FLNG operations: Distributable Adjusted EBITDA1 from FLNG Hilli increased by $1.9 million from $92.5 million in Q2 2022 to $94.4 million in Q3, of which Golar's share was $64.1 million, compared to $62.5 million in Q2. FLNG Hilli's scheduled maintenance window during the quarter was extended by several days as a result of unscheduled maintenance work. Accruals for overproduction during Q1 and Q2 2022 amounting to $14.4 million were reversed and an estimated $0.9 million of revenue reduction due to demurrage delays was incurred in Q3. After receiving instruction that FLNG Hilli should continue to produce 0.2MTPA of TTF linked production from 2023 until the end of the current contract in July 2026, Golar entered into three swap transactions collectively securing, subject to vessel availability, around $250 million of incremental earnings attributable to Golar:

Including the Brent oil forward curve for 2023 ($88/bbl), the hedged TTF exposure, and the fixed tariff, Golar's share of Distributable Adjusted EBITDA1 from FLNG Hilli is expected to be approximately $295 million in 2023. Golar's share of forecast 2023 total annual debt service for FLNG Hilli's contractual debt is approximately $50 million (debt amortization of approximately $29 million and interest of approximately $21 million). This should therefore generate free cash to Golar of approximately $245 million.

FLNG Gimi construction: Conversion of FLNG Gimi for its 20-year contract with BP scheduled to commence in Q4 2023 was 90% technically complete on November 15, 2022, on track for a 1H 2023 sail away. Pre-commissioning of equipment has commenced. Once commissioned and delivered to the customer in Q4 2023, FLNG Gimi is expected to unlock around $3 billion of Earnings Backlog1 to Golar, equivalent to $151 million in annual Adjusted EBITDA1.

FLNG business development: Golar continues to experience strong customer engagement for new FLNG projects. This includes working with an upstream company for a potential integrated FLNG project, and paid development agreements, one with a supermajor that is exploring FLNG for a proven large gas reserve, and another with an independent E&P company. Under the development agreements both parties commit to deliver a defined scope of work within set deadlines to progress potential new FLNG opportunities and agree on key steps to reach Final Investment Decisions.

We believe that securing attractive delivery of our next FLNG unit will increase Golar’s ability to drive value with prospective FLNG clients.

On the back of a growing opportunity set for new FLNG growth projects, and noting the premium available to providers for early delivery of liquefaction solutions, Golar has placed orders for long-lead items targeted for a 3.5MTPA Mark II FLNG, that can also be interchangeably used on our other FLNG designs. Representing a total commitment of approximately $300 million, ordering of these long-lead items, primarily comprised of compressors, gas turbines, cold boxes and heat recovery steam generators, puts Golar in a position to deliver an FLNG during 2025.

FSRU: Following the sale of FSRU Tundra to Snam in May 2022, Golar agreed to charter the vessel back from Snam until November 2022. Hire received from sub-chartering the vessel to a third party, net of operating costs and hire paid to Snam, amounted to $3.1 million in Q3, recorded under Net income from discontinued operations. Golar also entered into a services agreement to assist Snam with drydocking, site commissioning and hook-up. The total scope of the upgrades to Tundra is expected to amount to $23.5 million between Q3 2022 and 1H 2023, including an administrative fee to Golar. $5.1 million of the total services amount was recognized in Q3.

Prior to receipt of a Notice-to-Proceed to convert the Golar Arctic into a FSRU followed by its sale to Snam as a converted FSRU, the vessel remains under Golar's ownership and continues to trade as a carrier. During the quarter Golar secured a 12-month charter commencing mid-September which is expected to generate around $16.0 million of annual Adjusted EBITDA1.

Financial Summary

(in thousands of $)Q3 2022Q3 2021% ChangeYTD 2022YTD 2021% Change
Net income attributable to Golar LNG Ltd141,121(90,956)(255)%716,335405,84177%
Total operating revenues68,62674,636(8)%208,791194,7607%
Adjusted EBITDA85,20952,33663%275,855125,987119%
Golar's share of contractual debt1993,0942,100,733(53)%993,0942,100,733(53)%

Q3 Highlights and recent events

Financial and corporate:

 FLNG:

Financial Review

Business Performance:

 20222021
 Jul-SepApr-JunJul-Sep
(in thousands of $)TotalTotalTotal
Net income/(loss)     175,435      286,538      (55,633)
Income taxes             151            (190)             134
Net income/(loss) before income taxes     175,586      286,348      (55,499)
Depreciation and amortization       12,448        13,138        17,404
Impairment of long-term assets               —        76,155                —
Unrealized gain on oil and gas derivative instruments     (12,364)   (181,548)     (64,092)
Realized and unrealized MTM loss/(gain) on our investment in listed equity securities     (51,449)       49,001                —
Other non-operating (income)/losses       (1,244)       (3,887)     153,697
Interest income       (3,059)           (921)               (5)
Interest expense         4,154          5,279          8,776
(Gains)/losses on derivative instruments     (25,453)     (16,341)           (581)
Other financial items, net           (352)         4,215            (284)
Net (income)/losses from equity method investments       (9,987)       (4,065)             718
Net (income)/loss from discontinued operations       (3,071)   (126,422)       (7,798)
Adjusted EBITDA (1)       85,209      100,952        52,336


 2022
 Jul-SepApr-Jun
(in thousands of $)ShippingFLNGCorporate and otherTotalShippingFLNGCorporate and otherTotal
Total operating revenues           981      54,893      12,752      68,626              —      60,527         6,700      67,227
Vessel operating expenses      (1,857)    (14,227)      (1,633)    (17,717)      (1,685)    (14,972)      (1,439)    (18,096)
Voyage, charterhire & commission expenses         (590)         (150)             25          (715)         (569)         (150)           (25)         (744)
Administrative expenses              (4)               7     (10,449)    (10,446)             71              13     (10,003)      (9,919)
Project development (expenses)/income             —         2,085            136         2,221              —       (3,462)           761       (2,701)
Realized gains on oil derivative instrument (2)             —      57,047              —      57,047              —      55,019              —      55,019
Other operating (losses)/income (3)             —     (13,807)             —     (13,807)             —      10,166              —      10,166
Adjusted EBITDA (1)      (1,470)     85,848            831      85,209       (2,183)   107,141       (4,006)   100,952

(2) The line item “Realized and unrealized gain on oil and gas derivative instruments” in the Condensed Consolidated Statements of Operations relates to income from the Hilli Liquefaction Tolling Agreement (“LTA”) and the natural gas derivative which is split into: “Realized gain on oil and gas derivative instruments” and “Unrealized gain/(loss) on oil and gas derivative instruments”.

The realized component comprised (i) Brent oil linked fees of $32.8 million (June 30, 2022: $32.6 million), (ii) TTF-linked proceeds of $45.2 million (June 30, 2022: $29.4 million) and (iii) commodity swap expense of $20.9 million (June 30, 2022: $7.0 million) and represents the contracted amounts in relation to the Hilli LTA receivable in cash.

(3) The line item "Other operating income/(losses)” in the Condensed Consolidated Statements of Operations relates to accrued billing in relation to overproduction of the contracted liquefaction tonnage of 1.4 million tons. This includes a $13.8 million expense (June 30, 2022: $10.2 million income) as a result of Hilli's production not expected to exceed the contracted liquefaction tonnage due to its extended maintenance window.

 2021
 Jul-Sep
(in thousands of $)ShippingFLNGCorporate and otherTotal
Total operating revenues       13,861        54,480          6,295        74,636
Vessel operating expenses       (4,278)     (13,243)       (2,477)     (19,998)
Voyage, charterhire & commission expenses       (1,765)           (150)             (25)       (1,940)
Administrative expenses           (143)             143        (7,945)       (7,945)
Project development (expenses)/income               —        (2,100)             821        (1,279)
Realized gains on oil derivative instrument               —          8,862                —          8,862
Other operating income               —                —                —                —
Adjusted EBITDA (1)         7,675        47,992        (3,331)       52,336

Golar reports today Q3 net income attributable to Golar of $141.1 million and Adjusted EBITDA1 of $85.2 million.

The Brent oil linked component of FLNG Hilli's fees generates additional annual operating cash flows of approximately $3.1 million for every dollar increase in Brent Crude prices between $60.00 per barrel and the contractual ceiling. Billing of this component is based on a three-month look-back at average Brent Crude prices. A $32.8 million realized gain on the oil derivative instrument was recorded in Q3, in line with the $32.6 million realized in Q2. Golar has an effective 89.1% interest in these earnings. A Q3 realized gain of $45.2 million was also recognized in respect of fees for the TTF linked production, up from the $29.4 million realized in Q2. Golar has an effective 86.9% interest in these earnings. Offsetting this was a $20.9 million Q3 realized loss (100% of which is attributable to Golar) on the hedged component of the quarter's TTF linked earnings, up on the $7.0 million realized loss recorded in Q2. Collectively a $57.0 million Q3 realized gain on oil and gas derivative instruments was recognized as a result.

The mark-to-market fair value of the FLNG Hilli Brent oil linked derivative asset decreased by $133.1 million during the quarter, with a corresponding unrealized loss of the same amount recognized in the income statement. The mark-to-market fair value of the FLNG Hilli TTF natural gas derivative asset increased by $114.7 million during the quarter with a corresponding unrealized gain of the same amount recognized in the income statement. A $30.7 million unrealized gain in respect of the hedged portion of Q3 2022 TTF linked FLNG Hilli production was also recognized during the quarter. Collectively this therefore resulted in a $12.4 million Q3 unrealized gain on oil and gas derivative instruments.

Following an extended maintenance window during the quarter and upstream infrastructure limits to the amount of feedgas that can be made available for overproduction in Q4, FLNG Hilli's 2022 production is not expected to exceed 1.4 million tons of LNG. As a result, fees accrued for overproduction during Q1 and Q2 amounting to $14.4 million were reversed in Q3. Of this, $13.8 million is classified under Other operating losses, with the remaining $0.6 million charged to Liquefaction services revenue. An estimated $0.9 million of revenue reduction due to demurrage delays was also incurred in Q3 as a result.

An increase in the NFE share price between July 1 and September 30 resulted in the recognition of a Q3 unrealized mark-to-market gain of $51.4 million on Golar’s 12.4 million NFE shares in Other non-operating income. The fair value of these shares was $43.71 per share as of September 30, 2022. Together with $1.2 million of dividend income from NFE, this collectively contributed to most of the $52.7 million of Other non-operating income during the quarter. Subsequent to the quarter end, Golar sold 6.3 million of its NFE shares. This is expected to result in a Q4 2022 realized mark-to-market gain on listed equity securities of approximately $56.7 million. Sale of the 8.0 million CoolCo shares on November 2, 2022 is expected to generate a gain of approximately $7.0 million, excluding fees.

Balance Sheet and Liquidity:

As of September 30, 2022 Golar had $498.2 million of cash and cash equivalents and $130.9 million of restricted cash, with the quarterly decrease in cash and cash equivalents and increase in restricted cash largely attributable to $38.5 million of collateral posted for guarantees in respect of the Golar Arctic FSRU conversion contract with Snam. Of the $130.9 million of restricted cash, $17.5 million is also attributable to the FLNG Hilli lessor-owned VIE. Total Golar Cash1 therefore amounts to $611.6 million, comprised of $498.2 million of cash and cash equivalents and $113.4 million of restricted cash attributable to Golar. Assuming this remains unchanged from September 30, 2022 and the $430.0 million of net proceeds from the subsequent sale of listed securities is taken into consideration, Total Golar Cash1 increases to $1.04 billion on November 15, 2022. Golar has cancelled the existing undrawn $200.0 million Revolving Credit Facility that was secured by our NFE shares.

Within the $354.3 million current portion of long-term debt and short-term debt as at September 30, 2022 is $347.1 million in respect of the FLNG Hilli lessor-owned VIE subsidiary that Golar is required to consolidate. Golar's share of Contractual Debt1 amounts to $993.1 million. Net of Total Golar Cash1 of $611.6 million, this falls to around $381.5 million. Inclusive of the $430.0 million of net proceeds from listed securities sold subsequent to the quarter end, this becomes net cash of $48.5 million. If the value of remaining listed securities held as of November 15, 2022 is taken into consideration Golar has net cash of around $451.5 million.

Inclusive of $14.2 million of capitalized interest, $40.1 million was invested in FLNG Gimi during the quarter, increasing the total FLNG Gimi Asset under development balance as at September 30, 2022 to $1.108 billion. Of this, $535.0 million had been drawn against the $700 million debt facility. Both the investment and debt drawn to date are reported on a 100% basis. Golar's share of remaining capital expenditure to be funded out of equity and cash from commissioning hire and operations, net of the Company's share of remaining undrawn debt amounts to $205.3 million.
Corporate and Other Matters:

As at September 30, 2022, Golar had 107.5 million shares issued and outstanding. There were also 1.0 million outstanding stock options with an average price of $15.41, 0.2 million unvested restricted stock units, and 0.1 million unvested performance stock units awarded. Of the initial $50.0 million approved share buyback scheme, $5.2 million remains available for further repurchases. The Annual General Meeting was held on August 10, 2022.


Non-GAAP measures

In addition to disclosing financial results in accordance with U.S. generally accepted accounting principles (US GAAP), this earnings release and the associated investor presentation contains references to the non-GAAP financial measures which are included in the table below. We believe these non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating our business and measuring our performance.

These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP. Non-GAAP measures are not uniformly defined by all companies, and may not be comparable with similarly titled measures and disclosures used by other companies. The reconciliations from these results should be carefully evaluated.

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 EBITDANet income/(loss) attributable to Golar LNG Limited +/- Net financial expense
 +/- Other non-operating income/expenses
 +/- Income taxes
 +/- Equity in net earnings/(losses) of affiliates
 - Net income attributable to non-controlling interests
 +/- Unrealized (gain)/loss on oil and gas derivative instruments
 + Depreciation and amortization
 + Impairment of long-term assets
 +/- Net income/(loss) from discontinued operations

 		Increases the comparability of total business performance from period to period and against the performance of other companies by excluding the results of our equity investments, removing the impact of unrealized movements on embedded derivatives, impairment, depreciation, financing costs, tax items and discontinued operations.
Hilli's Distributable Adjusted EBITDANet income/(loss) attributable to Golar LNG Limited+/- Net financial expense
+/- Other non-operating income/expenses
+/- Income taxes
+/- Equity in net (losses)/ earnings of affiliates
- Net income attributable to non-controlling interests
+/- Unrealized loss/(gain) on oil and gas derivative instruments
+ Depreciation and amortization
+ Impairment of long-term assets
+/- Net income/(loss) from discontinued operations
- Amortization of deferred commissioning period revenue, Amortization of Day 1 gain
- Accrued overproduction revenue
+ Overproduction revenue received		Increases the comparability of our operational FLNG, Hilli from period to period and against the performance of other companies by removing the non-distributable income of Hilli, project development costs and the operating costs of the Gandria and Gimi.

 
Liquidity measures
Contractual debtTotal debt (current and non-current), net of deferred finance charges+/- Debt within liabilities held for sale
+/- VIE consolidation adjustments
+/- Deferred finance charges
+/- Deferred finance charges within liabilities held for sale		During the year, we consolidate a lessor VIE for our Hilli sale and leaseback facility. This means that on consolidation, our contractual debt is eliminated and replaced with the lessor VIE debt.

 

Contractual debt represents our debt obligations under our various financing arrangements before consolidating the lessor VIE.

 

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. Furthermore, it aids comparability with our competitors.
Total Golar CashGolar 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 depositWe consolidate a lessor VIE for our sale and leaseback facility. This means that on consolidation, we include restricted cash held by the lessor VIE.

 

Total Golar Cash represents our cash and cash equivalents and restricted cash and short-term deposits (current and non-current) before consolidating the lessor VIE.

 

Management believe that this measure enables investors and users of our financial statements to assess our liquidity and aids comparability with our competitors.
Total Golar Cash and Listed SecuritiesGolar cash based on GAAP measures:

 

+ Cash and cash equivalents

 

+ Restricted cash and short-term deposits (current and non-current)

 

+ Other current assets

 

+ Other equity method investments		- VIE restricted cash balance
- Trade receivables
- Inventories
- Gas derivative instrument
- TTF swap collateral
- Prepaid expenses
- MTM commodity swap valuation
- Other equity method investments (comprise of Egyptian Company for Gas Services (ECGS) and Aqualung Carbon Capture AS (Aqualung))		We consider our investment in listed equity securities (our equity holdings in NFE) and our equity method investment in CoolCo to be available for us to monetize at short notice and therefore we consider available for funding our capital intensive growth projects.

 

Management believes that this measure enables investors and users of our financial statements to assess our liquidity position to fund existing and future FLNG projects.

Definitions:

FSRU: Floating Storage Regasification Unit
FLNG: Floating Liquefaction Natural Gas

Reconciliations - Liquidity Measures

Contractual Debt

(in thousands of $)September 30, 2022June 30, 2022September 30, 2021
Total debt (current and non-current) net of deferred finance charges      1,353,748       1,382,277       1,543,701
Total debt within liabilities held for sale net of deferred finance charges                   —                    —          738,020
VIE consolidation adjustment         143,925          132,790          321,427
Deferred finance charges           23,554            24,444            22,857
Deferred finance charges within liabilities held for sale                   —                    —              1,959
Total Contractual Debt       1,521,227       1,539,511       2,627,964
Less: Golar Partners', Keppel's and B&V's share of the Hilli contractual debt       (367,633)       (376,783)       (404,231)
Less: Keppel's share of the Gimi debt       (160,500)       (160,500)       (123,000)
Golar's share of Contractual Debt         993,094       1,002,228       2,100,733

Please see Appendix A for a capital repayment profile for Golar’s contractual debt.

Total Golar Cash

(in thousands of $)September 30, 2022June 30, 2022September 30, 2021
Cash and cash equivalents         498,164          528,798            91,084
Restricted cash and short-term deposits (current and non-current)         130,949            91,466          102,296
Less: VIE restricted cash         (17,503)         (16,735)         (25,904)
Total Golar Cash         611,610          603,529          167,476

Total Golar Cash and Listed Securities

(in thousands of $)September 30, 2022
Cash and cash equivalents         498,164
Restricted cash and short-term deposits (current and non-current)         130,949
Other current assets         649,783
Equity method investments         196,912
Less: VIE restricted cash         (17,503)
Less: Trade receivables         (51,264)
Less: Inventories               (745)
Less: MTM asset on TTF linked commodity swap            (5,423)
Less: TTF swap collateral         (27,570)
Less: Prepaid expenses           (3,326)
Less: Interest receivable from interest rate swaps           (5,700)
Less: Other receivables         (12,551)
Less: Other equity method investments           (7,162)
Total Golar Cash and Listed Securities (1)     1,344,564

(1) Total Golar Cash and Listed Securities is based on net book value of our equity method investments and the listed securities as of the period end date.

Non-US GAAP Measures Used in Forecasting

Earnings Backlog: Earnings backlog represents the share of contracted fee income for executed contracts less forecasted operating expenses for these contracts. In calculating forecasted operating expenditure, management has assumed that where there is an Operating Services Agreement the amount receivable under the services agreement will cover the associated operating costs, therefore revenue from operating services agreements is excluded.

Forward Looking Statements

This press release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflects management’s current expectations, estimates and projections about its operations. 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. Words such as “believe,” “anticipate,” “intend,” “estimate,” “forecast,” “project,” “plan,” “potential,” “will,” “may,” “should,” “expect,” “could,” “would,” “predict,” “propose,” “continue,” or the negative of these terms and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Golar undertakes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are:

As a result, you are cautioned not to rely on any forward-looking statements. Actual results may differ materially from those expressed or implied by such forward-looking statements. 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 consolidated financial statements for the nine months ended September 30, 2022, which have been prepared in accordance with accounting principles generally accepted in the United States (US GAAP) give a true and fair view of the Company’s consolidated assets, liabilities, financial position and results of operations. To the best of our knowledge, the interim report for the nine months ended September 30, 2022 includes a fair review of important events that have occurred during the period and their impact on the interim consolidated financial statements, the principal risks and uncertainties for the remaining period of 2022, and major related party transactions.

November 16, 2022
The Board of Directors
Golar LNG Limited
Hamilton, Bermuda
Investor Questions: +44 207 063 7900
Karl Fredrik Staubo - CEO
Eduardo Maranhão - CFO

Stuart Buchanan - Head of Investor Relations

Tor Olav Trøim (Chairman of the Board)
Dan Rabun (Director)
Thorleif Egeli (Director)
Carl Steen (Director)
Niels Stolt-Nielsen (Director)
Lori Wheeler Naess (Director)
Georgina Sousa (Director)

This information is subject to the disclosure requirements pursuant to Section 5-12 the Norwegian Securities Trading Act