Balance Sheet

Current Liabilities	39.2m
Other Current Liabilities	39.2m
Non-Current Liabilities	421.5m
Long-Term Debt	419.6m
Other Non-Current Liabilities	1.9m

Currency: USD

	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023
Assets
Cash & Cash Equivalents	12	24	58	67	110	16	25	47	49	74
Cash Equivalents	12	24	58	67	110	16	25	47	49	74
Total Receivables	1	1	1	1	1	0	0	1	0	1
Accounts Receivables	0	0	0	0	0	0	0	0	0	0
Other Receivables	1	0	1	1	1	0	0	1	0	0
Inventory	0	0	1	1	1	1	1	1	1	0
Other Current Assets	1	1	1	1	1	1	1	3	25	32
Total Current Assets	14	26	60	70	113	18	27	51	74	107
PP&E Net	840	1 036	1 008	977	947	917	885	853	825	797
PP&E Gross	840	1 036	1 008	977	947	917	885	853	825	0
Accumulated Depreciation	105	129	160	190	221	251	283	315	347	0
Note Receivable	1	1	1	1	1	1	1	1	3	0
Other Long-Term Assets	25	45	38	5	2	53	52	60	45	5
Total Assets	880 N/A	1 108 +26%	1 107 0%	1 054 -5%	1 063 +1%	989 -7%	966 -2%	965 0%	948 -2%	909 -4%
Liabilities
Accounts Payable	2	5	3	4	6	5	4	6	8	0
Accrued Liabilities	4	4	4	4	4	2	2	1	3	0
Short-Term Debt	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	20	27	32	3	252	45	46	46	46	0
Other Current Liabilities	7	15	15	12	11	12	11	12	13	39
Total Current Liabilities	33	51	53	23	273	65	63	65	70	39
Long-Term Debt	548	653	685	712	461	608	562	516	451	420
Other Liabilities	1	36	1	1	3	3	5	3	3	2
Total Liabilities	582 N/A	740 +27%	739 0%	736 0%	737 +0%	675 -8%	629 -7%	584 -7%	524 -10%	461 -12%
Equity
Common Stock	305	376	376	318	326	314	336	381	424	448
Other Equity	7	8	8	0	0	0	0	0	0	0
Total Equity	298 N/A	368 +24%	368 0%	318 -13%	326 +3%	314 -4%	336 +7%	381 +13%	424 +11%	448 +6%
Total Liabilities & Equity	880 N/A	1 108 +26%	1 107 0%	1 054 -5%	1 063 +1%	989 -7%	966 -2%	965 0%	948 -2%	909 -4%
Shares Outstanding
Common Shares Outstanding	21	21	21	35	35	35	36	37	37	37
Preferred Shares Outstanding	0	0	0	0	0	0	3	5	5	5

Dynagas LNG Partners LP
NYSE:DLNG