with a storage capacity of 170,000 cubic meters and an LNG regasification capacity of up to 21,000,000 cubic meters per day at maximum capacity. The Golar Nanook is operated by Hygo and is currently in service to CELSE pursuant to a 25-year charter, which entitles CELSE to 100% of the capacity of the Golar Nanook. The FSRU is able to store and regasify LNG in order to provide fuel to the Sergipe Power Plant as well as other end users. LNG carrier ships will moor adjacent to Golar Nanook to deliver and offload LNG cargo. |
• | Gas Pipeline: A 16” to 18” subsea and underground gas pipeline running 6.5 kilometers offshore and 1.5 km onshore to connect the regasified LNG (RLNG) from the offshore terminal to the Sergipe Power Plant gas terminal point. |
• | Mooring System: The subsea soft yoke mooring system allows vessels to weathervane 360 degrees from their mooring point to accommodate ocean currents and winds, and is designed so the Golar Nanook may function at capacity for the duration of its expected use. Yoke mooring systems have a long track record for use offshore in the oil and gas industry. The mooring point for the Golar Nanook is 6.5 kilometers offshore from the power plant’s location, at a depth of 20 meters. |
• | Power Plant: A combined cycle power plant utilizing General Electric’s advanced gas turbine technology, the 7HA.02. The 7HA.02 is the largest operational gas turbine in the 60 Hz market offered by any original equipment manufacturer. The 7HA.02 is an upgrade of a prior model, the 7HA.01, with approximately 30% increased generating capacity, totaling 382 MW for a single gas turbine. |
• | Transmission Line: A 33-kilometer 500 kV double circuit transmission line and air-insulated bay expansion of an existing substation in the State of Sergipe that can receive up to 3 GW of electricity. This transmission line will connect to a new continuous transmission line that is currently under construction. Once the continuous transmission line is complete, the transmission line at Sergipe will be contributed to the concessionaire which operates the continuous transmission line. |





• | Chartered FSRU: We intend to install an FSRU that will be capable of processing up to 790,000 MMBtu/d and storing up to 170,000 cubic meters of LNG. The FSRU will be located at a fixed jetty structure approximately 300 meters from shore. The FSRU will be able to store and regasify LNG in order to provide fuel to end users. LNG carrier ships will dock next to the FSRU to deliver and offload LNG cargo. |
• | Gas Pipeline: We expect to install a 20” gas pipeline running approximately 2 kilometers subsea and 33 kilometers onshore to a connection point in the vicinity of Garuva to transfer the regasified LNG (RLNG) from the offshore terminal onshore to the power plant and industrial users. |
• | Mooring System: We expect to construct a new fixed dolphin-based mooring system. The mooring system allows the FSRU to remain in a fixed direction and will be designed so that our FSRU may function at capacity for the duration of its expected use. Golar LNG has experience with similar mooring structures at other FSRU installations. The mooring point for the FSRU is approximately 300 meters offshore and at a depth of approximately 15 meters. |
• | The Santa Catarina Terminal is expected to supply LNG to the Norte Catarinense power plant, a 600 MW regional power plant (the “Santa Catarina Power Plant”), for which we have an option to purchase up to 100% equity interest, that is under consideration for construction. We intend to participate in the next planned power auction (which has been delayed due to COVID-19). |
(i) | Expansion of the authorization regime to all new transportation facilities in order to reduce bureaucracy to develop new projects (the current framework allows the authorization regime only for international pipelines); |
(ii) | Inclusion of rules regarding third-parties access to essential gas facilities, such as gas pipelines, Natural Gas Processing Units, and the LNG terminals, always on a non-discriminatory and transparent basis; and |
(iii) | De-verticalization between transportation companies in relation to other activities in the chain, including exploration, development, production, import, shipping and/or sales of natural gas.After the approval of the New Gas Law bill by the Chamber of Deputies, it will be sent to the Senate. If and when the New Gas Law bill is approved, it may impose changes requiring us to conduct our business, mainly related to LNG terminals, in a manner substantially different from our current operations, which may adversely affect our operations, financial results and our capacity to fulfill our contractual obligations. |
• | Creation of two “environments” for the trading of electricity, including: (i) the Regulated Market, a more stable market in terms of supply of electricity; and (ii) a market specifically addressed to certain participants (i.e., Free Consumers and commercialization companies), called the Free Market, that permits a certain degree of competition. |
• | Restrictions on certain activities of Distributors, so as to require them to focus on their core business of distribution, to promote more efficient and reliable services to Captive Consumers. |
• | The prohibition of Distributors to carry out power commercialization under a freedom of contract regimen. Under the New Regulatory Framework, save for some very specific exceptions, Distributors may only purchase power to be supplied to their Final Customers in energy auctions of the Regulated Market. |
• | Maintenance of contracts entered into prior to the New Regulatory Framework, in order to provide regulatory stability for transactions carried out before its enactment. |
• | the expansion, modernization and optimization of the infrastructure and superstructure contained within the statutory ports and their facilities; |
• | guarantees regarding the accessibility and transparency of the tariffs and prices practiced in the sector, the quality of the service provided and the effectiveness of users’ rights; |
• | fostering the modernization and increased efficiency of port management within statutory ports and their facilities, enhancing the quality of the port and its manpower and the efficiency of the services offered; |
• | enhanced security for shipping access to the port; and |
• | increased competition, with incentives for the participation of the private sector and assurances regarding full access to statutory ports, facilities and port activities. |
• | we have, or are considered to have, a fixed place of business in the United States involved in the earning of such income; and |
• | substantially all (at least 90%) of our U.S. Source International Transportation Income is, (i) other than with respect to leasing income, attributable to regularly scheduled transportation, such as the operation of a vessel that follows a published schedule with repeated sailings at regular intervals between the same points that begin or end in the United States and, (ii) with respect to leasing income, attributable to a fixed place of business in the United States. |
• | The applicable PIS and COFINS rates depend on the regime adopted by the seller. If the seller is subject to the non-cumulative regime, a 1.65% PIS rate and a 7.6% COFINS rate apply. If the seller is subject to the cumulative regime, a 0.65% PIS rate and a 3% COFINS rate apply. If the acquiring entity is subject to the non-cumulative regime, it is allowed to accrue a 1.65% PIS credit and a 7.6% COFINS credit with respect to the acquisition expense incurred, regardless of the regime adopted by the seller. |
• | ICMS rates depend on the applicable state’s legislation and the products involved. Usually intrastate transactions are subject to rates that range between 17% and 19% (for energy, the applicable rates range from 18% to 30%), while interstate transactions are subject to 4%, 7%, or 12% rates, depending on the origin and destination of the applicable products. |
Name | | | Age | | | Position |
Tor Olav Trøim | | | 57 | | | Director |
Luke Taylor | | | 42 | | | Director |
Jeffry Myers | | | 62 | | | Director |
Georgina Sousa | | | 69 | | | Director and Corporate Secretary |
Kate Blankenship | | | 55 | | | Director Nominee |
Paul Hanrahan | | | 62 | | | Director Nominee |
Name | | | Age | | | Position |
Eduardo Antonello | | | 44 | | | Chief Executive Officer |
Eduardo Maranhão | | | 36 | | | Chief Financial Officer |
• | beneficial owners of 5% or more of any class of our shares; |
• | each director and executive officer; and |
• | all of our directors, director nominees and executive officers as a group. |
Name of Beneficial Owner | | | Common Shares Beneficially Owned Prior to the Offering | | | Common Shares Beneficially Owned After the Offering | ||||||
| | Number(1) | | | Percent(2) | | | Number | | | Percent | ||
Golar LNG Ltd.(3) | | | 23,475,077 | | | 50% | | | 50,000,000 | | | 40.6% |
Stonepeak Golar Power Holdings (Cayman) LP(4)(5) | | | 23,475,077 | | | 50% | | | 50,000,000 | | | 40.6% |
| | | | | | | | | |||||
Directors, Director Nominees and Executive Officers | | | | | | | | | ||||
Eduardo Antonello(5) | | | — | | | —% | | | — | | | —% |
Eduardo Maranhão(5) | | | — | | | —% | | | — | | | —% |
Tor Olav Trøim(5) | | | — | | | —% | | | — | | | —% |
Luke Taylor | | | — | | | —% | | | — | | | —% |
Jeffry Myers | | | — | | | —% | | | — | | | —% |
Georgina Sousa | | | — | | | —% | | | — | | | —% |
Kate Blankenship | | | — | | | —% | | | — | | | —% |
Paul Hanrahan | | | — | | | —% | | | — | | | —% |
All executive officers and directors as a group (8 persons) | | | — | | | —% | | | — | | | —% |
(1) | Beneficial ownership of common shares in this column does not give effect to a 2.13-for-1 share split to be effective prior to the consummation of this offering. |
(2) | Based upon an aggregate of 46,950,154 shares outstanding as of September 16, 2020. For each shareholder, in accordance with Rule 13d-3 promulgated under the Exchange Act, this percentage is determined by assuming the named shareholder exercises all options and other instruments pursuant to which the shareholder has the right to acquire shares of our common shares within 60 days of September 16, 2020, but that no other person exercises any options or other purchase rights (except with respect to the calculation of the beneficial ownership of all directors and executive officers as a group, for which the percentage assumes that all directors and executive officers exercise all such options or other purchase rights). |
(3) | Golar LNG (Nasdaq: GLNG) is managed by its board of directors. In August 2019, Golar LNG entered into a $150 million term loan facility with a total term of fifteen months. The term loan facility is secured by a pledge against its shares in Hygo. |
(4) | Prior to consummation of this offering, the entity that holds Stonepeak’s investment in Hygo (Stonepeak Infrastructure Fund II Cayman (G) Ltd.) will merge with and into Hygo, with Hygo surviving the merger. Following consummation of this offering, Stonepeak’s investment in Hygo will be held through Stonepeak Golar Power Holdings (Cayman) LP. See “Business—Our History and Relationship with Our Sponsors.” Stonepeak Infrastructure Fund II Cayman (G) Ltd. is wholly owned by Stonepeak Golar Power Holdings (Cayman) LP. The general partner of Stonepeak Golar Power Holding (Cayman) LP is Stonepeak Infrastructure Fund II Cayman LP. The general partner of Stonepeak Infrastructure Fund II Cayman LP is Stonepeak Infrastructure Fund II Cayman Ltd., whose managing shareholders are, collectively, Michael Dorrell and Trent Vichie. The principal business address of the entities and individuals identified herein is c/o Stonepeak Infrastructure Partners, 55 Hudson Yards, 550 W. 34th St., 48th Floor, New York, NY 10001. |
(5) | Certain of our employees and directors, including Messrs. Antonello, Maranhão and Trøim (through Magni Partners), participate in the MIS, which entitles them to a certain percentage of the MIS Pool. Stonepeak is responsible for making all payments relating to the MIS Pool. Based on the mid-point of the price range on the cover of this prospectus, upon settlement of the MIS Pool, it is currently anticipated that Mr. Antonello will receive approximately $6.0 million in cash and 957,808 common shares, Mr. Maranhão will receive approximately $3.0 million in cash and 845,899 common shares and Mr. Trøim (through Magni Partners) will receive 1,126,296 common shares. Stonepeak is responsible for making all payments relating to the MIS Pool. See “Management—Compensation—Compensation of Management.” |
• | bookkeeping, audit and accounting services: assistance with the maintenance of our corporate books and records, assistance with the preparation of our tax returns and arranging for the provision of audit and accounting services, as well as the preparation of financial statements of the Company in accordance with applicable securities laws and regulations; |
• | legal and insurance services: arranging for the provision of periodic and annual reports and legal, insurance and other professional services; |
• | banking and financial services: providing cash management including assistance with preparation of budgets, overseeing banking services and bank accounts, arranging for the collection and deposit of funds, settling debts, disputes and inter-company accounts and negotiating loan and credit terms with lenders and providing all administrative services required for subsequent debt and equity financings; |
• | internal guidelines and policies: developing and implementing internal guidelines related to safety, environmental protection and ethical conduct; |
• | advisory services: assistance in complying with United States and other relevant securities laws and the rules and regulations of the Nasdaq Global Select Market; and |
• | client and investor relations: arranging for the provision of advisory, clerical and investor relations services to assist and support us in our communications with our shareholders. |
• | approval or amendment of CELSEPAR’s business plan; |
• | execution of financial operations of any nature, in an amount exceeding R$800,000; |
• | execution, termination or amendment of (i) a definitive lump sum turn key EPC or long term gas or LNG supply agreements by CELSE and bridge loan with the project financiers; or (ii) any contract between CELSEPAR and any shareholder, as well as the assumption or waiver of any obligations to CELSEPAR in such instruments; |
• | approval of any share capital increase within the limit of the authorized capital; |
• | approval of any investment, acquisition or expense equal to or greater than R$5,000,000; |
• | sale, lease, assignment, transfer or any other form of disposition of rights of CELSEPAR, in an amount equal to or greater than R$800,000; and |
• | any settlement of legal proceedings in an amount exceeding R$100,000. |
• | amendment of CELSEPAR's bylaws solely if it entails (i) amendment of the corporate purpose or (ii) alteration of the powers of the General Meeting and the Board of Directors or its composition; |
• | authorization for the creation and issuance of any security that assures its holders rights over CELSEPAR's profits, subscription bonuses, convertible debentures or any other convertible security; |
• | increase of CELSEPAR’s capital stock outside the authorized capital; |
• | reduction of CELSEPAR's share capital; |
• | redemption, cancellation, amortization or repurchase of shares issued by CELSEPAR; |
• | distribution of dividends or interest on equity other than as provided in the CELSEPAR Agreement; |
• | setting the overall compensation of CELSEPAR’s managers at values above market standards; |
• | merger, absorption (including absorption of shares) or spin-off of CELSEPAR; |
• | adoption, establishment, amendment or termination of any plan, program, contract or benefit agreement for employees or managers of CELSEPAR; |
• | registration as a publicly held company or cancellation of such registration; |
• | transformation of CELSEPAR into any other corporate type; |
• | authorization to file for bankruptcy or to request judicial reorganization or to propose out-of-court reorganization; |
• | dissolution, liquidation, extinction, or termination of the state of liquidation of CELSEPAR; and |
• | guide CELSEPAR's vote in the general meetings of its controlled companies. |
• | authorize the opening of branches, deposits, offices or other establishments domestically or internationally; |
• | choose and dismiss the independent auditors; |
• | acquire, dispose of or encumber non-current assets; |
• | authorize encumbrances of Company property or the issuance of guarantees or obligations in an amount greater than R$1,000,000; |
• | assume any obligation or release third parties from any obligation of an amount greater than R$1,000,000; |
• | incur debt by financing, loan or other indebtedness in any amount; |
• | declare bankruptcy; |
• | set or adjust executive compensation in any way, including stock option grants; |
• | approve the adoption, approval or modification of the budget or strategic plan; |
• | dispose of assets in an amount greater than R$1,000,000; |
• | define or alter the conditions and characteristics of CELBA’s energy generation projects; |
• | authorize the grant of guarantees, sureties or other warranties related to the obligations of third parties; |
• | settle any private or governmental dispute; |
• | approve capital raises for CELBA or any subsidiary; |
• | undertake a merger, incorporation or dissolution of CELBA; |
• | redemption, cancellation or buybacks of shares or other securities issued by CELBA; |
• | transactions with related parties; |
• | alteration of the Bylaws that (i) modifies the powers of the Shareholders acting together or the Board, (ii) reduces the minimum required dividend or creates statutory reserves for CELBA’s profits and/or (iii) changes CELBA’s corporate purpose; |
• | winding up or liquidation of CELBA; |
• | acquisition by CELBA of ownership in other persons; and |
• | creation of instruments to regulate the stockholder relations of CELBA with any third parties, including shareholder agreements or stockholder agreements. |
• | any director, director nominee or executive officer; |
• | any immediate family member of a director, director nominee or executive officer; |
• | a 10% beneficial owner of our voting securities or any immediate family member of such owner; |
• | enterprises in which a substantial interest in the voting power is owned, directly or indirectly by a person described in any of immediately preceding three bullet points or over which such a person is able to exercise significant influence; and |
• | enterprises that directly or indirectly control or are controlled by, or under common control, with us. |
• | we will not be able to pay our liabilities as they fall due; or |
• | the realizable value of our assets is less than our liabilities. |
• | If he resigns his office by notice in writing delivered to the registered office or tendered at a meeting of the board of directors; |
• | If he becomes of unsound mind or a patient for any purpose of any statute or applicable law relating to mental health and the board of directors resolves that his office is vacated; |
• | If he becomes bankrupt or compounds with his creditors; |
• | If he is prohibited by law from being a director; or |
• | If he ceases to be a director by virtue of the Companies Act or is removed from office pursuant to the company’s bye-laws. |
BERMUDA | | | DELAWARE |
| | | ||
Shareholder Meetings and Voting Rights | |||
| | | ||
Shareholder meetings may be held at such times and places as designated in the bye-laws. | | | Shareholder meetings may be held at such times and places as designated in the certificate of incorporation or the bye-laws, or if not so designated, as determined by the board of directors. |
| | | ||
Special meetings of the shareholders may be called by the board of directors at any time. A special shareholder meeting may be called at the request of shareholders holding at least 10% of paid-up share capital carrying the right to vote at general meetings. | | | Special meetings of the shareholders may be called by the board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bye-laws. |
| | | ||
A minimum of seven days’ notice of an annual meeting or special meeting must be given to each shareholder. Accidental failure to give notice will not invalidate proceedings at a meeting. | | | Written notice shall be given not less than 10 nor more than 60 days before the meeting. Whenever shareholders are required to take any action at a meeting, a written notice of the meeting shall be given which shall state the place, if any, date and hour of the meeting, and the means of remote communication, if any. |
| | | ||
Shareholder meetings may be held in or outside of Bermuda. | | | Shareholder meetings may be held within or without the State of Delaware. |
| | | ||
Shareholders may take action by written consent if such consent is signed by a simple majority of the shareholders who would be entitled to attend a meeting and vote on the action. | | | Any action required to be taken by a meeting of shareholders may be taken without a meeting if a consent for such action is in writing and is signed by shareholders having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. |
BERMUDA | | | DELAWARE |
| | | ||
Transactions with Significant Shareholders | |||
| | | ||
A company may enter into certain business transactions with its significant shareholders, including asset sales, in which a significant shareholder receives, or could receive, a financial benefit that is greater than that received, or to be received, by other shareholders with prior approval from our board of directors but without obtaining prior approval from our shareholders. | | | Subject to certain exceptions and conditions, a corporation may not enter into a business combination with an interested shareholder for a period of three years from the time the person became an interested shareholder without prior approval from shareholders holding at least 66 2/3% of the corporation’s outstanding voting stock which is not owned by such interested shareholder. |
| | | ||
Dissenters’ Rights of Appraisal | |||
| | | ||
In the event of an amalgamation or merger of a Bermuda company with another company or corporation, a shareholder of the Bermuda company who did not vote in favor of the amalgamation or merger and is not satisfied that fair value has been offered for such shareholder’s shares may, within one month of notice of the shareholders meeting, apply to the Supreme Court of Bermuda to appraise the fair value of those shares. | | | Appraisal rights shall be available for the shares of any class or series of stock of a corporation in a merger or consolidation, subject to limited exceptions, such as a merger or consolidation of corporations listed on a national securities exchange in which listed stock is the offered consideration. |
| | | ||
Shareholders’ Suits | |||
| | | ||
Class actions and derivative actions are generally not available to shareholders under the laws of Bermuda. However, the Bermuda courts ordinarily would be expected to follow English case law precedent, which would permit a shareholder to commence an action in our name to remedy a wrong done to us where the act complained of is alleged to be beyond our corporate power or is illegal or would result in the violation of a company’s memorandum of association or bye-laws. Furthermore, consideration would be given by the court to acts that are alleged to constitute a fraud against the minority shareholders or where an act requires the approval of a greater percentage of shareholders than actually approved it. | | | Class actions and derivative actions generally are available to shareholders under Delaware law for, among other things, breach of fiduciary duty, corporate waste and actions not taken in accordance with applicable law. In any derivative suit instituted by a shareholder or a corporation, it shall be averred in the complaint that the plaintiff was a shareholder of the corporation at the time of the transaction of which he complains or that such shareholder’s stock thereafter developed upon such shareholder by operation of law. |
| | | ||
Indemnification of Directors and Officers | |||
| | | ||
A company’s bye-laws may contain provisions excluding personal liability of a director, alternate director, officer, member of a committee authorized under the company’s bye-laws, resident representative or their respective heirs, executors or administrators to the company for any loss arising or liability attaching to him by virtue of any rule of law in respect of any negligence, default, breach of duty or breach of trust of which the officer or person may be guilty. Companies also have the power, generally, to | | | A corporation may indemnify a director or officer of the corporation against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred in defense of an action, suit or proceeding by reason of such position if (i) such director or officer acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the corporation and (ii) with respect to any criminal action or proceeding, such director or officer had |
BERMUDA | | | DELAWARE |
indemnify directors, alternate directors and officers of a company and any member of a committee authorized under the company’s bye-laws, resident representatives or their respective heirs, executors or administrators if any such person was or is a party or threatened to be made a party to a threatened, pending or completed action, suit or proceeding by reason of the fact that he or she is or was a director, alternate director or officer of the company or member of a committee authorized under the company’s bye-laws, resident representative or their respective heirs, executors or administrators or was serving in a similar capacity for another entity at the company’s request. | | | no reasonable cause to believe his conduct was unlawful. |
| | | ||
Directors | |||
| | | ||
The board of directors must consist of at least one member, although the minimum number of directors may be set higher. | | | The board of directors must consist of at least one member. |
| | | ||
The maximum number of directors may be set by the shareholders at a general meeting or in accordance with the bye-laws. The maximum number of directors is usually fixed by the shareholders at the annual general meeting and may be fixed at a special general meeting. Only the shareholders may increase or decrease the number of directors’ seats last approved by the shareholders. If the maximum number of directors fixed by the shareholders has not been elected by the shareholders, the shareholders may authorize the board of directors to fill any vacancies. | | | Number of board members shall be fixed by, or in a manner provided by, the bye-laws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number shall be made only by amendment of the certificate of incorporation. |
| | | ||
Duties of Directors | |||
| | | ||
Members of a board of directors owe a fiduciary duty to the company to act in good faith in their dealings with or on behalf of the company, and to exercise their powers and fulfill the duties of their office honestly. | | | The business and affairs of a corporation are managed by or under the direction of its board of directors. In exercising their powers, directors are charged with a fiduciary duty of care to protect the interests of the corporation and a fiduciary duty of loyalty to act in the best interests of its shareholders. |
• | 1% of the total number of the securities outstanding; or |
• | the average weekly reported trading volume of our common shares for the four weeks prior to the sale. |
• | banks, insurance companies, or other financial institutions; |
• | tax-exempt or governmental organizations; |
• | retirement plans or individual retirement accounts; |
• | persons who own (actually or constructively) 10.0% or more of the voting power or value of our equity; |
• | dealers in securities or foreign currencies; |
• | persons whose functional currency is not the U.S. dollar; |
• | traders in securities that use the mark-to-market method of accounting for U.S. federal income tax purposes; |
• | partnerships or other pass-through entities for U.S. federal income tax purposes or holders of interests therein; |
• | certain former citizens or long-term residents of the United States; and |
• | persons that hold our common shares as part of a straddle, appreciated financial position, synthetic security, hedge, conversion transaction, or other integrated investment or risk reduction transaction. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state thereof, or the District of Columbia; |
• | an estate the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust (i) the administration of which is subject to the primary supervision of a U.S. court and which has one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code) who have the authority to control all substantial decisions of the trust or (ii) which has made a valid election under applicable Treasury Regulations to be treated as a United States person. |
• | at least 75% of our gross income for such taxable year consists of passive income (e.g., dividends, interest, capital gains, and rents derived other than in the active conduct of a rental business); or |
• | the average percentage by value of our assets during such taxable year that produce or are held for the production of passive income is at least 50%. |
• | the excess distribution or gain would be allocated ratably over the Non-Electing Holder’s aggregate holding period for the common shares; |
• | the amount allocated to the current taxable year or to any portion of the United States Holder’s holding period prior to the first taxable year for which we were a PFIC would be taxed as ordinary income; and |
• | the amount allocated to each of the other taxable years would be subject to tax at the highest rate of tax in effect for the applicable class of taxpayer for that year, and an interest charge for the deemed deferral benefit would be imposed with respect to the resulting tax attributable to each such other taxable year. |
• | fails to provide an accurate taxpayer identification number; |
• | is notified by the IRS that it has failed to report all interest or corporate distributions required to be reported on its U.S. federal income tax returns; or |
• | in certain circumstances, fails to comply with applicable certification requirements. |
Name | | | Number of Shares |
Morgan Stanley & Co. LLC | | | |
Goldman Sachs & Co. LLC | | | |
Citigroup Global Markets Inc. | | | |
Barclays Capital Inc. | | | |
Banco BTG Pactual S.A. – Cayman Branch | | | |
BofA Securities, Inc. | | | |
BTIG, LLC | | | |
Credit Suisse Securities (USA) LLC | | | |
Itaú BBA USA Securities, Inc. | | | |
UBS Securities LLC | | | |
XP Investments US, LLC | | | |
Arctic Securities AS | | | |
DNB Markets Inc. | | | |
Fearnley Securities, Inc. | | | |
Total: | | | 23,100,000 |
| | | Per Common Share | | | Total | ||||
| | | No Exercise | | | Full Exercise | ||||
Public offering price | | | $ | | | $ | | | $ |
Underwriting discounts and commissions to be paid by us: | | | $ | | | $ | | | $ |
Proceeds, before expenses, to us | | | $ | | | $ | | | $ |
• | offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend or otherwise transfer or dispose of, directly or indirectly, any common shares or any securities convertible into or exercisable or exchangeable for common shares; |
• | file any registration statement with the SEC relating to the offering of any common shares or any securities convertible into or exercisable or exchangeable for common shares; or |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of common shares, |
• | the sale of common shares to the underwriters; or |
• | the issuance by the Company of common shares upon the exercise of an option or a warrant or the conversion of a security outstanding on the date of this prospectus of which the underwriters have been advised in writing; |
• | transactions by any person other than us relating to common shares or other securities acquired in open market transactions after the completion of the offering of the common shares; provided that no filing under Section 16(a) of the Exchange Act, is required or voluntarily made in connection with subsequent sales of the common shares or other securities acquired in such open market transactions; or |
• | the establishment of a trading plan pursuant to Rule 10b5-1 under the Exchange Act for the transfer of common shares, provided that (i) such plan does not provide for the transfer of common shares during the restricted period and (ii) to the extent a public announcement or filing under the Exchange Act, if any, is required or voluntarily made regarding the establishment of such plan, such announcement or filing shall include a statement to the effect that no transfer of common shares may be made under such plan during the restricted period. |
(a) | to any legal entity which is a qualified investor as defined under the Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under the Prospectus Regulation), subject to obtaining the prior consent of the global coordinator for any such offer; or |
(c) | in any other circumstances falling within Article 1(4) of the Prospectus Regulation. |
SEC registration fee | | | $72,411 |
FINRA filing fee | | | 84,180 |
Printing and engraving expenses | | | 100,000 |
Fees and expenses of legal counsel | | | 3,000,000 |
Accounting fees and expenses | | | 1,000,000 |
Transfer agent and registrar fees | | | 5,000 |
NASDAQ listing fee | | | 295,000 |
Miscellaneous | | | 43,409 |
Total | | | $4,600,000 |
| | | Page | |
Consolidated Financial Statements of Hygo Energy Transition Ltd., formerly known as Golar Power Limited | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | Notes | | | 2019 | | | 2018 | |
| | | (in thousands of $) | |||||||
Time charter revenues | | | 7 | | | 35,601 | | | 47,968 |
Time charter revenues - collaborative arrangement | | | 7 | | | 9,622 | | | 30,681 |
Management fees | | | 14 | | | — | | | 83 |
Total operating revenues | | | | | 45,223 | | | 78,732 | |
| | | | | | | ||||
Vessel operating expenses | | | | | 12,638 | | | 11,499 | |
Voyage, charter-hire and commission expenses | | | 7 | | | 5,912 | | | 3,160 |
Voyage, charter-hire and commission expenses - collaborative arrangement | | | 7 | | | 9,825 | | | 39,836 |
Administrative expenses(1) | | | | | 16,126 | | | 17,652 | |
Depreciation and amortization | | | 18 | | | 11,212 | | | 11,180 |
Total operating expenses | | | | | 55,713 | | | 83,327 | |
Other operating income | | | 8 | | | 1,100 | | | — |
Operating loss | | | | | (9,390) | | | (4,595) | |
| | | | | | | ||||
Other non-operating income | | | | | | | |||
Unrealized gain on derivative instrument | | | 5 | | | 9,990 | | | — |
Other non-operating income | | | 8 | | | — | | | 5,000 |
Net gain on loss of control of subsidiary | | | 16 | | | — | | | 72 |
Total other non-operating income | | | | | 9,990 | | | 5,072 | |
| | | | | | | ||||
Financial income (expense) | | | | | | | |||
Interest income | | | | | 795 | | | 1,336 | |
Interest expense | | | | | (2) | | | (912) | |
Other financial items, net | | | 9 | | | (1,659) | | | (5,245) |
Net financial income (expense) | | | | | (866) | | | (4,821) | |
| | | | | | | ||||
Losses before equity in net losses of affiliates, income taxes and non-controlling interest | | | | | (266) | | | (4,344) | |
Income taxes | | | 10 | | | (4,152) | | | (110) |
Equity in net loss of affiliates | | | 16 | | | (2,510) | | | (5,748) |
Net loss | | | | | (6,928) | | | (10,202) | |
Net income attributable to non-controlling interest | | | | | (5,549) | | | (1,541) | |
Preferred dividends | | | 25 | | | (11,875) | | | (8,500) |
Net loss attributable to common stockholders | | | | | (24,352) | | | (20,243) | |
| | | | | | | ||||
Loss per share attributable to common stockholders: | | | | | | | |||
Basic and diluted loss per share | | | 11 | | | $(0.52) | | | $(0.43) |
(1) | This includes amounts arising from transactions with related parties (see note 14) |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
COMPREHENSIVE LOSS | | | | | ||
Net loss | | | (6,928) | | | (10,202) |
Other comprehensive loss: | | | | | ||
Foreign exchange loss on currency translation(1) | | | (6,524) | | | (32,383) |
Comprehensive loss | | | (13,452) | | | (42,585) |
| | | | | |||
Comprehensive loss attributable to: | | | | | ||
Stockholders of Hygo Energy Transition Ltd. | | | (19,001) | | | (44,126) |
Non-controlling interests | | | 5,549 | | | 1,541 |
Comprehensive loss | | | (13,452) | | | (42,585) |
(1) | No tax impact for the years ended December 31, 2019 and 2018. |
| | | Notes | | | 2019 Pro Forma Stockholder’s equity (unaudited)(2) | | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||||||||
ASSETS | | | | | | | | | ||||
Current assets | | | | | | | | | ||||
Cash and cash equivalents | | | | | — | | | 49,949 | | | 25,808 | |
Restricted cash and short-term deposits | | | 12 | | | — | | | 22,861 | | | 24,662 |
Trade accounts receivable(1) | | | 13 | | | — | | | 30,479 | | | 10,202 |
Amounts due from related parties | | | 14 | | | — | | | 9,335 | | | 9,394 |
Derivative asset | | | 5 | | | — | | | 10,200 | | | — |
Other current assets | | | 15 | | | — | | | 3,582 | | | 8,963 |
Total current assets | | | | | — | | | 126,406 | | | 79,029 | |
Non-current assets | | | | | | | | | ||||
Restricted cash | | | 12 | | | — | | | 41 | | | 43 |
Investments in affiliates | | | 16 | | | — | | | 311,105 | | | 265,072 |
Assets under development | | | 17 | | | — | | | 327,754 | | | 302,410 |
Vessels and equipment, net | | | 18 | | | — | | | 360,143 | | | 363,893 |
Other non-current assets | | | 20 | | | — | | | 29,343 | | | 23,682 |
Total assets | | | | | — | | | 1,154,792 | | | 1,034,129 | |
| | | | | | | | | |||||
LIABILITIES AND EQUITY | | | | | | | | | ||||
Current liabilities | | | | | | | | | ||||
Current portion of long-term debt and short-term debt | | | 21 | | | — | | | 127,056 | | | 21,120 |
Trade accounts payable(1) | | | | | — | | | 2,583 | | | 2,252 | |
Accrued expenses | | | 22 | | | — | | | 46,053 | | | 25,934 |
Other current liabilities(1) | | | 23 | | | — | | | 54,324 | | | 524 |
Amount due to related parties | | | 14 | | | — | | | 2,184 | | | 1,929 |
Total current liabilities | | | | | — | | | 232,200 | | | 51,759 | |
Non-current liabilities | | | | | | | | | ||||
Long-term debt | | | 21 | | | — | | | 337,686 | | | 372,256 |
Other non-current liabilities | | | 24 | | | — | | | 665 | | | 10,546 |
Total liabilities | | | | | — | | | 570,551 | | | 434,561 | |
| | | | | | | | | |||||
Mezzanine equity | | | 25 | | | | | | | |||
Preferred capital 20,000,000 preferred shares of $5.00 each issued and outstanding | | | | | — | | | 100,000 | | | 100,000 | |
Convertible share capital 23,475,077 common shares of $1.00 each issued and outstanding | | | | | — | | | 23,475 | | | 23,475 | |
Total mezzanine equity | | | | | — | | | 123,475 | | | 123,475 | |
| | | | | | | | | |||||
Stockholder’s equity | | | 25 | | | | | | | |||
Share capital 23,475,077 common shares of $1.00 each issued and outstanding and 100,000,000 common shares of $0.47 each issued and outstanding pro forma (unaudited) | | | | | 46,950 | | | 23,475 | | | 23,475 | |
Additional paid-in capital | | | | | 579,042 | | | 527,324 | | | 517,324 | |
Accumulated other comprehensive loss | | | | | (45,186) | | | (45,186) | | | (38,662) | |
Retained losses | | | | | (51,937) | | | (51,937) | | | (27,585) | |
Non-controlling interest | | | | | 7,090 | | | 7,090 | | | 1,541 | |
Total stockholder’s equity | | | | | 535,959 | | | 460,766 | | | 476,093 | |
Total liabilities, mezzanine equity and stockholder’s equity | | | | | — | | | 1,154,792 | | | 1,034,129 | |
(1) | These include amounts arising from transactions with related parties (see note 14). |
(2) | The unaudited pro forma Stockholder's equity as at December 31, 2019 gives effect to (i) $180.0 million to be paid to Stonepeak for the redemption of the preference shares in the Recapitalization on mezzanine equity in connection with the consummation of this offering, which includes accrued and unpaid dividends. The $180.0 million to be paid to Stonepeak represents the contractual Required Return Amount for the preference shares, determined as $9.00 per share based on the redemption date, which includes the aggregate amount of approximately $41.5 million of accrued and unpaid dividends on such preference shares calculated up to the date of redemption; (ii) a subsequent 2.13-for-1 share split to be consummated after the effective date of the registration statement and prior to the consummation of the offering, which will further adjust the par value of the common shares from $1.00 to $0.46950154; and (iii) to reflect the settlement of the MIS which is accounted for as a capital contribution from Stonepeak, following the completion of the offering. |
| | | Notes | | | Preference Shares (Mezzanine) | | | Convertible Common Share Capital (Mezzanine) | | | Common Share Capital | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Loss | | | Retained losses | | | Non- controlling Interest | | | Total Stockholder’s Equity | |
| | | (in thousands of $) | | ||||||||||||||||||||||||
Balance at December 31, 2017 | | | | | 100,000 | | | 23,475 | | | 23,475 | | | 407,324 | | | (6,279) | | | (7,342) | | | — | | | 417,178 | |
Net (loss) / income | | | | | — | | | — | | | — | | | — | | | — | | | (11,743) | | | 1,541 | | | (10,202) | |
Dividends(1) | | | 25 | | | — | | | — | | | — | | | — | | | — | | | (8,500) | | | — | | | (8,500) |
Capital contributions | | | 25 | | | — | | | — | | | — | | | 110,000 | | | — | | | — | | | — | | | 110,000 |
Foreign currency translation adjustments | | | | | — | | | — | | | — | | | — | | | (32,383) | | | — | | | — | | | (32,383) | |
Balance at December 31, 2018 | | | | | 100,000 | | | 23,475 | | | 23,475 | | | 517,324 | | | (38,662) | | | (27,585) | | | 1,541 | | | 476,093 | |
Net (loss) / income | | | | | — | | | — | | | — | | | — | | | — | | | (12,477) | | | 5,549 | | | (6,928) | |
Dividends(1) | | | 25 | | | — | | | — | | | — | | | — | | | — | | | (11,875) | | | — | | | (11,875) |
Capital contributions | | | 25 | | | — | | | — | | | — | | | 10,000 | | | — | | | — | | | — | | | 10,000 |
Foreign currency translation adjustments | | | | | — | | | — | | | — | | | — | | | (6,524) | | | — | | | — | | | (6,524) | |
Balance at December 31, 2019 | | | | | 100,000 | | | 23,475 | | | 23,475 | | | 527,324 | | | (45,186) | | | (51,937) | | | 7,090 | | | 460,766 | |
(1) | This relates to accrued dividends to Preference Shareholders (see note 25). |
| | | Notes | | | 2019 | | | 2018 | |
| | | (in thousands of $) | |||||||
Operating activities | | | | | | | |||
Net loss | | | | | (6,928) | | | (10,202) | |
Adjustments to reconcile net loss to net cash provided by / (used in) operating activities: | | | | | | | |||
Equity in net losses of affiliates | | | 16 | | | 2,510 | | | 5,748 |
Net foreign exchange gain | | | | | (1,844) | | | (2,047) | |
Depreciation and amortization | | | 18 | | | 11,212 | | | 11,180 |
Amortization of deferred charges | | | | | 1,336 | | | (1,651) | |
Drydock expenditure | | | | | (1,314) | | | — | |
Change in fair value of derivative instrument | | | 5 | | | (9,990) | | | — |
Change in fair value of investment, net of unwind of discount | | | 9 | | | 1,553 | | | 3,346 |
Recognition of guarantee net of amortization | | | | | (1,122) | | | (697) | |
Write off of loan receivable | | | | | — | | | 1,617 | |
Change in assets and liabilities: | | | | | | | |||
Deferred revenue | | | 23 | | | 38,730 | | | — |
Trade accounts receivable | | | | | (20,277) | | | (7,142) | |
Inventories | | | | | 1,909 | | | (1,893) | |
Prepaid expenses, accrued income and other assets | | | | | 3,471 | | | (6,007) | |
Other non-current assets | | | | | (673) | | | (1,682) | |
Amounts due from / (to) related companies | | | | | 312 | | | (4,725) | |
Trade accounts payable | | | | | 331 | | | (398) | |
Accrued expenses | | | | | (10,384) | | | 1,678 | |
Other current and non-current liabilities(1) | | | | | 4,923 | | | (72) | |
Net cash provided by / (used in) operating activities | | | | | 13,755 | | | (12,947) | |
| | | | | | | ||||
Investing activities | | | | | | | |||
Additions to investments in affiliates | | | 16 | | | (48,652) | | | (106,516) |
Additions to vessels and equipment | | | 18 | | | (3,389) | | | (4,394) |
Additions to assets under development | | | | | (19,406) | | | (199,884) | |
Net cash used in investing activities | | | | | (71,447) | | | (310,794) | |
| | | | | | | ||||
Financing activities | | | | | | | |||
Proceeds from equity contributions from shareholders | | | 25 | | | 10,000 | | | 110,000 |
Proceeds from short-term and long-term debt (including related parties) | | | | | 194,834 | | | 235,878 | |
Repayments of short-term and long-term debt (including related parties) | | | | | (122,325) | | | (21,442) | |
Financing fees | | | | | (2,479) | | | — | |
Net cash provided by financing activities | | | | | 80,030 | | | 324,436 | |
Net increase in cash, cash equivalents and restricted cash | | | | | 22,338 | | | 695 | |
Cash, cash equivalents and restricted cash at beginning of period | | | | | 50,513 | | | 49,818 | |
Cash, cash equivalents and restricted cash at end of period | | | | | 72,851 | | | 50,513 | |
| | | | | | | ||||
Supplemental disclosure of cash flow information: | | | | | | | |||
Cash paid during the year for: | | | | | | | |||
Interest paid, net of capitalized interest | | | | | — | | | — | |
Income taxes paid | | | | | 756 | | | 110 | |
(1) | For the year ended December 31, 2019, $3.5 million relates to the deferred tax liability (see note 10). |
| | | Year ended 2019 | | | Year ended 2018 | |
| | | (in thousands of $) | ||||
Cash and cash equivalents | | | 49,949 | | | 25,808 |
Restricted cash and short-term deposits (current portion) | | | 22,861 | | | 24,662 |
Restricted cash (non-current portion) | | | 41 | | | 43 |
| | | 72,851 | | | 50,513 | |
GENERAL |
2. | BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES |
• | ownership of the asset is transferred at the end of the lease term; |
• | the contract contains an option to purchase the asset which is reasonably certain to be exercised; |
• | the lease term is for a major part of the remaining useful life of the contract, although contracts entered into the last 25% of the asset’s useful life are not subject to this criterion; |
• | the discounted value of the fixed payments under the lease represent substantially all of the fair value of the asset; or |
• | the asset is heavily customized such that it could not be used for another charter at the end of the term. |
Vessels | | | 40 years |
Drydocking expenditure | | | 5 years |
ISO containers and associated equipment | | | 10 years |
Office equipment | | | 5 - 10 years |
3. | RECENTLY ISSUED ACCOUNTING STANDARDS |
• | Cash and cash equivalents (including restricted cash and short-term deposits) either are payable on demand, have short-term maturities (highly liquid) or held with financial institutions with investment grade credit rating that overall results in limited credit risk exposure |
• | Trade receivables and related party transactions are mainly short-term and mostly have historic low write-offs. In addition there is no significant past due amounts indicating delinquency of payments, which together with the mostly short-term maturities result in forward looking factors being insignificant and limited credit risk exposure impact based on current and past conditions |
• | Off balance sheet guarantees only pertain to financial guarantees where collateral from return of the vessel on default will cover the guarantee amount in each remaining year covered by the guarantee. |
Standard | | | Description | | | Date of Adoption | | | Expected Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2018-13 Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. | | | Removes some disclosure requirements relating to transfers between Level 1 and Level 2 of the FV hierarchy. Introduces new disclosure requirements for Level 3 measurements. | | | January 1, 2020 | | | No material impact on our disclosure requirements as we have no Level 3 measurements. |
| | | | | | | ||||
ASU 2018-17 Consolidation (Topic 810) - Targeted Improvements to Related Party Guidance for Variable Interest Entities | | | For the purposes of determining whether a decision making fee is a variable interest, a company is now required to consider indirect interests held through related parties under common control on a proportionate basis as opposed to as a direct investment in the entity. | | | January 1, 2020 | | | No impact on consolidation assessments |
| | | | | | | ||||
ASU 2019-12 Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes. | | | The amendment removes certain exceptions previously available and provides some additional calculation rules to help simplify the accounting for income taxes. | | | January 1, 2021 | | | Under evaluation |
| | | | | | | ||||
ASU 2020-03 Financial Instruments (Topic 825) - Codification Improvements | | | The amendment proposes seven clarifications to improve the understandability of existing guidance, including that fees between debtor and creditor and third-party costs directly related to exchanges or modifications of debt instruments include line-of-credit or revolving debt arrangements. | | | January 1, 2020 | | | No impact |
Standard | | | Description | | | Date of Adoption | | | Expected Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2020-04 Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting | | | The amendments provide temporary optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The applicable expedients for us are in relation to modifications of contracts within the scope of Topics 310, Receivables, 470, Debt, and Topic 842, Leases. This optional guidance may be applied prospectively from any date beginning March 12, 2020 and cannot be applied to modifications that occur after December 31, 2022. | | | Under evaluation | | | Under evaluation |
4. | SUBSIDIARIES |
Name | | | Jurisdiction of Incorporation | | | Purpose |
LNG Power Limited | | | United Kingdom | | | Holding company(1) |
Golar Power Penguin Corp. | | | Marshall Islands | | | Holding company to vessel owning company of Golar Penguin(2) |
Golar Hull 2026 Corp. | | | Marshall Islands | | | Owns Golar Celsius |
Golar FSRU 8 Corp. | | | Marshall Islands | | | Leases and operates Golar Nanook(2) |
(1) | LNG Power Limited is the holding company of various of our wholly owned Brazilian domiciled subsidiaries, one of which is Golar Power Brasil Participações S.A. (“Golar Brasil”) , which holds our investment in equity method investee project companies CELSEPAR and CELBA (see note 16). |
(2) | The above table excludes mention of the lessor variable entities (“lessor VIEs”) whereby we have leased vessels under finance leases. The lessor VIEs are wholly owned, newly formed special purpose vehicles (“SPVs”) of financial institutions. While we do not hold any equity investments in these SPVs, we have concluded that we are the primary beneficiary of the lessor VIEs and accordingly have consolidated these entities into our financial results. Refer to note 5 for additional detail. |
5. | VARIABLE INTEREST ENTITIES (“VIEs”) |
5.1 | Lessor VIEs |
Vessel | | | Effective from | | | Sales value (in $ millions) | | | First repurchase option (in $ millions) | | | Date of first repurchase option | | | Repurchase obligation at end of lease term (in $ millions) | | | End of lease term |
Golar Nanook | | | September 2018 | | | 277.0 | | | 247.7 | | | September 2021 | | | 94.2 | | | September 2030 |
Golar Penguin | | | December 2019 | | | 162.0 | | | 105.8 | | | December 2020 | | | 69.9 | | | December 2025 |
| | | 2020 | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025+ | |
| | | (in $ thousands) | ||||||||||||||||
Golar Nanook | | | 24,610 | | | 23,878 | | | 23,181 | | | 22,484 | | | 21,816 | | | 111,781 |
Golar Penguin | | | 13,621 | | | 13,200 | | | 12,778 | | | 12,369 | | | 11,935 | | | 8,688 |
| | | Golar Nanook | | | Golar Penguin | | | 2019 Total | | | 2018 Total | |
| | | (in $ thousands) | ||||||||||
Assets | | | | | | | | | ||||
Restricted cash | | | 6,132 | | | 4,940 | | | 11,072 | | | — |
Other current assets | | | — | | | — | | | — | | | 6,166 |
Liabilities | | | | | | | | | ||||
Long-term interest bearing debt - current portion(1) | | | — | | | 113,400 | | | 113,400 | | | — |
Long-term interest bearing debt - non-current portion | | | 217,178 | | | — | | | 217,178 | | | 235,878 |
(1) | The long-term interest bearing debt associated with the Penguin lessor VIE is classified as short-term as it has no repayment profile and is repayable on demand by the lender. |
5.2 | Mercurio VIE |
| | | 2019 Total | |
| | | (in $ thousands) | |
Assets | | | |
Derivative asset | | | 10,200 |
Liabilities | | | |
Deferred tax liability | | | (3,468) |
Other non-operating income | | | |
Unrealized gain on derivative instrument | | | 9,990 |
Tax expense | | | |
Tax expense | | | (3,396) |
6. | SEGMENT INFORMATION |
• | LNG Carriers – LNG carriers are vessels that transport LNG and are compatible with many LNG offloading and receiving terminals globally. We have two LNG carriers which are currently operating through the Cool Pool in the spot/short-term charter market. These vessels will continue to operate through the Cool Pool until their conversion to FSRUs. |
• | FSRU and Terminals – FSRUs are vessels that are permanently moored offshore and used to store and regasify LNG. We have one FSRU and terminal offshore Sergipe, Brazil, which is in service to CELSE pursuant to a 25-year charter. |
• | Power – We have contracted with local partners to build cleaner and economically advantageous natural gas-fired power generation assets backed by long-term power purchase agreements in our core operating areas. |
• | Downstream Distribution - Our downstream distribution business is focused on the procurement of LNG or natural gas from our terminals and other sources to be able to deliver to our downstream customers under medium to long-term contracts. |
| | | Year Ended December 31, 2019 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (in thousands of $) | ||||||||||||||||
Statement of Operations: | | | | | | | | | | | | | ||||||
Total operating revenues | | | 45,223 | | | — | | | — | | | — | | | — | | | 45,223 |
Total vessel operating expenses(2) | | | (28,375) | | | — | | | — | | | — | | | — | | | (28,375) |
Depreciation | | | (11,168) | | | — | | | — | | | (10) | | | (34) | | | (11,212) |
Administrative expenses | | | (869) | | | (3,053) | | | (1,730) | | | (2,671) | | | (7,803) | | | (16,126) |
Segment operating income (loss) | | | 4,811 | | | (3,053) | | | (1,730) | | | (2,681) | | | (7,837) | | | (10,490) |
Equity in net loss affiliates | | | — | | | — | | | (2,510) | | | — | | | — | | | (2,510) |
| | | Year Ended December 31, 2018 | ||||||||||||||||
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (in thousands of $) | ||||||||||||||||
Statement of Operations: | | | | | | | | | | | | | ||||||
Total operating revenues | | | 78,732 | | | — | | | — | | | — | | | — | | | 78,732 |
Total vessel operating expenses(2) | | | (54,495) | | | — | | | — | | | — | | | — | | | (54,495) |
Depreciation | | | (11,160) | | | — | | | — | | | — | | | (20) | | | (11,180) |
Administrative expenses | | | (4,770) | | | (2,689) | | | (1,620) | | | (8) | | | (8,565) | | | (17,652) |
Segment operating income (loss) | | | 8,307 | | | (2,689) | | | (1,620) | | | (8) | | | (8,585) | | | (4,595) |
Equity in net loss affiliates | | | — | | | — | | | (5,748) | | | — | | | — | | | (5,748) |
(1) | Relates to corporate overheads not allocated to a segment but included to reflect total depreciation and administrative expenses in the consolidated statement of income (loss). |
(2) | Total vessel operating expenses consists of the following line items in the Statement of Comprehensive Income (loss): Vessel operating expenses, Voyage, charter-hire and commission expenses and Voyage, charter-hire and commission expenses – collaborative arrangement. |
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (in thousands of $) | ||||||||||||||||
Balance Sheet: | | | | | | | | | | | | | ||||||
Total assets | | | 410,930 | | | 369,902 | | | 332,363 | | | 1,662 | | | 39,935 | | | 1,154,792 |
Investments in affiliates | | | — | | | — | | | 311,105 | | | — | | | — | | | 311,105 |
Assets under development | | | — | | | 327,754 | | | — | | | — | | | — | | | 327,754 |
Vessels and equipment, net | | | 358,489 | | | 3 | | | — | | | 1,489 | | | 162 | | | 360,143 |
Other assets | | | 52,441 | | | 42,145 | | | 21,258 | | | 173 | | | 39,773 | | | 155,790 |
| | | LNG Carriers | | | FSRU and Terminals | | | Power | | | Downstream Distribution | | | Other Business and Corporate(1) | | | Total | |
| | | (in thousands of $) | ||||||||||||||||
Balance Sheet: | | | | | | | | | | | | | ||||||
Total assets | | | 428,004 | | | 310,914 | | | 274,318 | | | 5 | | | 20,888 | | | 1,034,129 |
Investments in affiliates | | | — | | | — | | | 265,072 | | | — | | | — | | | 265,072 |
Assets under development | | | — | | | 302,410 | | | — | | | — | | | — | | | 302,410 |
Vessels and equipment, net | | | 363,769 | | | — | | | — | | | — | | | 124 | | | 363,893 |
Other assets | | | 64,235 | | | 8,504 | | | 9,246 | | | 5 | | | 20,764 | | | 102,754 |
(1) | Relates to assets not allocated to a segment but included to reflect the total assets in the consolidated balance sheet. |
7. | REVENUE |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Time charter revenues | | | 35,601 | | | 47,968 |
Time charter revenues - collaborative arrangement | | | 9,622 | | | 30,681 |
Voyage, charter-hire and commission expenses | | | (5,912) | | | (3,160) |
Voyage, charter-hire and commission expenses - collaborative arrangement | | | (9,825) | | | (39,836) |
Net income from the Cool Pool | | | 29,486 | | | 35,653 |
8. | OTHER OPERATING AND NON-OPERATING INCOME |
9. | OTHER FINANCIAL ITEMS, NET |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Deferred consideration(i) | | | 1,553 | | | 3,346 |
Foreign exchange gain / (loss) and finance charges | | | 680 | | | (207) |
Debt forgiveness(ii) | | | — | | | 2,087 |
Amortization of debt guarantee(iii) | | | (574) | | | 19 |
| | | 1,659 | | | 5,245 | |
(i) | Deferred consideration relates to the revaluation of the consideration payable to the project developer as part of the step-acquisition on the investment in CELSEPAR in 2016. The impact is inclusive of the unwinding of the discount with the total paid in Q1 2020. |
(ii) | As a result of the need to terminate a Memorandum of Understanding between the Company and Genpower, on July 19, 2018 the Company entered into a debt forgiveness agreement and accordingly the loan receivable associated with the initial agreement between the Company and Genpower dated September 2015, was written off in 2018. |
(iii) | In December 2019, the Company completed the refinancing of the Golar Penguin. This accelerated the amortization of the cost of the counter guarantee provided to Golar LNG that had been recognised at fair value upon formation of Hygo ($0.6 million). |
10. | INCOME TAXES |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Current tax expense: | | | | | ||
Brazil | | | 515 | | | 110 |
Other | | | 241 | | | — |
Total current tax expense | | | 756 | | | 110 |
Deferred tax expense | | | 3,396 | | | — |
Total tax expense | | | 4,152 | | | 110 |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Effect of taxable income in various countries | | | 756 | | | 110 |
Effect of movement in deferred tax balance | | | 3,396 | | | — |
Total tax expense | | | 4,152 | | | 110 |
11. | LOSS PER SHARE |
| | | 2019 Pro forma (unaudited) | | | 2019 | | | 2018 | |
| | | (in thousands of $) | |||||||
Numerator — net loss available to common stockholders | | | (24,352) | | | (24,352) | | | (20,243) |
Pro forma effect of redemption of preferred shares | | | 11,875 | | | — | | | — |
Numerator — net loss available to common stockholders | | | (12,477) | | | (24,352) | | | (20,243) |
| | | 2019 Pro forma (unaudited) | | | 2019 | | | 2018 | |
| | | (in thousands of $, except per share data) | |||||||
Basic and diluted loss per share: | | | | | | | |||
Weighted average number of common shares outstanding(1) | | | 100,000,000 | | | 46,950,154 | | | 46,950,154 |
(1) | Includes the common shares included in the mezzanine classification |
| | | 2019 Pro forma (unaudited) | | | 2019 | | | 2018 | |
| | | (in thousands of $, except per share data)) | |||||||
Basic and diluted ($) | | | (0.12) | | | (0.52) | | | (0.43) |
12. | RESTRICTED CASH AND SHORT-TERM DEPOSITS |
| | | Notes | | | 2019 | | | 2018 | |
| | | (in thousands of $) | |||||||
Restricted cash and short-term deposits held by lessor VIEs(i) | | | 5 | | | 11,072 | | | — |
Restricted cash relating to the Golar Penguin and Golar Celsius(ii) | | | | | 6,039 | | | 22,412 | |
Restricted cash relating to LC(iii) | | | | | 5,750 | | | — | |
Restricted cash relating to bid bonds(iv) | | | | | — | | | 2,250 | |
Restricted cash relating to Brazil office lease | | | | | 41 | | | 43 | |
Total restricted cash | | | | | 22,902 | | | 24,705 | |
Less: Amounts included in current restricted cash | | | | | 22,861 | | | 24,662 | |
Non-current restricted cash | | | | | 41 | | | 43 | |
(i) | These are amounts held by our lessor VIE entities that we are required to consolidate under U.S. GAAP into our financial statements as VIEs (see note 5). |
(ii) | Restricted cash relating to the Golar Penguin and Golar Celsius refers to cash deposits required in connection with the financial covenant compliance related to the financing of these vessels. As at December 31, 2019 the restricted cash balance solely relates to the Golar Celsius due to the re-financing of the Golar Penguin (see note 21). |
(iii) | This amount relates to an irrevocable stand-by letter of credit (“LC”) required in connection with the financing of the CELSE project. |
(iv) | These amounts relate to commercial bid bonds in the amounts of $1.5 million and $0.8 million which expired in February 2019 and May 2019, respectively. |
13. | TRADE ACCOUNTS RECEIVABLE |
14. | RELATED PARTY TRANSACTIONS |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Management fees(i) | | | — | | | 83 |
Total | | | — | | | 83 |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Deferred revenue(ii) | | | (37,568) | | | — |
Trade receivable(ii) | | | 28,601 | | | — |
Total | | | (8,967) | | | — |
(i) | On February 1, 2017 Golar Power Latam Participações e Comércio Ltda., a wholly-owned subsidiary of Hygo Energy Transition Ltd., entered into a management services agreement with CELSE to provide logistics and operation assistance regarding the development of the regasification terminal for the CELSE project in Sergipe. |
(ii) | As at December 31, 2019, balances with CELSE include $32.6 million of pre-commissioning revenue under Golar Nanook’s charter agreement with CELSE as well as $5.0 million of pre-commissioning revenue under its operation and service agreement with CELSE. |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Management and administrative services expense(i) | | | (5,904) | | | (6,180) |
Ship management fees expense(ii) | | | (1,210) | | | (1,400) |
Debt guarantee fee expense(iii) | | | (693) | | | (725) |
Other(iv) | | | (2) | | | — |
Share options expense recharge(v) | | | — | | | 247 |
Total | | | (7,809) | | | (8,058) |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Trading balances due from Golar LNG and subsidiaries(vi) | | | 6,829 | | | 6,389 |
Total | | | 6,829 | | | 6,389 |
(i) | Management and administrative services agreement - Hygo Energy Transition Ltd. entered into a management and administrative services agreement with Golar Management Ltd (“Golar Management”), a wholly-owned subsidiary of Golar LNG, pursuant to which Golar Management will provide to Hygo certain management and administrative services. The services provided by Golar Management are charged at cost plus a management fee equal to 5% of Golar Management’s costs and expenses incurred in connection with providing these services. Hygo may terminate the agreement by providing 6 months written notice. |
(ii) | Ship management fees - Golar LNG and certain of its affiliates charge ship management fees to Hygo for the provision of technical and commercial management of Hygo’s vessels. Each of Hygo’s vessels is subject to management agreements pursuant to which certain commercial and technical management services are provided by Golar Management. Hygo may terminate these agreements by providing 30 days written notice. |
(iii) | Debt guarantee fee expense - Upon formation, Golar LNG provided financial guarantees in relation to the debt financing of Golar Celsius and Golar Penguin. Hygo entered into agreements to compensate Golar LNG in relation to certain debt guarantees This compensation amounted to $0.7 million and $0.7 million for the years ended December 31, 2019 and 2018, respectively. The remaining liability relating to the counter guarantee is recorded in “Other current liabilities” and “Other non-current liabilities” in the Consolidated Balance Sheet. |
(iv) | Other - In December 2019, we borrowed $7.0 million from Golar LNG at interest of LIBOR plus 5.0%. The loan was fully repaid, including USD two thousand of interest expense, in December 2019. |
(v) | Share options expense - This relates to a recharge of share option expense from Golar LNG in relation to share options in Golar LNG granted to certain of Hygo’s directors, officers and employees. |
(vi) | Trading balances - Receivables and payables with Golar LNG and its subsidiaries are comprised primarily of unpaid management fees, advisory and administrative services and may include working capital adjustments in connection with the initial formation of the joint venture and transaction with Stonepeak. In addition, certain receivables and payables arise when Golar LNG pays an invoice on our behalf. Receivables and payables are generally settled quarterly in arrears. Trading balances owing to or due from Hygo and its subsidiaries are unsecured, interest-free and intended to be settled in the ordinary course of business. |
a) | Debt guarantees - These debt guarantees were previously issued by Golar LNG to third party banks in respect of certain secured debt facilities relating to Hygo and its subsidiaries. In connection with the formation of Hygo, the Company entered into a counter guarantee with Golar LNG to indemnify Golar LNG in the event they are required to pay out any monies due under the debt guarantee. The liability for this counter guarantee is recorded in “Other current liabilities” and “Other non-current liabilities” and is being amortized over the remaining term of the respective debt facilities associated with Golar Penguin and Golar Celsius. In December 2019, the Golar Penguin was refinanced and simultaneously the guarantee terminated. Subsequently, a debt guarantee was provided on the Golar Penguin in connection with its new financing arrangement. |
b) | Shipyard guarantee - Previously Golar LNG had provided a guarantee to cover the remaining milestone payments due to the shipyard for the Golar Nanook. In connection with the formation of Hygo in 2016, we entered into a counter guarantee with Golar LNG to indemnify Golar LNG in the event they are required to pay out any monies due under the shipyard guarantee. The liability for this counter guarantee was recorded in “Other non-current liabilities” and as at December 31, 2018 is fully amortised as the vessel was delivered from the yard in September 2018. |
c) | Hygo Purchase Option - Under the shareholders’ agreement (as agreed between the shareholders of the Company at formation), we had the right for 18 months from July 6, 2016 to purchase another two vessels from Golar LNG at their respective fair values. In connection with any such transaction, Ordinary Shares would have been issued based on the fair market value of the vessel(s) at the time of their respective contribution. The purchase option expired in January 2019. |
d) | Golar LNG and Stonepeak contributions - under the Hygo shareholders’ agreement, Golar LNG and Stonepeak have agreed to contribute additional funding as may be required by Hygo, subject to the approval of its board of directors. |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Magni Partners(i) | | | (1,416) | | | (888) |
Total | | | (1,416) | | | (888) |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
CELBA(ii) | | | 407 | | | 93 |
Golar Power Brasil 2 Participações S.A. (“GPB2”)(ii) | | | 32 | | | 998 |
Magni Partners(i) | | | (141) | | | (146) |
Total | | | 298 | | | 945 |
(i) | Magni Partners - Tor Olav Trøim, a Director of Hygo Energy Transition Ltd., is the founder of, and partner in, Magni Partners Limited (“Magni Partners”), a privately held UK company, as well as Magni Partners Bermuda Limited (“Magni Bermuda”), a Bermudan domiciled company. In his role, he is the ultimate beneficial owner of these two companies. Pursuant to management agreements between Magni Partners, Magni Bermuda and Hygo, Hygo was recharged $1.4 million and $0.9 million for salary and consulting expenses for all individuals working for Magni Partners and Magni Bermuda to the Company for the period ending December 31, 2019 and 2018 respectively. Of the aggregate amount re-charged, $0.1 million and $0.1 million remains to be settled as at December 31, 2019 and 2018 respectively. This amount is included in “Trade accounts payables” in the Consolidated Balance Sheet. |
(ii) | As at December 31, 2019 and 2018, $0.4 million and $1.0 million respectively, in receivables from other related parties are short-term in nature. |
15. | OTHER CURRENT ASSETS |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Other receivables(i) | | | 410 | | | 6,286 |
Inventories | | | 425 | | | 2,334 |
Prepayments(ii) | | | 2,747 | | | 343 |
Total | | | 3,582 | | | 8,963 |
(i) | For the years ended December 31, 2019 and 2018, “Other receivables” includes $0.4 million and $6.2 million respectively, held by the lessor VIE that we are required to consolidate under U.S. GAAP into our financial statements as a VIE (see note 5). |
(ii) | For the year ended December 31, 2019, “Prepayments” includes $2.2 million of pre-paid withholding tax in relation to Golar Nanook’s bareboat charter agreement and operation and services agreement. These amounts will be recovered from CELSE when payments under the charter agreement begin in 2020 (see note 14). |
16. | INVESTMENTS IN AFFILIATES |
| | | 2019 | | | 2018 | |
CELSEPAR | | | 50% | | | 50% |
CELBA | | | 50% | | | 50% |
GPB2(1) | | | 50% | | | 50% |
Centrais Elétricas Barra dos Coqueiros S.A. (“CEBARRA”) | | | 37.5% | | | 37.5% |
Centrais Termelétricas São Marcos S.A. (“São Marcos”)(2) | | | 50% | | | — |
(1) | On July 19, 2018, 50% of the common shares of GPB2 were sold to an unrelated third party. The Company recognised a net gain on loss of control of $72 thousand in the Consolidated Statement of Income (loss) for the year ended December 31, 2018. |
(2) | On March 14, 2019 the Company acquired 3,000,500 common shares in São Marcos at a subscription price of $BRL 1 per share. |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
CELSEPAR | | | 310,368 | | | 265,072 |
CELBA | | | 165 | | | — |
GPB2(3) | | | — | | | — |
São Marcos | | | 572 | | | — |
Equity in net assets of affiliates | | | 311,105 | | | 265,072 |
(3) | As at December 31, 2019 and 2018 the Company has losses from the equity investment in GPB2 which exceed its investment. As such, we have not recognized further losses reducing the carrying value of this investment below zero as the Company has not incurred any obligation to make payments on behalf of the affiliate. |
| | | (in thousands of $) | |
Equity in net assets of affiliates as at January 1, 2018 | | | 216,063 |
Capital contributions | | | 82,386 |
Equity in net loss of affiliates | | | (5,748) |
Capitalized interest | | | 2,484 |
Foreign currency translation adjustment | | | (30,113) |
Equity in net assets of affiliates as at December 31, 2018 | | | 265,072 |
| | | (in thousands of $) | |
| | | ||
Equity in net assets of affiliates as at January 1, 2019 | | | 265,072 |
Capital contributions | | | 48,652 |
Equity in net loss of affiliates | | | (2,510) |
Capitalised interest | | | 4,731 |
Foreign currency translation adjustment | | | (4,840) |
Equity in net assets of affiliates as at December 31, 2019 | | | 311,105 |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
CELSEPAR | | | (1,483) | | | (5,465) |
CELBA | | | (853) | | | (283) |
São Marcos | | | (174) | | | — |
Equity in net loss in affiliates | | | (2,510) | | | (5,748) |
• | Brazilian Reais - BRL 3,370 million 9.85% Senior Secured Notes due 2032 (net proceeds of $874 million); |
• | $288 million loan from Inter-American Development Bank due 2032 which comprises three tranches; and |
• | $200 million loan from International Finance Company due 2032. |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Balance Sheet | | | | | ||
Current assets | | | 184,681 | | | 160,960 |
Non-current assets | | | 1,364,619 | | | 1,027,880 |
Current liabilities | | | 128,286 | | | 26,849 |
Non-current liabilities | | | 1,002,331 | | | 825,332 |
| | | | | |||
Statement of Operations | | | | | ||
Net loss | | | (3,039) | | | (7,563) |
17. | ASSETS UNDER DEVELOPMENT |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Net book value, as of January 1 | | | 302,410 | | | 102,526 |
Installment payments | | | — | | | 182,511 |
Interest costs capitalized | | | 14,006 | | | 8,522 |
Other costs capitalized(i) | | | 11,338 | | | 8,851 |
Net book value, as of December 31 | | | 327,754 | | | 302,410 |
(i) | Other capitalized costs include voyage charter, site supervision and other miscellaneous construction costs. |
18. | VESSELS AND EQUIPMENT, NET |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Cost | | | | | ||
As of Jan 1 | | | 388,788 | | | 387,373 |
Additions | | | 7,462 | | | 4,394 |
Write-off of historical drydock costs | | | (1,944) | | | (2,979) |
As of December 31 | | | 394,306 | | | 388,788 |
| | | | | |||
Depreciation and amortization | | | | | ||
As of Jan 1 | | | (24,895) | | | (16,694) |
Charge for the year | | | (11,212) | | | (11,180) |
Write-off of historical drydock costs | | | 1,944 | | | 2,979 |
As of December 31 | | | (34,163) | | | (24,895) |
Net book value as of December 31 | | | 360,143 | | | 363,893 |
19. | IMPAIRMENT OF VESSELS |
Vessel | | | 2019 Market value(1) | | | 2019 Carrying value | | | Deficit |
| | | (in thousands of $) | |||||||
Golar Celsius | | | 171,000 | | | 174,000 | | | (3,000) |
Golar Penguin | | | 176,000 | | | 184,000 | | | (8,000) |
(1) | Market values are determined using reference to average broker values provided by independent brokers. Broker value is considered an estimate of the market value for the purpose of determining whether an impairment trigger exists. Broker value is commonly used and accepted by our lenders in relation to determining compliance with relevant covenants in applicable credit facilities for the purpose of assessing security quality. |
20. | OTHER NON-CURRENT ASSETS |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Other | | | 28,905 | | | 23,682 |
Right of use lease asset | | | 438 | | | — |
Total | | | 29,343 | | | 23,682 |
21. | DEBT |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Total debt, net of deferred financing costs | | | 464,742 | | | 393,376 |
Less: current portion of long-term debt and short-term debt, net of deferred financing costs | | | (127,056) | | | (21,120) |
Long-term debt, net of deferred financing costs | | | 337,686 | | | 372,256 |
Year ending December 31 | | | Hygo debt | | | Debt held in VIE(1) | | | Total debt |
| | | (in thousands of $) | |||||||
2020 | | | 15,392 | | | 113,400 | | | 128,792 |
2021 | | | 23,356 | | | — | | | 23,356 |
2022 | | | 26,333 | | | — | | | 26,333 |
2023 | | | 33,978 | | | — | | | 33,978 |
2024 | | | 31,033 | | | — | | | 31,033 |
2025 and thereafter | | | 8,554 | | | 217,178 | | | 225,732 |
Total | | | 138,646 | | | 330,578 | | | 469,224 |
Deferred financing costs | | | (1,188) | | | (3,294) | | | (4,482) |
Total | | | 137,458 | | | 327,284 | | | 464,742 |
(1) | These amounts relate to certain lessor entities (for which legal ownership resides with financial institutions) that we are required to consolidate under U.S. GAAP into our financial statements as variable interest entities (see note 5). |
| | | 2019 | | | 2018 | | | Maturity date | |
| | | (in thousands of $) | | | |||||
Golar Penguin and Golar Celsius facility: | | | | | | | |||
- Golar Celsius facility | | | 64,212 | | | 74,914 | | | 2024/2026(1) |
- Golar Penguin facility(2) | | | — | | | 85,922 | | | NA |
Debenture Loan | | | 74,434 | | | — | | | 2024 |
Subtotal (excluding lessor VIE loan) | | | 138,646 | | | 160,836 | | | |
CCBFL VIE loan: | | | | | | | |||
-Golar Nanook facility | | | 217,178 | | | 235,878 | | | 2030 |
COSCO VIE loan: | | | | | | | |||
- Golar Penguin facility | | | 113,400 | | | — | | | 2020 |
Total debt (gross) | | | 469,224 | | | 396,714 | | | |
Deferred finance charges | | | (4,482) | | | (3,338) | | | |
Total debt | | | 464,742 | | | 393,376 | | | |
(1) | The commercial loan tranche matures at the earlier of the two dates, with the remaining balance maturing at the latter date. However, in the event that the commercial tranche is not refinanced within five years, the lenders have the option to demand repayment. In October 2018, the maturity of the commercial tranche, and consequently the option to the lenders, was extended by five years, to 2024. |
(2) | In December 2019, the Golar Penguin was re-financed prior to maturity. |
Tranche | | | Proportion of facility | | | Term of loan from date of drawdown | | | Repayment terms |
K-Sure | | | 40% | | | 12 years | | | Six-monthly installments |
KEXIM | | | 40% | | | 12 years | | | Six-monthly installments |
Commercial | | | 20% | | | 5 years | | | Six-monthly installments, unpaid balance to be refinanced after 5 years (extended by 5 years in October 2018) |
22. | ACCRUED EXPENSES |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Preferred dividends (see note 25) | | | 33,009 | | | 21,134 |
Other | | | 5,780 | | | 408 |
Accrued interest expense | | | 3,409 | | | 1,901 |
Vessel operating and drydocking expenses | | | 3,855 | | | 2,491 |
Total | | | 46,053 | | | 25,934 |
23. | OTHER CURRENT LIABILITIES |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Deferred consideration(i) | | | 10,754 | | | — |
Deferred tax(ii) | | | 3,468 | | | |
Deferred revenue(iii) | | | 38,730 | | | — |
Other(iv) | | | 1,200 | | | 28 |
Guarantees issued to Golar LNG (see note 14) | | | 172 | | | 496 |
Total | | | 54,324 | | | 524 |
(i) | On July 19, 2018 following the execution of the Second Amendment to the Sale and Purchase Agreement of the additional investment in CELSEPAR, the election was made to proceed with the “Option Notice”. Pursuant to the agreement, $21.6 million was paid on October 2, 2018. The final payment of $10 million and adjusted for inflation ($9.2 million discounted as at December 31, 2018) is payable upon the Commercial Operation Date, which occurred in Q1 2020 and therefore has been classified as a current liability as at December 31, 2019. The final payment amount has been discounted using a 15.4% discount rate based on Management’s analysis as at the date of the execution of the Second Amendment to the Sale and Purchase Agreement. |
(ii) | Deferred tax relates to the tax expense on the unrealized gain on the forward purchase energy contracts (see note 5). |
(iii) | Deferred revenue includes $32.6 million of pre-commissioning revenue on Golar Nanook’s charter agreement with CELSE as well as $5.0 million of pre-commissioning revenue under its operation and service agreement with CELSE. |
(iv) | $0.2 million of “Other” corresponds to our current portion of our lessee related liability for the future lease payments associated with our office lease in Brazil. |
24. | OTHER NON-CURRENT LIABILITIES |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
Deferred consideration (see note 23) | | | — | | | 9,201 |
Guarantees issued to Golar LNG(i) | | | 331 | | | 1,129 |
Other(ii) | | | 334 | | | 216 |
Total | | | 665 | | | 10,546 |
(i) | Prior to the formation of Hygo, Genpower, the project developer of the CELSE project entered into a surety bond in the maximum amount of BRL 164.7 million as security for its obligations to construct the power plant at Sergipe. On August 25, 2015, a counter agreement was entered into pursuant to which Genpower’s contingent liability was counter guaranteed by Ebrasil and Golar LNG in the amount of 51% and 49% respectively. |
(ii) | $0.3 million of “Other” corresponds to our non-current portion of our lessee related liability for the future lease payments associated with our office lease in Brazil. |
25. | EQUITY |
i. | each preference share holder has the right to, in cash, an annual fixed cumulative preferential dividend out of the profits of the Company available for distribution at a rate of 8.5% of the $5.00 par value of the share, payable semi-annually, which commenced six months after the subscription by Stonepeak of the preferred shares; |
ii. | the preference shares may be redeemed at the Company’s option, any time prior to the date of an IPO at the Redemption Price1; |
iii. | in the event of an IPO, and assuming no prior redemption of the preference shares, the preference shares will be converted automatically into fully paid ordinary shares of the same par value at the Mandatory Conversion Rate2 upon the date of such IPO; |
iv. | in the event that an IPO has not been consummated by after the fifth anniversary date of the completion of the subscription for the preference shares: |
a. | the rate of the preferential dividend will increase from 8.5% to 11.5% per annum; and |
b. | at Stonepeak’s option, the preference shares will convert into fully paid ordinary shares of the same par value at the Mandatory Conversion Rate, and the Company will be required to redeem the converted preference shares within six months at the Redemption Price. |
1 | Redemption Price is defined as the Required Return Amount3 per preference share, less the aggregate amount of dividends accrued on such preference share, calculated up to the date on which such preference shares are redeemed. |
2 | Mandatory Conversion Rate is defined as 1.00 fully paid Ordinary Share for 1.20 Preference Shares. |
3 | Required Return Amount is defined as, if the redemption date is (i) any date prior to the 4th anniversary of the Effective Date (June 30, 2016), US $8.00, (ii) any date beginning on the 4th anniversary of the Effective Date and prior to the 5th anniversary of the Effective Date, US $9.00 and (iii) any date beginning on the 5th anniversary of the Effective Date, US $10.00. |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
23,475,077 ordinary shares of $1.00 each | | | 23,475 | | | 23,475 |
23,475,077 convertible ordinary shares of $1.00 each | | | 23,475 | | | 23,475 |
100,000,000 preference shares of $5.00 each | | | 500,000 | | | 500,000 |
| | | 2019 | | | 2018 | |
| | | (in thousands of $) | ||||
23,475,077 ordinary shares of $1.00 each | | | 23,475 | | | 23,475 |
23,475,077 convertible ordinary shares of $1.00 each | | | 23,475 | | | 23,475 |
20,000,000 preference shares of $5.00 each, net of transaction costs | | | 95,660 | | | 95,660 |
26. | SHARE OPTIONS |
• | Volatility factor - The volatility factor represents the extent to which the market price of a share of the Company’s ordinary shares is expected to fluctuate between the grant date and the end of the performance period. |
• | Dividend yield - The dividend yield on the Company’s ordinary shares was assumed to be zero since the Company does not anticipate paying dividends within the requisite service period of the MIS. |
• | Risk-free interest rate - The risk-free interest rate is based upon the yield of 2.53% with a 3 year term. |
• | Expected term - The expected term represents the period of time that the MIS will be outstanding, which is the grant date to the end of the performance condition. |
Number of simulations | | | 50,000 |
Ordinary share price | | | $12.00 |
Volatility factor | | | 30.5% |
Dividend yield | | | — |
Risk-free interest rate | | | 2.53% |
Expected term in year | | | 3 |
| | | Units | | | Weighted average grant date fair value per unit | |
Awards at August 31, 2018 | | | 1,824,014 | | | $16.40 |
Granted | | | — | | | |
Forfeited | | | — | | | |
Awards at December 31, 2019 | | | 1,824,014 | | | $16.40 |
27. | FINANCIAL INSTRUMENTS |
| | | Fair value Hierarchy | | | 2019 Carrying Value | | | 2019 Fair Value | | | 2018 Carrying Value | | | 2018 Fair Value | |
| | | (in thousands of $) | |||||||||||||
Cash and cash equivalents | | | Level 1 | | | 49,949 | | | 49,949 | | | 25,808 | | | 25,808 |
Restricted cash | | | Level 1 | | | 22,902 | | | 22,902 | | | 24,705 | | | 24,705 |
Derivative asset | | | Level 2 | | | 10,200 | | | 10,200 | | | — | | | — |
Deferred consideration | | | Level 2 | | | 10,754 | | | 10,754 | | | 9,201 | | | 9,201 |
Current portion of long-term debt and short term debt(1)(2) | | | Level 2 | | | 127,056 | | | 127,056 | | | 21,120 | | | 21,120 |
Long-term debt(2) | | | Level 2 | | | 337,686 | | | 337,686 | | | 372,256 | | | 372,256 |
(1) | The carrying amounts of our short-term debt approximate their fair values because of the near term maturity of these instruments |
(2) | The amounts presented in the table, are gross of the deferred finance costs amounting to $4.5 million and $3.3 million for the years ended December 31, 2019 and 2018, respectively. |
• | The carrying values of trade accounts receivable, trade accounts payable, accrued liabilities and working capital facilities approximate fair values because of the near term maturity of these instruments |
• | The carrying value of cash and cash equivalents, which are highly liquid, is a reasonable estimate of fair value |
• | The carrying value for restricted cash is considered to be equal to the estimated fair value because of their near term maturity |
• | We classify our electricity forward purchase contracts as Level 2 as they are valued using observable market inputs such as energy prices in geographically appropriate markets. The impact of the credit valuation adjustment and time value of money is not significant due to the short-term nature of the contracts. |
• | The estimated fair value of the deferred consideration is derived by using a discounted cashflow model. The most significant input into this valuation is the discount rate which takes into account, amongst other things, the equity and country risk. |
• | The estimated fair value for the floating long-term debt are considered to approximate the carrying values since they bear variable interest rates, which are adjusted on a quarterly or six-monthly basis |
28. | SUBSEQUENT EVENTS |
| | | | | Six months ended June 30, | |||||
(in thousands of $, except per share data) | | | Notes | | | 2020 | | | 2019 |
Time charter revenues | | | 4 | | | 22,787 | | | 14,425 |
Time charter revenues - collaborative arrangement | | | 4 | | | — | | | 9,622 |
Total operating revenues | | | | | 22,787 | | | 24,047 | |
| | | | | | | ||||
Vessel operating expenses | | | 4 | | | (6,622) | | | (6,531) |
Voyage, charter-hire and commission expenses | | | 4 | | | (770) | | | (2,882) |
Voyage, charter-hire and commission expenses - collaborative arrangement | | | | | — | | | (9,825) | |
Administrative expenses(1) | | | 4 | | | (11,849) | | | (7,285) |
Depreciation and amortization | | | 4 | | | (5,640) | | | (5,579) |
Total operating expenses | | | | | (24,881) | | | (32,102) | |
| | | | | | | ||||
Other operating income | | | 5 | | | 3,714 | | | — |
| | | | | | | ||||
Operating profit (loss) | | | | | 1,620 | | | (8,055) | |
| | | | | | | ||||
Other non-operating (loss)/income | | | | | | | |||
Loss on disposal of asset under development | | | 12 | | | (25,981) | | | — |
Gain on derivative instruments | | | 8 | | | 5,127 | | | — |
Total other non-operating loss | | | | | (20,854) | | | — | |
| | | | | | | ||||
Financial income/(expenses) | | | | | | | |||
Interest income | | | 12 | | | 10,839 | | | 489 |
Interest expense | | | | | (5,669) | | | — | |
Other financial items, net | | | | | 2,011 | | | (1,144) | |
Net financial income/(expenses) | | | | | 7,181 | | | (655) | |
| | | | | | | ||||
Losses before equity in net losses of affiliates, income taxes and non- controlling interest | | | | | (12,053) | | | (8,710) | |
Income taxes | | | 6 | | | (2,522) | | | (33) |
Equity in net losses of affiliates | | | 11 | | | (37,276) | | | (778) |
| | | | | | | ||||
Net loss | | | | | (51,851) | | | (9,521) | |
Net income attributable to non-controlling interests | | | | | (3,346) | | | (2,806) | |
Preferred dividends | | | | | (5,652) | | | (4,250) | |
Net loss attributable to common stockholders | | | | | (60,849) | | | (16,577) | |
Loss per share attributable to common stockholders: | | | | | | | |||
Basic and diluted loss per share ($) | | | 7 | | | (1.30) | | | (0.35) |
(1) | This includes amounts arising from transactions with related parties (see note 16). |
| | | | | Six months ended June 30, | |||||
(in thousands of $) | | | Notes | | | 2020 | | | 2019 |
Net loss | | | | | (51,851) | | | (9,521) | |
| | | | | | | ||||
Other comprehensive loss: | | | | | | | |||
Foreign exchange (loss)/gain on currency translation(1) | | | | | (39,693) | | | 1,184 | |
Comprehensive loss | | | | | (91,544) | | | (8,337) | |
| | | | | | | ||||
Comprehensive loss attributable to: | | | | | | | |||
| | | | | | | ||||
Stockholders of Hygo Energy Transition Ltd. | | | | | (94,890) | | | (11,143) | |
Non-controlling interests | | | | | 3,346 | | | 2,806 | |
Comprehensive loss | | | | | (91,544) | | | (8,337) | |
(1) | No tax impact for the periods ended June 30, 2020 and 2019. |
(in thousands of $) | | | Notes | | | June 30, 2020 Pro Forma Stockholder’s equity Unaudited(3) | | | June 30, 2020 Unaudited | | | December 31, 2019 Audited |
ASSETS | | | | | | | | | ||||
Current | | | | | | | | | ||||
Cash and cash equivalents | | | | | — | | | 74,633 | | | 49,949 | |
Restricted cash and short-term deposits | | | 9 | | | — | | | 33,062 | | | 22,861 |
Trade accounts receivable(1) | | | | | — | | | 9,108 | | | 30,479 | |
Amounts due from related parties | | | 16 | | | — | | | 7,454 | | | 9,335 |
Derivative Asset | | | 8 | | | — | | | 5 | | | 10,200 |
Other current assets | | | | | — | | | 3,089 | | | 3,582 | |
Total current assets | | | | | — | | | 127,351 | | | 126,406 | |
| | | | | | | | | |||||
Non-current | | | | | | | | | ||||
Restricted cash | | | 9 | | | — | | | 30 | | | 41 |
Investments in affiliates | | | 11 | | | — | | | 225,176 | | | 311,105 |
Net investment in leased asset | | | 12 | | | — | | | 306,207 | | | — |
Assets under development | | | 10 | | | — | | | — | | | 327,754 |
Vessels and equipment, net | | | 4 | | | — | | | 354,645 | | | 360,143 |
Other non-current assets | | | | | — | | | 29,211 | | | 29,343 | |
Total assets | | | | | — | | | 1,042,620 | | | 1,154,792 | |
| | | | | | | | | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | ||||
Current | | | | | | | | | ||||
Current portion of long-term debt and short-term debt | | | 13 | | | — | | | 112,013 | | | 127,056 |
Trade accounts payable(1) | | | | | — | | | 2,255 | | | 2,583 | |
Accrued expenses | | | | | — | | | 48,561 | | | 46,053 | |
Other current liabilities(1) | | | 14 | | | — | | | 11,813 | | | 54,324 |
Amounts due to related parties | | | 16 | | | — | | | 139 | | | 2,184 |
Total current liabilities | | | | | — | | | 174,781 | | | 232,200 | |
| | | | | | | | | |||||
Non-current | | | | | | | | | ||||
Long-term debt | | | 13 | | | — | | | 378,885 | | | 337,686 |
Other non-current liabilities | | | | | — | | | 1,909 | | | 665 | |
Total liabilities | | | | | — | | | 555,575 | | | 570,551 | |
| | | | | | | | | |||||
Mezzanine Equity(2) | | | | | | | | | ||||
Preferred capital 20,000,000 preferred shares of $5.00 each issued and outstanding | | | | | — | | | 100,000 | | | 100,000 | |
Convertible share capital 23,475,077 common shares of $1.00 each issued and outstanding | | | | | — | | | 23,475 | | | 23,475 | |
Total mezzanine equity | | | | | — | | | 123,475 | | | 123,475 | |
| | | | | | | | | |||||
Stockholder’s Equity(2) | | | | | | | | | ||||
Share capital 23,475,077 common shares of $1.00 each issued and outstanding and 100,000,000 common shares of $0.47 each issued and outstanding pro forma (unaudited) | | | | | 46,950 | | | 23,475 | | | 23,475 | |
Additional paid in capital | | | | | 584,696 | | | 527,324 | | | 527,324 | |
Accumulated other comprehensive loss | | | | | (84,879) | | | (84,879) | | | (45,186) | |
Retained losses | | | | | (112,786) | | | (112,786) | | | (51,937) | |
Non-controlling interests | | | | | 10,436 | | | 10,436 | | | 7,090 | |
Total stockholder’s equity | | | | | 444,417 | | | 363,570 | | | 460,766 | |
Total liabilities, mezzanine equity and stockholders’ equity | | | | | — | | | 1,042,620 | | | 1,154,792 |
(1) | These include amounts arising from transactions with related parties (see note 16). |
(2) | On September 11, 2020, the Company changed the par value of its common shares from $5.00 to $1.00 each, which has been retrospectively adjusted. The decrease in par value was recorded as a decrease in Convertible Share Capital (Mezzanine Equity) and Share Capital with a corresponding increase in Additional paid-in Capital in Stockholders’ Equity. |
(3) | The unaudited pro forma Stockholder's equity as at June 30, 2020 gives effect to (i) $180.0 million to be paid to Stonepeak for the redemption of the preference shares in the Recapitalization on mezzanine equity in connection with the consummation of this offering, which includes accrued and unpaid dividends. The $180.0 million to be paid to Stonepeak represents the contractual Required Return Amount for the preference shares, determined as $9.00 per share based on the redemption date, which includes the aggregate amount of approximately $41.5 million of accrued and unpaid dividends on such preference shares calculated up to the date of redemption; (ii) a subsequent 2.13-for-1 share split to be consummated after the effective date of the registration statement and prior to the consummation of the offering, which will further adjust the par value of the common shares from $1.00 to $0.46950154; and (iii) to reflect the settlement of the MIS which is accounted for as a capital contribution from Stonepeak, following the completion of the offering. |
| | | Notes | | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 | |||
OPERATING ACTIVITIES | | | | | | | |||
Net loss | | | | | (51,851) | | | (9,521) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | |||
Equity in net losses of affiliates | | | 11 | | | 37,276 | | | 778 |
Net foreign exchange gain | | | | | (3,726) | | | (46) | |
Depreciation and amortization | | | | | 5,648 | | | 5,579 | |
Loss on recognition of net investment in leased vessel | | | 12 | | | 25,981 | | | — |
Movement in credit loss allowance | | | 12 | | | 1,899 | | | — |
Cash receipts from sales-type finance lease | | | | | 3,664 | | | — | |
Interest income from sales-type finance lease | | | 12 | | | (12,483) | | | — |
Change in fair value of investment, net of unwind of discount | | | | | 719 | | | 972 | |
Recognition of guarantee net of amortization | | | | | (575) | | | (275) | |
Amortisation of deferred charges | | | | | 917 | | | — | |
Drydock expenditure | | | | | — | | | (336) | |
Change in assets and liabilities: | | | | | | | |||
Trade accounts receivable | | | | | 1,270 | | | 172 | |
Inventories | | | | | 424 | | | 1,060 | |
Derivative asset | | | | | 7,893 | | | — | |
Prepaid expenses, accrued income and other current assets | | | | | (739) | | | 5,601 | |
Other non-current assets | | | | | 54 | | | (120) | |
Amounts due from/(to) related companies | | | | | (164) | | | 3,066 | |
Trade accounts payable | | | | | (328) | | | (1,090) | |
Accrued expenses | | | | | (4,695) | | | (593) | |
Deferred revenue | | | | | 2,075 | | | 9,620 | |
Other current and non-current liabilities | | | | | (1,535) | | | 987 | |
Net cash provided by operating activities | | | | | 11,724 | | | 15,854 | |
| | | | | | | ||||
INVESTING ACTIVITIES | | | | | | | |||
Additions to investments in affiliates | | | 11 | | | (14,521) | | | (1,425) |
Additions to vessels and equipment | | | | | (673) | | | (460) | |
Additions to assets under development | | | 10 | | | (2,915) | | | (11,581) |
Net cash used in investing activities | | | | | (18,109) | | | (13,466) | |
| | | | | | | ||||
FINANCING ACTIVITIES | | | | | | | |||
Proceeds from short-term and long-term debt (including related parties) | | | 13 | | | 222,326 | | | — |
Repayments of short-term and long-term debt (including related parties) | | | 13 | | | (177,612) | | | (10,721) |
Financing fees | | | | | (1,100) | | | — | |
Net cash provided by/(used in) by financing activities | | | | | 43,614 | | | (10,721) | |
Foreign exchange in cash | | | | | (2,355) | | | — | |
Net increase/(decrease) in cash, cash equivalents and restricted cash | | | | | 34,874 | | | (8,333) | |
Cash, cash equivalents and restricted cash at beginning of period | | | | | 72,851 | | | 50,513 | |
Cash, cash equivalents and restricted cash at end of period | | | | | 107,725 | | | 42,180 | |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 | | | June 30, 2019 | | | December 31, 2018 |
Cash and cash equivalents | | | 74,633 | | | 49,949 | | | 4,282 | | | 25,808 |
Restricted cash and short-term deposits | | | 33,062 | | | 22,861 | | | 37,856 | | | 24,662 |
Restricted cash (non-current portion) | | | 30 | | | 41 | | | 42 | | | 43 |
| | | 107,725 | | | 72,851 | | | 42,180 | | | 50,513 |
(in thousands of $) | | | Preference Shares (Mezzanine) | | | Convertible Common Share Capital (Mezzanine) | | | Common Share Capital | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Loss | | | Retained Losses | | | Non-Controlling Interest | | | Total Stockholder’s Equity |
Balance at December 31, 2018 | | | 100,000 | | | 23,475 | | | 23,475 | | | 517,324 | | | (38,662) | | | (27,585) | | | 1,541 | | | 476,093 |
Net (loss)/income | | | — | | | — | | | — | | | — | | | — | | | (12,327) | | | 2,806 | | | (9,521) |
Dividends(1) | | | — | | | — | | | — | | | — | | | — | | | (4,250) | | | — | | | (4,250) |
Foreign currency translation adjustments | | | — | | | — | | | — | | | — | | | 1,184 | | | — | | | — | | | 1,184 |
Balance at June 30, 2019 | | | 100,000 | | | 23,475 | | | 23,475 | | | 517,324 | | | (37,478) | | | (44,162) | | | 4,347 | | | 463,506 |
(in thousands of $) | | | Preference Shares (Mezzanine) | | | Convertible Common Share Capital (Mezzanine) | | | Common Share Capital | | | Additional Paid-in Capital | | | Accumulated Other Comprehensive Loss | | | Retained Losses | | | Non-Controlling Interest | | | Total Stockholder’s Equity |
Balance at December 31, 2019 | | | 100,000 | | | 23,475 | | | 23,475 | | | 527,324 | | | (45,186) | | | (51,937) | | | 7,090 | | | 460,766 |
Net (loss)/income | | | — | | | — | | | — | | | — | | | — | | | (55,197) | | | 3,346 | | | (51,851) |
Dividends(1) | | | — | | | — | | | — | | | — | | | — | | | (5,652) | | | — | | | (5,652) |
Foreign currency translation adjustments | | | — | | | — | | | — | | | — | | | (39,693) | | | — | | | — | | | (39,693) |
Balance at June 30, 2020 | | | 100,000 | | | 23,475 | | | 23,475 | | | 527,324 | | | (84,879) | | | (112,786) | | | 10,436 | | | 363,570 |
(1) | This relates to accrued dividends to Preference Shareholders. |
GENERAL |
2. | ACCOUNTING POLICIES |
• | ownership of the asset is transferred at the end of the lease term; |
• | the contract contains an option to purchase the asset which is reasonably certain to be exercised; |
• | the lease term is for a major part of the remaining useful life of the contract, although contracts entered into in the last 25% of the asset’s useful life are not subject to this criterion; |
• | the discounted value of the fixed payments under the lease represent substantially all of the fair value of the asset; or |
• | the asset is heavily customized such that it could not be used for another charter at the end of the term. |
3. | RECENTLY ISSUED ACCOUNTING STANDARDS |
Standard | | | Description | | | Date of Adoption | | | Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2019-12 Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes. | | | The amendment removes certain exceptions previously available and provides some additional calculation rules to help simplify the accounting for income taxes. | | | January 1, 2021 | | | Under evaluation |
| | | | | | | ||||
ASU 2020-04 Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting. | | | The amendments provide temporary optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The applicable expedients for us are in relation to modifications of contracts within the scope of Topics 310, Receivables, 470, Debt, and Topic 842, Leases. This optional guidance may be applied prospectively from any date beginning March 12, 2020 and cannot be applied to modifications that occur after December 31, 2022. | | | Under evaluation | | | Under evaluation |
4. | SEGMENT INFORMATION |
• | LNG carriers – LNG carriers are vessels that transport LNG and are compatible with many LNG offloading and receiving terminals globally. We have two LNG carriers which are currently operating through the Cool Pool in the spot/short-term charter market. These vessels will continue to operate through the Cool Pool until their conversion to FSRUs. |
• | FSRU and terminals – FSRUs are vessels that are permanently moored offshore and used to store and regasify LNG. We have one FSRU and terminal offshore Sergipe, Brazil, which is in service to CELSE pursuant to a 25-year charter. |
• | Power – We have contracted with local partners to build cleaner and economically advantageous natural gas-fired power generation assets backed by long-term power purchase agreements in our core operating areas. |
• | Downstream distribution – Our downstream distribution business is focused on the procurement of LNG or natural gas from our terminals and other sources to be able to deliver to our downstream customers under medium to long-term contracts. |
| | | Six months ended June 30, 2020 | ||||||||||||||||
(in thousands of $) | | | LNG carriers | | | FSRU and terminals | | | Power | | | Downstream distribution | | | Other business and corporate(1) | | | Total |
Statement of Operations: | | | | | | | | | | | | | ||||||
Total operating revenues | | | 21,092 | | | 1,695 | | | — | | | — | | | — | | | 22,787 |
Vessel operating expenses | | | (5,708) | | | (1,684) | | | — | | | — | | | — | | | (7,392) |
Depreciation and amortization | | | (5,554) | | | — | | | — | | | (66) | | | (20) | | | (5,640) |
Administrative expenses | | | (605) | | | (1,094) | | | (1,508) | | | (2,101) | | | (6,541) | | | (11,849) |
Other operating income | | | 3,714 | | | — | | | — | | | — | | | | | 3,714 | |
Segment operating income/(loss) | | | 12,939 | | | (1,083) | | | (1,508) | | | (2,167) | | | (6,561) | | | 1,620 |
Equity in net losses of affiliates | | | — | | | — | | | (37,276) | | | — | | | — | | | (37,276) |
Balance Sheet: | | | June 30, 2020 | |||||||||||||||
(in thousands of $) | | | LNG carriers | | | FSRU and terminals | | | Power | | | Downstream distribution | | | Other business and corporate(2) | | | Total |
Total assets | | | 402,388 | | | 344,874 | | | 234,009 | | | 4,990 | | | 56,359 | | | 1,042,620 |
Investment in affiliates (note 11) | | | — | | | — | | | 225,176 | | | — | | | — | | | 225,176 |
Net investment in leased asset (note 12) | | | — | | | 306,207 | | | — | | | — | | | — | | | 306,207 |
Vessels and equipment, net | | | 352,935 | | | 2 | | | 4 | | | 1,590 | | | 114 | | | 354,645 |
Other assets | | | 49,453 | | | 38,665 | | | 8,829 | | | 3,400 | | | 56,245 | | | 156,592 |
(1) | Relates to corporate overheads not allocated to a segment but included to reflect total administrative costs in the consolidated statements of income/(loss). |
(2) | Relates to corporate assets not allocated to a segment but included to reflect the total assets in the consolidated balance sheet. |
| | | Six months ended June 30, 2019 | ||||||||||||||||
(in thousands of $) | | | LNG carriers | | | FSRU and terminals | | | Power | | | Downstream distribution | | | Other business and corporate(1) | | | Total |
Statement of Operations: | | | | | | | | | | | | | ||||||
Total operating revenues | | | 24,047 | | | — | | | — | | | — | | | — | | | 24,047 |
Vessel operating expenses | | | (19,238) | | | — | | | — | | | — | | | — | | | (19,238) |
Depreciation and amortization | | | (5,564) | | | — | | | — | | | — | | | (15) | | | (5,579) |
Administrative expenses | | | (484) | | | (1,361) | | | (815) | | | (1,158) | | | (3,467) | | | (7,285) |
Segment operating income/(loss) | | | (1,239) | | | (1,361) | | | (815) | | | (1,158) | | | (3,482) | | | (8,055) |
Equity in net losses of affiliates | | | — | | | — | | | (778) | | | — | | | — | | | (778) |
Balance Sheet: | | | December 31, 2019 | |||||||||||||||
(in thousands of $) | | | LNG carriers | | | FSRU and terminals | | | Power | | | Downstream distribution | | | Other business and corporate(2) | | | Total |
Total assets | | | 410,930 | | | 369,902 | | | 332,363 | | | 1,662 | | | 39,935 | | | 1,154,792 |
Investment in affiliates (note 11) | | | — | | | — | | | 311,105 | | | — | | | — | | | 311,105 |
Assets under development | | | — | | | 327,754 | | | — | | | — | | | — | | | 327,754 |
Vessels and equipment, net | | | 358,489 | | | 3 | | | — | | | 1,489 | | | 162 | | | 360,143 |
Other assets | | | 52,441 | | | 42,145 | | | 21,258 | | | 173 | | | 39,773 | | | 155,790 |
(1) | Relates to corporate overheads not allocated to a segment but included to reflect total depreciation and administrative expenses in the consolidated statements of income (loss). |
(2) | Relates to corporate assets not allocated to a segment but included to reflect the total assets in the consolidated balance sheet. |
5. | OTHER OPERATING INCOME |
6. | INCOME TAXES |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
Current tax expense | | | 5,990 | | | 33 |
Deferred tax expense (credit) | | | (3,468) | | | — |
Total tax expense | | | 2,522 | | | 33 |
7. | LOSS PER SHARE |
| | | Six months ended June 30, | |||||||
(in thousands of $) | | | Pro forma (unaudited) 2020 | | | 2020 | | | 2019 |
Numerator - net loss available to common stockholders | | | (60,849) | | | (60,849) | | | (16,577) |
Pro forma effect of redemption of preferred shares | | | 5,652 | | | — | | | — |
Numerator – net loss attributable to common shareholders | | | (55,197) | | | (60,849) | | | (16,577) |
| | | Six months ended June 30, | |||||||
(in thousands of $) | | | Pro forma (unaudited) 2020 | | | 2020 | | | 2019 |
Weighted average number of common shares outstanding(1) | | | 100,000,000 | | | 46,950,154 | | | 46,950,154 |
(1) | Includes the common shares included in the mezzanine classification. |
| | | Six months ended June 30, | |||||||
(in thousands of $) | | | Pro forma (unaudited) 2020 | | | 2020 | | | 2019 |
Basic and diluted | | | $(0.55) | | | $(1.30) | | | $(0.35) |
8. | VARIABLE INTEREST ENTITIES (“VIE”) |
8.1 | Lessor VIEs |
Vessel | | | Effective from | | | Sales value (in $ millions) | | | First repurchase option (in $ millions) | | | Date of first repurchase option | | | Repurchase obligation at end of lease term (in $ millions) | | | End of lease term |
Golar Celsius | | | March 2020 | | | 160.0 | | | 109.3 | | | March 2021 | | | 45.0 | | | March 2027 |
(in thousands of $) | | | 2020(1) | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025+ |
Golar Nanook | | | 12,218 | | | 23,878 | | | 23,181 | | | 22,484 | | | 21,816 | | | 111,781 |
Golar Penguin | | | 6,733 | | | 13,200 | | | 12,778 | | | 12,369 | | | 11,935 | | | 8,688 |
Golar Celsius | | | 8,579 | | | 16,683 | | | 16,075 | | | 15,468 | | | 14,872 | | | 27,216 |
(1) | For the six months ending December 31, 2020. |
(in thousands of $) | | | Golar Nanook | | | Golar Penguin | | | Golar Celsius | | | June 30, 2020 Total | | | December 31, 2019 Total |
Assets | | | | | | | | | | | |||||
Restricted cash and short-term deposits | | | 17,448 | | | — | | | 9,864 | | | 27,312 | | | 11,072 |
| | | | | | | | | | | ||||||
Liabilities | | | | | | | | | | | |||||
Debt: | | | | | | | | | | | |||||
Current portion of long-term debt and short-term debt(1) | | | — | | | 104,126 | | | — | | | 104,126 | | | 113,400 |
Long-term interest bearing debt - non-current portion | | | 217,178 | | | — | | | 118,200 | | | 335,378 | | | 217,178 |
| | | 217,178 | | | 104,126 | | | 118,200 | | | 439,504 | | | 330,578 |
(1) | The long-term debt associated with the Penguin lessor VIE is classified as short-term as it has no repayment profile and is repayable on demand by the lender. |
8.2 | Mercurio |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Assets | | | | | ||
Cash and cash equivalents | | | 699 | | | — |
Trade accounts receivable | | | 1,107 | | | — |
Derivative asset | | | 5 | | | 10,200 |
| | | | | |||
Liabilities | | | | | ||
Trade accounts payable | | | 688 | | | 40 |
Current tax payable | | | 59 | | | — |
Deferred tax liability | | | — | | | 3,468 |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
Statement of income (loss) | | | | | ||
Gain on derivative instrument | | | 5,127 | | | — |
Tax expense | | | (1,576) | | | — |
9. | RESTRICTED CASH AND SHORT-TERM DEPOSITS |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Restricted cash and short-term deposits held by lessor VIEs(i) | | | 27,312 | | | 11,072 |
Restricted cash relating to the Golar Celsius(ii) | | | — | | | 6,039 |
Restricted cash relating to LC(iii) | | | 5,750 | | | 5,750 |
Restricted cash relating to Brazil office lease | | | 30 | | | 41 |
Total restricted cash and short-term deposits | | | 33,092 | | | 22,902 |
Less: Amounts included in current restricted cash and short-term deposits | | | (33,062) | | | (22,861) |
Long-term restricted cash | | | 30 | | | 41 |
(i) | These are amounts held by our lessor VIE entities that we are required to consolidate under U.S. GAAP into our financial statements as VIEs (see note 8). |
(ii) | Restricted cash relating to the Golar Celsius refers to cash deposits required in connection with the financial covenant compliance related to the financing of this vessel. The Golar Celsius facility was refinanced in March 2020 (see note 13). |
(iii) | This amount relates to an irrevocable stand-by letter of credit (“LC”) required in connection with the financing of the CELSE project. |
10. | ASSETS UNDER DEVELOPMENT |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Opening asset under development balance | | | 327,754 | | | 302,410 |
Interest costs capitalized | | | 3,530 | | | 14,006 |
Other costs capitalized(1) | | | 1,890 | | | 11,338 |
Transfer out of asset under development | | | (333,174) | | | — |
Closing asset under development balance | | | — | | | 327,754 |
(1) | Other capitalized costs include voyage charter, site supervision and other miscellaneous construction costs. |
11. | INVESTMENTS IN AFFILIATES AND JOINT VENTURES |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
CELSEPAR | | | (36,624) | | | (700) |
CELBA | | | (595) | | | (78) |
São Marcos | | | (57) | | | — |
Equity in net losses in affiliates | | | (37,276) | | | (778) |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
CELSEPAR | | | 224,561 | | | 310,368 |
CELBA | | | 247 | | | 165 |
São Marcos | | | 368 | | | 572 |
Investments in affiliates | | | 225,176 | | | 311,105 |
(in thousands of $) | | | |
Investments in affiliates as of December 31, 2019 | | | 311,105 |
Capital contributions | | | 1,021 |
Equity in net losses in affiliates | | | (37,276) |
Capitalized interest | | | 2,185 |
Foreign currency translation adjustment | | | (51,859) |
Investments in affiliates as of June 30, 2020 | | | 225,176 |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Balance Sheet | | | | | ||
Current assets | | | 221,167 | | | 184,681 |
Non-current assets | | | 1,955,839 | | | 1,364,619 |
Current liabilities | | | 284,429 | | | 128,286 |
Non-current liabilities | | | 1,652,087 | | | 1,002,331 |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
Statement of Operations | | | | | ||
Net loss | | | (73,247) | | | (1,400) |
12. | NET INVESTMENT IN LEASED ASSET |
Year ending December 31 | | | |
(in thousands of $) | | | |
2020(1) | | | 23,507 |
2021 | | | 47,132 |
2022 | | | 47,802 |
2023 | | | 48,482 |
2024 | | | 49,307 |
2025 and thereafter | | | 1,147,010 |
Total minimum lease receivable | | | 1,363,240 |
Unguaranteed residual value | | | 134,940 |
Gross investment in sales-type lease | | | 1,498,180 |
Less: Unearned interest income | | | (1,190,074) |
Less: Current expected credit losses(2) | | | (1,899) |
Net investment in leased vessel | | | 306,207 |
Less: Current portion of net investment in leased asset | | | — |
Non-current portion of net investment in leased asset | | | 306,207 |
(1) | For the six months ending December 31, 2020. |
(2) | A corresponding charge of $1.9 million was recognized in “Interest income” in the consolidated statement of income (loss). |
13. | DEBT |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Debenture loan | | | 54,869 | | | 74,434 |
Golar Celsius facility(1) | | | — | | | 64,212 |
Subtotal (excluding lessor VIE loans) | | | 54,869 | | | 138,646 |
CCBFL VIE loan(2) | | | 217,178 | | | 217,178 |
COSCO VIE loan(2) | | | 104,126 | | | 113,400 |
AVIC VIE loan(2) | | | 118,200 | | | |
Subtotal (VIE loans) | | | 439,504 | | | 330,578 |
Total debt | | | 494,373 | | | 469,224 |
Less: Deferred finance charges, net | | | (3,475) | | | (4,482) |
Total debt, net of deferred financing costs | | | 490,898 | | | 464,742 |
(1) | In March 2020, the Golar Celsius facility was re-financed prior to maturity. |
(2) | These amounts relate to certain lessor entities (for which legal ownership resides with financial institutions) that we are required to consolidate under U.S. GAAP into our consolidated financial statements as variable interest entities (see note 8). |
(in thousands of $) | | | Hygo debt | | | VIE debt(1) | | | Total debt |
Current portion of long-term debt and short-term debt | | | 7,887 | | | 104,126 | | | 112,013 |
Long-term debt | | | 46,335 | | | 332,550 | | | 378,885 |
Total | | | 54,222 | | | 436,676 | | | 490,898 |
(1) | These amounts relate to certain lessor entities (for which legal ownership resides with financial institutions) that we are required to consolidate under U.S. GAAP into our financial statements as variable interest entities (see note 8). |
14. | OTHER CURRENT LIABILITIES |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Deferred revenue(i) | | | 10,327 | | | 38,730 |
Other | | | 1,486 | | | 1,372 |
Deferred consideration(ii) | | | — | | | 10,754 |
Deferred tax(iii) | | | — | | | 3,468 |
Total | | | 11,813 | | | 54,324 |
(i) | Deferred revenue amounted to $10.3 million and $38.7 million as of June 30, 2020 and December 31, 2019, respectively. The decrease is driven by the de-recognition of $28.8 million of pre-commissioning revenue on Golar Nanook’s charter agreement following the commencement of the Sergipe power plant operations by the Charterer in March 2020, which triggered the commencement of the sales-type lease (see note 12). As of June 30, 2020, deferred revenue of $3.7 million relates to the CELSE voyage charter option fee, $5.3 million relates to pre-commissioning revenue under its operation and service agreement with CELSE and $1.3 million relates to deferred revenue associated with one of our vessels operating in the Cool Pool. |
(ii) | Deferred consideration of $11.5 million was paid on the Sergipe power plant Commercial Operation Date of March 21, 2020 for which the outstanding amount as of December 31, 2019 was $10.8 million. |
(iii) | Deferred tax as at December 31, 2019 related to the tax expense on the unrealized gain on the forward purchase energy contracts. During the period ended June 30, 2020, the unrealized gain was subsequently realized upon settlement of the forward purchase energy contracts. |
15. | FINANCIAL INSTRUMENTS |
| | | Fair value hierarchy | | | June 30, 2020 | | | December 31, 2019 | |||||||
(in thousands of $) | | | Carrying value | | | Fair value | | | Carrying value | | | Fair value | |||
Cash and cash equivalents | | | Level 1 | | | 74,633 | | | 74,633 | | | 49,949 | | | 49,949 |
Restricted cash and short-term deposits | | | Level 1 | | | 33,092 | | | 33,092 | | | 22,902 | | | 22,902 |
Derivative asset(1) | | | Level 2 | | | 5 | | | 5 | | | 10,200 | | | 10,200 |
Deferred consideration(2) | | | Level 2 | | | — | | | — | | | 10,754 | | | 10,754 |
Current portion of long-term debt and short-term debt(3)(4) | | | Level 2 | | | 112,013 | | | 112,013 | | | 127,056 | | | 127,056 |
Long-term debt(4) | | | Level 2 | | | 378,885 | | | 378,885 | | | 337,686 | | | 337,686 |
(1) | We classify our electricity forward purchase contracts as Level 2 as they are valued using observable market inputs such as energy prices in geographically appropriate markets. The impact of the credit valuation adjustment and time value of money is not significant due to the short-term nature of the contracts. . Cash flows from these derivative instruments are classified under operating activities in the Statements of Cashflows. |
(2) | The estimated fair value of the deferred consideration is derived by using a discounted cash flow model. The most significant input into this valuation is the discount rate which takes into account, amongst other things, the equity and country risk. |
(3) | The carrying amounts of our short-term debt approximate their fair values because of the near-term maturity of these instruments. |
(4) | Our debt obligations are recorded at amortized cost in the consolidated balance sheets. The amounts presented in the table above are net of the deferred finance charges amounting to $3.5 million and $4.5 million at June 30, 2020 and December 31, 2019, respectively. The estimated fair value for the floating long-term debt are considered to approximate the carrying values since they bear variable interest rates, which are adjusted on a quarterly or six-monthly basis. |
16. | RELATED PARTY TRANSACTIONS |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Deferred revenue(i) | | | (8,973) | | | (37,568) |
Trade receivables(i) | | | 7,934 | | | 28,601 |
Total | | | (1,039) | | | (8,967) |
(i) | We have a charter agreement and operation and service agreement to lease the Golar Nanook to CELSE following its commissioning and commencement of operations of the Sergipe power plant. On March 31, 2020, following the commencement of the Sergipe power plant operations by the charterer, the Golar Nanook commenced its sales-type finance lease and as such, a net investment in leased asset of $305.4 million and a loss on disposal of $26.0 million were recognized (see note 12). |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
Management and administrative services expense(i) | | | (2,668) | | | (3,011) |
Ship management fees expense(ii) | | | (831) | | | (606) |
Debt guarantee fee expense(iii) | | | (605) | | | (352) |
Total | | | (4,104) | | | (3,969) |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
Trading balances due from Golar LNG and subsidiaries(iv)(v) | | | 7,117 | | | 6,829 |
Total | | | 7,117 | | | 6,829 |
(i) | Management and administrative services agreement - Hygo Energy Transition Ltd. entered into a management and administrative services agreement with Golar Management Ltd (“Golar Management”), a wholly-owned subsidiary of Golar LNG, pursuant to which Golar Management will provide to Hygo certain management and administrative services. The services provided by Golar Management are charged at cost plus a management fee equal to 5% of Golar Management’s costs and expenses incurred in connection with providing these services. Hygo may terminate the agreement by providing 6 months written notice. |
(ii) | Ship management fees - Golar LNG and certain of its affiliates charge ship management fees to Hygo for the provision of technical and commercial management of Hygo’s vessels. Each of Hygo’s vessels is subject to management agreements pursuant to which certain commercial and technical management services are provided by Golar Management. Hygo may terminate these agreements by providing 30 days written notice. |
(iii) | Debt guarantee fee expense - Upon formation, Golar LNG provided financial guarantees in relation to the debt financing of Golar Celsius and Golar Penguin. Hygo entered into agreements to compensate Golar LNG in relation to certain debt guarantees. The remaining liability relating to the counter guarantee is recorded in “Other current liabilities” and “Other non current liabilities” in the Consolidated Balance Sheet. |
(iv) | The Cool Pool - On July 8, 2019 GasLog’s vessel charter contracts had concluded and withdrew their participation from the Cool Pool. Following Gaslog’s departure, Golar LNG assumed sole responsibility for the management of the Cool Pool and consolidated the Cool Pool. We ceased applying the collaborative accounting guidance to the Cool Pool. This had no impact on how we account for revenues and expenses that were attributable to our own vessels, however, net revenue and expenses relating to the other pool participants are now presented net within “Voyage, charter-hire and commission expenses” as opposed to being presented gross within “Time charter revenues - collaborative arrangement” and “Voyage, charter-hire and commission expenses - collaborative arrangement” under the previously adopted collaborative arrangement accounting principles. Net revenue relating to the other pool participants presented on our consolidated statement of loss under “Voyage, charter-hire and commission expenses” for the six months ended June 30, 2020 amounted to $3.1 million. There was no such net revenue for the same period in 2019 as the vessels were operating under a collaborative arrangement in the Cool Pool. |
(v) | Trading balances - Receivables and payables with Golar LNG and its subsidiaries are comprised primarily of unpaid management fees, advisory and administrative services and may include working capital adjustments in connection with the initial formation of the joint venture and transaction with Stonepeak. In addition, certain receivables and payables arise when Golar LNG pays an invoice on our behalf. Receivables and payables are generally settled quarterly in arrears. Trading balances owing to or due from Hygo and its subsidiaries are unsecured, interest-free and intended to be settled in the ordinary course of business. |
| | | Six months ended June 30, | ||||
(in thousands of $) | | | 2020 | | | 2019 |
Magni Partners(i) | | | (1,373) | | | (347) |
Total | | | (1,373) | | | (347) |
(in thousands of $) | | | June 30, 2020 | | | December 31, 2019 |
CELBA(ii) | | | 107 | | | 407 |
Golar Power Brasil 2 Participações S.A.(ii) | | | 230 | | | 32 |
Magni Partners(i) | | | (41) | | | (141) |
Total | | | 296 | | | 298 |
(i) | Magni Partners - Tor Olav Trøim, a Director of Hygo Energy Transition Ltd., is the founder of, and partner in, Magni Partners Limited (“Magni Partners”), a privately held UK company, as well as Magni Partners Bermuda Limited (“Magni Bermuda”), a Bermudan domiciled company. In his role, he is the ultimate beneficial owner of these two companies. Pursuant to management agreements between Magni Partners, Magni Bermuda and Hygo, Hygo was recharged for salary and consulting expenses for all individuals working for Magni Partners and Magni Bermuda to the Company. Of the aggregate amount re-charged, $0.01 million and $0.1 million remains to be settled as at June 30, 2020 and December 31, 2019, respectively. This amount is included in “Trade accounts payables” in the Consolidated Balance Sheet. |
(ii) | As of June 30, 2020 and December 31, 2019, $0.3 million and $0.4 million respectively, in receivables from other related parties are short-term in nature. |
17. | SUBSEQUENT EVENTS |
| | | Note | | | 2019 | | | 2018 | |
Assets | | | | | | | |||
Current | | | | | | | |||
Cash and cash equivalents | | | 8 | | | 197,125 | | | 102,768 |
Short-term investments | | | 9 | | | 446,606 | | | 512,811 |
Recoverable taxes | | | | | 13,154 | | | 2,272 | |
Advances to suppliers | | | | | 4,772 | | | 6,525 | |
Derivative financial instruments | | | 24 | | | — | | | 182 |
Inventories | | | 12 | | | 63,975 | | | — |
Other receivables | | | | | 1,999 | | | 159 | |
Total current | | | | | 727,631 | | | 624,717 | |
| | | | | | | ||||
Noncurrent | | | | | | | |||
Other receivables | | | | | 782 | | | 538 | |
Transaction cost | | | 11 | | | 29,326 | | | 47,432 |
Deferred tax | | | 10 | | | 38,242 | | | 32,854 |
Advances for property, plant and equipment acquisition | | | 13 | | | 141,265 | | | 2,375,906 |
Prepayments | | | 18 | | | 111,357 | | | — |
Property, plant and equipment | | | 14 | | | 5,186,989 | | | 1,532,552 |
Intangible assets | | | | | 186 | | | 125 | |
Total noncurrent | | | | | 5,508,147 | | | 3,989,407 | |
Total assets | | | | | 6,235,778 | | | 4,614,124 | |
| | | | | | | ||||
Liabilities | | | | | | | |||
Current | | | | | | | |||
Accout payables | | | 15 | | | 297,112 | | | 10,266 |
Loans and borrowing | | | 16 | | | 31,410 | | | 20,997 |
Debentures | | | 17 | | | 135,713 | | | 69,155 |
Taxes and social contributions | | | 19 | | | 1,682 | | | 1,237 |
Other accounts payable | | | | | 2,877 | | | 2,551 | |
Total current | | | | | 468,794 | | | 104,206 | |
| | | | | | | ||||
Accout payables | | | 15 / 18 | | | 114,103 | | | — |
Loans and borrowing | | | 16 | | | 1,592,772 | | | 890,596 |
Debentures | | | 17 | | | 2,374,953 | | | 2,312,682 |
Total noncurrent | | | | | 4,081,828 | | | 3,203,278 | |
Equity | | | 21 | | | | | ||
Capital | | | | | 1,725,108 | | | 1,334,608 | |
Capital reserve | | | | | 36,346 | | | 36,346 | |
Accumulated loss | | | | | (76,298) | | | (64,314) | |
Total equity | | | | | 1,685,156 | | | 1,306,640 | |
Total liabilities and equity | | | | | 6,235,778 | | | 4,614,124 |
| | | Note | | | 2019 | | | 2018 | |
Expenses | | | | | | | |||
General and administrative expenses | | | 22 | | | (39,214) | | | (39,336) |
Loss before financial income (expense) and tax | | | | | (39,214) | | | (39,336) | |
Finance results | | | | ||||||
Finance income | | | 23 | | | 35,829 | | | 70,407 |
Finance expenses | | | 23 | | | (13,987) | | | (100,361) |
| | | | | 21,842 | | | (29,954) | ||
| | | | | | | ||||
Net income before income and social contribution taxes | | | | | (17,372) | | | (69,290) | |
| | | | | | | ||||
Income tax and social contribution | | | | | | | |||
Deferred | | | 10 | | | 5,388 | | | 32,854 |
| | | | | | | ||||
Net loss for the year | | | | | (11,984) | | | (36,436) | |
Other comprehensive income | | | | | — | | | — | |
Total comprehensive loss for the year | | | | | (11,984) | | | (36,436) |
| | | | | | | Capital reserve | | | Advance for future capital increase | | | | | |||||
| | | Note | | | Capital | | | Special reserve | | | Accumulated loss | | | Total equity | ||||
Balance at 1 January 2018 | | | | | 712,001 | | | — | | | 61,900 | | | (27,878) | | | 746,023 | |
Capital increase | | | | | 652,351 | | | — | | | (61,900) | | | — | | | 590,451 | |
Loss for the year | | | | | — | | | — | | | — | | | (35,898) | | | (35,898) | |
Balances at December 31, 2018 - CELSE - Centrais Elétricas de Sergipe S.A. | | | | | 1,364,352 | | | — | | | — | | | (63,776) | | | 1,300,576 | |
Predecessor adjustments | | | 2 | | | (29,744) | | | 36,346 | | | — | | | (538) | | | 6,064 |
Balances at December 31, 2018 - CELSEPAR - Centrais Elétricas de Sergipe Participações S.A. | | | | | 1,334,608 | | | 36,346 | | | — | | | (64,314) | | | 1,306,640 | |
Capital increase | | | 21 | | | 390,500 | | | — | | | — | | | — | | | 390,500 |
Loss for the year | | | | | — | | | — | | | — | | | (11,984) | | | — | |
Balances at December 31, 2019 | | | | | 1,725,108 | | | 36,346 | | | — | | | (76,298) | | | 1,685,156 |
| | | 2019 | | | 2018 | |
Cash flow from operating activities | | | | | ||
Net loss for the year | | | (11,984) | | | (36,436) |
Adjustments for: | | | | | ||
Deferred income tax and social contribution | | | (5,388) | | | (32,854) |
Depreciation | | | 417 | | | 308 |
Exchange variation on overseas supplier | | | 4,233 | | | 65,195 |
Derivative financial instruments | | | — | | | (30,890) |
Interest on financial investments | | | (22,553) | | | (13,342) |
| | | (35,275) | | | (48,019) | |
Changes in assets and liabilities | | | | | ||
Recoverable taxes | | | (10,882) | | | (1,743) |
Derivative financial instruments | | | 182 | | | 30,708 |
Inventories | | | (63,975) | | | — |
Other receivables | | | (331) | | | (6,498) |
Accounts payable | | | (140,342) | | | (100,251) |
Other accounts payable | | | (6,941) | | | 3,933 |
Taxes and social contributions | | | 445 | | | (404) |
Payment of interest on loans and debentures | | | (456,992) | | | (182,179) |
Net cash used in operating activities | | | (714,111) | | | (304,453) |
| | | | | |||
Cash flow from investment activities | | | | | ||
Short-term investments deposits | | | (24,001) | | | (674,819) |
Redemption of short-term investment deposits | | | 112,759 | | | 175,350 |
Acquisition of intangible assets | | | (108) | | | (67) |
Advance to supplier | | | (156,460) | | | (2,606,496) |
Additions to property, plant and equipment | | | (177,169) | | | (194,754) |
Net cash used in investing activities | | | (244,979) | | | (3,300,786) |
| | | | | |||
Cash flow from financing activities | | | | | ||
Capital increase | | | 390,501 | | | 596,649 |
Principal of loans, borrowings and debentures | | | 687,279 | | | 3,816,674 |
Costs on securing loans | | | (24,333) | | | (727,041) |
Net cash provided by financing activities | | | 1,053,447 | | | 3,686,282 |
Increase in cash and cash equivalents | | | 94,357 | | | 81,043 |
Cash and cash equivalents at beginning of period | | | 102,768 | | | 21,725 |
Cash and cash equivalents at end of period | | | 197,125 | | | 102,768 |
Increase in cash and cash equivalents | | | 94,357 | | | 81,043 |
1 | Description of Business |
2 | Statement of compliance |
(i) | the historical operating results and financial position of CELSE prior to the Corporate Restructuring; |
(ii) | the consolidated results of the CELSEPAR and CELSE following the Corporate Restructuring; and |
(iii) | the assets and liabilities of CELSE at their historical cost. |
| | | Company | | | CELSE | | | Predecessor adjustments | |
Capital(a) | | | 1,334,608 | | | 1,364,352 | | | (29,744) |
Special reserve(a) | | | 36,346 | | | — | | | 36,346 |
Accumulated loss(b) | | | (64,314) | | | (63,776) | | | (538) |
(a) | The Company formation resulted in a Capital of R$ 1,334,608 and a statutory reserve, called special reserve, of R$ 36,346. Considering that capital contributed by the controlling shareholders was measured based on the CELSE’s equity on March 16, 2018, the mathematical calculation determined a difference of R$ 29,744 to be adjusted so that the balance on December 31 reflects the corresponding corporate acts on December 31, 2018. |
(b) | Accumulated losses – The sum of CELSE’s losses for the year ended 31, December 2018 of R$ 35,898, and the adjustment of R$ 538, corresponding to CELSEPAR´s individual losses for the same period, represents the Company results of operations during the year ended December 31, 2019 of R$ 36,436. |
3 | Functional currency and reporting currency |
4 | Use of estimates and judgments |
• | Note 14 – fixed asset: evaluation of capitalizable cost. |
• | Note 10 – recognition of deferred tax assets: availability of future taxable profit against which deductible temporary differences and tax losses carried forward can be utilized; |
• | Note 14 – determination of the useful life of fixed assets; |
• | Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities; |
• | Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (prices) or indirectly (derived from prices); |
• | Level 3: Inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
5 | Basis of measurement |
6 | Description of significant accounting policies |
6.1 | Consolidation basis |
| | | 12/31/2019 | | | 12/31/2018 | |
Subsidiary | | | | | ||
Direct | | | | | ||
Centrais Elétricas de Sergipe S.A. | | | 100% | | | 100% |
6.2 | Foreign currency |
6.3 | Financial instruments |
- | it is held within a business model whose objective is to hold assets to collect contractual cash flows; and |
- | its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. |
- | it is held within a business model whose objective is achieved by both the collecting contractual cash flows and the selling financial assets; and |
- | its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. |
- | the stated policies and objectives for the portfolio and the operation of those policies in practice. These include whether management´s strategy is focused on earning contractual interest income, maintaining a particular interest rate profile, matching the duration of the financial assets to the duration of any related liabilities or expected cash outflows, or the realization of cash flows through the sale the assets; |
- | how the portfolio’s performance is evaluated and reported to Company´s management; |
- | the risks affecting the performance of the business model (and the financial assets held within that business model) and how those risks are managed; and |
- | the frequency, volume and timing of the sale of financial assets in prior periods, the reasons for such sales and expectations about future sales activities. |
- | contingent events that would change the amount or timing of cash flows; |
- | terms that may adjust the contractual coupon rate, including variable-rate features; |
- | prepayment and extension features; and |
- | terms limiting the Company’s claim to cash flows from specified assets (e.g. non-recourse features). |
6.5 | Impairment |
• | Debt securities with low credit risk at the reporting date; and |
• | Other debt securities and bank balances for which the credit risk (i.e. the risk of default over the expected lifetime of the financial instrument) has not increased significantly since initial recognition. |
• | It is highly unlikely that the debtor will pay all of its credit obligations to the Company without recourse by the Company to actions such as realizing security (if any is held); Lifetime ECLs are ECLs that result from all possible default events over the expected life of a financial instrument. |
• | 12-month ECLs are ECLs that result from possible default events within the 12 months after the reporting date (or a shorter period, if the instrument’s expected life is shorter than 12 months). |
• | Significant financial difficulty of the issuer or borrower; |
• | Violation of contractual clauses, such as default or being more than 90 days overdue; |
• | The restructuring of an amount due to the Company on terms that it would not consider otherwise; |
• | It is probable that the borrower will enter bankruptcy or other type of financial reorganization; or |
• | The disappearance of an active market for a security because of financial difficulties. |
6.6 | Property, plant and equipment |
6.7 | Income and social contribution taxes |
6.8 | Provisions |
6.9 | Finance income and finance costs |
- | gross carrying amount of the financial asset; or |
- | at amortized cost of the financial liability. |
6.10 | Revenue recognition |
6.11 | Fair value measurement |
7 | Changes in significant accounting policies |
- | Changes in the references to the conceptual framework in IFRS standards. |
- | Definition of a business (changes to IFRS 3). |
- | Definition of materiality (amendments to IAS 1 and IAS 8). |
8 | Cash and cash equivalents |
| | | | | 12/31/2019 | | | 12/31/2018 | ||
Cash and bank deposits | | | | | 13,104 | | | 60,405 | |
Short-term investments | | | | | | | |||
Santander - ContaMax Empresarial | | | 10% CDI | | | 13,616 | | | 14,970 |
CitiBank - Cash Blue RF Referenciado DI FI | | | 94% CDI | | | 170,405 | | | 27,393 |
Total | | | | | 197,125 | | | 102,768 |
9 | Short-term investments |
| | | | | 12/31/2019 | | | 12/31/2018 | ||
Short-term investment - DSRA(a) - Cash Blue RF Referenciado DI FI | | | 92% CDI | | | 399,689 | | | 371,132 |
Short-term investment - Swiss note(b) | | | 0.19% pm | | | 46,917 | | | 141,679 |
Total | | | | | 446,606 | | | 512,811 |
(a) | Debt Service Reserve Account (DSRA) consists of amounts deposited in accounts to secure financing. These amounts are invested in CDI-indexed investment funds. The amount to be maintained in these accounts is monthly calculated based on the rules of financing. If this account balance is greater than the amount minimum established, the Company may withdraw the difference; if it is less, the difference is deposited. The minimum balance to be kept in this accounts is subject to the following rules: (i) Debentures: whichever is greater between 1 (one) year of interest or 6 (six) months of interest plus principal; and (ii) Mandated Lead Arranger (MLA’s): 6 months of interest plus principal. The Company may use the funds allocated in these deposit accounts to make short-term interest and principal payments. However, the amounts withdrawn must be replaced by the Company in order to be in compliance with the rules above which is included in the loan and debentures agreements. |
(b) | The Swiss note amounted to USD 11,304 (R$ 46,917) as of December 31, 2019 is kept in an interest- bearing current account in Switzerland, at Credit Suisse bank. The investment may be withdrawn at any time. The interest is fixed. |
10 | Deferred income and social contribution taxes |
| | | Tax losses and negative bases | |
Balance as of 01/01/2018 | | | — |
Income statement impact | | | 32,854 |
| | | 32,854 | |
Balance as of 12/31/2018 | | | |
Income statement impact | | | 5,388 |
Balance as of 12/31/2019 | | | 38,242 |
11 | Transaction costs |
| | | | | Financial liabilities acquired / issued | | | |||||||||||||||
| | | Cost incurred – cash outflow | | | Debentures | | | IFC(b) | | | IDB(c) | | | IDB Invest(d) | | | IDB China Fund(e) | | | Total transaction cost | |
Balance at January 1, 2018 | | | 36,007 | | | — | | | — | | | — | | | — | | | — | | | 36,007 |
Total transaction cost incurred during the year | | | 727,041 | | | | | | | | | | | | | 727,041 | |||||
Transaction cost allocation: | | | | | | | | | | | | | | | |||||||
Debentures - April 2018(a) | | | | | (680,072) | | | | | | | | | | | (680,072) | |||||
1st disbursement - June 2018 | | | | | | | (9,274) | | | (9,029) | | | (1,762) | | | (2,320) | | | (22,385) | ||
2nd disbursement - September 2018 | | | | | | | (6,258) | | | (4,428) | | | (1,068) | | | (1,405) | | | (13,159) | ||
Balance at December 31,2018 | | | 763,048 | | | (680,072) | | | (15,532) | | | (13,457) | | | (2,830) | | | (3,725) | | | 47,432 |
| | | | | | | | | | | | | | | ||||||||
Total transaction cost incurred during the year(f) | | | 24,333 | | | | | | | | | | | | | 24,333 | |||||
Transaction cost allocation: | | | | | | | | | | | | | | | |||||||
3rd disbursement - February 2019 | | | | | — | | | (13,047) | | | (13,139) | | | (2,431) | | | (3,198) | | | (31,815) | |
4th disbursement - November 2019 | | | | | — | | | (4,583) | | | (4,050) | | | (860) | | | (1,131) | | | (10,624) | |
Balance at December 31,2019 | | | 787,381 | | | (680,072) | | | (33,162) | | | (30,646) | | | (6,121) | | | (8,054) | | | 29,326 |
(a) | The main transaction cost is related to the issuance of debentures, which was the premium paid to Swiss Export Risk Insurance (SERV) for guaranteeing the transaction through the issuance of an insurance policy guaranteeing the amount of R$ 3,447,502 in in the event of Company default. (refer to note 15) |
(b) | International Finance Corporation (IFC) |
(c) | Inter-American Development Bank (IDB) |
(d) | IDB Invest is the private section arm of the IDB Group |
(e) | An agent representing IDB, IDB Invest will administer the Co-financing Fund of China for Latin America and the Caribbean. |
(f) | In 2019, CELSEPAR recorded Transaction Costs in the amount of R$ 15,692 related to the GE Capital Loan. As disclosed in subsequent events explanatory note, such transactions was closed in January and March 2020. |
12 | Inventories |
| | | 12/31/2019 | | | 12/31/2018 | |
Liquified natural gas (LGN) | | | 63,965 | | | — |
Consumption materials | | | 10 | | | — |
Balances at December 31, 2019 | | | 63,975 | | | — |
13 | Advance for Property, plant and equipment acquisition |
| | | 2019 | | | 2018 | |
Opening balance | | | 2,375,906 | | | 558,628 |
(+) New advances | | | 156,460 | | | 2,606,496 |
(-) Transfer to accounts payable | | | (2,391,101) | | | (789,218) |
Final balance | | | 141,265 | | | 2,375,906 |
14 | Property, plant and equipment |
a. | Breakdown |
| | | | | 12/31/2019 | | | 12/31/2018 | ||||||||||||||
| | | Annual depreciation rates (%) | | | Cost | | | Accumulated depreciation | | | Total | | | Cost | | | Accumulated depreciation | | | Total | |
Machinery and equipment(a) | | | 3.33 to 10 | | | 118 | | | (22) | | | 97 | | | 109 | | | (14) | | | 95 |
Buildings(a) | | | 4 to 10 | | | 115 | | | (16) | | | 99 | | | 115 | | | (5) | | | 110 |
Furniture and fixtures(a) | | | 10 | | | 3,084 | | | (849) | | | 2,235 | | | 2,755 | | | (451) | | | 2,304 |
Land(a) | | | — | | | 7,567 | | | — | | | 7,567 | | | 7,567 | | | — | | | 7,567 |
Property, plant and equipment in progress(a) | | | — | | | 5,176,992 | | | — | | | 5,176,992 | | | 1,522,476 | | | — | | | 1,522,476 |
| | | | | 5,187,876 | | | (887) | | | 5,186,989 | | | 1,533,022 | | | (470) | | | 1,532,552 | ||
(a) | On December 31, 2019 and 2018, all property, plant and equipment of the Company were pledged to guarantee loans and borrowing (Note 16). |
b. | Reconciliation of the carrying amount |
| | | Land | | | Machinery and equipment | | | Buildings | | | Furniture and fixtures | | | Total in operation | | | Property, plant and equipment in progress | | | Total | |
Balances at December 31, 2018 | | | 7,567 | | | 95 | | | 110 | | | 2,304 | | | 10,076 | | | 1,522,476 | | | 1,532,552 |
Write-off | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Acquisition | | | — | | | 9 | | | — | | | 329 | | | 338 | | | 3,654,516 | | | 3,654,854 |
Depreciation | | | — | | | (7) | | | (12) | | | (398) | | | (417) | | | — | | | (417) |
Balances at December 31, 2019 | | | 7,567 | | | 97 | | | 99 | | | 2,235 | | | 9,998 | | | 5,176,992 | | | 5,186,989 |
| | | Land | | | Machinery and equipment | | | Buildings | | | Furniture and fixtures | | | Total in operation | | | Property, plant and equipment in progress | | | Total | |
Balances at December 31, 2017 | | | 7,567 | | | 91 | | | 8 | | | 1,518 | | | 9,184 | | | 160,375 | | | 169,559 |
Write-off | | | — | | | — | | | — | | | (22) | | | (22) | | | — | | | (22) |
Acquisition | | | — | | | 15 | | | 105 | | | 1,102 | | | 1,222 | | | 1,362,101 | | | 1,363,323 |
Depreciation | | | — | | | (11) | | | (3) | | | (294) | | | (308) | | | — | | | (308) |
Balances at December 31, 2018 | | | 7,567 | | | 95 | | | 110 | | | 2,304 | | | 10,076 | | | 1,522,476 | | | 1,532,552 |
15 | Account payables |
| | | 12/31/2019 | | | 12/31/2018 | |
Alstom Energia Térmica e Indústria Ltda. | | | 35,349 | | | — |
Sapura Energy do Brasil Ltda | | | 38,647 | | | — |
AON UK Limited | | | 833 | | | 3,993 |
General Electric Switzerland GMBH | | | 195,957 | | | — |
Independent legal advisers | | | 9 | | | 1,240 |
Grid Solutions Transmissão de Energia | | | 1 | | | 120 |
Golar Nanook UK Limited(a) | | | 111,357 | | | — |
Golar Power Latam Serviços Marítimos Ltda. | | | 2,746 | | | — |
Other | | | 26,316 | | | 4,913 |
Total | | | 411,215 | | | 10,266 |
Current | | | 297,112 | | | 10,266 |
Non current | | | 114,103 | | | — |
(a) | The logistical solution for supplying gas to UTE Porto de Sergipe I will consist of chartering the Golar Nanook FSRU (Floating Storage Regasification Unit) from the indirect parent company Golar Power Ltd. The FSRU is currently in Brazil, having moored at Porto de Sergipe on April 01, 2019. As of December 31, 2019, the FSRU has not been placed in service and is currently at the commissioning stage undergoing inspections, adjustments, and performance tests. |
16 | Loans and Borrowing |
Financing facility | | | Currency | | | Objective | | | Annual financial charges | | | Maturity | | | Total Credit Facility | | | Effective interest rate |
IFC(a) | | | Real | | | Capital improvements | | | IPCA* +10.14% | | | 2018 - 2032 | | | R$ 696,220 | | | 10.51% |
IDB(b) | | | Real | | | Capital improvements | | | IPCA* +10.34% | | | 2018 - 2032 | | | R$ 664,000 | | | 10.48% |
IDB Invest(c) | | | US dollar | | | Capital improvements | | | US Dollar +5.40%+Libor | | | 2018 - 2032 | | | USD 38,000 | | | 8.35% |
IDB China Fund(d) | | | US dollar | | | Capital improvements | | | US Dollar +5.40%+Libor | | | 2018 - 2032 | | | USD 50,000 | | | 8.35% |
* | IPCA – Brazilian inflation index |
(a) | International Finance Corporation (IFC) |
(b) | Inter-American Development Bank (IDB) |
(c) | IDB Invest is the private section arm of the IDB Group |
(d) | An agent representing IDB, IDB Invest will administer the Co-financing Fund of China for Latin America and the Caribbean. |
2019 | | | IFC | | | IDB | | | IDB Invest | | | IDB China Fund | | | Total |
Opening balance | | | 400,825 | | | 339,653 | | | 73,891 | | | 97,224 | | | 911,593 |
(+) Inflow | | | 297,444 | | | 258,960 | | | 56,514 | | | 74,361 | | | 687,279 |
(+) Interest | | | 81,153 | | | 70,351 | | | 9,576 | | | 12,600 | | | 173,680 |
(+/-) Exchange Variance | | | — | | | — | | | 6,379 | | | 8,393 | | | 14,772 |
(-) Interest Payment | | | (55,831) | | | (48,555) | | | (8,922) | | | (11,739) | | | (125,047) |
(+) Commitment Fee | | | 2,709 | | | 2,199 | | | 586 | | | 655 | | | 6,149 |
(-) Commitment Fee Payment | | | (3,394) | | | (2,806) | | | (711) | | | (828) | | | (7,739) |
(-) Issuance costs | | | (17,630) | | | (17,189) | | | (3,291) | | | (4,329) | | | (42,439) |
(+) Amortization Issuance costs | | | 2,374 | | | 2,190 | | | 592 | | | 778 | | | 5,934 |
Final balance | | | 707,650 | | | 604,803 | | | 134,614 | | | 177,115 | | | 1,624,182 |
Current | | | 14,208 | | | 12,229 | | | 2,148 | | | 2,825 | | | 31,410 |
Noncurrent | | | 693,442 | | | 592,574 | | | 132,466 | | | 174,290 | | | 1,592,772 |
Total | | | 707,650 | | | 604,803 | | | 134,614 | | | 177,115 | | | 1,624,182 |
2018 | | | IFC | | | IDB | | | IDB Invest | | | IDB China Fund | | | Total |
Opening balance | | | — | | | — | | | — | | | — | | | — |
(+) Inflow | | | 399,628 | | | 338,640 | | | 75,929 | | | 99,907 | | | 914,104 |
(+) Interest | | | 23,723 | | | 20,608 | | | 2,624 | | | 3,453 | | | 50,408 |
(+/-) Exchange Variance | | | — | | | — | | | (881) | | | (1,160) | | | (2,041) |
(-) Interest Payment | | | (8,524) | | | (7,466) | | | (1,288) | | | (1,695) | | | (18,973) |
(+) Commitment Fee | | | 5,704 | | | 4,901 | | | 1,058 | | | 1,391 | | | 13,054 |
(-) Commitment Fee Payment | | | (4,671) | | | (4,016) | | | (860) | | | (1,132) | | | (10,679) |
(-) Issuance costs | | | (15,532) | | | (13,457) | | | (2,830) | | | (3,725) | | | (35,544) |
(+) Amortization Issuance costs | | | 497 | | | 443 | | | 139 | | | 185 | | | 1,264 |
Final balance | | | 400,825 | | | 339,653 | | | 73,891 | | | 97,224 | | | 911,593 |
Current | | | 9,401 | | | 8,113 | | | 1,504 | | | 1,979 | | | 20,997 |
Noncurrent | | | 391,424 | | | 331,540 | | | 72,387 | | | 95,245 | | | 890,596 |
Total | | | 400,825 | | | 339,653 | | | 73,891 | | | 97,224 | | | 911,593 |
Year | | | Principal | | | Transaction costs | | | Loans and borrowings noncurrent |
2021 | | | 94,369 | | | (8,038) | | | 86,331 |
2022 | | | 73,820 | | | (7,964) | | | 65,856 |
2023 | | | 128,593 | | | (7,811) | | | 120,782 |
2024 | | | 106,468 | | | (7,652) | | | 98,816 |
2025 | | | 136,827 | | | (7,285) | | | 129,542 |
2026 | | | 155,542 | | | (6,639) | | | 148,903 |
2027 | | | 169,100 | | | (5,926) | | | 163,174 |
2028 | | | 196,300 | | | (4,851) | | | 191,449 |
2029 | | | 217,344 | | | (3,524) | | | 213,820 |
2030 | | | 186,972 | | | (2,068) | | | 184,904 |
2031 | | | 126,906 | | | (1,022) | | | 125,884 |
2032 | | | 63,458 | | | (147) | | | 63,311 |
Total | | | 1,655,699 | | | (62,927) | | | 1,592,772 |
• | All shares issued by CELSE and held by CELSEPAR; |
• | Machinery, land, properties, equipment and mobile assets; |
• | Current and future rights arising from the Contracts for the Purchase and Sale of Energy in the Regulated Environment or related thereto, as well as any and all rights arising from ANEEL’s authorization; |
• | Bank accounts in relation to all credit rights of each of the respective bank accounts; |
• | Brazilian Project Documents entered by the Company with respect to the Project – Porto de Sergipe I; |
• | Insurance and reinsurance policies; and |
• | All tangible and intangible assets. |
DSCR = | | | Cash Flow Available for Debt Service |
| | | Debt Service |
(a) | net proceeds |
(b) | Project Document payments |
(c) | business interruption proceeds |
(d) | penalties |
(e) | Operating Expenses |
(f) | insurance premiums |
a. | all net proceeds received by the Borrower in relation to contracted or spot market sales of capacity and energy, including any other electricity related payments such as transmission revenues, ancillary or complementary services; plus |
b. | all (A) earnings on Project Accounts, (B) cash payments received in respect of delay liquidated damages received by the Borrower; and (C) other payments received by the Borrower under the Project Documents other than Liquidated Damages Proceeds and other amounts that are required to be mandatorily prepaid pursuant to Section 2.06(b)(i) (Voluntary and Mandatory Prepayments; Mandatory Prepayments) of the Common Terms Agreement); plus |
c. | any business interruption insurance proceeds paid to the Borrower; less |
d. | any penalties required to be paid during such period to the relevant Authority (except to the extent paid by the Sponsors) pursuant to any Power Purchase Agreement; less |
e. | Operating Expenses (including taxes and Capital Expenditures) paid or required to be paid during such period, for the avoidance of doubt including pursuant to the Project Documents; less |
f. | insurance premiums payable by the Borrower during such period (to the extent not already included in clause (e) above), |
(a) | debt instrument payments |
(b) | security instrument payments |
(c) | other payments |
a. | all scheduled payments due on account of principal of the Senior Debt during such calculation period, any scheduled payments of interest, costs, charges and other amounts under the Senior Debt and under any working capital facility that constitutes Permitted Indebtedness and that are due and permitted to be paid pursuant to the Accounts Agreement; plus |
b. | (b) all payments of principal or reimbursement obligations due during such calculation period on account of any surety bonds, performance bonds, bankers’ acceptances, letters of credit or similar instruments that constitute Permitted Indebtedness; plus |
c. | (c) without double counting any payment already counted in the preceding sub-clauses (a) and (b), any payment made or required to be made during such calculation period to any debt service account under the terms of any agreement providing for Financial Debt and that is pari passu or senior in right of payment to the Senior Debt, but excluding voluntary and mandatory prepayments and deposits into any Debt Service Reserve Account or any other debt service reserve account. |
17 | Debentures |
| | | 2019 | |||||||
Local Currency | | | Current liabilities | | | Noncurrent liabilities | | | Total |
Face value | | | 66,558 | | | 3,303,442 | | | 3,370,000 |
Accrued interest | | | 69,155 | | | — | | | 69,155 |
(-) Discounts | | | — | | | (378,214) | | | (378,214) |
(-) Transaction costs | | | — | | | (550,275) | | | (550,275) |
Balance at 12/31/2019 | | | 135,713 | | | 2,374,953 | | | 2,510,666 |
| | | 2018 | |||||||
Local Currency | | | Current liabilities | | | Noncurrent liabilities | | | Total |
Face value | | | — | | | 3,370,000 | | | 3,370,000 |
Accrued interest | | | 69,155 | | | — | | | 69,155 |
(-) Discounts | | | — | | | (430,692) | | | (430,692) |
(-) Transaction costs | | | — | | | (626,626) | | | (626,626) |
Balance at 12/31/2018 | | | 69,155 | | | 2,312,682 | | | 2,381,837 |
| | | 2019 | | | 2018 | |
Opening balance | | | 2,381,837 | | | — |
(+) Inflow | | | — | | | 3,370,000 |
(-) Discounts | | | — | | | (467,427) |
(-) Issuance costs | | | — | | | (680,072) |
(+) Interest | | | 460,774 | | | 322,542 |
(-) Interest Payment | | | (331,945) | | | (163,206) |
Final balance | | | 2,510,666 | | | 2,381,837 |
Year | | | Principal |
2021 | | | 190,237 |
2022 | | | 149,544 |
2023 | | | 260,501 |
2024 | | | 215,680 |
2025 | | | 277,182 |
2026 | | | 315,095 |
2027 | | | 342,560 |
2028 | | | 397,660 |
2029 | | | 440,291 |
2030 | | | 366,339 |
2031 | | | 232,233 |
2032 | | | 116,120 |
| | | 3,303,442 | |
Discounts | | | (378,214) |
Transactions costs | | | (550,275) |
Total non current | | | 2,374,953 |
18 | Related parties |
a. | Parent companies and subsidiaries |
b. | Related party transactions |
| | | 12/31/2019 | | | 12/31/2018 | |
Non current assets | | | | | ||
Golar Nanook UK Limited(a) | | | 111,357 | | | — |
Total assets | | | 111,357 | | | — |
Current liabilities | | | | | ||
Commercial operation | | | | | ||
Golar Power Latam Serviços Marítimos Ltda. | | | (2,746) | | | — |
Non current liabilities | | | | | ||
Golar Nanook UK Limited(a) | | | (111,357) | | | — |
Total liabilities | | | (114,103) | | | — |
Financial results | | | | | ||
Golar Nanook UK Limited | | | 2,746 | | | — |
| | | 2,746 | | | — |
(a) | Refer to note 15 for further information. |
c. | Compensation of key management |
19 | Taxes and contributions payable |
| | | 12/31/2019 | | | 12/31/2018 | |
Withheld income taxes - IRRF | | | 762 | | | 848 |
PIS and COFINS | | | 182 | | | 278 |
City service tax - ISS | | | 284 | | | 13 |
Payroll taxes - INSS and FGTS | | | 453 | | | 97 |
Other | | | 1 | | | 1 |
| | | 1,682 | | | 1,237 |
20 | Provision for contingencies |
21 | Equity |
| | | 12/31/2019 | ||||
| | | Shares | | | % | |
Ebrasil Energia Ltda. | | | 862,553,911 | | | 50% |
Golar Power Brasil Participações S.A. | | | 862,553,911 | | | 50% |
| | | 1,725,107,822 | | | 100% | |
| | | 12/31/2018 | ||||
| | | Shares | | | % | |
Ebrasil Energia Ltda. | | | 667,303,911 | | | 50% |
Golar Power Brasil Participações S.A. | | | 667,303,911 | | | 50% |
| | | 1,334,607,822 | | | 100% | |
| | | Shares | | | Amount | |
Share capital - December 31, 2018 | | | 1,334,607,822 | | | 1,334,608 |
May 27, 2019 | | | 5,200,000 | | | 5,200 |
August 21, 2019 | | | 127,000,000 | | | 127,000 |
September 05, 2019 | | | 150,000,000 | | | 150,000 |
September 17, 2019 | | | 103,000,000 | | | 103,000 |
November 24, 2019 | | | 5,300,000 | | | 5,300 |
Share capital - December 31, 2019 | | | 1,725,107,822 | | | 1,725,108 |
22 | General and administrative expenses |
| | | 12/31/2019 | | | 12/31/2018 | |
Personnel and management | | | (22,139) | | | (19,041) |
Materials and services | | | (14,359) | | | (16,599) |
Insurance | | | (187) | | | (44) |
Taxes | | | (706) | | | (757) |
Other | | | (1,358) | | | (2,558) |
Depreciation and amortization | | | (464) | | | (337) |
Total | | | (39,214) | | | (39,336) |
23 | Finance results |
| | | 12/31/2019 | | | 12/31/2018 | |
Finance income | | | | | ||
Exchange variance(a) | | | 5,058 | | | 10,237 |
Swap / put option gain(b) | | | — | | | 46,705 |
Earnings on short-term investments | | | 30,637 | | | 13,465 |
Other | | | 133 | | | — |
| | | 35,829 | | | 70,407 | |
Finance expenses | | | | | ||
Exchange variance(a) | | | (6,545) | | | (75,431) |
Swap / put option loss(c) | | | (182) | | | (15,815) |
Tax on financial transactions | | | (2,009) | | | (6,949) |
PIS and COFINS on financial income | | | (1,439) | | | (624) |
Other | | | (3,812) | | | (1,542) |
| | | (13,987) | | | (100,361) | |
Net finance income | | | 21,842 | | | (29,954) |
(a) | Exchange variance gains and losses are related to the overseas supplies. In 2018, the Company was in the process of raising funds for the construction of the plant. Thus, until sufficient funds were received, the Company was exposed to the exchange rate variation related to payable due to foreign suppliers contracted for the construction of the plant. With the funding process successfully closed during 2018, the situation is regularized, with the exposure liquidated. From the entry of funds until December 31, 2019, the main suppliers of the Company work through cash advances for subsequent delivery of products or services, thus reducing CELCEPAR’s exposure to exchange rate variations. |
(b) | Gain originated from foreign exchange derivative operations to protect cash flow operations with foreign suppliers during 2018. |
(c) | Losses due to fair value of foreign exchange put option contracts. |
24 | Financial instruments |
| | | 12/31/2019 | ||||
Financial assets | | | Carrying amount | | | Fair value - Level 2 |
Financial assets measured at fair value through profit and loss | | | | | ||
Short-term investments – cash equivalent | | | 184,021 | | | 184,021 |
Swiss note - short-term investment | | | 46,917 | | | 46,917 |
Short-term investment – DSRA | | | 399,689 | | | 399,689 |
| | | 630,627 | | | ||
Financial assets measured at amortized cost | | | | | ||
Other receivables | | | 2,781 | | | |
Cash | | | 13,104 | | | |
| | | 15,885 | | | ||
| | | 12/31/2018 | ||||
| | | Carrying amount | | | Fair Value - Level 2 | |
Financial assets measured at fair value through profit and loss | | | | | ||
Short-term investments – cash equivalent | | | 42,363 | | | 42,363 |
Swiss note - short-term investment | | | 141,679 | | | 141,679 |
Short-term investment – DSRA | | | 371,132 | | | 371,132 |
Swap – derivative financial instrument | | | 182 | | | 182 |
| | | 555,356 | | | ||
Financial assets measured at amortized cost | | | | | ||
Other receivables | | | 697 | | | |
Cash | | | 60,405 | | | |
| | | 61,102 | | | ||
| | | 12/31/2019 | |
Financial liabilities | | | Carrying amount |
Financial liability at amortized cost | | | |
Debenture | | | (2,510,665) |
Loans and financing in local currency | | | (1,312,453) |
Loans and financing in foreign currency | | | (311,729) |
Accounts payables | | | (297,112) |
Related parties | | | (114,103) |
| | | (4,546,061) |
| | | 12/31/2018 | |
| | | Carrying amount | |
Financial liability at amortized cost | | | |
Debenture | | | (2,381,837) |
Loans and financing in local currency | | | (740,478) |
Loans and financing in foreign currency | | | (171,115) |
Trade payables | | | (10,266) |
| | | (3,303,696) |
a. | Market Risk |
b. | Liquidity Risk |
c. | Credit Risk |
a. | Market Risk |
December 31, 2019 | | | | | | | |||
(In thousands of reais) | | | Up to 6 months | | | 6 to 12 months | | | Over 12 months |
Short-term investment DSRA* in USD | | | 12,084 | | | — | | | — |
Short-term investment - Swiss note | | | 46,917 | | | — | | | — |
Exposure to USD trade payables | | | (198,159) | | | — | | | — |
Exposure to related parties USD | | | (1,152) | | | (2,305) | | | (110,646) |
Exposure to USD financing | | | (11,714) | | | (13,496) | | | (286,518) |
| | | (152,024) | | | (15,801) | | | (397,164) |
(*) | Debt Service Reserve Account |
December 31, 2018 | | | | | | | |||
(In thousands of reais) | | | Up to 6 months | | | 6 to 12 months | | | Over 12 months |
Short-term investment DSRA* in USD | | | 7,016 | | | — | | | — |
Short-term investment - Swiss note | | | 141,679 | | | — | | | — |
Exposure to USD trade payables | | | (4,615) | | | — | | | — |
Exposure to USD financing | | | (7,064) | | | (7,338) | | | (156,713) |
| | | 137,016 | | | (7,338) | | | (156,713) |
(*) | Debt Service Reserve Account |
| | | | | Scenarios | ||||||||||||||
| | | As of 12/31/2019 | | | Probable | | | 25% | | | 50% | | | -25% | | | -50% | |
US dollar exchange rate | | | 4.0307 | | | 4.2000 | | | 5.2500 | | | 6.3000 | | | 3.1500 | | | 2.1000 |
Financial asset or liability | | | Impact in BRL | ||||||||||||
| | Probable | | | 25% | | | 50% | | | -25% | | | -50% | ||
Offshore DSRA* in USD | | | 508 | | | 3,655 | | | 6,803 | | | (2,640) | | | (5,788) |
Short-term investment - Swiss note | | | 1,971 | | | 14,193 | | | 26,414 | | | (10,251) | | | (22,473) |
Exposure to USD trade payables | | | (8,323) | | | (59,944) | | | (111,564) | | | 43,297 | | | 94,918 |
Exposure to related parties USD | | | (4,793) | | | (34,517) | | | (64,240) | | | 24,931 | | | 54,655 |
Exposure to USD financing | | | (20,957) | | | (150,934) | | | (280,911) | | | 109,020 | | | 238,996 |
Net impacts (loss)/gain | | | (31,594) | | | (227,547) | | | (423,498) | | | 164,357 | | | 360,308 |
(In thousands of reais) | | | Up to 6 months | | | 6 to 12 months | | | Over 12 months |
Exposure to financing - ICE LIBOR6M USD | | | (11,714) | | | (13,496) | | | (473,740) |
Exposure to financing – IPCA | | | (62,934) | | | (71,111) | | | (2,180,936) |
| | | (74,648) | | | (84,607) | | | (2,654,676) |
| | | Interest rate sensitivity analysis – Consolidated | |||||||||||||
| | | Scenarios | |||||||||||||
| | | Probable | | | 25% | | | 50% | | | -25% | | | -50% | |
LIBOR | | | 1.52% | | | 1.90% | | | 2.28% | | | 1.14% | | | 0.76% |
SELIC | | | 4.25% | | | 5.31% | | | 6.38% | | | 3.19% | | | 2.13% |
CDI | | | 3.65% | | | 4.56% | | | 5.48% | | | 2.74% | | | 1.83% |
IPCA | | | 3.20% | | | 4.00% | | | 4.80% | | | 2.40% | | | 1.60% |
| | | Interest rate sensitivity analysis – Consolidated | |||||||||||||
| | | Scenarios | |||||||||||||
| | | Probable | | | 25% | | | 50% | | | -25% | | | -50% | |
Cash equivalents | | | 6,835 | | | 8,539 | | | 10,262 | | | 5,131 | | | 3,427 |
Short-term investments | | | 15,486 | | | 19,347 | | | 23,250 | | | 11,625 | | | 7,764 |
Loans and borrowings | | | (668,241) | | | (680,603) | | | (692,965) | | | (655,877) | | | (643,512) |
Impacts of (loss) or gains in the year | | | (645,920) | | | (652,717) | | | (659,453) | | | (639,121) | | | (632,321) |
b. | Liquidity Risk |
(i) | Cash flow projection: identifies future cash inflows and outflows in order to prevent possible mismatches. |
(ii) | Liquidity stress test: simulates the impact of changes on the contracted liability, changes in market prices amongst other risks, additional security and bond requirements, etc. |
(iii) | Payment concentration monitoring: assesses the volume of the contracted liability concentrated in the forward payment structure, observing the payment capacity against scheduled inflows and the cash reserve. |
• | Debt Service Reserve Account (DSRA) with enough funds to pay 01 year of the debt service related to the venture’s senior financing. |
• | Credit Facility issued by GE Capital in the amount of 120 million US dollars. |
Non-derivative financial liabilities | | | Carrying Amount | | | Total contractual cash flow | | | 2 months or less | | | 2-12 months | | | 1 – 2 years | | | 2-25 years |
Loans and borrowings | | | 1,624,182 | | | 1,694,966 | | | — | | | 39,728 | | | 93,908 | | | 1,561,330 |
Debentures | | | 2,510,665 | | | 3,439,156 | | | — | | | 135,712 | | | 190,237 | | | 3,113,207 |
Trade payables | | | 297,112 | | | 297,112 | | | 27,168 | | | 269,944 | | | — | | | — |
Related parties | | | 114,103 | | | 114,103 | | | — | | | 114,103 | | | — | | | — |
Taxes and social contributions | | | 1,682 | | | 1,682 | | | 1,682 | | | — | | | — | | | — |
Other accounts payable | | | 2,877 | | | 2,877 | | | 1,135 | | | 1,742 | | | — | | | — |
Total | | | 4,550,632 | | | 5,549,896 | | | 29,985 | | | 561,239 | | | 284,145 | | | 4,674,537 |
c. | Credit Risk |
| | | 12/31/2019 | | | 12/31/2018 | |
Cash and bank deposits | | | 13,104 | | | 60,405 |
Short-term investments – cash equivalents | | | 184,021 | | | 42,363 |
Short-term investment – DSRA | | | 399,689 | | | 371,132 |
Short-term investment – Swiss note | | | 46,917 | | | 141,679 |
Total | | | 643,731 | | | 615,579 |
d. | Supplementary information about derivative instruments |
e. | Derivative financial instrument |
Non Delivery Option | | | JUN/18 | | | SEP/18 | | | DEC/18 | | | MAR/19 | | | JUN/19 | | | SEP/19 | | | Total |
Settlement Date: | | | 6/18/2018 | | | 9/18/2018 | | | 12/18/2018 | | | 3/18/2019 | | | 6/18/2019 | | | 9/17/2018 | | | |
Notional value of reference currency (USD): | | | 35,530 | | | 33,280 | | | 31,120 | | | 26,990 | | | 8,500 | | | 20,430 | | | 155,850 |
Notional Value (R$): | | | 115,174 | | | 107,880 | | | 100,879 | | | 87,491 | | | 27,597 | | | 66,679 | | | 505,700 |
Strike price: | | | 3.2416 | | | 3.2416 | | | 3.2416 | | | 3.2416 | | | 3.2467 | | | 3.2638 | | | |
Premium (R$): | | | 863 | | | 1,724 | | | 2,463 | | | 2,474 | | | 886 | | | 2,390 | | | 10,800 |
25 | Commitments |
Contractual obligations as of December 31,2019 | | | Term | | | Less than 1 year | | | 1 to 3 years | | | 4 to 5 years | | | More than 5 years | | | Total |
Energy purchase agreement(a) | | | | | | | | | | | | | ||||||
Fixed revenue | | | 25 years | | | 1,623,882 | | | 3,247,764 | | | 3,247,764 | | | 32,477,640 | | | 40,597,050 |
Variable revenue (*) | | | 25 years | | | 1,400,079 | | | 2,800,158 | | | 2,800,158 | | | 28,001,580 | | | 35,001,975 |
Gas Supply agreement (*)(b) | | | 25 years | | | 1,204,330 | | | 2,408,660 | | | 2,408,660 | | | 24,086,600 | | | 30,108,250 |
Service contract to operate and maintain the plant (*)(c) | | | 25 years | | | 17,206 | | | 34,412 | | | 34,412 | | | 344,120 | | | 430,150 |
(*) | Considering the plant’s usage as 50% of its capacity per year |
(a) | Regulated energy purchase contract between CELSE, the supplier, and twenty-six contracts with energy distributors, for a period of 25 years Beginning January 2020, CELSE will be required to provide a monthly physical guarantee or a monthly availability of 867 MW (Mega Watts), for this contractual obligation, CELSE will be remunerated through fixed revenue for an annual amount of R$ 1,623,882, updated annually by IPCA. In addition, the contract also provides for the effective delivery of electricity to distributors, if physical delivery requests occur, the amount of energy to be delivered will be informed by the system operator and valued at the price of the energy traded in the market. |
(b) | In November 2016, CELSE signed a gas purchase agreement for its thermoelectric power plant with Ocean LNG, a joint venture formed by Qatar Petroleum and ExxonMobil. The purchase agreement contract has been negotiated for a term of 25 years as from commercial start-up, whereupon the contractual obligation to deliver energy begins within the CCEAR (Environment Power Purchase Agreements) contracts signed at auction A-5/2015. The settlement price at each purchase date will be based on then market prices. The base contract consists of an annual 68,400,000 MMBTU (Million British Thermal Units), multiplied by the number of days in the respective contractual year and divided by the number of days in the respective civil year. The contract’s total value is estimated at R$ 49,234,194 (USD 12,214,800, assuming a brent price of US$ 60.00 and an exchange rate of R$ 4.0307/US$). |
(c) | In December 2016, the subsidiary CELSE and GE Power Services signed a service provision agreement to operate and maintain the plant (O&M) for the term of up to 25 years, as from the date commercial operations commence at the plant. |
26 | Additional statements of cash flows |
| | | 12/31/2019 | | | 12/31/2018 | |
Non-cash items | | | | | ||
Capital contribution by realization of advances for future capital increase | | | — | | | 61,900 |
Property, plant and equipment addition: | | | | | ||
Accrued interest (effective interest rate) | | | (198,169) | | | (189,994) |
Acquisition of fixed assets related to the Engineering, procurement, and construction contract | | | (2,391,101) | | | (450,256) |
27 | Subsequent events |
(1) | GE Capital financing line of credit, in the amount of R$ 526,680 (US$ 120,000) was released to CELSEPAR, of which R$ 378,630 (US$ 90,000) in January 2020 and R$ 148,050 (US$ 30,000) in March 2020; and |
(2) | Fifth and last disbursement of IDB and IFC to CELSE took place in June 2020, in the total amount of R$ 220,371, as follows: |
Credit Facilities | | | R$ | | | Credit Facility |
IFC | | | 106,924 | | | USD 20,000 |
IDB | | | 66,400 | | | R$ 66,400 |
IDB Invest | | | 20,316 | | | USD 3,800 |
IDB China Fund | | | 26,731 | | | USD 5,000 |
ABRACEEL | | | Brazilian Association of Electricity Traders (Associação Brasileira dos Comercializadores de Energia). |
| | | ||
ADO | | | Automotive diesel oil. |
| | | ||
ANEEL | | | Brazilian Electricity Regulatory Agency (Agência Nacional de Energia Elétrica). |
| | | ||
ANP | | | National Agency of Petroleum, Natural Gas and Biofuels (Agência Nacional do Petróleo, Gás Natural e Biocombustíveis). |
| | | ||
ANTAQ | | | National Agency for Water Transportation. |
| | | ||
Bareboat | | | The hiring or leasing of a vessel from one company to another (the charterer), which in turn provides crew, bunkers, stores etc. and pays all operating costs. |
| | | ||
Bcm | | | Billion cubic meters. |
| | | ||
Btu | | | The amount of heat required to raise the temperature of one avoirdupois pound of pure water from 59 degrees Fahrenheit to 60 degrees Fahrenheit at an absolute pressure of 14.696 pounds per square inch gage. |
| | | ||
Bunkers | | | The ship’s fuel. |
| | | ||
Captive Consumers | | | Consumers in a Captive Market that acquire energy from the distribution company or holder of a permit to whose network the consumer is connected. Captive Consumers include all residential consumers, as well as certain companies, industries and rural consumers. |
| | | ||
Captive Market | | | Market segment in which each Captive Consumer is obliged to purchase electricity solely from the local distributor. In the Captive Market, tariffs are determined by ANEEL and not subject to negotiation. |
| | | ||
CCEE | | | Electric Energy Trading Chamber (Câmara de Comercialização de Energia Elétrica). |
| | | ||
Charter | | | The hiring of a vessel, or use of its carrying capacity, for a specified period of time. |
| | | ||
Charterer | | | A person, firm, cargo owner or company hiring a vessel for the carriage of goods or other purposes. |
| | | ||
Charter hire | | | The gross revenue earned by a vessel pursuant to a bareboat, time or voyage charter. |
| | | ||
Charter party | | | A contract covering the transportation of cargo by sea, including the terms of the carriage, remuneration and other terms. |
| | | ||
Classification society | | | An independent society which certifies that a vessel has been built and maintained in accordance with the rules of such society and complies with the applicable rules and regulations of the flag state of such vessel and the international conventions of which that country is a member. |
| | | ||
COD | | | The commencement of commercial operations. |
Crude (oil) | | | Unrefined oil directly from the reservoir. |
| | | ||
CVM | | | Commisão de Valores Mobiliários. |
| | | ||
Distributor | | | An entity supplying electric energy to a group of consumers by means of a Distribution Network. |
| | | ||
Document of compliance | | | A document issued to a company which certifies that it complies with the requirements of the ISM Code. |
| | | ||
Drydocking | | | The removal of a vessel from the water for inspection, maintenance and/or repair of submerged parts. Normally done on a regular basis every 3 or 5 years. |
| | | ||
Dwt (deadweight ton) | | | A measure expressed in metric tons (1,000 kg) or long tons (1,016 kg) of a ship’s carrying capacity, including bunker oil, fresh water, crew and provisions. This is the most important commercial measure of the capacity. |
| | | ||
EIA | | | The U.S. Energy Information Administration. |
| | | ||
EPC | | | Engineering, Procurement and Construction. |
| | | ||
EPE | | | The Brazilian Energy Research Office (Empresa de Pesquisa Energética). |
| | | ||
FID | | | Final investment decision. |
| | | ||
Final Consumer | | | A party that uses electricity for its own needs. |
| | | ||
Flag state | | | The county where a vessel is registered. |
| | | ||
Free Consumer | | | Consumers that may choose to purchase electricity through negotiations with any available electricity distributor. |
| | | ||
Free Market | | | Market segment that permits a certain degree of competition (Ambiente de Contratação Livre – ACL). The Free Market specifically contemplates purchases of electricity by non-regulated entities such as Free Consumers and energy traders. |
| | | ||
FSRU | | | A floating storage and regasification unit used to store and regasify LNG. |
| | | ||
FSU | | | A floating storage unit. |
| | | ||
GHGs | | | Greenhouse gases. |
| | | ||
GW | | | Gigawatt. We estimate 2,500,000 LNG gallons would be required to produce one gigawatt. |
| | | ||
HCV | | | Heavy Commercial Vehicles. |
| | | ||
HFO | | | Heavy fuel oil. |
| | | ||
HNS Convention | | | The International Convention on Liability and Compensation for Damage in Connection with the Carriage of Hazardous and Noxious Substances by Sea. |
| | | ||
Hull | | | Shell of body of a ship. |
ICMS | | | Imposto sobre Circulação de Mercadorias e Serviços. |
| | | ||
ICZM | | | Brazil’s Integration Coastal Zone Management program. |
| | | ||
IGC | | | The International Gas Carrier Code, which provides a standard for the safe carriage of LNG and certain other liquid gases by prescribing the design and construction standards of vessels involved in such carriage. |
| | | ||
IMDG code | | | The International Maritime Dangerous Goods Code. |
| | | ||
IMO | | | International Maritime Organization, a United Nations agency that issues international trade standards for shipping. |
| | | ||
Independent Power Producer | | | A legal entity or consortium holding a concession or authorization for power generation for sale for its own account to public utility concessionaires. |
| | | ||
Installed Capacity | | | The level of electricity which can be delivered from a particular generator on a full-load continuous basis under specified conditions as designated by the manufacturer. |
| | | ||
ISPS code | | | International Ship and Port Facility Security Code. |
| | | ||
ISS | | | The Imposto sobre Serviços |
| | | ||
ISM Code | | | International Safety Management Code for the Safe Operation of Ships and for Pollution Prevention, which, among other things, requires vessel owners to obtain a safety management certification for each vessel they manage. |
| | | ||
Knot | | | A measure of the speed of the vessel. 1 knot = 1 nautical mile per hour, that is 1.85 km/hr. |
| | | ||
kV | | | Kilovolt. One thousand volts. |
| | | ||
LNG | | | Liquefied natural gas. |
| | | ||
Long-term charter | | | A charter for a term of five of more years. |
| | | ||
LPG | | | Liquefied petroleum gas. |
| | | ||
MARPOL | | | The International Convention for the Prevention of Pollution from Ships. |
| | | ||
MME | | | Brazilian Ministry of Mines and Energy (Ministério de Minas e Energia). |
| | | ||
MMBtu | | | One million Btus. |
| | | ||
Mtpa | | | Million tonnes per annum |
| | | ||
MTSA | | | The Maritime Transportation Security Act. |
| | | ||
MW | | | Megawatt. We estimate 2,500 LNG gallons would be required to produce one megawatt. |
| | | ||
National Privatization Program | | | Program created by the Brazilian government in 1990 to promote the process of privatization of state-owned companies. |
| | |
Newbuilding | | | A new vessel under construction or on order. |
| | | ||
NWRP | | | The federal National Water Resources Policy (Federal Law 9433/1997) |
| | | ||
Off-hire | | | The time during which a vessel is not available for service. |
| | | ||
ONS | | | National Electric System Operator (Operador Nacional do Sistema Elétrico). |
| | | ||
Operating costs | | | The costs of the vessels including crewing costs, insurance, repairs and maintenance, stores, spares, lubricants and miscellaneous expenses (but excluding capital costs and voyage costs). |
| | | ||
PIS | | | Contribuição para o Programa de Integração Social. |
| | | ||
PLD | | | Spot price used to evaluate the energy traded in the spot market (Preço de Liquidação de Diferenças). |
| | | ||
Polar Code | | | The International Code for Ships Operating in Polar Water, which entered into force on January 1, 2017. |
| | | ||
PPA | | | Power purchase agreement. |
| | | ||
Regasification | | | The process of returning LNG to its gaseous state. |
| | | ||
Regulated Market | | | Market segment in which distribution companies purchase all the electricity needed to supply customers through public auctions. The auction process is administered by ANEEL, either directly or through CCEE, under certain guidelines provided by the MME. The Regulated Market is generally considered to be more stable in terms of supply of electricity. |
| | | ||
Ship management | | | The technical administration of a ship, including services such as technical operation, maintenance, repair, crewing and insurance. |
| | | ||
Special Consumers | | | Individual or groups of consumers whose contracted energy demand is between 500 kV and 3 MW. Special Consumers may only purchase energy from renewable sources: (i) Small Hydroelectric Power Plants with capacity superior to 3,000 kW and equal or inferior to 30,000 kW, (ii) hydroelectric generators with capacity superior to 3,000 kW and equal or inferior to 50,000 kW, under the independent power production regime; (iii) generators with capacity limited to 3,000 kW, and (iv) alternative energy generators (solar, wind and biomass enterprises) with system capacity not greater than 50,000 kW. |
| | | ||
Spot market | | | The market for chartering a vessel for single voyages normally not longer than three months in duration. |
| | | ||
STCW | | | The International Convention on the Standards of Training and Certification of Watchkeeping Officers. |
| | | ||
TBtu | | | One trillion Btus, which corresponds to approximately 12,100,000 LNG gallons. |
| | | ||
Tcf | | | Trillion cubic feet, a measure of gas production. |
| | | ||
TFDE | | | Tri-fuel diesel electric. |
Thermoelectric power plant | | | A generator which uses combustible fuel, such as coal, oil, diesel, natural gas or other hydrocarbons as the source of energy to drive the electric generator. |
| | | ||
Time charter | | | A charter in which the charterer pays for the use of a ship’s cargo capacity for a specified period of time. The owner provides the ship with crew, stores and provisions, ready in all aspects to load cargo and proceed on a voyage as directed by the charterer. The charterer usually pays for substantially all of the vessel voyage expenses. |
| | | ||
Tonnes | | | 1,000 kilos (metric ton = 2,204 lb). |
| | | ||
Transmission | | | The bulk transfer of electricity from generating facilities to the distribution system at load center station by means of the transmission network. |
| | | ||
TUPs | | | Private Use Terminals. |
| | | ||
Vessel operating expenses | | | Direct expenses associated with operating a vessel, such as crew wages, vessel supplies, routine repairs, maintenance, lubricating oils, insurance and management fees payable for the provision of commercial and technical management services. |
| | | ||
Voyage charter | | | The transportation of cargo from port(s) of loading to port(s) of discharge. Payment is normally per day, and the ship-charterer pays for bunker, port and canal charges etc. |
| | | ||
Voyage expenses | | | Expenses directly attributable to the vessel voyage which are primarily fuel costs but which also include other costs such as port and canal charges. |

Item 6. | Indemnification of Directors and Officers. |
Item 7. | Recent Sales of Unregistered Securities. |
Item 8. | Exhibits and Financial Statement Schedules. |
Exhibit No. | | | Description |
| | | Form of Underwriting Agreement | |
| | | Memorandum of Association of Hygo Energy Transition Ltd. | |
| | | Form of Amended and Restated Bye-laws of Hygo Energy Transition Ltd. | |
| | | Indenture, dated March 28, 2018, by and among CELSE - Centrais Elétricas De Sergipe S.A., Pentágono S.A. Distribuidora de Títulos e Valores Mobiliários, and Credit Suisse AG (English Translation) | |
| | | First Amendment to Indenture, dated April 10, 2018, by and among CELSE - Centrais Elétricas De Sergipe S.A., Pentágono S.A. Distribuidora de Títulos e Valores Mobiliários, and Credit Suisse AG (English Translation) | |
| | | Form of Opinion of MJM Limited as to the legality of the securities being registered | |
| | | Form of Opinion of Vinson & Elkins L.L.P. relating to U.S. tax matters | |
| | | Form of Amended and Restated Management and Administrative Services Agreement between Hygo Energy Transition Ltd. and Golar Management Limited | |
| | | Form of Shareholders’ Agreement | |
| | | Form of Indemnification Agreement for Directors and Officers | |
| | | Bareboat Charter Agreement, dated March 23, 2018, by and between Golar Nanook UK Limited, as the owner, and CELSE – Centrais Eléctricas de Sergipe S.A., as the charterer | |
| | | Form of Agreement for the Marketing of Energy in the Regulated Environment (English Translation) | |
| | | Form of Amendment to the Contract for Marketing Electric Energy in the Regulated Environment (English Translation) | |
| | | Form of Assignment of Contract for Marketing of Electric Energy in Regulated Environment (English Translation) | |
| | | Operation and Services Agreement, dated March 23, 2018, by and between Golar Power LatAm Serviços Marítimos Ltda. and CELSE – Centrais Eléctricas de Sergipe S.A. | |
| | | Bareboat Charter Agreement, dated September 25, 2018, by and between Compass Shipping 23 Corporation Limited, as owner, and Golar FSRU8 Corporation, as charterer | |
| | | Memorandum of Agreement, dated September 25, 2018, by and between Compass Shipping 23 Corporation Limited and Golar FSRU8 Corporation | |
| | | Bareboat Charter Agreement, dated December 17, 2019, by and between Oriental Fleet LNG 02 Limited, as owner, and Golar Hull M2023 Corp., as charterer | |
| | | Memorandum of Agreement, dated December 17, 2019, by and between Oriental Fleet LNG 02 Limited and Golar Hull M2023 Corp. | |
| | | Bareboat Charter Agreement, dated March 3, 2020, by and between Noble Celsius Limited, as owner, and Golar Hull M2026 Corp., as charterer | |
| | | Memorandum of Agreement, dated March 3, 2020, by and between Golar Hull M2026 Corp. and Noble Celsius Shipping Limited | |
| | | Operation and Maintenance Agreement, dated December 22, 2016 by and among CELSE – Centrais Eléctricas de Sergipe S.A., GE Power & Water Equipamentos e Serviços de Energia e Tratamento de Agua Ltda., General Electric International Inc. and GE Global Parts and Products GMBH | |
| | | Loan Agreement, dated April 12, 2018, by and between CELSE - Centrais Elétricas De Sergipe S.A. and International Finance Corporation | |
| | | Loan Agreement, dated April 12, 2018, by and among CELSE - Centrais Elétricas De Sergipe S.A., Inter-American Investment Corporation, Inter-American Investment Corporation, as Agent acting on behalf of the Inter-American Development Bank, and Inter-American Investment Corporation, as Agent acting on behalf of the Inter-American Development Bank, in its capacity as Administrator of the China Co-Financing Fund for Latin America and the Caribbean | |
| | | Secondment and Consultancy Agreement, dated April 4, 2017, by and among Magni Partners (Bermuda) Ltd. and Golar Power Limited | |
| | | Cooperation Agreement, dated August 31, 2020, by and among Hygo Energy Transition Ltd. and Golar LNG Partners LP |
Exhibit No. | | | Description |
| | | Supplemental Agreement, dated August 31, 2018, by and among Hygo Energy Transition Ltd. (f/k/a Golar Power Limited), Golar LNG Limited and Stonepeak Infrastructure Fund II Cayman (G) Ltd. | |
| | | List of Subsidiaries of Hygo Energy Transition Ltd. | |
| | | Consent of Ernst & Young LLP | |
| | | Consent of KPMG Auditores Independentes | |
| | | Consent of MJM Limited (contained in Exhibit 5.1) | |
| | | Consent of Vinson & Elkins L.L.P. (contained in Exhibit 8.1) | |
| | | Consent of Rystad Energy, Inc. | |
| | | Power of Attorney (included in signature page) | |
| | | Consent of Kate Blankenship, as director nominee | |
| | | Consent of Paul Hanrahan, as director nominee |
* | Previously filed |
† | Management contract or compensatory plan or agreement |
+ | Portions of this exhibit (indicated by asterisks) will be omitted in accordance with the rules of the Securities and Exchange Commission. |
++ | Certain schedules and exhibits to this exhibit have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the Securities and Exchange Commission upon request. |
Item 9. | Undertakings. |
(1) | For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and this offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
| | | HYGO ENERGY TRANSITION LTD. | ||||
| | | | | |||
| | | By: | | | /s/ Eduardo Maranhão | |
| | | Name: | | | Eduardo Maranhão | |
| | | Title: | | | Chief Financial Officer | |
Signature | | | Title | | | Date |
| | | | | |||
* | | | Chief Executive Officer (Principal Executive Officer) | | | September 16, 2020 |
Eduardo Antonello | | |||||
| | | | | |||
/s/ Eduardo Maranhão | | | Chief Financial Officer (Principal Financial and Principal Accounting Officer) | | | September 16, 2020 |
Eduardo Maranhão | | |||||
| | | | | |||
* | | | Director | | | September 16, 2020 |
Tor Olav Trøim | | | | | ||
| | | | | |||
* | | | Director | | | September 16, 2020 |
Luke Taylor | | | | | ||
| | | | | |||
* | | | Director | | | September 16, 2020 |
Jeffry Myers | | | | | ||
| | | | | |||
* | | | Director | | | September 16, 2020 |
Georgina Sousa | | | | |
*By: | | | /s/ Eduardo Maranhão | | | |
| | | Eduardo Maranhão | | | ||
| | | Attorney-in-fact | | |
| | | PUGLISI & ASSOCIATES | ||||
| | | | | |||
| | | By: | | | /s/ Donald J. Puglisi | |
| | | Name: | | | Donald J. Puglisi | |
| | | Title: | | | Managing Director | |