Exhibit 15.1
Schedule I – Condensed Financial Information of Registrant
CONDENSED STATEMENT OF INCOME AND COMPREHENSIVE INCOME
| | | | | | | | | |
| | Year ended December 31, | |||||||
(in thousands of U.S. dollars) |
| 2021 |
| 2020 |
| 2019 | |||
Total revenues | | $ | — |
| | — | | $ | — |
OPERATING EXPENSES | |
|
|
| |
| |
|
|
Administrative expenses | |
| (7,530) |
| | (6,279) | |
| (6,473) |
Equity in earnings of subsidiaries | | | 45,794 | | | 64,296 | | | 60,315 |
Equity in earnings (losses) of joint ventures | | | 25,836 | | | 6,420 | | | 6,078 |
Interest income | | | 12,382 | | | 15,983 | | | 11,205 |
Interest expense | | | (16,359) | | | (17,139) | | | (18,242) |
Other items, net | |
| (128) |
| | (136) | |
| (142) |
Net income (loss) | |
| 59,995 |
| | 63,145 | |
| 52,741 |
Share of subsidiaries unrealized gains (losses) on cash flow hedges | |
| 13,879 |
| | (11,367) | |
| (12,217) |
Share of subsidiaries income tax benefit (expense) | |
| (187) |
| | (262) | |
| (389) |
Share of joint ventures' unrealized gains (losses) on cash flow hedges | | | 181 | | | — | | | — |
Comprehensive income (loss) | | $ | 73,868 |
| | 51,516 | | $ | 40,135 |
See accompanying notes to condensed financial statements.
1
CONDENSED BALANCE SHEETS
| | | | | | |
|
| As of December 31, | ||||
(in thousands of U.S. dollars) | | 2021 |
| 2020 | ||
ASSETS |
| |
|
| |
|
Current assets |
| |
|
| |
|
Cash and cash equivalents |
| $ | 18,459 | | $ | 2,058 |
Current portion of long-term loans to subsidiaries |
|
| 31,547 | |
| 26,717 |
Promissory not from subsidiaries |
|
| 123,248 | |
| 123,248 |
Prepaid expenses and other receivables | |
| 410 | |
| 1,097 |
Total current assets | |
| 173,664 | |
| 153,120 |
Long-term assets |
|
|
| |
|
|
Accumulated earnings of joint ventures |
|
| 35,708 | | | 9,690 |
Loans to subsidiaries | | | 212,980 | | | 237,489 |
Investments in subsidiaries | | | 457,097 | | | 455,582 |
Total long-term assets | |
| 705,785 | |
| 702,761 |
Total assets | | $ | 879,449 | | $ | 855,881 |
LIABILITIES AND PARTNER'S CAPITAL | | | | | | |
Current liabilities | | | | | | |
Current portion of long-term debt |
| $ | 25,597 | | $ | 25,597 |
Trade payables |
|
| 374 | |
| 86 |
Amounts due to owners and affiliates |
|
| 717 | |
| 732 |
Derivative instruments |
|
| 3,900 | |
| 4,699 |
Accrued liabilities and other payables |
|
| 2,805 | |
| 2,860 |
Total current liabilities | |
| 33,393 | |
| 33,974 |
Long-term liabilities |
|
|
| |
|
|
Long-term debt |
|
| 284,101 | |
| 294,032 |
Loans and promissory notes due to owners and affiliates | | | 24,942 | | | 18,465 |
Derivative instruments | | | 6,493 | | | 16,095 |
Total long-term liabilities | |
| 315,536 | |
| 328,592 |
Total liabilities | | | 348,929 | | | 362,566 |
Total partner's capital | |
| 530,520 | |
| 493,315 |
Total liabilities and partners' capital | | $ | 879,449 | | $ | 855,881 |
See accompanying notes to condensed financial statements.
2
CONDENSED STATEMENT OF CASH FLOW
| | | | | | | | | |
| | Year ended December 31, | |||||||
(in thousands of U.S. dollars) |
| 2021 |
| 2020 |
| 2019 | |||
Net cash provided by operating activites | | $ | 38,766 |
| | 48,656 | | $ | 33,130 |
| | | | | | | | | |
INVESTING ACTIVITES | |
|
|
| |
| |
|
|
Long-term loan due from subsidiares | |
| 19,679 |
| | 22,027 | |
| (286,233) |
Net cash provided by (used in) investing activites | | | 19,679 | | | 22,027 | | | (286,233) |
| | | | | | | | | |
FINANCING ACTIVITES | | | | | | | | | |
Net proceeds from issuance of Series A Preferred Units | | | 8,318 | | | 3,174 | | | 13,065 |
Net proceeds from issuance of common units | | | 818 | | | — | | | 1,029 |
Proceeds from long-term debt | | | 14,750 | | | — | | | 368,300 |
Proceeds from loans and promissory notes due to owners and affiliates | | | 6,000 | | | 21,750 | | | 3,500 |
Repayment of long-term debt | | | (25,597) | | | (25,597) | | | (19,198) |
Repayment of debt issuance cost | | | — | | | — | | | (5,797) |
Repayment of amounts due to owners and affiliates | | | — | | | — | | | (34,000) |
Repayment of indemnifications received from Höegh LNG | | | — | | | — | | | (64) |
Cash distributions to limited partners | | | (46,333) | | | (74,886) | | | (73,804) |
Net cash provided by (used in) financing activites | |
| (42,044) |
| | (75,559) | |
| 253,031 |
| | | | | | | | | |
Increase (decrease) in cash, cash equivalents and restricted cash | |
| 16,401 |
| | (4,876) | |
| (72) |
Cash, cash equivalents and restricted cash, beginning of period | |
| 2,058 |
| | 6,934 | |
| 7,006 |
Cash, cash equivalents and restricted cash, end of period | | $ | 18,459 |
| | 2,058 | | $ | 6,934 |
See accompanying notes to condensed financial statements.
3
1. Basis of presentation
Höegh LNG Partners LP – the Parent company is a Marshall Islands limited partnership formed on April 28, 2014.
In the parent-only financial statements, the investment in subsidiaries and investment in joint ventures are stated at cost plus equity in undistributed earnings of subsidiaries and accumulated earnings in joint ventures since the date of acquisition and the closing of the initial public offering of Höegh LNG Partners LP (the “Partnership”) on August 12, 2014. The Partnership’s share of net income of its unconsolidated subsidiaries and joint ventures is included in the condensed income statement using the equity method. The Parent company’s financial statements should be read in conjunction with the Partnership’s consolidated financial statements contained elsewhere in the Partnership’s Report on Form 20-F for the year ended December 31, 2021.
2. Dividends
A cash dividend of $47.4 million, $55.8 million and $42.4 million was paid to the Parent company from its consolidated subsidiaries for the years ended December 31, 2021, 2020 and 2019, respectively.
4