The following table presents aggregated summarized financial information assuming a 100% ownership interest in the Partnership’s equity method investments and excluding the impact from purchase price adjustments arising from the acquisition of the Excalibur and Excelsior Joint Ventures.


	As at December 31,
	2012⁽¹⁾⁽²⁾		2011⁽²⁾
	$		$
Cash and restricted cash		155,943		94,508
Other assets ¨ current		57,868		34,100
Vessels and equipment		1,653,273		226,794
Net investments in direct financing leases ¨ non-current		1,938,011		1,728,702
Other assets ¨ non-current		180,898		165,912

Current portion of long-term debt⁽³⁾		1,075,853		71,073
Other liabilities ¨ current		122,702		69,826
Long-term debt		1,603,118		1,483,675
Other liabilities ¨ non-current		446,733		315,271


	Years ended December 31,
	2012⁽¹⁾⁽²⁾			2011⁽²⁾			2010⁽⁴⁾
	$			$			$
Voyage revenues		412,974			167,094			106,371
Income from vessel operations		278,067			124,553			83,992
Realized and unrealized loss on derivative instruments		(39,428	)		(41,622	)		(35,173	)
Net Income		180,059			51,492			20,092

⁽¹⁾	The results included for the Teekay LNG-Marubeni Joint Venture were from the acquisition of the MALT LNG Carriers, which were acquired on February 28, 2012.

⁽²⁾	The results included for the Angola Joint Venture were from the time the vessels were delivered from August, September, October 2011 and January 2012, respectively.

⁽³⁾

The Teekay LNG-Marubeni Joint Venture expects to refinance its existing debt facility maturing in August 2013 with two long-term project facilities and a medium-term facility, secured by all of the vessels under the joint venture as well as through guarantees from the joint venture partners based on their relative share holdings.

⁽⁴⁾	The results included for the Excalibur and Excelsior Joint Ventures were from November 4, 2010.