|
Sean T. Wheeler, P.C.
Enoch Varner Kirkland & Ellis LLP 609 Main Street Houston, Texas 77002 (713) 836-3600 |
| |
Catherine Gallagher
Michael Swidler Baker Botts L.L.P. 700 K Street N.W. Washington, DC 20001 (202) 639-7700 |
| |
Kenneth Jackman
Srinivas M. Raju Richards, Layton & Finger, P.A. One Rodney Square, 920 King Street Wilmington, DE 19801 (302) 651-7700 |
|
a.
|
☐
|
The filing of solicitation materials or an information statement subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the Securities Exchange Act of 1934. |
b.
|
☐
|
The filing of a registration statement under the Securities Act of 1933. |
c.
|
☐
|
A tender offer. |
d.
|
☒
|
None of the above. |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | |
| | |
Page
|
| |||
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 45 | | | |
| | | | 53 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 68 | | |
| | |
Page
|
| |||
| | | | 68 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
Multiple
|
| |
Mean
|
| |
Median
|
| ||||||
Enterprise Value / 2022 EBITDA
|
| | | | 8.5x | | | | | | 8.4x | | |
Enterprise Value / 2023 EBITDA
|
| | | | 8.0x | | | | | | 7.9x | | |
Price / NAV
|
| | | | 0.85x | | | | | | N/A | | |
Date Announced
|
| |
Target
|
| |
Acquiror
|
| |
EV/LTM EBITDA
|
|
1/13/2021
|
| |
Golar LNG Partners, LP
|
| |
New Fortress Energy Inc.
|
| |
6.3x
|
|
2/2/2021
|
| |
GasLog Ltd.
|
| |
BlackRock
|
| |
10.6x
|
|
10/4/2021
|
| |
Teekay LNG Partners L.P.
|
| |
Stonepeak Limestone Holdings LP
|
| |
8.6x
|
|
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Revenues
|
| | | | 147 | | | | | | 142 | | | | | | 143 | | | | | | 136 | | | | | | 126 | | | | | | 103 | | | | | | 107 | | |
Operating and administrative expenses
|
| | | | (40) | | | | | | (37) | | | | | | (39) | | | | | | (39) | | | | | | (40) | | | | | | (40) | | | | | | (41) | | |
EBITDA (excl share of result of JVs)
|
| | | | 107 | | | | | | 104 | | | | | | 103 | | | | | | 97 | | | | | | 85 | | | | | | 63 | | | | | | 66 | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Change in Cash
|
| | | | (19) | | | | | | 1 | | | | | | 3 | | | | | | 36 | | | | | | 43 | | | | | | 19 | | | | | | 23 | | |
Ending Cash Balance
|
| | | | 23 | | | | | | 25 | | | | | | 28 | | | | | | 63 | | | | | | 106 | | | | | | 125 | | | | | | 148 | | |
RCF Available Drawings
|
| | | | 9 | | | | | | 39 | | | | | | 63 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Revenues
|
| | | | 146 | | | | | | 138 | | | | | $ | 137 | | | | | | 132 | | | | | | 122 | | | | | | 99 | | | | | | 103 | | |
Operating and administrative expenses
|
| | | | (40) | | | | | | (37) | | | | | | (40) | | | | | | (39) | | | | | | (40) | | | | | | (40) | | | | | | (41) | | |
EBITDA (excl share of result of JVs)
|
| | | | 107 | | | | | | 101 | | | | | | 97 | | | | | | 93 | | | | | | 82 | | | | | | 59 | | | | | | 62 | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Change in Cash
|
| | | | (19) | | | | | | 1 | | | | | | (1) | | | | | | 26 | | | | | | 39 | | | | | | 16 | | | | | | 19 | | |
Ending Cash Balance
|
| | | | 23 | | | | | | 25 | | | | | | 23 | | | | | | 49 | | | | | | 88 | | | | | | 104 | | | | | | 123 | | |
RCF Available Drawings
|
| | | | 9 | | | | | | 37 | | | | | | 58 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Revenues
|
| | | | 141 | | | | | | 103 | | | | | | 104 | | | | | | 97 | | | | | | 87 | | | | | | 64 | | | | | | 68 | | |
Operating and administrative expenses
|
| | | | (38) | | | | | | (26) | | | | | | (27) | | | | | | (28) | | | | | | (28) | | | | | | (28) | | | | | | (29) | | |
EBITDA (excl share of result of JVs)
|
| | | | 103 | | | | | | 77 | | | | | | 76 | | | | | | 69 | | | | | | 58 | | | | | | 36 | | | | | | 39 | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Change in Cash
|
| | | | 14 | | | | | | 15 | | | | | | 37 | | | | | | 36 | | | | | | 33 | | | | | | 9 | | | | | | 12 | | |
Ending Cash Balance
|
| | | | 56 | | | | | | 71 | | | | | | 108 | | | | | | 144 | | | | | | 177 | | | | | | 186 | | | | | | 198 | | |
RCF Available Drawings
|
| | | | 34 | | | | | | 63 | | | | | | 63 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Revenues
|
| | | | 141 | | | | | | 103 | | | | | | 125 | | | | | | 129 | | | | | | 119 | | | | | | 96 | | | | | | 100 | | |
Operating and administrative expenses
|
| | | | (39) | | | | | | (35) | | | | | | (37) | | | | | | (37) | | | | | | (38) | | | | | | (38) | | | | | | (39) | | |
EBITDA (excl share of result of JVs)
|
| | | | 102 | | | | | | 68 | | | | | | 88 | | | | | | 92 | | | | | | 81 | | | | | | 59 | | | | | | 62 | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Change in Cash
|
| | | | 66 | | | | | | (85) | | | | | | 15 | | | | | | 35 | | | | | | 32 | | | | | | 8 | | | | | | 12 | | |
Ending Cash Balance
|
| | | | 108 | | | | | | 23 | | | | | | 37 | | | | | | 72 | | | | | | 104 | | | | | | 113 | | | | | | 124 | | |
RCF Available Drawings
|
| | | | 34 | | | | | | 56 | | | | | | 63 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||||||||
Revenues
|
| | | | 141 | | | | | | 103 | | | | | | 125 | | | | | | 129 | | | | | | 119 | | | | | | 96 | | | | | | 100 | | |
Operating and administrative expenses
|
| | | | (39) | | | | | | (35) | | | | | | (37) | | | | | | (37) | | | | | | (38) | | | | | | (38) | | | | | | (39) | | |
EBITDA (excl share of result of JVs)
|
| | | | 102 | | | | | | 68 | | | | | | 88 | | | | | | 92 | | | | | | 81 | | | | | | 59 | | | | | | 62 | | |
In US$ millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |