Cool Company Ltd. Q2 2023 Business Update
- Generated total operating revenues of $90.3M in Q2
- Exercised option to acquire two newbuild LNG carriers
- Bank approval for $70M increase in senior secured loan
- Positive outlook for LNG carrier market due to winter demand and tight supply/demand balance
- Reduction in operating revenues compared to Q1
- Lower average TCE earnings for Q2 compared to Q1
Q2 Highlights and Subsequent Events
-
Generated total operating revenues of
$90.3 million $98.6 million -
Net income of
$44.6 million $70.1 million -
Achieved average Time Charter Equivalent Earnings ("TCE")1 of
$81,100 $83,700 -
Adjusted EBITDA1 of
$59.9 million $67.8 million -
The Company announced that it has exercised its option to acquire two newbuild 2-stroke LNG carriers from affiliates of EPS Ventures Ltd (“EPS”). The state-of-the-art MEGA LNG carriers (the “Newbuilds”) are scheduled to be delivered from Hyundai Samho Heavy Industries (“HHI”) in
Korea in September and December of 2024; -
On June 28, 2023, bank approval was granted for a
$70 million $570 million bank facility"), in addition to a reduction in the interest rate margin under the$570 million -
Declared a dividend for Q2 of
$0.41
Richard Tyrrell, CEO, commented:
“During the second quarter, we achieved full utilization across the CoolCo fleet and secured well-timed growth through the exercise of our option on two state-of-the-art newbuild MEGA LNG carriers with deliveries in late 2024, newbuild pricing materially below current levels and committed financing in place subject to documentation. By exercising our option to acquire these vessels with scheduled delivery years well in advance of comparable newbuild orders, we are one of the few independent owners with availability in an early period of rapid expected growth in LNG supply. In conjunction with our three existing vessels that come into the charter market in 2023 and 2024, of which two are currently at rates well below prevailing levels, we have a clear path towards the realization of significant incremental value, cashflow, and continued dividend-paying capacity.
“With the approach of winter in the Northern Hemisphere, which is typically accompanied by a surge in LNG carrier demand related to both increased gas consumption and additional utilization for floating storage, trading arbitrage involving lengthy voyages to the Far East, and weather-related delays that soak up shipping capacity, the market seems tightly coiled. Moreover, the recent extreme volatility in gas pricing demonstrates a continued emphasis on energy security, as importers continue to put a premium on the commodity and the shipping capacity required to ensure security of supply.
“It remains to be seen how the coming winter will ultimately play out, but similar tightness of both cargoes and shipping capacity has historically presaged dramatic inflections in the spot charter market and provided firm support for both rates and charter durations in the more stable time charter market. As owners of modern LNG carriers that will be available for time charter employment through the medium term, we believe that our strategy of combining the certainty of long-term charter coverage with a measured amount of charter market exposure has the potential to shine in the quarters ahead.”
1 Refer to 'Appendix A' - Non-GAAP financial measures and definitions, for definitions of these measures and a reconciliation to the nearest GAAP measure.
Financial Highlights
The table below sets forth certain key financial information for Q2 2023, Q1 2023, 1H 2023 and 1H 2022, split between Successor and Predecessor periods, as defined below.
|
Q2 2023 |
Q1 2023 |
1H 2023 |
1H 2022 |
||
(in thousands of $, except TCE) |
Successor |
Successor |
Successor |
Successor |
Predecessor |
Total |
Time and voyage charter revenues |
82,071 |
91,168 |
173,239 |
49,822 |
37,289 |
87,111 |
Total operating revenues |
90,316 |
98,649 |
188,965 |
56,892 |
43,456 |
100,348 |
Operating income |
45,484 |
52,022 |
97,506 |
25,631 |
27,728 |
53,359 |
Net income |
44,646 |
70,132 |
114,778 |
17,659 |
23,244 |
40,903 |
Adjusted EBITDA1 |
59,894 |
67,814 |
127,708 |
33,527 |
33,473 |
67,000 |
Average daily TCE1
(to the closest |
81,100 |
83,700 |
82,500 |
60,500 |
57,100 |
59,100 |
Note: As noted previously, the commencement of operations and funding of CoolCo and the acquisition of its initial tri-fuel diesel electric ("TFDE") LNG carriers, The Cool Pool Limited and the shipping and FSRU management organization from Golar LNG Limited ("Golar") were completed in a phased process. It commenced with the funding of CoolCo on January 27, 2022 and concluded with the acquisition of the LNG carrier and FSRU management organization on June 30, 2022, with vessel acquisitions taking place on different dates over that period. Results for the six months that commenced January 1, 2022 and ended June 30, 2022 have therefore been split between the period prior to the funding of CoolCo and various phased acquisitions of vessel and management entities (the "Predecessor" period) and the period subsequent to the various phased acquisitions (the "Successor" period). The combined results are not in accordance with |
LNG Market Review
The average
The LNG market experienced typical seasonal weakness and relatively lower prices during the quarter, reaching price parity with oil for the first time since before the invasion of
With the winter approaching, the supply of LNG carriers available for term employment remains minimal. The recent extreme volatility in LNG commodity pricing is indicative of a very tight supply/demand balance and the relative fragility of global supply chains still adapting to the sudden removal of large volumes of Russian pipeline gas that previously provided a significant proportion of the EU’s energy needs. Whether as a result of geopolitical developments, labor action, industrial issues, or the weather or congestion-related issues that the industry experiences with some regularity, it is clear that the fast-growing LNG market remains highly dynamic. In this environment, importers are prioritizing certainty of access to both the LNG molecules and the transportation capacity, rather than managing towards maximal efficiency and risking being short gas at a critical juncture. We continue to expect that term rates will remain strong and with the potential of sharp seasonal upswing in the spot market, we expect to fix our vessel coming available in September 2023 on attractive terms.
Operational Review
CoolCo's fleet continued to perform well with no technical off-hire during the Quarter, resulting in a Q2 fleet utilization of
Business Development
In June 2023, CoolCo signed contracts with HD Hyundai Global Service, a ship service subsidiary of HD Hyundai Group, to retrofit five LNG carriers with sub-coolers for LNG boil-off reliquefaction units. The contract value is approximately
On June 28, 2023, the Company announced that it had exercised its option to acquire two newbuild 2-stroke LNG carriers from affiliates of EPS. The Newbuilds are scheduled to be delivered from HHI in
CoolCo is in discussions with multiple potential charterers seeking work for the Newbuilds.
Financing and Liquidity
In June 2023, the Company announced that the syndicate of existing lenders in the
As of June 30, 2023 CoolCo had cash and cash equivalents of
During Q2, we entered into further floating interest rate (SOFR) swap agreements for a notional amount of
Corporate and Other Matters
As of June 30, 2023, CoolCo had 53,688,462 shares issued and outstanding. Of these, 31,254,390 shares (
In line with the Company’s variable dividend policy, the Board has declared a Q2 dividend of
Outlook
Since the end of the Quarter, TTF has increased to
In the coming years, the global supply of LNG is set to increase by more than
Among LNG carriers currently on the water, the older, less efficient vessels in the charter market are expected to face growing competitive pressure over time, particularly among the steam turbine vessels that continue to make up over
The limited supply of modern vessels available for time charter employment through the medium term is concentrated among a small number of owners, including CoolCo. Given the improved bargaining position afforded by a combination of scarcity and concentration, such owners have remained focused primarily on longer-term charters that would bridge the period from now until the next wave of LNG volumes arrives in 2026-2027. A newbuild vessel ordered today would be subject to an approximately 4-year lead time and a purchase price exceeding
FORWARD LOOKING STATEMENTS
This press release and any other written or oral statements made by us in connection with this press release include forward-looking statements. All statements, other than statements of historical facts, that address activities and events that will, should, could or may occur in the future are forward-looking statements. These forward-looking statements are made under the "safe harbor" provisions of the
The forward-looking statements in this document are based upon management’s current expectations, estimates and projections. These statements involve significant risks, uncertainties, contingencies and factors that are difficult or impossible to predict and are beyond our control, and that may cause our actual results, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Numerous factors could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by these forward-looking statements including:
- our limited operating history under the CoolCo name;
- changes in demand in the LNG shipping industry, including the market for modern TFDE vessels and modern 2-stroke vessels;
- general LNG market conditions, including fluctuations in charter hire rates and vessel values;
- our ability to successfully employ our vessels;
- changes in the supply of LNG vessels;
- our ability to procure or have access to financing and refinancing, including financing for the Newbuild Vessels;
- our continued borrowing availability under our credit facilities and compliance with the financial covenants therein;
- potential conflicts of interest involving our significant shareholders;
- our ability to pay dividends;
- general economic, political and business conditions, including sanctions and other measures;
- changes in our operating expenses due to inflationary pressure and volatility of supply and maintenance including fuel or cooling down prices and lay-up costs when vessels are not on charter, drydocking and insurance costs;
- fluctuations in foreign currency exchange and interest rates;
- vessel breakdowns and instances of loss of hire;
- vessel underperformance and related warranty claims;
- potential disruption of shipping routes and demand due to accidents, piracy or political events;
- compliance with, and our liabilities under, governmental, tax environmental and safety laws and regulations;
- information system failures, cyber incidents or breaches in security;
- changes in governmental regulation, tax and trade matters and actions taken by regulatory authorities; and
-
other risks indicated in the risk factors included in CoolCo’s Annual Report on Form 20-F for the year ended December 31, 2022 and other filings with the
U.S. Securities and Exchange Commission.
The foregoing factors that could cause our actual results to differ materially from those contemplated in any forward-looking statement included in this report should not be construed as exhaustive. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. The results, events and circumstances reflected in the forward-looking statements may not be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward-looking statements.
As a result, you are cautioned not to place undue reliance on any forward-looking statements which speak only as of the date of this press release. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise unless required by law.
Responsibility Statement
We confirm that, to the best of our knowledge, the interim unaudited condensed consolidated financial statements for the three and six months ended June 30, 2023, which have been prepared in accordance with accounting principles generally accepted in
August 31, 2023
Cool Company Ltd.
Questions should be directed to:
c/o Cool Company Ltd - +44 207 659 1111
Richard Tyrrell - Chief Executive Officer |
Cyril Ducau (Chairman of the Board) |
|
John Boots - Chief Financial Officer |
Antoine Bonnier (Director) |
|
|
Mi Hong Yoon (Director) |
|
|
Neil Glass (Director) |
|
|
Peter Anker (Director) |
COOL COMPANY LTD UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||
|
For the three months ended |
|
For the six months ended |
|||||||||||||||
|
Apr-Jun
|
|
Jan-Mar
|
|
Apr-Jun
|
|
Jan-Jun
|
|
Jan-Jun
|
|||||||||
(in thousands of $) |
Successor
|
|
Successor
|
|
Successor
|
Predecessor
|
|
Successor
|
|
Successor
|
Predecessor
|
|||||||
Time and voyage charter revenues |
82,071 |
|
|
91,168 |
|
|
45,537 |
|
747 |
|
|
173,239 |
|
|
49,822 |
|
37,289 |
|
Vessel and other management fee revenues |
3,757 |
|
|
3,376 |
|
|
— |
|
2,933 |
|
|
7,133 |
|
|
— |
|
6,167 |
|
Amortization of intangible assets and liabilities - charter agreements, net |
4,488 |
|
|
4,105 |
|
|
7,070 |
|
— |
|
|
8,593 |
|
|
7,070 |
|
— |
|
Total operating revenues |
90,316 |
|
|
98,649 |
|
|
52,607 |
|
3,680 |
|
|
188,965 |
|
|
56,892 |
|
43,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Vessel operating expenses |
(18,835 |
) |
|
(18,588 |
) |
|
(11,652 |
) |
440 |
|
|
(37,423 |
) |
|
(13,302 |
) |
(7,706 |
) |
Voyage, charter hire and commission expenses, net |
(877 |
) |
|
(1,499 |
) |
|
(1,034 |
) |
(229 |
) |
|
(2,376 |
) |
|
(357 |
) |
(1,229 |
) |
Administrative expenses |
(6,222 |
) |
|
(6,643 |
) |
|
(1,282 |
) |
(2,192 |
) |
|
(12,865 |
) |
|
(2,636 |
) |
(5,422 |
) |
Depreciation and amortization |
(18,898 |
) |
|
(19,897 |
) |
|
(13,974 |
) |
(6 |
) |
|
(38,795 |
) |
|
(14,966 |
) |
(5,745 |
) |
Total operating expenses |
(44,832 |
) |
|
(46,627 |
) |
|
(27,942 |
) |
(1,987 |
) |
|
(91,459 |
) |
|
(31,261 |
) |
(20,102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Other operating income |
— |
|
|
— |
|
|
— |
|
4,374 |
|
|
— |
|
|
— |
|
4,374 |
|
Operating income |
45,484 |
|
|
52,022 |
|
|
24,665 |
|
6,067 |
|
|
97,506 |
|
|
25,631 |
|
27,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Other non-operating income |
21 |
|
|
42,528 |
|
|
— |
|
— |
|
|
42,549 |
|
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Financial income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest income |
2,791 |
|
|
1,517 |
|
|
59 |
|
4 |
|
|
4,308 |
|
|
59 |
|
4 |
|
Interest expense |
(19,863 |
) |
|
(19,485 |
) |
|
(5,798 |
) |
(47 |
) |
|
(39,348 |
) |
|
(6,672 |
) |
(4,725 |
) |
Gains/(Losses) on derivative instruments |
16,705 |
|
|
(6,001 |
) |
|
— |
|
— |
|
|
10,704 |
|
|
— |
|
— |
|
Other financial items, net |
(414 |
) |
|
(393 |
) |
|
(301 |
) |
1,267 |
|
|
(807 |
) |
|
(1,359 |
) |
622 |
|
Financial expenses, net |
(781 |
) |
|
(24,362 |
) |
|
(6,040 |
) |
1,224 |
|
|
(25,143 |
) |
|
(7,972 |
) |
(4,099 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income before income taxes and non-controlling interests |
44,724 |
|
|
70,188 |
|
|
18,625 |
|
7,291 |
|
|
114,912 |
|
|
17,659 |
|
23,629 |
|
Income taxes, net |
(78 |
) |
|
(56 |
) |
|
— |
|
(71 |
) |
|
(134 |
) |
|
— |
|
(385 |
) |
Net income |
44,646 |
|
|
70,132 |
|
|
18,625 |
|
7,220 |
|
|
114,778 |
|
|
17,659 |
|
23,244 |
|
Net income/(loss) attributable to non-controlling interests |
344 |
|
|
(1,287 |
) |
|
(811 |
) |
279 |
|
|
(943 |
) |
|
(811 |
) |
(8,206 |
) |
Net income attributable to the Owners of Cool Company Ltd |
44,990 |
|
|
68,845 |
|
|
17,814 |
|
7,499 |
|
|
113,835 |
|
|
16,848 |
|
15,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income/(loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Owners of Cool Company Ltd |
44,990 |
|
|
68,845 |
|
|
17,814 |
|
7,499 |
|
|
113,835 |
|
|
16,848 |
|
15,038 |
|
Non-controlling interests |
(344 |
) |
|
1,287 |
|
|
811 |
|
(279 |
) |
|
943 |
|
|
811 |
|
8,206 |
|
Net income |
44,646 |
|
|
70,132 |
|
|
18,625 |
|
7,220 |
|
|
114,778 |
|
|
17,659 |
|
23,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(1) |
The commencement of operations and funding of CoolCo and the acquisition of its initial TFDE LNG carriers, The Cool Pool Limited and the shipping and FSRU management organization from Golar LNG Limited ("Golar") was completed in a phased process. On January 26, 2022, CoolCo entered into various agreements (the "Vessel SPA") with Golar, as amended on February 25, 2022, pursuant to which CoolCo acquired all of the outstanding shares of nine of Golar’s wholly-owned subsidiaries on various dates in March and April 2022. Eight of these entities were each the registered or disponent owner or lessee of the following modern LNG carriers: Crystal, Ice, Bear, Frost, Glacier, Snow, Kelvin and Seal (disposed subsequently). The Cool Pool Limited was the entity responsible for the marketing of these LNG carriers. For CoolCo, for three and six month periods ended June 30, 2022, the successor period reflects the period beginning from January 27, 2022 with the closing of CoolCo’s Norwegian equity raise and the date CoolCo operations substantially commenced and were considered meaningful. Vessel SPA acquisition dates were staggered reflecting results, as the successor, from the date CoolCo obtained control of the respective vessel entities. |
(2) |
Predecessor period includes results derived from the carve-out of historical operations from Golar entities acquired by CoolCo as part of the Vessel SPA and ManCo SPA until the day before the staggered acquisition date per legal entity during the period beginning from January 1, 2022 to June 30, 2022. |
COOL COMPANY LTD |
||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||
|
At June 30, |
At December 31, |
(in thousands of $) |
2023 |
2022 |
|
|
(Audited) |
ASSETS |
|
|
Current assets |
|
|
Cash and cash equivalents |
309,419 |
129,135 |
Restricted cash and short-term deposits |
3,554 |
3,435 |
Intangible assets, net |
2,570 |
5,552 |
Trade receivable and other current assets |
10,379 |
6,225 |
Inventories |
604 |
991 |
Total current assets |
326,526 |
145,338 |
|
|
|
Non-current assets |
|
|
Restricted cash |
474 |
507 |
Intangible assets, net |
8,571 |
8,315 |
Newbuildings |
113,787 |
— |
Vessels and equipment, net |
1,733,799 |
1,893,407 |
Other non-current assets |
20,024 |
10,494 |
Total assets |
2,203,181 |
2,058,061 |
|
|
|
LIABILITIES AND EQUITY |
|
|
Current liabilities |
|
|
Current portion of long-term debt and short-term debt |
159,739 |
180,065 |
Trade payables and other current liabilities |
252,610 |
98,524 |
Total current liabilities |
412,349 |
278,589 |
|
|
|
Non-current liabilities |
|
|
Long-term debt |
904,162 |
958,237 |
Other non-current liabilities |
98,669 |
105,722 |
Total liabilities |
1,415,180 |
1,342,548 |
|
|
|
Equity |
|
|
Owners' equity includes 53,688,462 common shares of |
718,102 |
646,557 |
Non-controlling interests |
69,899 |
68,956 |
Total equity |
788,001 |
715,513 |
|
|
|
Total liabilities and equity |
2,203,181 |
2,058,061 |
|
|
|
COOL COMPANY LTD UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||||
|
For the six months ended |
||||||
|
Jan-Jun
|
|
Jan-Jun
|
||||
(in thousands of $) |
Successor
|
|
Successor
|
Predecessor
|
|||
Operating activities |
|
|
|
|
|||
Net income |
114,778 |
|
|
17,659 |
|
23,244 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|||
Depreciation and amortization expenses |
38,795 |
|
|
14,966 |
|
5,745 |
|
Amortization of intangible assets and liabilities arising from charter agreements, net |
(8,593 |
) |
|
(7,070 |
) |
— |
|
Amortization of deferred charges and fair value adjustments |
2,319 |
|
|
441 |
|
1,588 |
|
Gain on sale of Golar Seal vessel |
(42,549 |
) |
|
— |
|
— |
|
Drydocking expenditure |
(4,284 |
) |
|
— |
|
— |
|
Compensation cost related to share-based payment |
1,197 |
|
|
— |
|
238 |
|
Change in fair value of derivative instruments |
(6,446 |
) |
|
— |
|
— |
|
Changes in assets and liabilities: |
|
|
|
|
|||
Trade accounts receivable |
(3,885 |
) |
|
(2,285 |
) |
(117 |
) |
Inventories |
387 |
|
|
(1,298 |
) |
— |
|
Other current and other non-current assets |
(4,892 |
) |
|
5,158 |
|
(7,226 |
) |
Amounts (due to) /from related parties |
(1,270 |
) |
|
3,067 |
|
1,252 |
|
Trade accounts payable |
26,966 |
|
|
991 |
|
(400 |
) |
Accrued expenses |
(7,178 |
) |
|
3,261 |
|
(180 |
) |
Other current and non-current liabilities |
12,236 |
|
|
(598 |
) |
2,957 |
|
Net cash provided by operating activities |
117,581 |
|
|
34,292 |
|
27,101 |
|
|
|
|
|
|
|||
Investing activities |
|
|
|
|
|||
Additions to vessels and equipment |
(872 |
) |
|
— |
|
— |
|
Proceeds on sale of vessel |
184,300 |
|
|
— |
|
— |
|
Additions to intangible assets |
(432 |
) |
|
— |
|
— |
|
Consideration for acquisition of vessels and management entities |
— |
|
|
(218,276 |
) |
— |
|
Net cash provided by / (used in) investing activities |
182,996 |
|
|
(218,276 |
) |
— |
|
|
|
|
|
|
|||
Financing activities |
|
|
|
|
|||
Proceeds from short-term and long-term debt |
70,000 |
|
|
570,000 |
|
— |
|
Repayments of short-term and long-term debt |
(144,828 |
) |
|
(24,862 |
) |
(498,832 |
) |
Repayments of Parent's funding |
|
|
— |
|
(136,351 |
) |
|
Financing arrangement fees and other costs |
(1,892 |
) |
|
(6,128 |
) |
— |
|
(Repayments to) / contributions from CoolCo in connection with acquisition, net of equity proceeds |
|
|
(581,072 |
) |
581,072 |
|
|
Net proceeds from equity raise |
|
|
267,056 |
|
— |
|
|
Cash dividends paid |
(43,487 |
) |
|
— |
|
— |
|
Net cash used in / (provided by) financing activities |
(120,207 |
) |
|
224,994 |
|
(54,111 |
) |
|
|
|
|
|
|||
Net increase / (decrease) in cash, cash equivalents and restricted cash |
180,370 |
|
41,010 |
|
(27,010 |
) |
|
Cash, cash equivalents and restricted cash at beginning of period |
133,077 |
|
|
50,892 |
|
77,902 |
|
Cash, cash equivalents and restricted cash at end of period |
313,447 |
|
91,902 |
|
50,892 |
|
|
COOL COMPANY LTD UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|||||||||||
|
|
For the six months ended June 30, 2023 |
|||||||||
(in thousands of $, except number of shares) |
|
Number of
|
|
Owners’
|
Additional
|
Retained
|
Owners'
|
Non-
|
Total
|
||
Consolidated successor balance at December 31, 2022 (Audited) |
|
53,688,462 |
|
53,688 |
507,127 |
85,742 |
646,557 |
|
68,956 |
715,513 |
|
Net income |
|
— |
|
— |
— |
113,835 |
113,835 |
|
943 |
114,778 |
|
Share based payments contribution |
|
— |
|
— |
1,197 |
— |
1,197 |
|
— |
1,197 |
|
Dividends |
|
— |
|
— |
— |
(43,487 |
(43,487 |
) |
— |
(43,487 |
) |
Consolidated successor balance at June 30, 2023 |
|
53,688,462 |
|
53,688 |
508,324 |
156,090 |
718,102 |
|
69,899 |
788,001 |
|
(1) |
Additional paid-in capital refers to the amounts of capital contributed or paid-in over and above the par value of the Company's issued share capital. |
|
|
|
|
For the six months ended June 30, 2022 |
||||||||||||
(in thousands of $, except number of shares) |
|
Number of
|
|
Parent’s /
|
Contributed/
|
Retained
|
Total
|
Non-
|
Total
|
|||||||
Combined carve-out predecessor balance at December 31, 2021 (Audited) |
|
1,010,000 |
|
|
1,010 |
|
779,852 |
|
(212,305 |
) |
568,557 |
|
174,498 |
|
743,055 |
|
Net income |
|
— |
|
|
— |
|
— |
|
15,038 |
|
15,038 |
|
8,206 |
|
23,244 |
|
Share based payments contribution |
|
— |
|
|
— |
|
238 |
|
— |
|
238 |
|
— |
|
238 |
|
Deconsolidation of lessor VIEs |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
(115,412 |
) |
(115,412 |
) |
Combined carve-out predecessor balance upon disposal |
|
1,010,000 |
|
|
1,010 |
|
780,090 |
|
(197,267 |
) |
583,833 |
|
67,292 |
|
651,125 |
|
Cancellation of Parent's equity |
|
(1,000,000 |
) |
|
(1,000 |
) |
(780,090 |
) |
197,267 |
|
(583,823 |
) |
— |
|
(583,823 |
) |
Combined carve-out equity balance prior to acquisition |
|
10,000 |
|
|
10 |
|
— |
|
— |
|
10 |
|
67,292 |
|
67,302 |
|
Consolidated successor balance upon acquisition |
|
10,000 |
|
|
10 |
|
— |
|
— |
|
10 |
|
— |
|
10 |
|
Issuance of shares from private placement |
|
27,500,000 |
|
|
27,500 |
|
239,393 |
|
— |
|
266,893 |
|
— |
|
266,893 |
|
Issuance of shares to Golar |
|
12,500,000 |
|
|
12,500 |
|
114,703 |
|
— |
|
127,203 |
|
— |
|
127,203 |
|
Recognition of non-controlling interest upon acquisition |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
67,292 |
|
67,292 |
|
Fair value adjustment in relation to acquisition |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
(95 |
) |
(95 |
) |
Net income |
|
— |
|
|
— |
|
— |
|
16,848 |
|
16,848 |
|
811 |
|
17,659 |
|
Consolidated successor balance at June 30, 2022 |
|
40,010,000 |
|
|
40,010 |
|
354,096 |
|
16,848 |
|
410,954 |
|
68,008 |
|
478,962 |
|
(1) |
Additional paid-in capital refers to the amounts of capital contributed or paid-in over and above the par value of the Company's issued share capital. |
APPENDIX A - NON-GAAP FINANCIAL MEASURES AND DEFINITIONS
Non-GAAP Financial Metrics Arising from How Management Monitors the Business
In addition to disclosing financial results in accordance with
Non-GAAP measure |
Closest equivalent US GAAP measure |
Adjustments to reconcile to primary financial statements prepared under US GAAP |
Rationale for adjustments |
Performance Measures |
|||
Adjusted EBITDA |
Net income |
+/- Other non-operating income +/- Net financial expense, representing: Interest income, Interest expense, Losses on derivative instruments and Other financial items, net +/- Income taxes + Depreciation and amortization - Amortization of intangible assets and liabilities - charter agreements, net |
Increases the comparability of total business performance from period to period and against the performance of other companies by removing the impact of other non-operating income, depreciation, amortization of intangible assets and liabilities -charter agreements, net, financing and tax items. |
Average daily TCE |
Time and voyage charter revenues |
- Voyage, charter hire and commission expenses, net
The above total is then divided by calendar days less scheduled off-hire days. |
- Measure of the average daily net revenue performance of a vessel.
- Standard shipping industry performance measure used primarily to compare period-to-period changes in the vessel’s net revenue performance despite changes in the mix of charter types (i.e. spot charters, time charters and bareboat charters) under which the vessel may be employed between the periods.
- Assists management in making decisions regarding the deployment and utilization of its fleet and in evaluating financial performance. |
Liquidity measures |
|||
Total Contractual Debt |
Total debt (current and non-current), net of deferred finance charges |
+ VIE Consolidation and fair value adjustments upon acquisition + Deferred Finance Charges
|
We consolidate two lessor VIEs for our sale and leaseback facilities (for the vessels Ice and Kelvin). This means that on consolidation, our contractual debt is eliminated and replaced with the Lessor VIEs’ debt.
Contractual debt represents our actual debt obligations under our various financing arrangements before consolidating the Lessor VIEs.
The measure enables investors and users of our financial statements to assess our liquidity and the split of our debt (current and non-current) based on our underlying contractual obligations. |
Total Company Cash |
CoolCo cash based on GAAP measures:
+ Cash and cash equivalents
+ Restricted cash and short-term deposits (current and non-current) |
- VIE restricted cash and short-term deposits (current and non-current) |
We consolidate lessor VIEs for our sale and leaseback facilities. This means that on consolidation, we include restricted cash held by the lessor VIEs.
Total Company Cash represents our cash and cash equivalents and restricted cash and short-term deposits (current and non-current) before consolidating the lessor VIEs.
Management believes that this measure enables investors and users of our financial statements to assess our liquidity and aids comparability with our competitors.
|
Reconciliations - Performance Measures
Adjusted EBITDA
|
For the three months ended |
|||||||||
|
Apr-Jun
|
|
Jan-Mar
|
|
Apr-Jun
|
|||||
(in thousands of $) |
Successor
|
|
Successor
|
|
Successor
|
Predecessor
|
||||
Net income |
44,646 |
|
|
70,132 |
|
|
18,625 |
|
7,220 |
|
Other non-operating income |
(21 |
) |
|
(42,528 |
) |
|
— |
|
— |
|
Interest income |
(2,791 |
) |
|
(1,517 |
) |
|
(59 |
) |
(4 |
) |
Interest expense |
19,863 |
|
|
19,485 |
|
|
5,798 |
|
47 |
|
Gains / (Losses) on derivative instruments |
(16,705 |
) |
|
6,001 |
|
|
— |
|
— |
|
Other financial items, net |
414 |
|
|
393 |
|
|
301 |
|
(1,267 |
) |
Income taxes |
78 |
|
|
56 |
|
|
— |
|
71 |
|
Depreciation and amortization |
18,898 |
|
|
19,897 |
|
|
13,974 |
|
6 |
|
Amortization of intangible - charter agreements, net |
(4,488 |
) |
|
(4,105 |
) |
|
(7,070 |
) |
— |
|
Adjusted EBITDA |
59,894 |
|
|
67,814 |
|
|
31,569 |
|
6,073 |
|
|
|
For the six months ended |
||||||
|
|
Jan-June
|
|
Jan-Jun
|
||||
(in thousands of $) |
|
Successor
|
|
Successor
|
Predecessor
|
|||
Net income |
|
114,778 |
|
|
17,659 |
|
23,244 |
|
Other non-operating income |
|
(42,549 |
) |
|
— |
|
— |
|
Interest income |
|
(4,308 |
) |
|
(59 |
) |
(4 |
) |
Interest expense |
|
39,348 |
|
|
6,672 |
|
4,725 |
|
Gains on derivative instruments |
|
(10,704 |
) |
|
— |
|
— |
|
Other financial items, net |
|
807 |
|
|
1,359 |
|
(622 |
) |
Income taxes |
|
134 |
|
|
— |
|
385 |
|
Depreciation and amortization |
|
38,795 |
|
|
14,966 |
|
5,745 |
|
Amortization of intangible - charter agreements, net |
|
(8,593 |
) |
|
(7,070 |
) |
— |
|
Adjusted EBITDA |
|
127,708 |
|
|
33,527 |
|
33,473 |
|
Average daily TCE
|
For the three months ended |
|||||||||||||
|
Apr-Jun
|
|
Jan-Mar
|
|
Apr-Jun
|
|||||||||
(in thousands of $, except number of days and average daily TCE) |
Successor
|
|
Successor
|
|
Successor
|
Predecessor
|
||||||||
Time and voyage charter revenues |
|
82,071 |
|
|
|
91,168 |
|
|
|
45,537 |
|
|
747 |
|
Voyage, charter hire and commission expenses |
|
(877 |
) |
|
|
(1,499 |
) |
|
|
(1,034 |
) |
|
(229 |
) |
|
|
81,194 |
|
|
|
89,669 |
|
|
|
44,503 |
|
|
518 |
|
Calendar days less scheduled off-hire days |
|
1,001 |
|
|
|
1,071 |
|
|
|
718 |
|
|
10 |
|
Average daily TCE (to the closest |
$ |
81,100 |
|
|
$ |
83,700 |
|
|
$ |
62,000 |
|
$ |
51,800 |
|
|
For the six months ended |
|||||||||
|
Jan-Jun
|
|
Jan-Jun
|
|||||||
(in thousands of $, except number of days and average daily TCE) |
Successor
|
|
Successor
|
Predecessor
|
||||||
Time and voyage charter revenues |
|
173,239 |
|
|
|
49,822 |
|
|
37,289 |
|
Voyage, charter hire and commission expenses |
|
(2,376 |
) |
|
|
(357 |
) |
|
(1,229 |
) |
|
|
170,863 |
|
|
|
49,465 |
|
|
36,060 |
|
Calendar days less scheduled off-hire days |
|
2,072 |
|
|
|
817 |
|
|
631 |
|
Average daily TCE (to the closest |
$ |
82,500 |
|
|
$ |
60,500 |
|
$ |
57,100 |
|
(1) |
The commencement of operations and funding of CoolCo and the acquisition of its initial TFDE LNG carriers, The Cool Pool Limited and the shipping and FSRU management organization from Golar LNG Limited ("Golar") was completed in a phased process. On January 26, 2022, CoolCo entered into various agreements (the "Vessel SPA") with Golar, as amended on February 25, 2022, pursuant to which CoolCo acquired all of the outstanding shares of nine of Golar’s wholly-owned subsidiaries on various dates in March and April 2022. Eight of these entities are each the registered or disponent owner or lessee of the following modern LNG carriers: Crystal, Ice, Bear, Frost, Glacier, Snow, Kelvin and Seal (disposed subsequently). The Cool Pool Limited was the entity responsible for the marketing of these LNG carriers. For CoolCo, for three and six month periods ended June 30, 2022, the successor period reflects the period beginning from January 27, 2022 with the closing of CoolCo’s Norwegian equity raise and the date CoolCo operations substantially commenced and were considered meaningful. Vessel SPA acquisition dates were staggered reflecting results, as the successor, from the date CoolCo obtained control of the respective vessel entities. |
(2) |
Predecessor period includes results derived from the carve-out of historical operations from Golar entities acquired by CoolCo as part of the Vessel SPA and ManCo SPA until the day before the staggered acquisition date per legal entity during the period beginning from January 1, 2022 to June 30, 2022. |
Reconciliations - Liquidity measures
Total Contractual Debt
(in thousands of $) |
At June 30,
|
At December 31,
|
||
Total debt (current and non-current) net of deferred finance charges |
1,063,901 |
1,138,302 |
||
Add: VIE consolidation and fair value adjustments |
108,923 |
106,829 |
||
Add: Deferred finance charges |
6,557 |
6,186 |
||
Total Contractual Debt |
1,179,381 |
1,251,317 |
||
Total Company Cash
(in thousands of $) |
At June 30,
|
At December 31,
|
||
Cash and cash equivalents |
309,419 |
|
129,135 |
|
Restricted cash and short-term deposits |
4,028 |
|
3,942 |
|
Less: VIE restricted cash |
(3,554 |
) |
(3,435 |
) |
Total Company Cash |
309,893 |
|
129,642 |
|
Other definitions
Revenue Backlog
Revenue backlog is defined as the contracted daily charter rate for each vessel multiplied by the number of scheduled hire days for the remaining contract term. Revenue backlog is not intended to represent adjusted EBITDA or future cashflows that will be generated from these contracts. This measure should be seen as a supplement to and not a substitute for our US GAAP measures of performance.
This information is subject to the disclosure requirements in Regulation EU 596/2014 (MAR) article 19 number 3 and section 5-12 of the Norwegian Securities Trading Act.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230830205366/en/
+44 207 659 1111 / ir@coolcoltd.com
Source: Cool Company Ltd.
