GOLAR LNG LIMITED |
(Translation of registrant’s name into English) |
2nd Floor S.E. Pearman Building 9 Par-la-Ville Road Hamilton HM 11 Bermuda |
(Address of principal executive office) |
GOLAR LNG LIMITED | ||
(Registrant) | ||
Date: June 6, 2025 | By: | /s/ Eduardo Maranhão |
Name: | Eduardo Maranhão | |
Title: | Principal Financial Officer | |
(in thousands of $) | 2025 | 2024 |
Net income | 12,939 | 66,495 |
Income tax | 179 | 138 |
Income before income tax | 13,118 | 66,633 |
Depreciation and amortization | 12,638 | 12,476 |
Unrealized loss/(gain) on oil and gas derivative instruments | 25,001 | (2,148) |
Interest income | (8,699) | (10,026) |
Loss/(gain) on derivative instruments, net | 6,795 | (6,202) |
Other financial items, net | 2,292 | 2,640 |
Net (income)/loss from equity method investments | (10,209) | 214 |
Adjusted EBITDA (1) | 40,936 | 63,587 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Unrealized (loss)/gain on FLNG Hilli’s oil derivative instrument | (12,559) | 30,674 |
Unrealized loss on FLNG Hilli’s gas derivative instrument | (12,442) | (16,756) |
Unrealized mark-to-market adjustment on commodity swap derivatives | — | (11,770) |
Unrealized (loss)/gain on oil and gas derivative instruments | (25,001) | 2,148 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Unrealized MTM adjustment for interest rate swap (“IRS”) derivatives | (7,237) | 3,901 |
Net interest income on undesignated IRS derivatives | 442 | 2,301 |
(Loss)/gain on derivative instruments, net | (6,795) | 6,202 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Financing arrangement fees and other related costs | (813) | (3,137) |
Foreign exchange (loss)/gain on operations | (1,497) | 213 |
Amortization of debt guarantees | 62 | 419 |
Others | (44) | (135) |
Other financial items, net | (2,292) | (2,640) |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Total operating revenues | 55,688 | 56,368 |
Realized gain on oil and gas derivative instruments, net | 21,213 | 34,147 |
Vessel operating expenses | (18,785) | (18,784) |
Project development expenses | (2,351) | (1,085) |
Administrative expenses | (588) | (471) |
Adjusted EBITDA | 55,177 | 70,175 |
Other Financial Data: | ||
Liquefaction services revenue | 55,688 | 56,368 |
Realized gain on oil and gas derivative instruments, net | 21,213 | 34,147 |
Amortization of deferred commissioning period revenue, amortization of Day 1 gains and other | (3,970) | (4,014) |
FLNG tariff, net (1) | 72,931 | 86,501 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Realized gain on FLNG Hilli’s oil derivative instrument | 12,039 | 16,972 |
Realized gain on FLNG Hilli’s gas derivative instrument | 9,174 | 4,816 |
Realized MTM adjustment on commodity swap derivatives | — | 12,359 |
Realized gain on oil and gas derivative instruments, net | 21,213 | 34,147 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Total operating revenues | 6,814 | 8,591 |
Vessel operating expenses | (9,685) | (8,848) |
Administrative expenses | (8,999) | (6,604) |
Other operating loss | (1,403) | — |
Project development expenses | (968) | 273 |
Adjusted EBITDA | (14,241) | (6,588) |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Net cash provided by operating activities | 100,577 | 36,471 |
Net cash used in investing activities | (61,965) | (102,443) |
Net cash used in financing activities | (60,881) | (65,471) |
Net decrease in cash and cash equivalents, restricted cash and short-term deposits | (22,269) | (131,443) |
Cash and cash equivalents, restricted cash and short-term deposits at the beginning of the period | 716,582 | 771,470 |
Cash and cash equivalents, restricted cash and short-term deposits at the end of the period | 694,313 | 640,027 |
PAGE | ||||
Unaudited Consolidated Statements of Operations for the three months ended March 31, 2025 and 2024 | ||||
Unaudited Consolidated Statements of Comprehensive Income/(Loss) for the three months ended March 31, 2025 and 2024 | ||||
Unaudited Consolidated Balance Sheets as of March 31, 2025 and December 31, 2024 | ||||
Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024 | ||||
Unaudited Consolidated Statements of Changes in Equity for the three months ended March 31, 2025 and 2024 | ||||
Notes to the Unaudited Condensed Consolidated Financial Statements | ||||
(in thousands of $, except per share data) | Notes | Three months ended March 31, | |
2025 | 2024 | ||
Liquefaction services revenue | 5 | 55,688 | 56,368 |
Vessel management fees and other revenues | 5 | 5,938 | 5,386 |
Time and voyage charter revenues | 9 | 876 | 3,205 |
Total operating revenues | 4 | 62,502 | 64,959 |
Vessel operating expenses | 4 | (28,470) | (27,632) |
Administrative expenses | 4 | (9,587) | (7,075) |
Project development expenses | (3,319) | (812) | |
Depreciation and amortization | (12,638) | (12,476) | |
Total operating expenses | (54,014) | (47,995) | |
Realized and unrealized (loss)/gain on oil and gas derivative instruments | 4, 7 | (3,788) | 36,295 |
Other operating loss | 4, 20 | (1,403) | — |
Total other operating (losses)/income | (5,191) | 36,295 | |
Operating income | 3,297 | 53,259 | |
Interest income | 19, 20 | 8,699 | 10,026 |
(Losses)/gains on derivative instruments, net | 8 | (6,795) | 6,202 |
Other financial items, net | 8 | (2,292) | (2,640) |
Net financial (loss)/income | (388) | 13,588 | |
Income before taxes and net income/(loss) from equity method investments | 2,909 | 66,847 | |
Income tax expense | (179) | (138) | |
Net income/(loss) from equity method investments | 14 | 10,209 | (214) |
Net income | 12,939 | 66,495 | |
Net income attributable to non-controlling interests | (4,742) | (11,275) | |
Total net income attributable to non-controlling interests | (4,742) | (11,275) | |
Net income attributable to stockholders of Golar LNG Limited | 8,197 | 55,220 | |
Basic and diluted earnings per share ($) | 6 | $0.08 | $0.53 |
(in thousands of $) | Notes | Three months ended March 31, | |
2025 | 2024 | ||
Net income | 12,939 | 66,495 | |
Other comprehensive income: | |||
Gains associated with pensions, net of tax | 554 | 64 | |
Share of equity method investment’s comprehensive income (1) | 576 | 306 | |
Net other comprehensive income | 1,130 | 370 | |
Comprehensive income | 14,069 | 66,865 | |
Comprehensive income attributable to: | |||
Stockholders of Golar LNG Limited | 9,327 | 55,590 | |
Non-controlling interests | 4,742 | 11,275 | |
Comprehensive income | 14,069 | 66,865 | |
2025 | 2024 | ||
Notes | March 31, | December 31, | |
(in thousands of $) | Unaudited | Audited | |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 521,434 | 566,384 | |
Restricted cash and short-term deposits | 11 | 159,010 | 75,579 |
Trade accounts receivable | 26,229 | 29,667 | |
Amounts due from related parties | 20 | 1,666 | 20,354 |
Other current assets | 12 | 35,699 | 47,882 |
Total current assets | 744,038 | 739,866 | |
Non-current assets | |||
Restricted cash | 11 | 13,869 | 74,619 |
Equity method investments | 14 | 25,089 | 43,665 |
Assets under development | 13 | 2,486,041 | 2,261,197 |
Vessels and equipment, net | 4, 13 | 967,106 | 1,079,745 |
Intangible assets | 2,233 | 2,348 | |
Non-current amounts due from related parties | 20 | 5,754 | 6,006 |
Other non-current assets | 15 | 131,695 | 160,231 |
Total assets | 4,375,825 | 4,367,677 | |
LIABILITIES AND EQUITY | |||
Current liabilities | |||
Current portion of long-term debt and short-term debt | 16 | (516,490) | (521,282) |
Trade accounts payable | 19 | (192,518) | (198,906) |
Accrued expenses | (64,429) | (66,071) | |
Other current liabilities | 17 | (100,439) | (55,265) |
Total current liabilities | (873,876) | (841,524) | |
Non-current liabilities | |||
Long-term debt | 16 | (902,326) | (930,973) |
Other non-current liabilities | 18 | (222,237) | (225,776) |
Total liabilities | (1,998,439) | (1,998,273) | |
EQUITY | |||
Stockholders’ equity | (1,994,493) | (2,014,151) | |
Non-controlling interests | (382,893) | (355,253) | |
Total liabilities and equity | (4,375,825) | (4,367,677) |
Notes | Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 | |
OPERATING ACTIVITIES | |||
Net income | 12,939 | 66,495 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 12,638 | 12,476 | |
Loss on disposal of long-lived asset | 4 | 451 | — |
Provision for credit loss | 4, 20 | 952 | — |
Amortization of deferred charges and debt guarantees, net | 903 | 1,341 | |
Net (income)/loss from equity method investments | 14 | (10,209) | 214 |
Drydocking expenditure paid | — | (1,010) | |
Compensation cost related to employee stock awards | 3,102 | 2,727 | |
Net foreign exchange losses/(gains) | 8 | 1,497 | (213) |
Change in fair value of derivative instruments (interest rate swaps) | 8 | 7,237 | (3,901) |
Change in fair value of oil and gas derivative instruments, commodity swaps and amortization of day 1 gains | 21,909 | (5,275) | |
Changes in assets and liabilities: | |||
Trade accounts receivable | 3,500 | 7,230 | |
Other current and non-current assets | 2,976 | (24,446) | |
Amounts due from related parties | 580 | (92) | |
Trade accounts payable | (1,863) | 5,169 | |
Accrued expenses | (481) | 3,550 | |
Other current and non-current liabilities | 44,446 | (27,794) | |
Net cash provided by operating activities | 100,577 | 36,471 | |
INVESTING ACTIVITIES | |||
Additions to assets under development | (152,558) | (61,643) | |
Additions to equity method investments | (9,780) | — | |
Loan advanced to related party | 20 | (521) | — |
Proceeds from sale of equity method investment | 14 | 39,143 | — |
Consideration received for the sale of long-lived asset | 4 | 24,828 | — |
Proceeds from subscription of equity interest in Gimi MS | 10 | 18,993 | 21,916 |
Proceeds from repayment of loan advanced to related party | 20 | 17,930 | — |
Additions to intangibles | — | (634) | |
Additions to vessels and equipment | — | (62,082) | |
Net cash used in investing activities | (61,965) | (102,443) | |
Notes | Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 | |
FINANCING ACTIVITIES | |||
Repayments of short-term and long-term debt | (35,197) | (23,201) | |
Cash dividends paid | (26,146) | (27,804) | |
Proceeds from exercise of share options | 462 | — | |
Financing costs paid | — | (286) | |
Purchase of treasury shares | — | (14,180) | |
Net cash used in financing activities | (60,881) | (65,471) | |
Net decrease in cash and cash equivalents, restricted cash and short-term deposits | (22,269) | (131,443) | |
Cash and cash equivalents, restricted cash and short-term deposits at the beginning of the period | 716,582 | 771,470 | |
Cash and cash equivalents, restricted cash and short-term deposits at the end of the period | 694,313 | 640,027 | |
(in thousands of $) | March 31, 2025 | December 31, 2024 | March 31, 2024 | December 31, 2023 |
Cash and cash equivalents | 521,434 | 566,384 | 547,868 | 679,225 |
Restricted cash and short-term deposits | 159,010 | 75,579 | 17,933 | 18,115 |
Restricted cash (non-current portion) | 13,869 | 74,619 | 74,226 | 74,130 |
694,313 | 716,582 | 640,027 | 771,470 |
(in thousands of $) | Share Capital | Treasury Shares | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss (2) | Accumulated Retained Earnings | Non- Controlling Interest | Total Equity |
Balance at December 31, 2023 (Audited) | 104,578 | — | 1,691,128 | 200,000 | (5,072) | 77,035 | 534,774 | 2,602,443 |
Net income | — | — | — | — | — | 55,220 | 11,275 | 66,495 |
Dividends | — | — | — | — | — | (25,975) | (1,829) | (27,804) |
Employee stock compensation | — | — | 2,738 | — | — | — | — | 2,738 |
Forfeiture of employee stock compensation | — | — | (11) | — | — | — | — | (11) |
Restricted stock units | 85 | — | (85) | — | — | — | — | — |
Proceeds from subscription of equity interest in Gimi MS Corporation (note 10) | — | — | — | — | — | — | 21,916 | 21,916 |
Repurchase and cancellation of treasury shares | (679) | (1) | — | — | — | (13,500) | — | (14,180) |
Other comprehensive income | — | — | — | 370 | — | — | 370 | |
Balance at March 31, 2024 | 103,984 | (1) | 1,693,770 | 200,000 | (4,702) | 92,780 | 566,136 | 2,651,967 |
(in thousands of $) | Share Capital | Treasury Shares | Additional Paid-in Capital | Contributed Surplus (1) | Accumulated Other Comprehensive Loss (2) | Accumulated Retained Earnings | Non- Controlling Interest | Total Equity |
Balance at December 31, 2024 (Audited) | 104,535 | — | 1,705,093 | 200,000 | (5,743) | 10,266 | 355,253 | 2,369,404 |
Net income | — | — | — | — | — | 8,197 | 4,742 | 12,939 |
Dividends | — | — | — | — | — | (26,146) | — | (26,146) |
Exercise of share options | 50 | — | 412 | — | — | — | — | 462 |
Employee stock compensation | — | — | 3,015 | — | — | — | — | 3,015 |
Forfeiture of employee stock compensation | — | — | (45) | — | — | — | — | (45) |
Restricted stock units | 101 | — | (101) | — | — | — | — | — |
Proceeds from subscription of equity interest in Gimi MS Corporation | — | — | — | — | — | — | 18,993 | 18,993 |
Other comprehensive income | — | — | — | — | 1,130 | — | — | 1,130 |
Reacquisition of common units of Hilli LLC (3) | — | — | — | — | — | (6,271) | 3,905 | (2,366) |
Balance at March 31, 2025 | 104,686 | — | 1,708,374 | 200,000 | (4,613) | (13,954) | 382,893 | 2,377,386 |
Standard | Description | Date of Adoption | Effect on our unaudited Consolidated Financial Statements or Other Significant Matters |
ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures | These amendments enhance disclosures relating to income taxes, including the income tax rate reconciliation and information related to income taxes paid. | December 31, 2025 | We are assessing the impact of this ASU. Upon adoption, if material, the impact will be limited to additional disclosure requirements in our annual financial statements in 2025. |
Standard | Description | Date of Adoption | Effect on our unaudited Consolidated Financial Statements or Other Significant Matters |
ASU 2024-03 Income Statement—Reporting Comprehensive Income— Expense Disaggregation Disclosures (Subtopic 220-40) ASU 2025-01 Income Statement—Reporting Comprehensive Income— Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date | This requires disaggregated disclosure of income statement expenses for public business entities (PBEs). The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. | January 1, 2027 | We are still assessing the impact of this ASU. |
ASU 2024-04 Debt—Debt with Conversion and Other Options (Subtopic 470-20) | On November 26, 2024, the FASB issued ASU 2024-04,1 which amends ASC 470-202 to clarify the requirements related to accounting for the settlement of a debt instrument as an induced conversion. | January 1, 2027 | We are still assessing the impact of this ASU. |
ASU 2025-03 - Business Combinations (Topic 805) and Consolidation (Topic 810) - Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity | Under the new ASU, entities are required to consider the factors in ASC 805 in determining the accounting acquirer when the acquisition of a VIE that is a business is primarily effected by the exchange of equity interests. However, the ASU does not change the rule for acquisitions of VIEs that are not a business. | January 1, 2027 | We are still assessing the impact of this ASU. |
(in thousands of $) | 2025 | 2024 |
Net income | 12,939 | 66,495 |
Income tax | 179 | 138 |
Income before income tax | 13,118 | 66,633 |
Depreciation and amortization | 12,638 | 12,476 |
Unrealized loss/(gain) on oil and gas derivative instruments (note 7) | 25,001 | (2,148) |
Interest income | (8,699) | (10,026) |
Loss/(gain) on derivative instruments, net (note 8) | 6,795 | (6,202) |
Other financial items, net (note 8) | 2,292 | 2,640 |
Net (income)/losses from equity method investments (note 14) | (10,209) | 214 |
Adjusted EBITDA | 40,936 | 63,587 |
Three months ended March 31, 2025 | |||
(in thousands of $) | FLNG | Corporate and other (1) | Total |
Statement of Operations: | |||
Total operating revenues | 55,688 | 6,814 | 62,502 |
Vessel operating expenses (2) | (18,785) | (9,685) | (28,470) |
Administrative expenses (3) | (588) | (8,999) | (9,587) |
Project development expenses (4) | (2,351) | (968) | (3,319) |
Realized gain on oil and gas derivative instruments, net (note 7) | 21,213 | — | 21,213 |
Other operating loss (5) (6) | — | (1,403) | (1,403) |
Adjusted EBITDA | 55,177 | (14,241) | 40,936 |
Net income from equity method investments (note 14) | — | 10,209 | 10,209 |
Balance Sheet: | March 31, 2025 | ||
(in thousands of $) | FLNG | Corporate and other (1) | Total assets |
Total assets | 3,863,250 | 512,575 | 4,375,825 |
Equity method investments (note 14) | — | 25,089 | 25,089 |
Three months ended March 31, 2024 | |||
(in thousands of $) | FLNG | Corporate and other (1) | Total |
Statement of Operations: | |||
Total operating revenues | 56,368 | 8,591 | 64,959 |
Vessel operating expenses (2) | (18,784) | (8,848) | (27,632) |
Administrative expenses (3) | (471) | (6,604) | (7,075) |
Project development (expenses)/income (4) | (1,085) | 273 | (812) |
Realized gain on oil and gas derivative instruments, net (note 7) | 34,147 | — | 34,147 |
Adjusted EBITDA | 70,175 | (6,588) | 63,587 |
Net loss from equity method investments (note 14) | — | (214) | (214) |
Balance Sheet: | December 31, 2024 | ||
(in thousands of $) | FLNG | Corporate and other (1) | Total assets |
Total assets | 3,623,417 | 744,260 | 4,367,677 |
Equity method investments (note 14) | — | 43,665 | 43,665 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Base tolling fee (1) | 50,674 | 51,125 |
Amortization of Day 1 gains (2) | 3,092 | 3,127 |
Incremental base tolling fee (3) | 1,239 | 1,250 |
Amortization of deferred commissioning period revenue (4) | 1,016 | 1,027 |
Other (5) | (333) | (161) |
Liquefaction services revenue | 55,688 | 56,368 |
Management fees revenue (6) | 5,827 | 5,287 |
Other revenues | 111 | 99 |
Vessel management fees and other revenues | 5,938 | 5,386 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Contract assets | 18,415 | 19,696 |
Current contract liabilities | (4,220) | (4,220) |
Non-current contract liabilities | (1,129) | (2,145) |
Total contract liabilities (1) | (5,349) | (6,365) |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Opening contract liability balance | (6,365) | (10,496) |
Recognition of unearned revenue | 1,016 | 4,131 |
Closing contract liability balance (1) | (5,349) | (6,365) |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Net income net of non-controlling interests - basic and diluted | 8,197 | 55,220 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Basic: | ||
Weighted average number of common shares outstanding | 104,596 | 104,236 |
Dilutive: | ||
Dilutive impact of share options and RSUs | 518 | 443 |
Weighted average number of common shares outstanding | 105,114 | 104,679 |
Three months ended March 31, | ||
2025 | 2024 | |
Basic and diluted EPS | $0.08 | $0.53 |
Three months ended March 31, | ||
2025 | 2024 | |
Realized gain on FLNG Hilli’s oil derivative instrument | 12,039 | 16,972 |
Realized gain on FLNG Hilli’s gas derivative instrument | 9,174 | 4,816 |
Realized mark-to-market (“MTM”) adjustment on commodity swap derivatives (1) | — | 12,359 |
Realized gain on oil and gas derivative instruments | 21,213 | 34,147 |
Unrealized (loss)/gain on FLNG Hilli’s oil derivative instrument (note 15) | (12,559) | 30,674 |
Unrealized loss on FLNG Hilli’s gas derivative instrument (note 15) | (12,442) | (16,756) |
Unrealized MTM adjustment on commodity swap derivatives (1) | — | (11,770) |
Unrealized (loss)/gain on oil and gas derivative instruments | (25,001) | 2,148 |
Realized and unrealized (loss)/gain on oil and gas derivative instruments | (3,788) | 36,295 |
(in thousands of $) | Three months ended March 31, | |
2025 | 2024 | |
Unrealized MTM adjustment for interest rate swap ("IRS") derivatives | (7,237) | 3,901 |
Net interest income on undesignated IRS derivatives | 442 | 2,301 |
(Loss)/gain on derivative instruments, net | (6,795) | 6,202 |
(in thousands of $) | Three months ended March 31, | |
2025 | 2024 | |
Foreign exchange (loss)/gain on operations | (1,497) | 213 |
Financing arrangement fees and other related costs (1) | (813) | (3,137) |
Amortization of debt guarantees | 62 | 419 |
Others | (44) | (135) |
Other financials items, net | (2,292) | (2,640) |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Operating lease income | 596 | 1,447 |
Variable lease income (1) | 280 | 1,758 |
Total operating lease income (2) | 876 | 3,205 |
(in thousands of $) | 2025 (1) | 2026 | 2027 | 2028 | 2029 | 2030+ |
Hilli (2) | 60,358 | 77,936 | 74,995 | 71,882 | 68,855 | 202,958 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Assets | ||
Restricted cash and short-term deposits | 16,745 | 17,472 |
Liabilities | ||
Accrued expenses | (14,318) | (12,244) |
Other current liabilities (note 17) | (184,000) | (184,000) |
Debt: | ||
Current portion of long-term debt and short-term debt | (273,094) | (278,551) |
Long-term debt | (18,381) | (33,432) |
Total debt | (291,475) | (311,983) |
(in thousands of $) | 2025 | 2024 |
Statement of operations | ||
Other financial items, net (note 8) | 608 | 3,125 |
Interest expense | 3,715 | 5,250 |
Statement of cash flows | ||
Net debt repayments | (20,614) | (21,377) |
(in thousands of $) | 2024 |
Statement of operations | |
Liquefaction services revenue | 56,368 |
Realized and unrealized gain/(loss) on oil and gas derivative instruments | 36,295 |
Statement of cash flows | |
Net debt repayments | (21,377) |
Cash dividends paid | (1,829) |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Balance sheet | ||
Current assets | 201,283 | 139,911 |
Non-current assets | 1,828,210 | 1,795,646 |
Current liabilities | (229,090) | (186,149) |
Non-current liabilities | (589,827) | (602,819) |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Statement of cash flows | ||
Additions to asset under development | 41,502 | 61,643 |
Net debt repayments | (14,583) | — |
Proceeds from subscription of equity interest | 18,993 | 21,916 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Restricted cash in relation to the FLNG Gimi (1) | 81,315 | 58,107 |
Restricted cash in relation to the FLNG Hilli (2) | 60,944 | 60,955 |
Restricted cash and short-term deposits held by lessor VIE (3) | 16,745 | 17,472 |
Restricted cash relating to the LNG Hrvatska O&M Agreement (4) | 12,850 | 12,715 |
Restricted cash relating to office lease | 1,025 | 949 |
Total restricted cash and short-term deposits | 172,879 | 150,198 |
Less: Amounts included in current restricted cash and short-term deposits (2) | (159,010) | (75,579) |
Non-current restricted cash | 13,869 | 74,619 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Prepaid expenses | 3,519 | 2,939 |
Interest receivable from money market deposits and bank accounts (note 19) | 2,515 | 2,053 |
Receivable from IRS derivatives | 1,429 | 1,745 |
Inventories | 408 | 2,077 |
MTM asset on IRS derivatives (note 19) | — | 422 |
Other (1) | 27,828 | 38,646 |
Other current assets | 35,699 | 47,882 |
March 31, 2025 | December 31, 2024 | ||||||
(in thousands of $) | FLNG Gimi | MKII FLNG | Total | FLNG Gimi | MKII FLNG | Total | |
Opening asset under development balance | 1,762,632 | 498,565 | 2,261,197 | 1,562,828 | — | 1,562,828 | |
Transferred from other non-current assets | — | — | — | — | 255,289 | 255,289 | |
Transferred from vessels and equipment, net | — | 76,270 | 76,270 | — | — | — | |
Additions | 17,315 | 104,624 | 121,939 | 109,130 | 238,079 | 347,209 | |
Interest costs capitalized | 20,997 | 5,638 | 26,635 | 90,674 | 5,197 | 95,871 | |
Closing asset under development balance | 1,800,944 | 685,097 | 2,486,041 | 1,762,632 | 498,565 | 2,261,197 | |
(in thousands of $) | |
Period ending December 31, | |
2025 (1) | 544,418 |
2026 | 412,756 |
2027 | 449,729 |
2028 | 270,550 |
Total | 1,677,453 |
Three months ended March 31, | ||
(in thousands of $) | 2025 | 2024 |
Share of net loss of other equity method investments | (79) | (214) |
Gain on disposal (1) | 10,288 | — |
Net income/(loss) from equity method investments | 10,209 | (214) |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Southern Energy S.A. (“SESA”) (1) | 9,783 | — |
Logística e Distribuição de Gás S.A. (“LOGAS”) | 7,784 | 7,183 |
Egyptian Company for Gas Services S.A.E (“ECGS”) | 5,511 | 5,502 |
Aqualung Carbon Capture AS (“Aqualung”) | 2,011 | 2,046 |
Avenir LNG Limited (“Avenir”) (2) | — | 28,934 |
Equity method investments | 25,089 | 43,665 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Oil derivative instrument (note 7 and 19) | 46,116 | 58,676 |
Gas derivative instrument (note 7 and 19) | 34,710 | 47,152 |
MTM asset on IRS derivatives (note 19) | 26,181 | 32,995 |
Pre-operational assets (1) | 8,968 | 8,782 |
Operating lease right-of-use-assets (2) | 7,507 | 6,771 |
Other (3) | 8,213 | 5,855 |
Other non-current assets | 131,695 | 160,231 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Gimi facility | (656,250) | (670,833) |
2021 Unsecured Bonds | (189,660) | (189,642) |
2024 Unsecured Bonds | (300,000) | (300,000) |
Subtotal (excluding lessor VIE debt) | (1,145,910) | (1,160,475) |
CSSC VIE debt - FLNG Hilli facility (1) | (293,852) | (314,466) |
Total debt (gross) | (1,439,762) | (1,474,941) |
Less: Deferred financing costs | 20,946 | 22,686 |
Total debt, net of deferred financing costs | (1,418,816) | (1,452,255) |
Golar debt | VIE debt (2) | Total debt | |
(in thousands of $) | |||
Current portion of long-term debt and short-term debt | (243,396) | (273,094) | (516,490) |
Long-term debt | (883,945) | (18,381) | (902,326) |
Total | (1,127,341) | (291,475) | (1,418,816) |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Pre-COD contractual cash flows (note 13.1) | (67,042) | (23,842) |
Day 1 gain deferred revenue - current portion (1) (note 18) | (12,783) | (12,783) |
Deferred revenue | (4,220) | (5,360) |
Current portion of operating lease liability | (1,888) | (1,587) |
Other | (14,506) | (11,693) |
Other current liabilities | (100,439) | (55,265) |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
VIE dividend payable (1) | (184,000) | (184,000) |
Pension obligations | (20,880) | (21,209) |
Non-current portion of operating lease liabilities | (5,922) | (5,124) |
Day 1 gain deferred revenue (2) | (3,512) | (6,604) |
Deferred commissioning period revenue (3) | (1,129) | (2,145) |
Other (4) | (6,794) | (6,694) |
Other non-current liabilities | (222,237) | (225,776) |
March 31, 2025 | December 31, 2024 | ||||
(in thousands of $) | Fair value hierarchy | Carrying value | Fair value | Carrying value | Fair value |
Non-Derivatives: | |||||
Cash and cash equivalents (1) (2) | Level 1 | 521,434 | 521,434 | 566,384 | 566,384 |
Restricted cash and short-term deposits (1) (3) | Level 1 | 172,879 | 172,879 | 150,198 | 150,198 |
Trade accounts receivable (3) | Level 1 | 26,229 | 26,229 | 29,667 | 29,667 |
Interest receivable from money-market deposits and bank accounts (3) | Level 1 | 2,515 | 2,515 | 2,053 | 2,053 |
Receivable from IRS derivatives (3) | Level 1 | 1,429 | 1,429 | 1,745 | 1,745 |
Trade accounts payable (3) (4) | Level 1 | (192,518) | (192,518) | (198,906) | (198,906) |
Current portion of long-term debt (3) (5) (6) | Level 2 | (331,835) | (331,835) | (337,299) | (337,299) |
Short-term debt - 2021 Unsecured Bonds (5) (7) | Level 1 | (189,660) | (190,277) | (189,642) | (191,147) |
Long-term debt (5) (6) | Level 2 | (618,267) | (618,267) | (948,000) | (948,000) |
Long-term debt - 2024 Unsecured Bonds (5) (7) | Level 1 | (300,000) | (302,058) | — | — |
Derivatives: | |||||
Oil and gas derivative instruments (8) | Level 2 | 80,826 | 80,826 | 105,828 | 105,828 |
Asset on IRS derivatives (9) | Level 2 | 26,181 | 26,181 | 33,417 | 33,417 |
Instrument | Maturity date | Fixed interest rates | |
Interest rate swaps: | |||
Receiving floating, pay fixed | 408,333 | November 2029 | 1.93% |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Higas (1) | 5,754 | 6,006 |
Avenir (2) | 1,666 | 1,733 |
First FLNG Holdings (3) | — | 18,621 |
(in thousands of $) | March 31, 2025 | December 31, 2024 |
Book value of vessels secured against loans (1) | 965,445 | 977,326 |