GOLAR LNG LIMITED |
(Translation of registrant’s name into English) |
2nd Floor S.E. Pearman Building 9 Par-la-Ville Road Hamilton HM 11 Bermuda |
(Address of principal executive office) |
GOLAR LNG LIMITED | ||
(Registrant) | ||
Date: November 27, 2024 | By: | /s/ Eduardo Maranhão |
Name: | Eduardo Maranhão | |
Title: | Principal Financial Officer | |
(in thousands of $) | 2024 | 2023 |
Net income | 65,756 | 28,221 |
Income taxes | 486 | 1,538 |
Income before income taxes | 66,242 | 29,759 |
Depreciation and amortization | 39,884 | 37,500 |
Impairment of long-lived assets | — | 5,021 |
Unrealized loss on oil and gas derivative instruments | 87,593 | 157,749 |
Realized and unrealized mark-to-market losses on investment in listed equity securities | — | 62,308 |
Other non-operating income, net | — | (9,823) |
Interest income | (27,484) | (34,827) |
Interest expense | — | 1,107 |
Loss/(gain) on derivative instruments, net | 8,646 | (9,315) |
Other financial items, net | 3,164 | 1,057 |
Net losses from equity method investments | 3,287 | 1,279 |
Net income from discontinued operations | — | (293) |
Adjusted EBITDA (1) | 181,332 | 241,522 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Unrealized loss on FLNG Hilli’s oil derivative instrument | (44,904) | (4,407) |
Unrealized mark-to-market adjustment on commodity swap derivatives | (35,788) | (43,639) |
Unrealized loss on FLNG Hilli’s gas derivative instrument | (6,901) | (109,703) |
Unrealized loss on oil and gas derivative instruments | (87,593) | (157,749) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Unrealized MTM adjustment for IRS derivatives | (14,005) | 3,307 |
Net interest income on undesignated interest rate swap (“IRS”) derivatives | 5,359 | 6,008 |
(Loss)/gain on derivative instruments, net | (8,646) | 9,315 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Financing arrangement fees and other related costs | (4,398) | (900) |
Foreign exchange gain/(loss) on operations | 285 | (1,444) |
Amortization of debt guarantees | 1,210 | 1,544 |
Others | (261) | (257) |
Other financial items, net | (3,164) | (1,057) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Total operating revenues | 168,563 | 172,985 |
Realized gain on oil and gas derivative instruments, net | 107,586 | 146,387 |
Vessel operating expenses | (62,496) | (49,238) |
Voyage, charterhire and commission expenses | — | (450) |
Administrative expenses | (1,005) | (446) |
Project development expenses | (3,634) | (3,193) |
Other operating income | — | 2,499 |
Adjusted EBITDA | 209,014 | 268,544 |
Other Financial Data: | ||
Liquefaction services revenue | 168,563 | 172,985 |
Amortization of deferred commissioning period revenue, amortization of Day 1 gains, accrued overproduction revenue (1) and other | (12,085) | (16,114) |
Realized gain on oil and gas derivative instruments, net | 107,586 | 146,387 |
FLNG tariff, net (2) | 264,064 | 303,258 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Base tolling fee | 153,376 | 153,376 |
Amortization of deferred commissioning period revenue | 3,093 | 3,081 |
Amortization of Day 1 gains | 9,414 | 9,380 |
Accrued overproduction revenue | — | 4,074 |
Incremental base tolling fee | 3,750 | 3,750 |
Other | (1,070) | (676) |
Total operating revenues | 168,563 | 172,985 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Realized gain on FLNG Hilli’s oil derivative instrument | 55,180 | 50,592 |
Realized MTM adjustment on commodity swap derivatives | 37,079 | 64,809 |
Realized gain on FLNG Hilli’s gas derivative instrument | 15,327 | 30,986 |
Realized gain on oil and gas derivative instruments, net | 107,586 | 146,387 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Total operating revenues | 17,042 | 29,576 |
Vessel operating expenses | (17,596) | (14,483) |
Voyage, charterhire and commission expenses | (33) | (19) |
Administrative expenses | (18,970) | (26,000) |
Project development expenses | (3,846) | (35,289) |
Other operating income | — | 7,817 |
Adjusted EBITDA | (23,403) | (38,398) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Total operating revenues | 8,850 | 16,189 |
Vessel operating expenses | (8,767) | (4,148) |
Voyage, charterhire and commission expenses | (4,336) | (681) |
Administrative (expense)/income | (25) | (13) |
Project development income | (1) | 29 |
Adjusted EBITDA | (4,279) | 11,376 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Net cash provided by continuing operations | 154,808 | 105,162 |
Net cash provided by discontinued operations | — | 276 |
Net cash used in continuing investing activities | (204,301) | (35,220) |
Net cash provided by/(used in) continuing financing activities | 102,110 | (223,873) |
Net movement in cash and cash equivalents, restricted cash and short-term deposits within assets held for sale | — | 369 |
Net increase/(decrease) in cash and cash equivalents, restricted cash, short-term deposits and cash within assets held for sale | 52,617 | (153,286) |
Cash and cash equivalents, restricted cash and short-term deposits at the beginning of the period | 771,470 | 1,012,881 |
Cash and cash equivalents, restricted cash and short-term deposits at the end of the period | 824,087 | 859,595 |
PAGE | ||||
Unaudited Consolidated Statements of Operations for the nine months ended September 30, 2024 and 2023 | ||||
Unaudited Consolidated Statements of Comprehensive Income/(Loss) for the nine months ended September 30, 2024 and 2023 | ||||
Unaudited Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023 | ||||
Unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023 | ||||
Unaudited Consolidated Statements of Changes in Equity for the nine months ended September 30, 2024 and 2023 | ||||
Condensed Notes to the Unaudited Consolidated Financial Statements | ||||
(in thousands of $, except per share data) | Notes | Nine months ended September 30, | |
2024 | 2023 | ||
Liquefaction services revenue | 5 | 168,563 | 172,985 |
Vessel management fees and other revenues | 5, 21 | 17,042 | 29,576 |
Time and voyage charter revenues | 10 | 8,850 | 16,189 |
Total operating revenues | 194,455 | 218,750 | |
Vessel operating expenses | (88,859) | (67,869) | |
Voyage, charterhire and commission expenses | (4,369) | (1,150) | |
Administrative expenses | (20,000) | (26,459) | |
Project development expenses | (7,481) | (38,453) | |
Depreciation and amortization | (39,884) | (37,500) | |
Impairment of long-lived assets | — | (5,021) | |
Total operating expenses | 4 | (160,593) | (176,452) |
Realized and unrealized gain/(loss) on oil and gas derivative instruments | 4, 7 | 19,993 | (11,362) |
Other operating income | 5 | — | 10,316 |
Total other operating income/(losses) | 19,993 | (1,046) | |
Operating income | 53,855 | 41,252 | |
Realized and unrealized mark-to-market losses on our investment in listed equity securities | — | (62,308) | |
Other non-operating income, net | — | 9,823 | |
Total other non-operating losses | 8 | — | (52,485) |
Interest income | 20, 21 | 27,484 | 34,827 |
Interest expense, net | — | (1,107) | |
(Loss)/gain on derivative instruments, net | 9 | (8,646) | 9,315 |
Other financial items, net | 9 | (3,164) | (1,057) |
Net financial income | 15,674 | 41,978 | |
Income before taxes and net income from equity method investments | 69,529 | 30,745 | |
Income taxes expense | (486) | (1,538) | |
Net losses from equity method investments | 15 | (3,287) | (1,279) |
Net income from continuing operations | 65,756 | 27,928 | |
Net income from discontinued operations | — | 293 | |
Net income | 65,756 | 28,221 | |
Net income attributable to non-controlling interests | (19,411) | (42,167) | |
Total net income attributable to non-controlling interests | (19,411) | (42,167) | |
Net income/(loss) attributable to stockholders of Golar LNG Limited | 46,345 | (13,946) | |
Basic and diluted earnings/(loss) per share from continuing operations ($) | 6 | 0.44 | (0.13) |
(in thousands of $) | Notes | Nine months ended September 30, | |
2024 | 2023 | ||
Net income | 65,756 | 28,221 | |
Other comprehensive (loss)/income: | |||
(Losses)/gains associated with pensions, net of tax (1) | (930) | 1,519 | |
Share of equity method investment’s comprehensive loss (2) | (179) | (154) | |
Net other comprehensive (loss)/income | (1,109) | 1,365 | |
Comprehensive income | 64,647 | 29,586 | |
Comprehensive income/(loss) attributable to: | |||
Stockholders of Golar LNG Limited | 45,236 | (12,581) | |
Non-controlling interests | 19,411 | 42,167 | |
Comprehensive income | 64,647 | 29,586 | |
2024 | 2023 | ||
Notes | September 30, | December 31, | |
(in thousands of $) | Unaudited | Audited | |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 732,062 | 679,225 | |
Restricted cash and short-term deposits | 12 | 17,463 | 18,115 |
Trade accounts receivable | 28,258 | 38,915 | |
Amounts due from related parties | 21 | 13,384 | 7,312 |
Other current assets | 13 | 124,035 | 71,997 |
Total current assets | 915,202 | 815,564 | |
Non-current assets | |||
Restricted cash | 12 | 74,562 | 74,130 |
Equity method investments | 15 | 48,738 | 53,982 |
Assets under development | 14 | 2,019,721 | 1,562,828 |
Vessels and equipment, net | 1,116,182 | 1,077,677 | |
Intangible assets | 1,882 | — | |
Non-current amounts due from related parties | 21 | 7,632 | — |
Other non-current assets | 16 | 149,055 | 499,806 |
Total assets | 4,332,974 | 4,083,987 | |
LIABILITIES AND EQUITY | |||
Current liabilities | |||
Current portion of long-term debt and short-term debt | 17 | (345,930) | (342,566) |
Trade accounts payable | (73,695) | (7,454) | |
Accrued expenses | (141,934) | (144,810) | |
Other current liabilities | 18 | (30,364) | (50,950) |
Total current liabilities | (591,923) | (545,780) | |
Non-current liabilities | |||
Long-term debt | 17 | (1,076,469) | (874,164) |
Other non-current liabilities | 19 | (47,760) | (61,600) |
Total liabilities | (1,716,152) | (1,481,544) | |
EQUITY | |||
Stockholders’ equity | (2,030,081) | (2,067,669) | |
Non-controlling interests | (586,741) | (534,774) | |
Total liabilities and equity | (4,332,974) | (4,083,987) |
Notes | Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 | |
OPERATING ACTIVITIES | |||
Net income | 65,756 | 28,221 | |
Add: Net income from discontinued operations | — | (293) | |
Net income from continuing operations | 65,756 | 27,928 | |
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: | |||
Depreciation and amortization | 39,884 | 37,500 | |
Amortization of deferred charges and debt guarantees, net | 2,939 | 1,070 | |
Impairment of long-lived assets | 4 | — | 5,021 |
Net loss from equity method investments | 15 | 3,287 | 1,279 |
Drydocking expenditure | (2,906) | (743) | |
Compensation cost related to employee stock awards | 5,380 | 5,058 | |
Net foreign exchange (gains)/losses | 9 | (285) | 1,444 |
Change in fair value of investment in listed equity securities | 8 | — | 62,308 |
Change in fair value of derivative instruments (interest rate swaps) | 9 | 14,005 | (3,306) |
Change in fair value of derivative instruments (oil and gas derivatives), commodity swaps and amortization of day 1 gains | 78,178 | 148,369 | |
Changes in assets and liabilities: | |||
Trade accounts receivable | 7,955 | 7,581 | |
Other current and non-current assets | (30,092) | (194,432) | |
Amounts due from related parties | (450) | 290 | |
Trade accounts payable | 3,077 | 5,039 | |
Accrued expenses | (9,846) | 8,559 | |
Other current and non-current liabilities | (22,074) | (7,803) | |
Net cash provided by continuing operations | 154,808 | 105,162 | |
Net income from discontinued operations | — | 293 | |
Depreciation and amortization | — | 20 | |
Gain on disposal and impairment of long-lived assets | — | (27) | |
Compensation cost related to employee stock awards | — | 3 | |
Net foreign exchange losses | — | 17 | |
Changes in assets and liabilities: | |||
Other current and non-current assets | — | 300 | |
Trade accounts payable | — | (2) | |
Accrued expenses | — | (165) | |
Other current and non-current liabilities | — | (163) | |
Net cash provided by discontinued operations | — | 276 | |
Notes | Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 | |
INVESTING ACTIVITIES | |||
Additions to assets under development | (168,801) | (179,538) | |
Additions to vessels and equipment | (62,183) | (1,108) | |
Loan advanced to related parties | 21 | (13,213) | (3,561) |
Additions to intangibles | (1,417) | — | |
Deposit paid for vessel | 16 | — | (15,500) |
Proceeds from sale of listed equity securities | 8 | — | 45,552 |
Consideration received for long-lived assets held for sale | 5 | — | 2,325 |
Dividends received from listed equity securities | — | 9,824 | |
Additions to equity method investments | — | (417) | |
Proceeds from sale of equity method investments | 15 | 822 | 56,097 |
Proceeds from subscription of equity interest in Gimi MS | 11 | 40,491 | 51,106 |
Net cash used in continuing investing activities | (204,301) | (35,220) | |
FINANCING ACTIVITIES | |||
Cash dividends paid | (85,929) | (73,127) | |
Repayments of short-term and long-term debt | (93,758) | (102,813) | |
Purchase of treasury shares | (14,180) | (32,734) | |
Financing costs paid | (7,819) | (10,152) | |
Reacquisition of common units in Hilli LLC | — | (100,047) | |
Proceeds from short-term and long-term debt | 300,000 | 95,000 | |
Proceeds from exercise of share options | 3,796 | — | |
Net cash provided by/(used in) continuing financing activities | 102,110 | (223,873) | |
Cash and cash equivalents, restricted cash and short-term deposits within assets held for sale at the beginning of period | — | 369 | |
Cash and cash equivalents, restricted cash and short-term deposits within assets held for sale at the end of period | — | — | |
Net increase in cash and cash equivalents, restricted cash and short-term deposits within assets held for sale | — | 369 | |
Net increase/(decrease) in cash and cash equivalents, restricted cash, short-term deposits and cash within assets held for sale | 52,617 | (153,286) | |
Cash and cash equivalents, restricted cash and short-term deposits at the beginning of the period | 771,470 | 1,012,881 | |
Cash and cash equivalents, restricted cash and short-term deposits at the end of the period | 824,087 | 859,595 | |
(in thousands of $) | September 30, 2024 | December 31, 2023 | September 30, 2023 | December 31, 2022 |
Cash and cash equivalents | 732,062 | 679,225 | 727,133 | 878,838 |
Restricted cash and short-term deposits | 17,463 | 18,115 | 58,712 | 21,693 |
Restricted cash (non-current portion) | 74,562 | 74,130 | 73,750 | 112,350 |
824,087 | 771,470 | 859,595 | 1,012,881 |
(in thousands of $) | Share Capital | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss (2) | Accumulated Retained Earnings | Total before Non- Controlling Interest | Non- Controlling Interest | Total Equity |
Balance at December 31, 2022 (Audited) | 107,226 | 1,936,746 | 200,000 | (5,811) | 262,063 | 2,500,224 | 399,950 | 2,900,174 |
Net (loss)/income | — | — | — | — | (13,946) | (13,946) | 42,167 | 28,221 |
Dividends | — | — | — | — | (53,214) | (53,214) | (19,913) | (73,127) |
Employee stock compensation | — | 4,854 | — | — | — | 4,854 | — | 4,854 |
Forfeiture of employee stock compensation | — | (90) | — | — | — | (90) | — | (90) |
Restricted stock units | 249 | (249) | — | — | — | — | — | — |
Proceeds from subscription of equity interest in Gimi MS Corporation (note 11) | — | — | — | — | — | — | 51,106 | 51,106 |
Repurchase and cancellation of treasury shares | (1,550) | — | — | — | (31,184) | (32,734) | — | (32,734) |
Other comprehensive income | — | — | — | 1,365 | — | 1,365 | — | 1,365 |
Reacquisition of common units of Hilli LLC (note 11) | — | (251,249) | — | — | — | (251,249) | 34,309 | (216,940) |
Balance at September 30, 2023 | 105,925 | 1,690,012 | 200,000 | (4,446) | 163,719 | 2,155,210 | 507,619 | 2,662,829 |
(in thousands of $) | Share Capital | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss (2) | Accumulated Retained Earnings | Total before Non- Controlling Interests | Non- Controlling Interests | Total Equity |
Balance at December 31, 2023 (Audited) | 104,578 | 1,691,128 | 200,000 | (5,072) | 77,035 | 2,067,669 | 534,774 | 2,602,443 |
Net income | — | — | — | — | 46,345 | 46,345 | 19,411 | 65,756 |
Dividends | — | — | — | — | (77,994) | (77,994) | (7,935) | (85,929) |
Employee stock compensation | — | 5,479 | — | — | — | 5,479 | — | 5,479 |
Forfeiture of employee stock compensation | — | (267) | — | — | — | (267) | — | (267) |
Restricted stock units | 123 | (123) | — | — | — | — | — | — |
Exercise of share options | 348 | 3,790 | — | — | — | 4,138 | — | 4,138 |
Proceeds from subscription of equity interest in Gimi MS Corporation (note 11) | — | — | — | — | — | — | 40,491 | 40,491 |
Repurchase and cancellation of treasury shares | (679) | — | — | — | (13,501) | (14,180) | — | (14,180) |
Other comprehensive loss | — | — | — | (1,109) | — | (1,109) | — | (1,109) |
Balance at September 30, 2024 | 104,370 | 1,700,007 | 200,000 | (6,181) | 31,885 | 2,030,081 | 586,741 | 2,616,822 |
Standard | Description | Date of Adoption | Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2023-05 Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement | Removes diversity in practice and requires certain joint ventures, upon formation to apply a new basis of accounting consistent with ASC 805 Business Combinations in the joint venturer’s separate financial statements. This guidance is effective for all joint ventures with a formation date on or after January 1, 2025; early adoption is permitted. | January 1, 2025 | No impact currently expected as a result of the adoption of this ASU. |
ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures | These amendments enhance disclosures relating to income taxes, including the income tax rate reconciliation and information related to income taxes paid. The guidance is effective for us on January 1, 2025. Early adoption is permitted. | January 1, 2025 | We are assessing the impact of this ASU. Upon adoption, if material, the impact will be limited to additional disclosure requirements in our annual financial statements in 2025. |
(in thousands of $) | 2024 | 2023 |
Net income | 65,756 | 28,221 |
Income taxes | 486 | 1,538 |
Income before income taxes | 66,242 | 29,759 |
Depreciation and amortization | 39,884 | 37,500 |
Impairment of long-lived assets | — | 5,021 |
Unrealized loss on oil and gas derivative instruments (note 7) | 87,593 | 157,749 |
Realized and unrealized mark-to-market losses on investment in listed equity securities (note 8) | — | 62,308 |
Other non-operating income, net (note 8) | — | (9,823) |
Interest income | (27,484) | (34,827) |
Interest expense | — | 1,107 |
Loss/(gain) on derivative instruments, net (note 9) | 8,646 | (9,315) |
Other financial items, net (note 9) | 3,164 | 1,057 |
Net losses from equity method investments (note 15) | 3,287 | 1,279 |
Net income from discontinued operations | — | (293) |
Adjusted EBITDA | 181,332 | 241,522 |
Nine months ended September 30, 2024 | ||||
(in thousands of $) | FLNG | Corporate and other (1) | Shipping | Total results from continuing operations |
Statement of Operations: | ||||
Total operating revenues | 168,563 | 17,042 | 8,850 | 194,455 |
Vessel operating expenses | (62,496) | (17,596) | (8,767) | (88,859) |
Voyage, charterhire and commission expenses, net | — | (33) | (4,336) | (4,369) |
Administrative expenses | (1,005) | (18,970) | (25) | (20,000) |
Project development expenses | (3,634) | (3,846) | (1) | (7,481) |
Realized gain on oil and gas derivative instruments, net (note 7) | 107,586 | — | — | 107,586 |
Adjusted EBITDA | 209,014 | (23,403) | (4,279) | 181,332 |
Net losses from equity method investments (note 15) | — | (3,287) | — | (3,287) |
Balance Sheet: | September 30, 2024 | |||
(in thousands of $) | FLNG | Corporate and other | Shipping | Total assets |
Total assets (1) | 3,325,919 | 875,052 | 132,003 | 4,332,974 |
Equity method investments (note 15) | — | 48,738 | — | 48,738 |
Nine months ended September 30, 2023 | ||||
(in thousands of $) | FLNG | Corporate and other (1) | Shipping | Total results from continuing operations |
Statement of Operations: | ||||
Total operating revenues | 172,985 | 29,576 | 16,189 | 218,750 |
Vessel operating expenses | (49,238) | (14,483) | (4,148) | (67,869) |
Voyage, charterhire and commission expenses, net | (450) | (19) | (681) | (1,150) |
Administrative expenses | (446) | (26,000) | (13) | (26,459) |
Project development (expenses)/income | (3,193) | (35,289) | 29 | (38,453) |
Realized gain on oil and gas derivative instruments, net (note 7) | 146,387 | — | — | 146,387 |
Other operating income (note 5) | 2,499 | 7,817 | — | 10,316 |
Adjusted EBITDA | 268,544 | (38,398) | 11,376 | 241,522 |
Net (loss)/income from equity method investments (note 15) | — | (3,593) | 2,314 | (1,279) |
Balance Sheet: | December 31, 2023 | |||
(in thousands of $) | FLNG | Corporate and other | Shipping | Total assets |
Total assets | 3,160,457 | 866,088 | 57,442 | 4,083,987 |
Equity method investments (note 15) | — | 53,982 | — | 53,982 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Base tolling fee (1) | 153,376 | 153,376 |
Amortization of deferred commissioning period revenue (2) | 3,093 | 3,081 |
Amortization of Day 1 gains (3) | 9,414 | 9,380 |
Accrued overproduction revenue (4) | — | 4,074 |
Incremental base tolling fee (5) | 3,750 | 3,750 |
Other (6) | (1,070) | (676) |
Liquefaction services revenue | 168,563 | 172,985 |
Management fees revenue (7) | 16,714 | 15,558 |
Service revenue (8) | — | 13,798 |
Other revenues | 328 | 220 |
Vessel management fees and other revenues | 17,042 | 29,576 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Contract assets | 18,623 | 21,403 |
Current contract liabilities | (4,220) | (4,220) |
Non-current contract liabilities | (3,183) | (6,276) |
Total contract liabilities (1) | (7,403) | (10,496) |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Opening contract liability balance (2)(3) | (10,496) | (62,416) |
Deferral of revenue (4) | — | (2,325) |
Recognition of unearned revenue (1)(2) | 3,093 | 44,104 |
Recognition of deferred revenue (3)(4) | — | 10,141 |
Closing contract liability balance | (7,403) | (10,496) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Net income/(loss) net of non-controlling interests - continuing operations - basic and diluted | 46,345 | (14,239) |
Net income net of non-controlling interests - discontinued operations - basic and diluted | — | 293 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Basic: | ||
Weighted average number of common shares outstanding | 104,217 | 106,909 |
Dilutive: | ||
Dilutive impact of share options and RSUs (1) | 918 | 768 |
Weighted average number of common shares outstanding | 105,135 | 107,677 |
Nine months ended September 30, | ||
2024 | 2023 | |
Basic EPS/(LPS) from continuing operations | $0.44 | $(0.13) |
Diluted EPS/(LPS) from continuing operations (1) | $0.44 | $(0.13) |
Basic and diluted EPS from discontinued operations | $— | $— |
Nine months ended September 30, | ||
2024 | 2023 | |
Realized gain on FLNG Hilli’s oil derivative instrument | 55,180 | 50,592 |
Realized mark-to-market (“MTM”) adjustment on commodity swap derivatives | 37,079 | 64,809 |
Realized gain on FLNG Hilli’s gas derivative instrument | 15,327 | 30,986 |
Realized gain on oil and gas derivative instruments | 107,586 | 146,387 |
Unrealized loss on FLNG Hilli’s oil derivative instrument (note 16) | (44,904) | (4,407) |
Unrealized MTM adjustment on commodity swap derivatives | (35,788) | (43,639) |
Unrealized loss on FLNG Hilli’s gas derivative instrument (note 16) | (6,901) | (109,703) |
Unrealized loss on oil and gas derivative instruments | (87,593) | (157,749) |
Realized and unrealized gain/(loss) on oil and gas derivative instruments | 19,993 | (11,362) |
Nine months ended September 30, | ||
2024 | 2023 | |
Realized and unrealized MTM losses on investment in listed equity securities (1) | — | (62,308) |
Dividend income from our investment in listed equity securities | — | 9,823 |
Other non-operating losses | — | (52,485) |
(in thousands of $) | Nine months ended September 30, | |
2024 | 2023 | |
Unrealized MTM adjustment for IRS derivatives | (14,005) | 3,307 |
Net interest income on undesignated interest rate swap (“IRS”) derivatives | 5,359 | 6,008 |
(Loss)/gain on derivative instruments, net | (8,646) | 9,315 |
(in thousands of $) | Nine months ended September 30, | |
2024 | 2023 | |
Financing arrangement fees and other related costs (1) | (4,398) | (900) |
Foreign exchange gain/(loss) on operations | 285 | (1,444) |
Amortization of debt guarantees (2) | 1,210 | 1,544 |
Others | (261) | (257) |
Other financials items, net | (3,164) | (1,057) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Operating lease income | 6,101 | 15,439 |
Variable lease income (1) | 2,749 | 750 |
Total operating lease income (2) | 8,850 | 16,189 |
2024(1) | 2025 | 2026 | 2027 | 2028 | 2029+ | |
Hilli (2) | 20,194 | 79,498 | 76,586 | 73,756 | 70,761 | 268,320 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Assets | ||
Restricted cash and short-term deposits | 17,463 | 18,085 |
Liabilities | ||
Total debt (1): | (330,128) | (393,193) |
Current portion of long-term debt and short-term debt | (281,647) | (299,576) |
Long-term debt | (48,481) | (93,617) |
(in thousands of $) | 2024 | 2023 |
Continuing operations | ||
Statement of operations | ||
Other financial items, net (note 9) | 4,373 | — |
Interest expense | 15,076 | 8,419 |
Statement of cash flows | ||
Net debt repayments | (63,404) | (76,952) |
Financing costs paid | — | (3,158) |
Percentage ownership interest | |||
Hilli Common Units | Series A Special Units | Series B Special Units | |
Golar LNG Limited | 94.6% | 89.1% | 89.1% |
Seatrium | 5.0% | 10.0% | 10.0% |
B&V | 0.4% | 0.9% | 0.9% |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Balance sheet | ||
Current assets | 87,322 | 70,461 |
Non-current assets | 1,124,103 | 1,212,922 |
Current liabilities | (336,935) | (342,480) |
Non-current liabilities | (67,738) | (125,094) |
(in thousands of $) | 2024 | 2023 |
Statement of operations | ||
Liquefaction services revenue | 168,563 | 172,985 |
Realized and unrealized gain/(loss) on oil and gas derivative instruments | 19,993 | (11,362) |
Statement of changes in equity | ||
Additional paid-in capital (1) | — | (251,249) |
Non-controlling interest | — | 34,309 |
Statement of cash flows | ||
Reacquisition of common units in Hilli LLC | — | (100,047) |
Net debt repayments | (63,404) | (76,952) |
Financing costs paid | — | (3,158) |
Cash dividends paid | (7,935) | (19,913) |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Balance sheet | ||
Current assets | 95,141 | 17,359 |
Non-current assets | 1,759,711 | 1,702,148 |
Current liabilities | (194,017) | (168,370) |
Non-current liabilities | (546,775) | (585,678) |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Statement of cash flows | ||
Additions to asset under development | 142,582 | 179,538 |
Capitalized financing costs | (921) | (1,492) |
Net debt receipts | — | 95,000 |
Net debt repayments | (14,583) | — |
Proceeds from subscription of equity interest | 40,491 | 51,106 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Restricted cash in relation to the FLNG Hilli (1) | 60,982 | 60,996 |
Restricted cash and short-term deposits held by lessor VIE (2) | 17,463 | 18,085 |
Restricted cash relating to the LNG Hrvatska O&M Agreement (3) | 12,568 | 12,083 |
Restricted cash relating to office lease | 1,012 | 1,081 |
Total restricted cash and short-term deposits | 92,025 | 92,245 |
Less: Amounts included in current restricted cash and short-term deposits | (17,463) | (18,115) |
Non-current restricted cash | 74,562 | 74,130 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Receivable from bp (1) | 70,033 | — |
LOA prepayments (2) | 22,598 | — |
MTM asset on TTF linked commodity swap derivatives (note 20) | 12,291 | 48,079 |
Interest receivable from money market deposits and bank accounts (note 20) | 3,191 | 3,929 |
Prepaid expenses | 2,921 | 2,292 |
Inventories | 2,334 | 1,990 |
Receivable from IRS derivatives | 2,124 | 2,461 |
MTM asset on IRS derivatives (note 20) | 1,007 | 2,697 |
Receivable from TTF linked commodity swap derivatives | — | 7,581 |
Others | 7,536 | 2,968 |
Other current assets | 124,035 | 71,997 |
September 30, 2024 | December 31, 2023 | ||||||
(in thousands of $) | FLNG Gimi | MKII FLNG (1) | Total | FLNG Gimi | MKII FLNG | Total | |
Opening asset under development balance | 1,562,828 | — | 1,562,828 | 1,152,032 | — | 1,152,032 | |
Transferred from other non-current assets (note 16) | — | 255,288 | 255,288 | — | — | — | |
Additions | 104,962 | 29,120 | 134,082 | 338,327 | — | 338,327 | |
Interest costs capitalized | 67,523 | — | 67,523 | 72,469 | — | 72,469 | |
Closing asset under development balance | 1,735,313 | 284,408 | 2,019,721 | 1,562,828 | — | 1,562,828 | |
(in thousands of $) | |
Period ending December 31, | |
2024 (1) | 55,916 |
2025 | 157,960 |
Total | 213,876 |
(in thousands of $) | |
Period ending December 31, | |
2024 (1) | 190,184 |
2025 | 598,362 |
2026 | 438,811 |
2027 | 428,908 |
2028 | 264,101 |
Total | 1,920,366 |
Nine months ended September 30, | ||
(in thousands of $) | 2024 | 2023 |
Share of net losses of Avenir LNG Limited (“Avenir”) | (3,523) | (3,969) |
Share of net income of CoolCo | — | 1,491 |
Share of net income of other equity method investments | 754 | 376 |
(Loss)/gain on disposal (1) | (518) | 823 |
Net losses from equity method investments | (3,287) | (1,279) |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Avenir | 32,994 | 35,729 |
Logística e Distribuição de Gás S.A. (“LOGAS”) | 8,027 | 9,261 |
Egyptian Company for Gas Services S.A.E (“ECGS”) | 5,634 | 5,237 |
Aqualung Carbon Capture AS (“Aqualung”) | 2,083 | 2,244 |
MGAS Comercializadora de Gás Natural Ltda. (“MGAS”) (2) | — | 1,511 |
Equity method investments | 48,738 | 53,982 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Oil derivative instrument (note 7 and 20) | 61,044 | 105,948 |
Gas derivative instrument (note 7 and 20) | 46,762 | 53,663 |
MTM asset on IRS derivatives (note 20) | 24,376 | 36,690 |
Pre-operational assets (1) | 8,241 | 189,023 |
Operating lease right-of-use-assets (2) | 7,515 | 7,386 |
Others (3) | 1,117 | 107,096 |
Other non-current assets | 149,055 | 499,806 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Gimi facility (note 14.1) | (615,417) | (630,000) |
2021 Unsecured Bonds | (189,623) | (199,869) |
2024 Unsecured Bonds | (300,000) | — |
Golar Arctic facility | (9,118) | (14,589) |
Subtotal (excluding lessor VIE debt) | (1,114,158) | (844,458) |
CSSC VIE debt - FLNG Hilli facility (1) | (332,721) | (396,125) |
Total debt (gross) | (1,446,879) | (1,240,583) |
Less: Deferred financing costs | 24,480 | 23,853 |
Total debt, net of deferred financing costs | (1,422,399) | (1,216,730) |
Golar debt | VIE debt (2) | Total debt | |
(in thousands of $) | |||
Current portion of long-term debt and short-term debt | (64,283) | (281,647) | (345,930) |
Long-term debt | (1,027,988) | (48,481) | (1,076,469) |
Total | (1,092,271) | (330,128) | (1,422,399) |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Day 1 gain deferred revenue - current portion (1) (note 19) | (12,783) | (12,783) |
Deferred revenue | (5,398) | (4,220) |
Current portion of operating lease liability | (1,578) | (1,462) |
Other payables (2) | (10,605) | (32,485) |
Other current liabilities | (30,364) | (50,950) |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Pension obligations | (21,711) | (23,471) |
Day 1 gain deferred revenue (1) | (9,765) | (19,179) |
Non-current portion of operating lease liabilities | (6,033) | (5,881) |
Deferred commissioning period revenue (2) | (3,183) | (6,276) |
Other payables (3) | (7,068) | (6,793) |
Other non-current liabilities | (47,760) | (61,600) |
September 30, 2024 | December 31, 2023 | ||||
(in thousands of $) | Fair value hierarchy | Carrying value | Fair value | Carrying value | Fair value |
Non-Derivatives: | |||||
Cash and cash equivalents (1) (2) | Level 1 | 732,062 | 732,062 | 679,225 | 679,225 |
Restricted cash and short-term deposits (1) | Level 1 | 92,025 | 92,025 | 92,245 | 92,245 |
Trade accounts receivable (3) | Level 1 | 28,258 | 28,258 | 38,915 | 38,915 |
Interest receivable from money-market deposits and bank accounts (3) | Level 1 | 3,191 | 3,191 | 3,929 | 3,929 |
Receivable from TTF linked commodity swap derivatives (3) | Level 1 | — | — | 7,581 | 7,581 |
Receivable from IRS derivatives (3) | Level 1 | 2,124 | 2,124 | 2,461 | 2,461 |
Trade accounts payable (3) | Level 1 | (73,695) | (73,695) | (7,454) | (7,454) |
Current portion of long-term debt and short-term debt (3) (4) (5) | Level 2 | (349,522) | (349,522) | (343,781) | (343,781) |
Long-term debt (4) (5) | Level 2 | (907,734) | (907,734) | (696,933) | (696,933) |
Long-term debt - 2021 Unsecured Bonds (4) (6) | Level 1 | (189,623) | (191,595) | (199,869) | (197,906) |
Derivatives: | |||||
Oil and gas derivative instruments (7) | Level 2 | 107,806 | 107,806 | 159,611 | 159,611 |
Asset on IRS derivatives (8) | Level 2 | 25,383 | 25,383 | 39,387 | 39,387 |
Asset on TTF linked commodity swap derivatives (8) | Level 2 | 12,291 | 12,291 | 48,079 | 48,079 |
Instrument | Maturity dates | Fixed interest rates | |
Interest rate swaps: | |||
Receiving floating, pay fixed | 528,750 | March 2025 to November 2029 | 1.93% - 2.37% |
Instrument | Notional quantity (MMBtu) | Maturity date | Fixed price/MMBtu |
Commodity swap derivatives: | |||
Receiving fixed, pay floating | 403,251 | December 2024 | $51.20 |
Receiving floating, pay fixed | 403,251 | December 2024 | $20.55 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
First FLNG Holdings (“FFH”) (1) | 13,384 | — |
Avenir (2) | 7,632 | 7,312 |
(in thousands of $) | Period ended January 1, 2023 to March 2, 2023 |
Management and administrative services revenue | 588 |
Ship management fees expense | (333) |
Debt guarantee fees | 175 |
Commitment fees | 21 |
Total | 451 |
(in thousands of $) | September 30, 2024 | December 31, 2023 |
Book value of vessels secured against loans (1) | 1,036,779 | 1,075,018 |