UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549



FORM20-F

|           |  |                                                                                                                                 
|---------- |  | --------------------------------------------------------------------------------------------------------------------------------
|(Mark One)
|o          |  | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934                                  
|x          |  | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2014
|o          |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934                                        
|o          |  | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934                                     



GasLog Ltd.

(Exact name of Company as specified in its charter)

Not Applicable(Translation of Companys name into English)Bermuda(Jurisdiction of incorporation or organization)

c/o GasLog Monaco S.A.M.Gildo Pastor Center7 Rue du GabianMC 98000, Monaco

(Address of principal executive offices)

Nicola Lloyd, General Counselc/o GasLog Monaco S.A.M.Gildo Pastor Center7 Rue du GabianMC 98000, Monaco

Monaco Telephone: +377 97 97 51 15 Facsimile: +377 97 97 51 24(Name, Address, Telephone Number and Facsimile Number of Company contact person)



SECURITIES REGISTERED OR TO BE REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

|                                         |  |                                          
|---------------------------------------- |  | -----------------------------------------
|Title of Each Class                      |  | Name of Each Exchange on Which Registered
|Common Shares, $0.01 par value per share |  | New York Stock Exchange                  

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:None

SECURITIES FOR WHICH THERE IS A REPORTING OBLIGATION PURSUANT TO SECTION 15(d) OF THE ACT:None

Indicate the number of outstanding shares of each of the issuers classes of capital or common stock as of the close of the period covered by the annual report.

As of December 31, 2014, there were 80,493,126 common shares of the Companys common stock outstanding.

Indicate by check mark if the Company is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.      YesxNoo

If this report is an annual or transition report, indicate by check mark if the Company is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.      YesoNox

Indicate by check mark whether the Company (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
  for the past 90 days.      YesxNoo

Indicate by check mark whether the Company has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that
  the Company was required to submit and post such files).      YesoNoo

Indicate by check mark whether the Company is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

|                         |  |                    |  |                       
|------------------------ |  | ------------------ |  | ----------------------
|Large accelerated filerx |  | Accelerated filero |  | Non-accelerated filero

Indicate by check mark which basis of accounting the Company has used to prepare the financial statements included in this filing.

|           |  |                                                                                                       |  |       
|---------- |  | ----------------------------------------------------------------------------------------------------- |  | ------
|U.S. GAAPo |  | International Financial Reporting Standards as issuedby the International Accounting Standards Boardx |  | Othero

If Other has been checked in response to the previous question, indicate by check mark which financial statement item the Company has elected to follow.      Item 17oItem 18o

If this is an annual report, indicate by check mark whether the Company is a shell company (as defined in Rule 12b-2 of the Exchange Act).      YesoNox







---



TABLE OF CONTENTS

|                                           |  |                                                                                    |  |     
|------------------------------------------ |  | ---------------------------------------------------------------------------------- |  | ----
|                                           |  |                                                                                    |  | Page
|ABOUT THIS REPORT                          |  |                                                                                    |  | ii  
|FORWARD-LOOKING STATEMENTS                 |  |                                                                                    |  | ii  
|                                           |  |                                                                                    |  |     
|PART I                                     |  |                                                                                    |  | 1   
|ITEM 1.                                    |  | IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND
      ADVISERS                        |  |     
|ITEM 2.                                    |  | OFFER STATISTICS AND EXPECTED TIMETABLE                                            |  |     
|ITEM 3.                                    |  | KEY INFORMATION                                                                    |  |     
|ITEM 4.                                    |  | INFORMATION ON THE COMPANY                                                         |  |     
|ITEM 4.A.                                  |  | UNRESOLVED STAFF COMMENTS                                                          |  |     
|ITEM 5.                                    |  | OPERATING AND FINANCIAL REVIEW AND PROSPECTS                                       |  |     
|ITEM 6.                                    |  | DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES                                         |  |     
|ITEM 7.                                    |  | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS                                  |  |     
|ITEM 8.                                    |  | FINANCIAL INFORMATION                                                              |  |     
|ITEM 9.                                    |  | THE OFFER AND LISTING                                                              |  |     
|ITEM 10.                                   |  | ADDITIONAL INFORMATION                                                             |  |     
|ITEM 11.                                   |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
      MARKET RISK                   |  |     
|ITEM 12.                                   |  | DESCRIPTION OF SECURITIES OTHER THAN EQUITY
      SECURITIES                       |  |     
|                                           |  |                                                                                    |  |     
|PART II                                    |  |                                                                                    |  |     
|ITEM 13.                                   |  | DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES                                    |  |     
|ITEM 14.                                   |  | MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY
      HOLDERS AND USE OF PROCEEDS |  |     
|ITEM 15.                                   |  | CONTROLS AND PROCEDURES                                                            |  |     
|ITEM 16                                    |  | [RESERVED]                                                                         |  |     
|ITEM 16.A.                                 |  | AUDIT COMMITTEE FINANCIAL EXPERT                                                   |  |     
|ITEM 16.B.                                 |  | CODE OF ETHICS                                                                     |  |     
|ITEM 16.C.                                 |  | PRINCIPAL ACCOUNTANT FEES AND SERVICES                                             |  |     
|ITEM 16.D.                                 |  | EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT
      COMMITTEES                   |  |     
|ITEM 16.E.                                 |  | PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND
      AFFILIATED PURCHASERS       |  |     
|ITEM 16.F.                                 |  | CHANGE IN COMPANYS CERTIFYING ACCOUNTANT                                          |  |     
|ITEM 16.G.                                 |  | CORPORATE GOVERNANCE                                                               |  |     
|ITEM 16.H.                                 |  | MINE SAFETY DISCLOSURE                                                             |  |     
|                                           |  |                                                                                    |  |     
|PART III                                   |  |                                                                                    |  |     
|ITEM 17.                                   |  | FINANCIAL STATEMENTS                                                               |  |     
|ITEM 18.                                   |  | FINANCIAL STATEMENTS                                                               |  |     
|ITEM 19.                                   |  | EXHIBITS                                                                           |  |     
|                                           |  |                                                                                    |  |     
|INDEX TO CONSOLIDATED FINANCIAL STATEMENTS |  |                                                                                    |  | F-1 

i



---



ABOUT THIS REPORT

In this annual report, unless otherwise indicated, references to:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

FORWARD-LOOKING STATEMENTS

All statements in this annual report that are not statements of historical fact are forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. The disclosure and analysis set forth in this annual report includes assumptions, expectations,
  projections, intentions and beliefs about future events in a number of places, particularly in relation to our operations, cash flows, financial position, plans, strategies, business prospects, changes and trends in our business and the markets in which we operate. These statements are intended as forward-
  looking statements. In some cases, predictive, future-tense or forward-looking words such as believe, intend, anticipate, estimate, project, forecast, plan, potential, may, should, could and expect and similar expressions are intended to identify forward-looking statements, but are
  not the exclusive means of identifying such statements. In addition, we and our representatives may from time to time make other oral or written statements which are forward-looking statements, including in our periodic reports that we file with the SEC, other information sent to our security holders,
  and other written materials. We caution that these and other forward-looking statements included in this annual report represent our estimates and assumptions only as of the date of this annual report or the date on which such oral or written statements are made, as applicable, about factors that are
  beyond our ability to control or predict, and are not intended to give any assurance as to future results. Any of these factors or a combination of these factors could materially affect future results of operations and the ultimate accuracy of the forward-looking statements. Accordingly, you should not
  unduly rely on any forward-looking statements.

Factors that might cause future results to differ include, but are not limited to, the following:

|
|
|

ii



---



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

We undertake no obligation to update or revise any forward-looking statements contained in this annual report, whether as a result of new information, future events, a change in our views or expectations or otherwise, except as required by applicable law. New factors emerge from time to time, and
  it is not possible for us to predict all of these factors. Further, we cannot assess the impact of each such factor on our business or the extent to which any factor, or combination of factors, may cause actual results to be materially different from those contained in any forward-looking statement.

iii



---



PART I

ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

Not applicable.

ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE

Not applicable.

ITEM 3. KEY INFORMATION

A. Selected Financial Data

The following table presents summary consolidated financial and other data of GasLog Ltd. for each of the five years in the five-year period ended December 31, 2014. The summary consolidated financial data of GasLog Ltd. as of December 31, 2013 and 2014, and for each of the years in the three
  year period ended December 31, 2014, is derived from our audited consolidated financial statements included in Item 18. Financial Statements. The selected consolidated financial data as of December 31, 2010, 2011 and 2012, and for the years ended December 31, 2010 and 2011, is derived from our
  audited consolidated financial statements which are not included in this annual report. The selected consolidated financial data as of December 31, 2011 has been restated to account for the retrospective application of the amendments to IAS 19 Employee Benefits adopted on January 1, 2013 and is
  derived from our accounting records. Our consolidated financial statements are prepared and presented in accordance with International Financial Reporting Standards, or IFRS, as issued by the International Accounting Standards Board, or the IASB.

This information should be read together with, and is qualified in its entirety by, our consolidated financial statements and the notes thereto included in Item 18. Financial Statements. You should also read Item 5. Operating and Financial Review and Prospects.

1



---



|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|------------------------------------------------------ | ---- | --------------------------------------------------------------- | ---- | ---------- | ------ | - | ---- |  | ---------- | -------
|                                                       |      | Year Ended December 31,                                        
|                                                       | 2010 |                                                                 | 2011 |            | 2012   |   | 2013 |  | 2014      
|                                                       |      | (in thousands of U.S. dollars, except share and per share data)
|STATEMENT OF PROFIT OR LOSS                            |      |                                                                 |      |            |        |   |      |  |            |        
|Revenues                                               |      |                                                                 | $    |            | 39,832 |   |      |  | $          |        
|Vessel operating and supervision costs                 |      |                                                                 |      | (8,644     | )      |   |      |  |            | (12,946
|Depreciation of fixed assets                           |      |                                                                 |      | (6,560     | )      |   |      |  |            | (12,827
|General and administrative expenses                    |      |                                                                 |      | (11,572    | )      |   |      |  |            | (15,997
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|Profit from operations                                 |      |                                                                 |      | 13,056     |        |   |      |  | 24,701     |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|Financial costs                                        |      |                                                                 |      | (5,046     | )      |   |      |  |            | (9,631 
|Financial income                                       |      |                                                                 |      | 121        |        |   |      |  | 42         |        
|(Loss)/gain on swaps                                   |      |                                                                 |      |           |        |   |      |  | (2,725     | )      
|Share of profit of associate                           |      |                                                                 |      | 1,460      |        |   |      |  | 1,311      |        
|Gain on disposal of subsidiaries                       |      |                                                                 |      |           |        |   |      |  | 25         |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|Total other expenses, net                              |      |                                                                 |      | (3,465     | )      |   |      |  |            | (10,978
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|Profit for the year                                    |      |                                                                 | $    |            | 9,591  |   |      |  | $          |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|Profit attributable to owners of the Group             |      |                                                                 | $    |            | 9,849  |   |      |  | $          |        
|(Loss)/profit attributable to non-controlling interest |      |                                                                 | $    |            | (258   | ) |      |  |            | $      
|Earnings per share, basic anddiluted(1)                |      |                                                                 | $    |            | 0.25   |   |      |  | $          |        
|Weighted average number of shares, basic(1)            |      |                                                                 |      | 35,700,000 |        |   |      |  | 35,837,297 |        
|Weighted average number of shares, diluted(1)          |      |                                                                 |      | 39,101,496 |        |   |      |  | 39,101,496 |        
|Dividends declared per share(1)(2)                     |      |                                                                 | $    |            | 0.44   |   |      |  | $          |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|                                                       |      | As of December 31,                                             
|                                                       | 2010 |                                                                 | 2011 |            | 2012   |   | 2013 |  | 2014      
|                                                       |      | (in thousands of U.S. dollars)                                 
|STATEMENT OF FINANCIAL POSITION DATA                   |      |                                                                 |      |            |        |   |      |  |            |        
|Cash and cash equivalents                              |      |                                                                 | $    |            | 23,270 |   |      |  | $          |        
|Short-term investments                                 |      |                                                                 |      |           |        |   |      |  |           |        
|Restricted cash                                        |      |                                                                 |      |           |        |   |      |  |           |        
|Investment in associate(3)                             |      |                                                                 |      | 7,003      |        |   |      |  | 6,528      |        
|Tangible fixed assets(4)                               |      |                                                                 |      | 450,265    |        |   |      |  | 438,902    |        
|Vessels under construction                             |      |                                                                 |      | 18,700     |        |   |      |  | 109,070    |        
|Total assets                                           |      |                                                                 |      | 512,005    |        |   |      |  | 607,013    |        
|Borrowingscurrent portion                             |      |                                                                 |      | 22,640     |        |   |      |  | 24,277     |        
|Borrowingsnon-current portion                         |      |                                                                 |      | 287,597    |        |   |      |  | 256,788    |        
|Share capital(1)                                       |      |                                                                 |      | 391        |        |   |      |  | 391        |        
|Equity attributable to owners of the Group             |      |                                                                 |      | 171,733    |        |   |      |  | 290,414    |        
|Non-controlling interest                               |      |                                                                 |      | 9,199      |        |   |      |  |           |        
|Total equity                                           |      |                                                                 |      | 180,932    |        |   |      |  | 290,414    |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        
|                                                       |      | Year Ended December 31,                                        
|                                                       | 2010 |                                                                 | 2011 |            | 2012   |   | 2013 |  | 2014      
|                                                       |      | (in thousands of U.S. dollars)                                 
|CASH FLOW DATA                                         |      |                                                                 |      |            |        |   |      |  |            |        
|Net cash from operating activities                     |      |                                                                 | $    |            | 25,633 |   |      |  | $          |        
|Net cash used in investing activities                  |      |                                                                 |      | (212,806   | )      |   |      |  |            | (86,464
|Net cash from financing activities                     |      |                                                                 |      | 203,203    |        |   |      |  | 56,286     |        
|                                                       |      |                                                                 |      |            |        |   |      |  |            |        

2



---



|                                              |      |                                |      |         |        |  |      |  |        | 
|--------------------------------------------- | ---- | ------------------------------ | ---- | ------- | ------ |  | ---- |  | ------ | 
|                                              |      | Year Ended December 31,       
|                                              | 2010 |                                | 2011 |         | 2012   |  | 2013 |  | 2014  
|FLEET DATA(5)                                 |      |                                |      |         |        |  |      |  |        | 
|Number of managed ships at end of period      |      |                                |      | 14      |        |  |      |  | 14     | 
|Average number of managed ships during period |      |                                |      | 10.3    |        |  |      |  | 14.0   | 
|Number of owned ships at end of period        |      |                                |      | 2       |        |  |      |  | 2      | 
|Average number of owned ships during period   |      |                                |      | 1.0     |        |  |      |  | 2.0    | 
|Average age of owned ships (years)            |      |                                |      | 0.5     |        |  |      |  | 1.5    | 
|Total calendar days for owned fleet           |      |                                |      | 372     |        |  |      |  | 730    | 
|Total operating days for owned fleet          |      |                                |      | 372     |        |  |      |  | 730    | 
|                                              |      |                                |      |         |        |  |      |  |        | 
|                                              |      | Year Ended December 31,       
|                                              | 2010 |                                | 2011 |         | 2012   |  | 2013 |  | 2014  
|                                              |      | (in thousands of U.S. dollars)
|OTHER FINANCIAL DATA                          |      |                                |      |         |        |  |      |  |        | 
|EBITDA(6)                                     |      |                                | $    |         | 21,076 |  |      |  | $      | 
|Adjusted EBITDA(6)                            |      |                                |      | 20,859  |        |  |      |  | 38,738 | 
|Capital expenditures:                         |      |                                |      |         |        |  |      |  |        | 
|Payment for vessels                           |      |                                |      | 228,859 |        |  |      |  | 88,036 | 
|Dividend declared(2)                          |      |                                |      | 17,250  |        |  |      |  | 8,500  | 



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

3



---



| |  | In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by the excluded items. Therefore, the non-GAAP financial measures as
      presented below may not be comparable to similarly titled measures of other companies in the shipping or other industries.
| |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Reconciliation of EBITDA and Adjusted EBITDA to Profit:(Amounts expressed in thousands of U.S. Dollars)

|                                     |      |                                |      |        |       |  |      |  |        |     
|------------------------------------ | ---- | ------------------------------ | ---- | ------ | ----- |  | ---- |  | ------ | ----
|                                     |      | Year Ended December 31,       
|                                     | 2010 |                                | 2011 |        | 2012  |  | 2013 |  | 2014  
|                                     |      | (in thousands of U.S. dollars)
|Profit for the year                  |      |                                | $    |        | 9,591 |  |      |  | $      |     
|Depreciation of fixed assets         |      |                                |      | 6,560  |       |  |      |  | 12,827 |     
|Financial costs                      |      |                                |      | 5,046  |       |  |      |  | 9,631  |     
|Financial income                     |      |                                |      | (121   | )     |  |      |  |        | (42 
|Loss/(gain) on swaps                 |      |                                |      |       |       |  |      |  | 2,725  |     
|                                     |      |                                |      |        |       |  |      |  |        |     
|EBITDA                               |      |                                |      | 21,076 |       |  |      |  | 38,864 |     
|                                     |      |                                |      |        |       |  |      |  |        |     
|Foreign exchange (gains)/losses, net |      |                                |      | (217   | )     |  |      |  |        | (126
|                                     |      |                                |      |        |       |  |      |  |        |     
|Adjusted EBITDA                      |      |                                |      | 20,859 |       |  |      |  | 38,738 |     
|                                     |      |                                |      |        |       |  |      |  |        |     

B. Capitalization and Indebtedness

The following table sets forth our capitalization as of December 31, 2014:

This information should be read in conjunction with Item 5. Operating and Financial Review and Prospects, and our consolidated financial statements and the related notes thereto included elsewhere in this annual report.

|                                  |  |                              
|--------------------------------- |  | -----------------------------
|                                  |  | As ofDecember 31, 2014       
|                                  |  | (in thousandsof U.S. dollars)
|Debt:(1)                          |  |                              
|Borrowingscurrent portion(2)     |  |                              
|Borrowingsnon-current portion(2) |  |                              
|                                  |  |                              
|Total debt                        |  |                              
|                                  |  |                              
|Equity:                           |  |                              
|Share capital(3)                  |  |                              
|Contributed surplus               |  |                              
|Reserves                          |  |                              
|Treasury shares                   |  |                              
|Retained Earnings                 |  |                              
|Non-controlling interest          |  |                              
|                                  |  |                              
|Total equity                      |  |                              
|                                  |  |                              
|Total capitalization              |  |                              
|                                  |  |                              



|
|
|
|
|
|
|

4



---



C. Reasons for the Offer and Use of Proceeds

Not applicable.

D. Risk Factors

Risks Related to Our Industry

Our future performance depends on continued growth in LNG production and demand for LNG and LNG shipping.

Our future performance, including our ability to profitably expand our fleet beyond delivery of our nine contracted newbuildings, will depend on continued growth in LNG production and the demand for LNG and LNG shipping. A complete LNG project includes production, liquefaction, storage,
  regasification and distribution facilities, in addition to the marine transportation of LNG. Increased infrastructure investment has led to an expansion of LNG production capacity in recent years, but material delays in the construction of new liquefaction facilities could constrain the amount of LNG
  available for shipping, reducing ship utilization. The rate of growth of the LNG industry has fluctuated due to several factors, including the global economic crisis and continued economic uncertainty, fluctuations in the price of natural gas and other sources of energy, the continued acceleration in natural
  gas production from unconventional sources, including hydraulic fracturing, in regions such as North America and the highly complex and capital intensive nature of new or expanded LNG projects, including liquefaction projects. Continued growth in LNG production and demand for LNG and LNG
  shipping could be negatively affected by a number of factors, including:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

5



---



Reduced demand for LNG or LNG shipping, or any reduction or limitation in LNG production capacity, could have a material adverse effect on our ability to secure future time charters upon expiration or early termination of our current charter arrangements, for any ships for which we have not yet
  secured charters, or for any new ships we acquire beyond our contracted newbuildings, which could harm our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders. In addition, in late 2014 and early 2015, global crude oil prices fell
  significantly. A continued decline in oil prices could negatively affect growth in LNG production and demand.

The significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential between the Eastern and Western hemispheres. These factors, among others, have in turn led to a significant
  shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly. In addition, some production companies have announced delays or cancellations of certain
  previously announced (but early stage) LNG projects, which, unless offset by new projects coming on stream, could adversely affect demand for LNG charters over the next few years, while the amount of tonnage available for charter is expected to increase. Over the next 18 months, unless LNG charter
  market conditions improve, we may have difficulty in securing new charters at attractive rates and durations for the two vessels we have operating under short-term contracts and the three vessels that will either be delivered or could come off charter between April 2015 and the end of 2016. Currently, we
  have a total of 888 open vessel days during the remainder of 2015. A failure to obtain charters at acceptable rates on these vessels could adversely affect our liquidity and results of operations, as well as our ability to meet certain of our debt covenants later in 2015. During this period, our revenue, cash
  position and covenant compliance will also be adversely affected by our need to complete 10 drydockings over the next 18 months. A sustained decline in charter rates could also adversely affect the market value of our ships, on which certain of the ratios and financial covenants we are required to
  comply with are based. See Risks Related to Our BusinessOur credit facilities are secured by our ships and contain payment obligations and restrictive covenants that may restrict our business and financing activities as well as our ability to pay dividends. A failure by us to meet our obligations under
  our credit facilities could result in an event of default under such credit facilities and foreclosure on our ships.

Demand for LNG shipping could be significantly affected by volatile natural gas prices and the overall demand for natural gas.

Natural gas prices are volatile and are affected by numerous factors beyond our control, including but not limited to the following:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

6



---



Natural gas prices have historically varied substantially between regions. This price disparity between producing and consuming regions supports demand for LNG shipping and any convergence of natural gas prices would adversely affect demand for LNG shipping.

The significant decline in oil prices over the past six months has depressed natural gas prices and led to a narrowing of the gap in pricing in different geographic regions, which has adversely affected the length of voyages in the spot market and the spot rates and medium term charter rates fixed off
  prompt dates. A continued decline in oil prices could adversely affect both the competitiveness of gas as a fuel for power generation and adversely affect the market price of gas, to the extent that gas prices are benchmarked to the price of crude oil.

Fluctuations in overall LNG demand growth could adversely affect our ability to secure future time charters.

The LNG trade increased by 2% from 2013 to 2014. This growth was less than expected as a new project in Angola failed to sustain full operations. Continued economic uncertainty, the current low oil price environment and the continued acceleration of unconventional natural gas production have
  contributed to the delay or cancellation of certain other projects, which, unless offset by new projects coming on stream, could adversely affect demand for LNG charters over the next few years, while the amount of tonnage available for charter is expected to increase. These factors could have an adverse
  effect on our ability to secure future term charters at acceptable rates.

Our future growth depends on our ability to expand relationships with existing customers, establish relationships with new customers and obtain new time charter contracts, for which we will face substantial competition from established companies with significant resources and potential new entrants.

We are seeking to enter into time charter contracts for (i) one of our newbuildings scheduled for delivery in 2015 and four of our newbuildings scheduled for delivery in 2017, (ii) the GasLog Chelseaand the GasLog Saratoga, which operate in the spot market, and (iii) the GasLog Skagen, which
  from 2016 will be on a seasonal contract (i.e., employed for seven months and available to accept other charters for five months per year). We will also seek to enter into new time charter contracts upon the expiration or early termination of our existing charter arrangements, and upon any expansion of
  our fleet of owned ships beyond our contracted newbuildings. One of our principal objectives is to enter into additional long-term, fixed-rate charters. In addition, we may seek to expand the customer base for our ship management services. The process of obtaining charters for LNG carriers is highly
  competitive and generally involves an intensive screening procedure and competitive bids, which often extends for several months. We believe LNG carrier time charters are awarded based upon a variety of factors relating to the ship and the ship operator, including:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

7



---



We expect substantial competition for providing marine transportation services for potential LNG projects from a number of experienced companies, including other independent ship owners as well as state-sponsored entities and major energy companies that own and operate LNG carriers and may
  compete with independent owners by using their fleets to carry LNG for third parties. Some of these competitors have significantly greater financial resources and larger fleets than we have. A number of marine transportation companiesincluding companies with strong reputations and extensive resources
  and experiencehave entered the LNG transportation market in recent years, and there are other ship owners and managers who may also attempt to participate in the LNG market in the future. This increased competition may cause greater price competition for time charters. As a result of these factors,
  we may be unable to expand our relationships with existing customers or to obtain new customers on a profitable basis, if at all, which could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Hire rates for LNG carriers may fluctuate substantially and have recently declined significantly. If rates are lower when we are seeking a new charter, our revenues and cash flows may decline.

Our ability from time to time to charter or re-charter any ship at attractive rates will depend on, among other things, the prevailing economic conditions in the LNG industry. Hire rates for LNG carriers may fluctuate over time as a result of changes in the supply-demand balance relating to current
  and future ship capacity. This supply-demand relationship largely depends on a number of factors outside our control. The LNG charter market is connected to world natural gas prices and energy markets, which we cannot predict. A substantial or extended decline in demand for natural gas or LNG
  could adversely affect our ability to charter or re-charter our ships at acceptable rates or to acquire and profitably operate new ships. Hire rates for newbuildings are correlated with the price of newbuildings. Hire rates at a time when we may be seeking new charters may be lower than the hire rates at
  which our ships are currently chartered. If hire rates are lower when we are seeking a new charter, our revenues and cash flows, including cash available for dividends to our shareholders, may decline, as we may only be able to enter into new charters at reduced or unprofitable rates or may not be able
  to re-charter our ship, or we may have to secure a charter in the spot market, where hire rates are more volatile. Prolonged periods of low charter hire rates or low ship utilization could also have a material adverse effect on the value of our assets.

The significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential between the Eastern and Western hemispheres. These factors, among others, have in turn led to a significant
  shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly. Over the next 18 months, unless LNG charter market conditions improve, we may have difficulty in
  securing new charters at attractive rates and durations for the two vessels we have operating under short-term contracts and the three vessels that will either be delivered or could come off charter between April 2015 and the end of 2016.

An oversupply of LNG carriers may lead to a reduction in the charter hire rates we are able to obtain when seeking charters in the future which could adversely affect our results of operations and cash flows.

Driven in part by an increase in LNG production capacity, the market supply of LNG carriers has been increasing as a result of the construction of new ships. The development of liquefaction projects in the United States and the anticipated exports beginning in 2015 has driven significant ordering
  activity. As of December 31, 2014, the LNG carrier order book totaled 150 vessels, and the delivered fleet stood at 405 vessels. We believe that this and any future expansion of the global LNG carrier fleet may have a negative impact on charter hire rates, ship utilization and ship values, which impact
  could be amplified if the expansion of LNG production capacity does not keep pace with fleet growth.

8



---



If charter hire rates are lower when we are seeking new time charters, our revenues and cash flows, including cash available for dividends to our shareholders, may decline.

If an active short-term or spot LNG carrier charter market continues to develop, our revenues and cash flows may become more volatile and may decline following expiration or early termination of our current charter arrangements.

Most shipping requirements for new LNG projects continue to be provided on a multi-year basis, though the level of spot voyages and short-term time charters of less than 12 months in duration has grown in the past few years. If an active short-term or spot charter market continues to develop, we
  may enter into short-term time charters upon expiration or early termination of our current charters, for any ships for which we have not secured charters, or for any new ships we acquire beyond our contracted newbuildings. As a result, our revenues and cash flows may become more volatile. In
  addition, an active short-term or spot charter market may require us to enter into charters based on changing market prices, as opposed to contracts based on fixed rates, which could result in a decrease in our revenues and cash flows, including cash available for dividends to our shareholders, if we enter
  into charters during periods when the market price for shipping LNG is depressed.

Further technological advancements and other innovations affecting LNG carriers could reduce the charter hire rates we are able to obtain when seeking new employment, and this could adversely impact the value of our assets and our results of operations and cash flows.

The charter rates, asset value and operational life of an LNG carrier are determined by a number of factors, including the ships efficiency, operational flexibility and physical life. Efficiency includes speed and fuel economy. Flexibility includes the ability to enter harbors, utilize related docking
  facilities and pass through canals and straits. Physical life is related to the original design and construction, the ongoing maintenance and the impact of operational stresses on the asset. Ship and engine designs are continually evolving. At such time as newer designs are developed and accepted in the
  market, these newer vessels may be found to be more efficient or more flexible or have longer physical lives than our ships. Competition from these more technologically advanced LNG carriers and the older technology of our steam-powered vessels, as well as any vessels with older technology which we
  acquire, could adversely affect our ability to charter or re-charter our ships and the charter hire rates we will be able to secure when we seek to charter or re-charter our ships, and could also reduce the resale value of our ships. This could adversely affect our revenues and cash flows, including cash
  available for dividends to our shareholders.

Risks associated with operating and managing ocean-going ships could affect our business and reputation.

The operation and management of ocean-going ships carries inherent risks. These risks include the possibility of:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

An accident involving any of our owned or managed ships could result in any of the following:

|
|
|

9



---



|
|
|
|
|
|
|
|
|
|
|
|
|

Any of these results could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Our insurance may be insufficient to cover losses that may occur to our property or result from our operations which could adversely affect our results of operations and cash flows.

The operation of any ship includes risks such as mechanical failure, personal injury, collision, fire, contact with floating objects, property loss or damage, cargo loss or damage and business interruption due to a number of reasons, including political circumstances in foreign countries, hostilities and
  labor strikes. In addition, there is always an inherent possibility of a marine disaster, including explosion, spills and other environmental mishaps, and other liabilities arising from owning, operating or managing ships in international trade.

Although we carry protection and indemnity, hull and machinery and loss of hire insurance covering our owned ships consistent with industry standards, we can give no assurance that we are adequately insured against all risks or that our insurers will pay a particular claim. We also may be unable to
  procure adequate insurance coverage at commercially reasonable rates in the future. Even if our insurance coverage is adequate to cover our losses, we may not be able to obtain a timely replacement ship in the event of a loss of a ship. Any uninsured or underinsured loss could harm our business,
  financial condition, results of operations and cash flows, including cash available for dividends to shareholders. Similarly, although we carry ship manager insurance in connection with our management of third-party ships, we can give no assurance that such insurance will adequately insure us against all
  risks associated with our ship management services, that our insurers will pay a particular claim or that we will be able to procure adequate insurance coverage at commercially reasonable rates in the future.

In addition, some of our insurance coverage is maintained through mutual protection and indemnity associations, and as a member of such associations we may be required to make additional payments over and above budgeted premiums if member claims exceed association reserves.

The required drydocking of our ships could be more expensive and time consuming than we anticipate, which could adversely affect our results of operations and cash flows.

Drydockings of our owned ships require significant capital expenditures and result in loss of revenue while our ships are off-hire. Any significant increase in either the number of off-hire days due to such drydockings or in the costs of any repairs carried out during the drydockings could have a
  material adverse effect on our profitability and our cash flows. We may not be able to accurately predict the time required to drydock any of our ships or any unanticipated problems that may arise. If more than one of our ships is required to be out of service at the same time, or if a ship is drydocked
  longer than expected or if the cost of repairs during the drydocking is greater than budgeted, our results of operations and our cash flows, including cash available for dividends to our shareholders, could be adversely affected. Over the balance of 2015 and 2016, ten of our vessels are scheduled for
  drydocking.

10



---



Changes in global and regional economic conditions could adversely impact our business, financial condition, results of operations and cash flows.

Weak global or regional economic conditions may negatively impact our business, financial condition, results of operations and cash flows in ways that we cannot predict. Our ability to expand our fleet beyond our contracted newbuildings will be dependent on our ability to obtain financing to fund
  the acquisition of additional ships. In addition, uncertainty about current and future global economic conditions may cause our customers to defer projects in response to tighter credit, decreased capital availability and declining customer confidence, which may negatively impact the demand for our ships
  and services and could also result in defaults under our current charters or termination of our ship management contracts. Global financial markets and economic conditions have been volatile in recent years and remain subject to significant vulnerabilities. In particular, despite recent measures taken by
  the European Union, concerns persist regarding the debt burden of certain Eurozone countries, including Greece, and their ability to meet future financial obligations, and the overall stability of the euro. Furthermore, a tightening of the credit markets may further negatively impact our operations by
  affecting the solvency of our suppliers or customers which could lead to disruptions in delivery of supplies such as equipment for conversions, cost increases for supplies, accelerated payments to suppliers, customer bad debts or reduced revenues. Similarly, such market conditions could affect lenders
  participating in our financing agreements, making them unable to fulfill their commitments and obligations to us. Any reductions in activity owing to such conditions or failure by our customers, suppliers or lenders to meet their contractual obligations to us could adversely affect our business, financial
  position, results of operation and cash flows, including cash available for dividends to our shareholders.

Disruptions in world financial markets could limit our ability to obtain future debt financing or refinance existing debt.

Global financial markets and economic conditions have been disrupted and volatile in recent years. Credit markets as well as the debt and equity capital markets were exceedingly distressed and at certain times in recent years it was difficult to obtain financing and the cost of any available financing
  increased significantly. If global financial markets and economic conditions significantly deteriorate in the future, we may experience difficulties obtaining financing commitments, including commitments to refinance our existing debt as substantial balloon payments come due under our credit facilities, in
  the future if lenders are unwilling to extend financing to us or unable to meet their funding obligations due to their own liquidity, capital or solvency issues. As a result, financing may not be available on acceptable terms or at all. If financing is not available when needed, or is available only on
  unfavorable terms, we may be unable to meet our future obligations as they come due. Our failure to obtain the funds for these capital expenditures could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our
  shareholders. In the absence of available financing, we also may be unable to take advantage of further business opportunities or respond to competitive pressures.

Compliance with safety and other requirements imposed by classification societies may be very costly and may adversely affect our business.

The hull and machinery of every commercial LNG carrier must be classed by a classification society. The classification society certifies that the ship has been built and subsequently maintained in accordance with the applicable rules and regulations of that classification society. Moreover, every ship
  must comply with all applicable international conventions and the regulations of the ships flag state as verified by a classification society. Finally, each ship must successfully undergo periodic surveys, including annual, intermediate and special surveys performed under the classification societys rules.

If any ship does not maintain its class, it will lose its insurance coverage and be unable to trade, and the ships owner will be in breach of relevant covenants under its financing arrangements. Failure to maintain the class of one or more of our ships could have a material adverse effect on

11



---



our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

The LNG shipping industry is subject to substantial environmental and other regulations, which may significantly limit our operations or increase our expenses.

Our operations are materially affected by extensive and changing international, national, state and local environmental laws, regulations, treaties, conventions and standards which are in force in international waters, or in the jurisdictional waters of the countries in which our ships operate and in the
  countries in which our ships are registered. These requirements include those relating to equipping and operating ships, providing security and minimizing or addressing impacts on the environment from ship operations. We have incurred, and expect to continue to incur, substantial costs in complying with
  these requirements, including costs for ship modifications and changes in operating procedures. We also could incur substantial costs, including cleanup costs, civil and criminal penalties and sanctions, the suspension or termination of operations and third-party claims as a result of violations of, or liabilities
  under, such laws and regulations.

In addition, these requirements can affect the resale value or useful lives of our ships, require a reduction in cargo capacity, necessitate ship modifications or operational changes or restrictions or lead to decreased availability of insurance coverage for environmental matters. They could further result
  in the denial of access to certain jurisdictional waters or ports or detention in certain ports. We are required to obtain governmental approvals and permits to operate our ships. Delays in obtaining such governmental approvals may increase our expenses, and the terms and conditions of such approvals
  could materially and adversely affect our operations.

Additional laws and regulations may be adopted that could limit our ability to do business or increase our operating costs, which could materially and adversely affect our business. For example, new or amended legislation relating to ship recycling, sewage systems, emission control (including
  emissions of greenhouse gases) as well as ballast water treatment and ballast water handling may be adopted. The United States has recently enacted ballast water management system legislation and regulations that require more stringent controls of air and water emissions from ocean-going ships. Such
  legislation or regulations will require additional capital expenditures or operating expenses (such as increased costs for low-sulfur fuel) in order for us to maintain our ships compliance with international and/or national regulations. We also may become subject to additional laws and regulations if we enter
  new markets or trades.

We also believe that the heightened environmental, quality and security concerns of insurance underwriters, regulators and charterers will generally lead to additional regulatory requirements, including enhanced risk assessment and security requirements, as well as greater inspection and safety
  requirements on all LNG carriers in the marine transportation market. These requirements are likely to add incremental costs to our operations, and the failure to comply with these requirements may affect the ability of our ships to obtain and, possibly, recover from, insurance or to obtain the required
  certificates for entry into the different ports where we operate.

Some environmental laws and regulations, such as the U.S. Oil Pollution Act of 1990, or OPA, provide for potentially unlimited joint, several and/or strict liability for owners, operators and demise or bareboat charterers for oil pollution and related damages. OPA applies to discharges of any oil
  from a ship in U.S. waters, including discharges of fuel and lubricants from an LNG carrier, even if the ships do not carry oil as cargo. In addition, many states in the United States bordering a navigable waterway have enacted legislation providing for potentially unlimited strict liability without regard to
  fault for the discharge of pollutants within their waters. We also are subject to other laws and conventions outside the United States that provide for an owner or operator of LNG carriers to bear strict liability for pollution, such as the Convention on Limitation of Liability for Maritime Claims of 1976,
  or the London Convention.

Some of these laws and conventions, including OPA and the London Convention, may include limitations on liability. However, the limitations may not be applicable in certain circumstances, such as where a spill is caused by a ship owners or operators intentional or reckless conduct. These
  limitations are also subject to periodic updates and may otherwise be amended in the future.

12



---



Compliance with OPA and other environmental laws and regulations also may result in ship owners and operators incurring increased costs for additional maintenance and inspection requirements, the development of contingency arrangements for potential spills, obtaining mandated insurance
  coverage and meeting financial responsibility requirements.

Climate change and greenhouse gas restrictions may adversely impact our operations and markets.

Due to concern over the risks of climate change, a number of countries and the International Maritime Organization, or IMO, have adopted, or are considering the adoption of, regulatory frameworks to reduce greenhouse gas emission from ships. These regulatory measures may include adoption of
  cap and trade regimes, carbon taxes, increased efficiency standards and incentives or mandates for renewable energy. Although emissions of greenhouse gases from international shipping currently are not subject to the Kyoto Protocol to the United Nations Framework Convention on Climate Change, or
  the Kyoto Protocol, a new treaty may be adopted in the future that includes additional restrictions on shipping emissions to those already adopted under the International Convention for the Prevention of Marine Pollution from Ships, or the MARPOL Convention. Compliance with future changes in
  laws and regulations relating to climate change could increase the costs of operating and maintaining our ships and could require us to install new emission controls, as well as acquire allowances, pay taxes related to our greenhouse gas emissions or administer and manage a greenhouse gas emissions
  program. Revenue generation and strategic growth opportunities may also be adversely affected.

Adverse effects upon the oil and natural gas industry relating to climate change, including growing public concern about the environmental impact of climate change, may also have an effect on demand for our services. For example, increased regulation of greenhouse gases or other concerns relating
  to climate change may reduce the demand for oil and gas in the future or create greater incentives for use of alternative energy sources. Any long-term material adverse effect on the oil and gas industry could have significant financial and operational adverse impacts on our business that we cannot
  predict with certainty at this time.

We operate our ships worldwide, which could expose us to political, governmental and economic instability that could harm our business.

Because we operate our ships in the geographic areas where our customers do business, our operations may be affected by political, governmental and economic conditions in the countries where our ships operate or where they are registered. Any disruption caused by these factors could harm our
  business, financial condition, results of operations and cash flows. In particular, our ships frequent LNG terminals in countries including Egypt, Equatorial Guinea and Trinidad as well as transit through the Gulf of Aden and the Strait of Malacca. Economic, political and governmental conditions in these
  and other regions have from time to time resulted in military conflicts, terrorism, attacks on ships, mining of waterways, piracy and other efforts to disrupt shipping. Future hostilities or other political instability in the geographic regions where we operate or may operate could have a material adverse
  effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders. In addition, our business could also be harmed by tariffs, trade embargoes and other economic sanctions by the United States or other countries against countries in
  the Middle East, Southeast Asia or elsewhere as a result of terrorist attacks, hostilities or diplomatic or political pressures that limit trading activities with those countries.

Terrorist attacks, international hostilities and piracy could adversely affect our business, financial condition, results of operations and cash flows.

Terrorist attacks, piracy and the current conflicts in the Middle East, and other current and future conflicts, may adversely affect our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders. The continuing hostilities in the Middle
  East may lead to additional acts of terrorism, further regional conflicts, other armed actions around the world and civil disturbance in the United States or elsewhere, which may contribute to

13



---



further instability in the global financial markets. These uncertainties could also adversely affect our ability to obtain additional financing on terms acceptable to us, or at all.

In the past, political conflicts have also resulted in attacks on ships, mining of waterways and other efforts to disrupt international shipping, particularly in the Arabian Gulf region. Acts of terrorism and piracy have also affected ships trading in regions such as the South China Sea and the Gulf of
  Aden. Since 2008, the frequency of piracy incidents against commercial shipping vessels has increased significantly, particularly in the Gulf of Aden and off the coast of Somalia. Any terrorist attacks targeted at ships may in the future negatively materially affect our business, financial condition, results of
  operations and cash flows and could directly impact our ships or our customers.

We currently employ armed guards on board certain vessels operating in areas that may be prone to hijacking or terrorist attacks. The presence of armed guards may increase the risk of damage, injury or loss of life in connection with any attacks on our vessels, in addition to increasing crew costs.

We may not be adequately insured to cover losses from acts of terrorism, piracy, regional conflicts and other armed actions, including losses relating to the employment of armed guards.

LNG facilities, shipyards, ships, pipelines and gas fields could be targets of future terrorist attacks or piracy. Any such attacks could lead to, among other things, bodily injury or loss of life, as well as damage to the ships or other property, increased ship operating costs, including insurance costs,
  reductions in the supply of LNG and the inability to transport LNG to or from certain locations. Terrorist attacks, war or other events beyond our control that adversely affect the production, storage or transportation of LNG to be shipped by us could entitle our customers to terminate our charter
  contracts in certain circumstances, which would harm our cash flows and our business.

Terrorist attacks, or the perception that LNG facilities and LNG carriers are potential terrorist targets, could materially and adversely affect expansion of LNG infrastructure and the continued supply of LNG. Concern that LNG facilities may be targeted for attack by terrorists has contributed
  significantly to local community and environmental group resistance to the construction of a number of LNG facilities, primarily in North America. If a terrorist incident involving an LNG facility or LNG carrier did occur, in addition to the possible effects identified in the previous paragraph, the incident
  may adversely affect the construction of additional LNG facilities and could lead to the temporary or permanent closing of various LNG facilities currently in operation.

In the future, the ships we own or manage could be required to call on ports located in countries that are subject to restrictions imposed by the United States and other governments.

The United States and other governments and their agencies impose sanctions and embargoes on certain countries and maintain lists of countries they consider to be state sponsors of terrorism. For example, in 2010, the United States enacted the Comprehensive Iran Sanctions Accountability and
  Divestment Act, or CISADA, which expanded the scope of the former Iran Sanctions Act. Among other things, CISADA expanded the application of the prohibitions imposed by the U.S. government to non-U.S. companies, such as us, and limits the ability of companies and persons to do business or
  trade with Iran when such activities relate to the investment, supply or export of refined petroleum or petroleum products, as well as LNG.

In 2012, President Obama signed Executive Order 13608, which prohibits foreign persons from violating or attempting to violate, or causing a violation of any sanctions in effect against Iran or facilitating any deceptive transactions for or on behalf of any person subject to U.S. sanctions. The
  Secretary of the Treasury may prohibit any transactions or dealings, including any U.S. capital markets financing, involving any person found to be in violation of Executive Order 13608. Also in 2012, the U.S. enacted the Iran Threat Reduction and Syria Human Rights Act of 2012, or the ITRA, which
  created new sanctions and strengthened existing sanctions. Among other things, the ITRA intensifies existing sanctions regarding the provision of goods, services, infrastructure or technology to Irans petroleum or petrochemical sector. The ITRA also includes a provision requiring the President of the
  United States to impose five or more sanctions from Section 6(a) of

14



---



the Iran Sanctions Act, as amended, on a person the President determines is a controlling beneficial owner of, or otherwise owns, operates, or controls or insures a vessel that was used to transport crude oil from Iran to another country and (1) if the person is a controlling beneficial owner of the vessel,
  the person had actual knowledge the vessel was so used or (2) if the person otherwise owns, operates, or controls, or insures the vessel, the person knew or should have known the vessel was so used. Such a person could be subject to a variety of sanctions, including exclusion from U.S. capital markets,
  exclusion from financial transactions subject to U.S. jurisdiction, and exclusion of such persons vessels from U.S. ports for up to two years. The ITRA also includes a requirement that issuers of securities must disclose to the SEC in their annual and quarterly reports filed after February 6, 2013 whether
  the issuer or any affiliate has knowingly engaged in certain sanctioned activities involving Iran during the timeframe covered by the report. Finally, in January 2013, the U.S. enacted the Iran Freedom and Counter-Proliferation Act of 2012, which expanded the scope of U.S. sanctions on any person
  that is part of Irans energy, shipping or shipbuilding sector and operators of ports in Iran, and imposes penalties on any person who facilitates or otherwise knowingly provides significant financial, material or other support to these entities.

Although the ships we own and those we manage have not called on ports in countries subject to sanctions or embargoes or in countries identified as state sponsors of terrorism, including Iran, North Korea and Syria, we cannot assure you that these ships will not call on ports in these countries in
  the future. While we intend to maintain compliance with all sanctions and embargoes applicable to us, U.S. and international sanctions and embargo laws and regulations do not necessarily apply to the same countries or proscribe the same activities, which may make compliance difficult. Additionally, the
  scope of certain laws may be unclear, and these laws may be subject to changing interpretations and application and may be amended or strengthened from time to time, including by adding or removing countries from the proscribed lists. Violations of sanctions and embargo laws and regulations could
  result in fines or other penalties and could result in some investors deciding, or being required, to divest their investment, or not to invest, in us.

Failure to comply with the U.S. Foreign Corrupt Practices Act and other anti-bribery legislation in other jurisdictions could result in fines, criminal penalties, contract terminations and an adverse effect on our business.

We may operate in a number of countries throughout the world, including countries known to have a reputation for corruption. We are committed to doing business in accordance with applicable anti-corruption laws and have adopted a code of business conduct and ethics which is consistent and in
  full compliance with the U.S. Foreign Corrupt Practices Act of 1977, or the FCPA. We are subject, however, to the risk that we, our affiliated entities or our or their respective officers, directors, employees and agents may take actions determined to be in violation of such anti-corruption laws, including
  the FCPA. Any such violation could result in substantial fines, sanctions, civil and/or criminal penalties, or curtailment of operations in certain jurisdictions, and might adversely affect our business, results of operations or financial condition. In addition, actual or alleged violations could damage our
  reputation and ability to do business. Furthermore, detecting, investigating, and resolving actual or alleged violations is expensive and can consume significant time and attention of our senior management.

Reliability of suppliers may limit our ability to obtain supplies and services when needed.

We rely, and will in the future rely, on a significant supply of consumables, spare parts and equipment to operate, maintain, repair and upgrade our fleet of ships. Delays in delivery or unavailability of supplies could result in off-hire days due to consequent delays in the repair and maintenance of our
  fleet. This would negatively impact our revenues and cash flows. Cost increases could also negatively impact our future operations, although the impact of significant cost increases may be mitigated to some extent with respect to the vessels that are employed under charter contracts with automatic
  periodic adjustment provisions or cost review provisions.

15



---



Governments could requisition our ships during a period of war or emergency, resulting in loss of earnings.

The government of a jurisdiction where one or more of our ships are registered could requisition for title or seize our ships. Requisition for title occurs when a government takes control of a ship and becomes its owner. Also, a government could requisition our ships for hire. Requisition for hire
  occurs when a government takes control of a ship and effectively becomes the charterer at dictated charter rates. Generally, requisitions occur during a period of war or emergency, although governments may elect to requisition ships in other circumstances. Although we would expect to be entitled to
  government compensation in the event of a requisition of one or more of our ships, the amount and timing of payments, if any, would be uncertain. A government requisition of one or more of our ships would result in off-hire days under our time charters and may cause us to breach covenants in certain
  of our credit facilities, and could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Maritime claimants could arrest our ships, which could interrupt our cash flows.

Crew members, suppliers of goods and services to a ship, shippers or receivers of cargo and other parties may be entitled to a maritime lien against a ship for unsatisfied debts, claims or damages. In many jurisdictions, a maritime lienholder may enforce its lien by arresting a ship. The arrest or
  attachment of one or more of our ships which is not timely discharged could cause us to default on a charter or breach covenants in certain of our credit facilities and, to the extent such arrest or attachment is not covered by our protection and indemnity insurance, could require us to pay large sums of
  money to have the arrest or attachment lifted. Any of these occurrences could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Additionally, in some jurisdictions, such as the Republic of South Africa, under the sister ship theory of liability, a claimant may arrest both the ship that is subject to the claimants maritime lien and any associated ship, which is any ship owned or controlled by the same owner. Claimants could
  try to assert sister ship liability against one ship in our fleet for claims relating to another of our ships.

We may be subject to litigation that could have an adverse effect on us.

We may in the future be involved from time to time in litigation matters. These matters may include, among other things, contract disputes, personal injury claims, environmental claims or proceedings, toxic tort claims, employment matters and governmental claims for taxes or duties, as well as other
  litigation that arises in the ordinary course of our business. We cannot predict with certainty the outcome of any claim or other litigation matter. The ultimate outcome of any litigation matter and the potential costs associated with prosecuting or defending such lawsuits, including the diversion of
  managements attention to these matters, could have an adverse effect on us and, in the event of litigation that could reasonably be expected to have a material adverse effect on us, could lead to an event of default under certain of our credit facilities.

Risks Related to Our Business

Any limitation in the availability or operation of our ships could have a material adverse effect on our business, financial condition, results of operations and cash flows.

Our owned fleet consists of 16 LNG carriers that are in operation (including the five LNG carriers owned by GasLog Partners) and nine newbuildings on order. In addition, in December 2014 we announced an agreement with Methane Services, a subsidiary of BG Group, to purchase two 170,000
  cbm tri-fuel diesel electric, or TFDE, LNG carriers, and to charter those vessels back to BG Group for 10 years on average, or the Pending Vessels Acquisition. If any of our vessels is unable to generate revenues for any significant period of time for any reason, including unexpected periods of off-
  hire, early charter termination (which could result from damage to our vessels) or

16



---



failure to secure employment for any vessels for which we have not secured charters, our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders, could be materially and adversely affected. The impact of any limitation in the operation
  of our vessels or any early charter termination would be amplified during the period prior to delivery of our newbuildings, as a substantial portion of our cash flows and income are dependent on the revenues earned by the chartering of our 16 LNG carriers in operation and the two vessels to be acquired
  under the Pending Vessels Acquisition. In addition, the costs of vessel repairs are unpredictable and can be substantial. In the event of repair costs that are not covered by our insurance policies, we may have to pay for such repair costs, which would decrease our earnings and cash flows, including cash
  available for dividends to our shareholders.

We depend upon two customers for nearly all of our revenues. The loss of either or both of these customers would result in a significant loss of revenues and could have a material adverse effect on our business, financial condition, results of operations and cash flows.

We have historically derived nearly all of our revenues from one customer, Methane Services, a subsidiary of BG Group. For the year ended December 31, 2014, Methane Services and Shell accounted for 80.1% and 11.7% of our revenues, respectively. Following the delivery of our nine new LNG
  carriers on order and the two ships to be acquired under the Pending Vessels Acquisition, Methane Services will continue to be a key customer, as four of our newbuildings and the two vessels to be acquired under the Pending Vessels Acquisition will be chartered to Methane Services upon delivery for a
  total of 18 vessels chartered to Methane Services. We could lose a customer or the benefits of our time charter or ship management arrangements for many different reasons, including if the customer is unable or unwilling to make charter hire or other payments to us because of a deterioration in its
  financial condition, disagreements with us or otherwise. If either or both of these customers terminates its charters, chooses not to re-charter our ships after the initial charter terms or is unable to perform under its charters and we are not able to find replacement charters at reasonably comparable rates,
  we will suffer a loss of revenues that could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders. Our revenues would also be impacted if Methane Services terminates or is unable to perform
  under our ship management contracts.

Any charter termination could have a material adverse effect on our business, financial condition, results of operations and cash flows.

Our charterers have the right to terminate a ships time charter in certain circumstances, such as:

|
|
|
|
|
|
|
|
|

A termination right under one ships time charter would not automatically give the charterer the right to terminate its other charter contracts with us. However, a charter termination could materially affect our relationship with the customer and our reputation in the LNG shipping industry, and in
  some circumstances the event giving rise to the termination right could potentially impact multiple charters. Accordingly, the existence of any right of termination could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for
  dividends to our shareholders.

If we lose a charter, we may be unable to obtain a new time charter on terms as favorable to us or with a charterer of comparable standing, particularly if we are seeking new time charters at a

17



---



time when charter rates in the LNG industry are depressed. Consequently, we may have an increased exposure to the volatile spot market, which is highly competitive and subject to significant price fluctuations. In the event that we are unable to re-deploy a ship for which a charter has been terminated,
  we will not receive any revenues from that ship, and we may be required to pay expenses necessary to maintain the ship in proper operating condition. In addition, in the event of a charter termination we could be required under certain of our credit facilities to deposit cash in an account held with the
  applicable lender until we have obtained a new time charter on terms acceptable to such lender, which could restrict our cash available for dividends to our shareholders.

Our ship management agreements may be terminated with limited advance notice.

Unlike our time charters, our ship management agreements with Methane Services, a subsidiary of BG Group, and Egypt LNG may be terminated at any time by either party with a short period of advance notice. In the event that a ship management agreement is terminated by Methane Services
  other than in connection with the sale of a ship, Methane Services would generally be entitled to immediately terminate the ship management agreements for the other ships we manage on its behalf. If a customer were to terminate our ship management agreements, we may be unable to find new
  customers for our ship management services or we may choose not to continue providing ship management services to third-party customers, which could adversely impact our revenues and cash flows, including cash available for dividends to our shareholders.

Due to our lack of diversification, adverse developments in the LNG transportation industry could adversely affect our business, particularly if such developments occur at a time when we are seeking a new charter.

Due to our lack of diversification, an adverse development in the LNG transportation industry could have a significantly greater impact on our business, particularly if such developments occur at a time when our ships are not under charter or nearing the end of their charters, than if we maintained
  more diverse assets or lines of businesses.

Our contracts for the nine newbuildings we have on order are subject to risks that could cause delays in the delivery of the ships, which could adversely affect our results of operations and cash flows.

Our nine contracted newbuildings are scheduled to be delivered to us on various dates between 2015 and 2017. Significant delays in the delivery of one or more of these ships, which are expected to generate a substantial portion of our contracted revenue in future years, would delay our receipt of
  revenues under the related time charters. For prolonged delays, the customer may terminate the charter and, in addition to the resulting loss of revenues, we may be responsible for additional substantial liquidated damages, which could adversely affect our anticipated results of operations and cash flows,
  including cash available for dividends to our shareholders. In addition, the delivery of any of these ships with substantial defects or unexpected operational problems could have similar consequences.

The delivery of a newbuilding could be delayed because of numerous factors, including, but not limited to:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

18



---



|
|
|
|
|
|
|
|
|
|
|
|
|

If delivery of a vessel is materially delayed, it could adversely affect our results of operations and financial condition and our ability to pay dividends to our shareholders.

We cannot assure that we will complete the Pending Vessels Acquisition.

If we cannot complete the purchase of either of the two ships to be acquired under the Pending Vessels Acquisition for any reason, we may use our available funds for alternative general corporate purposes, including the acquisition of other ships. Any alternative use of funds may not generate as
  much cash flow as the ships to be acquired in the Pending Vessels Acquisition. For more information on the Pending Vessels Acquisition, see Item 4. Information on the CompanyB. Business OverviewOur Fleet.

As we take delivery of our newbuildings, we will need to expand our staff and crew. If we cannot recruit and retain employees and provide adequate compensation, our business, financial condition, results of operations and cash flows may be adversely affected.

Our ability to acquire and retain customers depends on a number of factors, including our ability to man our vessels with masters, officers and crews of suitable experience in operating LNG carriers. As we take delivery of our newbuildings, we expect to hire a significant number of seafarers qualified
  to man and operate our new vessels, as well as additional shoreside personnel. As the global LNG carrier fleet continues to grow, we expect the demand for technically skilled and experienced officers and crew to increase. This could lead to an industry-wide shortfall of qualified personnel, resulting in
  increased crew costs, which could constrain our ability to recruit suitable employees to operate our LNG carriers within our budget parameters.

Material increases in crew costs could adversely affect our results of operations and cash flows. In addition, if we cannot recruit and retain sufficient numbers of quality on-board seafaring personnel, we may not be able to fully utilize our expanded fleet, which could have a material adverse effect on
  our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

We must make substantial capital expenditures to acquire the nine newbuildings we have on order and any additional ships we may acquire in the future.

We are obligated to make substantial capital expenditures to fund our commitments for the nine newbuildings we have on order. We are scheduled to take delivery of the vessels on various dates between 2015 and 2017. As of March 25, 2015, the total remaining balance of the contract prices for the
  nine vessels was $1.66 billion, which amounts are payable under each shipbuilding contract in installments upon the attainment of certain specified milestones. The largest portion of the purchase price for each vessel will come due upon its delivery to us from the shipyard. We intend to fund these
  commitments with available cash, cash from operations, existing undrawn debt under one senior secured credit facility with an aggregate undrawn amount of $146.0 million as of March 25, 2015 and other financings we may enter into. As of March 25, 2015, financing was not secured for $1.5 billion related
  to the remaining balance of the contract price of eight of our vessels.

On March 25, 2015, in connection with the Pending Vessels Acquisition, GasLog, through its vessel-owning subsidiaries GAS-twenty six Ltd. and GAS-twenty seven Ltd., entered into a senior

19



---



secured term loan facility of up to $325.0 million with ABN Amro Bank N.V., Commonwealth Bank of Australia, Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft, DNB Bank ASA, London Branch and ING Bank N.V., London Branch, and a subordinated
  term loan facility of up to $135.0 million with ABN Amro Bank N.V., Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft and DNB Bank ASA, London Branch.

To the extent that we are unable to draw down the amounts committed under our credit facilities, whether due to our failure to comply with the terms of such facilities or the lenders failure to fund the committed amounts, we will need to find alternative financing. If we are unable to find
  alternative financing, we will not be capable of funding all of our commitments for capital expenditures relating to our nine contracted newbuildings and the Pending Vessels Acquisition. In the event that we fail to meet our payment obligations under a shipbuilding contract, we would be in default under
  the applicable contract and the shipbuilder would have the option of cancelling the contract and retaining any previously funded installment payments, which could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends
  to our shareholders.

In addition, we may choose to make substantial capital expenditures to expand the size of our fleet in the future. In order to exercise our options with Samsung to purchase up to six additional newbuildings, we would need to obtain financing on terms acceptable to us. We expect to finance the cost
  of any new vessels through available cash, cash from operations and debt or equity financings. Our ability to obtain bank financing or to access the capital markets may be limited by our financial condition at the time of any such financing or offering, as well as by adverse market conditions resulting
  from, among other things, general economic conditions, changes in the LNG industry and further contingencies and uncertainties that are beyond our control. Even if we are successful in obtaining necessary funds, the terms of any debt financings could limit our ability to further expand our fleet and to
  pay dividends to our shareholders.

We may have difficulty further expanding our fleet in the future.

We may expand our fleet beyond our contracted newbuildings by ordering additional newbuildings or by making selective acquisitions of high-quality secondhand vessels to the extent that they are available in the same way that we acquired the GasLog Chelsea, the six vessels acquired from Methane
  Services in 2014,and will acquire the two ships under the Pending Vessels Acquisition. Our future growth will depend on numerous factors, some of which are beyond our control, including our ability to:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

During periods in which charter rates are high, ship values are generally high as well, and it may be difficult to consummate ship acquisitions or enter into shipbuilding contracts at favorable prices. In addition, any ship acquisition we complete may not be profitable at or after the time of acquisition
  and may not generate cash flows sufficient to justify the investment. We may not be successful in executing any future growth plans, and we cannot give any assurances that we will not incur significant expenses and losses in connection with such growth efforts.

20



---



Our credit facilities are secured by our ships and contain payment obligations and restrictive covenants that may restrict our business and financing activities as well as our ability to pay dividends. A failure by us to meet our obligations under our credit facilities could result in an event of default
  under such credit facilities and foreclosure on our ships.

Our credit facilities impose, and any future credit facility we enter into will impose, operating and financial restrictions on us and our subsidiaries. These restrictions in our credit facilities generally limit our shipowning subsidiaries ability to, among other things:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Our credit facilities also impose certain restrictions relating to us and our other subsidiaries, including restrictions that limit our ability to make any substantial change in the nature of our business or to engage in transactions that would constitute a change of control, as defined in the relevant credit
  facility, without repaying all of our indebtedness in full, or to allow our largest shareholders to reduce their shareholding in us below specified thresholds.

Our credit facilities also impose specified financial covenants that apply to us and our subsidiaries on a consolidated basis or, in the case of the GasLog Partners $450.0 million credit facility, or the GasLog Partners credit facility, to GasLog Partners and its subsidiaries on a consolidated basis.
  These financial covenants generally include the following:

|
|
|
|
|
|
|
|
|
|
|
|
|

In addition, our credit facilities contain covenants requiring us and certain of our subsidiaries to maintain the aggregate of (i) the market value, on a charter exclusive basis, of the mortgaged vessel or vessels and (ii) the market value of any additional security provided to the lenders, not less than
  120% of the then outstanding amount under the applicable facility and any related swap exposure. If we fail to comply with these covenants and are not able to obtain covenant waivers or modifications, our lenders could require us to make prepayments or provide additional collateral sufficient to bring

21



---



us into compliance with such covenants, and if we fail to do so our lenders could accelerate our indebtedness.

Further, under the NOK denominated bond agreement signed on June 25, 2013, between GasLog Ltd. and the bond trustee, as amended, or the Bond Agreement, for our NOK 500 million bond, we are required to comply with the following financial covenants:

|
|
|
|
|
|
|
|
|

The Bond Agreement also includes a dividend restriction according to which we may not (i) declare or make any dividend payment or distribution, whether in cash or in kind, (ii) repurchase any of our shares or undertake other similar transactions (including, but not limited to, total return swaps
  related to our shares), or (iii) grant any loans or make other distributions or transactions constituting a transfer of value to our shareholders (items (i), (ii) and (iii) collectively referred to as the Distributions) that in aggregate exceed during any calendar year 50% of our consolidated net profit after
  taxes based on the audited annual accounts for the previous financial year (any unutilized portion of the permitted dividend pursuant to the above may not be carried forward). Notwithstanding the above, we are permitted to make Distributions up to an aggregate maximum per share, for the years 2014,
  2015, 2016, 2017 and 2018 of $0.70/share, $1.00/share, $1.10/share, $1.20/share and $1.30/share, respectively, provided that total indebtedness divided by total assets (giving pro forma effect for the distribution) does not exceed 67.5% immediately after the Distribution is made, the ratio of EBITDA over
  debt service obligations on a trailing 12 months basis ending the quarter immediately prior to that in which the Distribution is made is not less than 115.0% and no event of default would result from such distribution. The Bond Agreement also prohibits GasLog from providing any debt or committed
  debt availability to GasLog Partners in excess of $75.0 million.

Certain of our credit facilities also contain vessel employment conditions, pursuant to which we could be required in the event of a charter termination or in certain other circumstances to deposit cash in an account held with the applicable lender until we have obtained a new time charter on terms
  acceptable to such lender. In addition, we are required under one of our facilities to deposit $21.0 million in a blocked account prior to each drawdown in respect of the two vessels to be financed by the facility until the time that an acceptable charter party agreement has been entered into after the
  delivery date of the respective vessels. As of December 31, 2014, an amount has been drawn in connection with the delivery of the GasLog Saratogaand the $21.0 million has been deposited in a blocked account in connection with such drawdown which amount is presented under restricted cash. In
  addition, as of December 31, 2014, $1.83 million has been presented under restricted cash pursuant to the credit facility used to finance the GasLog Savannah. This requirement was triggered because the vessels charterer has not exercised its option to extend its time charter within 12 months of the
  charters scheduled termination date.

Our ability to comply with covenants and restrictions contained in our financing arrangements may be affected by events beyond our control, including prevailing economic, financial and industry conditions. A failure to comply with covenants and restrictions or to meet our payment and other
  obligations could lead to defaults under our credit facilities which could cause our payment obligations to be accelerated. We may not have, or be able to obtain, sufficient funds to make these accelerated payments. Because obligations under our financing arrangements are secured by our ships and are
  guaranteed by our ship-owning subsidiaries, if we are unable to repay debt under our financing arrangements, the lenders could seek to foreclose on those assets, which would materially and adversely impact our business, financial condition, results of operations and cash flows, including cash available for
  dividends to our shareholders. In addition, a default under one of our credit facilities could result in the cross-acceleration of our other indebtedness. For more information

22



---



regarding our credit facilities, please read Item 5. Operating and Financial Review and ProspectsB. Liquidity and Capital ResourcesCredit Facilities.

The significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential between the Eastern and Western hemispheres. These factors, among others, have in turn led to a significant
  shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly. Over the next 18 months, unless LNG charter market conditions improve, we may have difficulty in
  securing new charters at attractive rates and durations for the two vessels we have operating under short-term contracts and the three vessels that will either be delivered or could come off charter between April 2015 and the end of 2016. Currently, we have a total of 888 open vessel days during the
  remainder of 2015. A failure to obtain charters at acceptable rates on these vessels could adversely affect our liquidity and results of operations, as well as our ability to meet certain of our debt covenants later in 2015, particularly the required ratio of EBITDA to debt service and the minimum cash
  requirement.

Ship values may fluctuate substantially, which could result in an impairment charge, impact our compliance with the covenants in our loan agreements and, if the values are lower at a time when we are attempting to dispose of ships, could cause us to incur a loss.

Values for ships can fluctuate substantially over time due to a number of different factors, including:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

If the market value of our ships declines, we may be required to record an impairment charge in our financial statements, which could adversely affect our results of operations. In addition, any such deterioration in market value of our ships may trigger a breach of some of the covenants contained in
  our credit facilities. If we do breach such covenants and we are unable to remedy the relevant breach, our lenders could accelerate our indebtedness and seek to foreclose on the ships in our fleet securing those credit facilities. In addition, if a charter contract expires or is terminated by the customer, we
  may be unable to re-deploy the affected ships at attractive rates and, rather than continue to incur costs to maintain and finance them, we may seek to dispose of them. Any foreclosure on our ships, or any disposal by us of a ship at a time when ship prices have fallen, could result in a loss and could
  materially and adversely affect our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Our debt levels may limit our flexibility to obtain additional financing and pursue other business opportunities.

As of December 31, 2014, we had an aggregate of $1.79 billion of indebtedness outstanding under nine credit agreements, of which $121.82 million is repayable within one year which includes $42.17 million under the revolving credit facility, and we had $134.74 million outstanding under the Bond
  which amount is payable in June 2018. As of December 31, 2014 there is an undrawn amount

23



---



of $7.83 million from the revolving facility of GAS-two Ltd. from which and the balance is available to be drawn under certain conditions. In addition, there is one loan facility with an aggregate undrawn amount of $146.0 million available that will be used to finance a portion of the contract price of one
  of our newbuildings on its delivery. We may incur additional indebtedness in the future as we grow our fleet. This level of debt could have important consequences to us, including the following:

|
|
|
|
|
|
|
|
|
|
|

Our ability to service our debt depends upon, among other things, our future financial and operating performance, which will be affected by prevailing economic conditions and financial, business, regulatory and other factors, some of which are beyond our control. If our operating results are not
  sufficient to service our current or future indebtedness, we will be forced to take actions such as reducing or delaying our business activities, acquisitions, investments or capital expenditures, selling assets, restructuring or refinancing our debt or seeking additional equity capital or bankruptcy protection.
  We may not be able to effect any of these remedies on satisfactory terms, or at all.

Our ability to obtain additional debt financing for future acquisitions of ships or to refinance our existing debt may depend on the creditworthiness of our charterers and the terms of our future charters.

Our ability to borrow against the ships in our existing fleet and any ships we may acquire in the future largely depends on the value of the ships, which in turn depends in part on charter hire rates and the ability of our charterers to comply with the terms of their charters. The actual or perceived
  credit quality of our charterers, and any defaults by them, may materially affect our ability to obtain the additional capital resources that we will require to purchase additional ships and to refinance our existing debt as balloon payments come due, or may significantly increase our costs of obtaining such
  capital. Our inability to obtain additional financing or committing to financing on unattractive terms could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Our ability to pay dividends may be limited by the amount of cash we generate from operations, by restrictions in our credit facilities and by additional factors unrelated to our profitability.

We intend to pay regular quarterly dividends. The declaration and payment of any dividend is subject to the discretion of our board of directors and the requirements of Bermuda law. The timing and amount of any dividend payments will be dependent on our earnings, financial condition, cash
  requirements and availability, restrictions in our debt agreements, the provisions of Bermuda law and other factors. The amount of cash we generate from operations and the actual amount of cash we will have available for dividends will vary based upon, among other things:

|
|
|
|
|
|
|

24



---



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

For information regarding the dividend payment restrictions in our financing agreements, see Risks Related to Our BusinessOur credit facilities are secured by our ships and contain payment obligations and restrictive covenants that may restrict our business and financing activities as well as our
  ability to pay dividends. A failure by us to meet our obligations under our credit facilities could result in an event of default under such credit facilities and foreclosure on our ships.

The amount of cash we generate from our operations may differ materially from our profit or loss for the period, which will be affected by non-cash items. We may incur other expenses or liabilities that could reduce or eliminate the cash available for dividends.

Under Bermuda law, a company may not declare or pay dividends if there are reasonable grounds for believing that: (i) the company is, or would after the payment be, unable to pay its liabilities as they become due; or (ii) the realizable value of the companys assets would thereby be less than its
  liabilities. Under our bye-laws, each common share is entitled to dividends as and when any such dividends are declared by our board of directors.

As a result of these and the other factors mentioned above, we may pay dividends during periods when we record losses and may not pay dividends during periods when we record a profit. We can give no assurance that dividends will be paid in the future.

We are a holding company and we depend on the ability of our subsidiaries, including GasLog Partners, to distribute funds to us in order to satisfy our financial obligations and to make dividend payments.

We are a holding company. Our subsidiaries conduct substantially all of our operations and own all of our operating assets, including our ships. We have no significant assets other than the equity interests in our subsidiaries, including GasLog Partners, in which we hold a 42.5% equity interest
  (including our 2% general partner interest) as well as all of the incentive distribution rights. As a result, our ability to pay our obligations and to make dividend payments depends entirely on our subsidiaries and their ability to distribute funds to us, including cash distributions and management and
  administrative services fees received from GasLog Partners. The ability of a subsidiary to make these distributions could be affected by a claim or other action by a third party, including a creditor, or by the law of its jurisdiction of incorporation which regulates the payment of dividends. Other factors
  which may impact the value of our equity interest in GasLog Partners and its ability to distribute funds to us are described in its public filings with the SEC. If we are unable to obtain funds from our subsidiaries, our board of directors may exercise its discretion not to declare or pay dividends.

25



---



Fluctuations in exchange rates and interest rates could result in financial losses for us.

Fluctuations in currency exchange rates and interest rates may have an impact on our financial performance. We receive virtually all of our revenues in dollars, while some of our operating expenses, including employee costs and certain crew costs, are denominated in euros. As a result, we are
  exposed to a foreign exchange risk. However, we also maintain cash balances in euros, which amounted to approximately $0.53 million as of December 31, 2014. Although we monitor exchange rate fluctuations on a continuous basis, we do not currently hedge movements in currency exchange rates. As a
  result, there is a risk that currency fluctuations will have a negative effect on our cash flows and results of operations.

In addition, we are exposed to a market risk relating to fluctuations in interest rates because our credit facilities bear interest costs at a floating rate based on London Interbank Offered Rate, or LIBOR. Significant increases in LIBOR could adversely affect our cash flows, results of operations and
  ability to service our debt. Although we use interest rate swaps from time to time to reduce our exposure to interest rate risk, we hedge only a portion of our outstanding indebtedness. There is no assurance that our derivative contracts will provide adequate protection against adverse changes in interest
  rates or that our bank counterparties will be able to perform their obligations.

The derivative contracts used to hedge our exposure to fluctuations in interest rates could result in reductions in our shareholders equity as well as charges against our profit.

We enter into interest rate swaps from time to time for purposes of managing our exposure to fluctuations in interest rates applicable to floating rate indebtedness. As of December 31, 2014, we had 20 interest rate swaps in place with a notional amount of $967.58 million. For the 8 interest rate
  swaps that have been designated as cash flow hedging instruments, the changes in the fair value of the contracts are recognized in our statement of other comprehensive income or loss as cash flow hedge gains or losses for the period, and could affect compliance with the market value adjusted net worth
  covenants in our credit facilities. In addition, the changes in the fair value of the 12 derivative contracts that have not been designated as cash flow hedging instruments are recognized in our statement of profit or loss. Changes in the fair value of any derivative contracts that do not qualify for treatment
  as cash flow hedges for financial reporting purposes would affect, among other things, our profit, earnings per share and affect compliance with the market value adjusted net worth covenants in our credit facilities.

In June 2013 and April 2014, we entered into six Cross Currency Swaps, or CCSs, to exchange interest payments and principal on maturity on the same terms as the Bond Agreement, in order to hedge the variability of the functional currency equivalent cash flows on the bond. As of December 31,
  2014, the six CCSs had a notional amount of $166.82 million and qualified as cash flow hedging instruments for accounting purposes. The effective portion of changes in the fair value of CCSs is recognized in other comprehensive income while the ineffective portion impacts the statement of profit or loss
  for the period.

There is no assurance that our derivative contracts will provide adequate protection against adverse changes in interest rates or that our bank counterparties will be able to perform their obligations. In addition, as a result of the implementation of new regulation of the swaps markets in the United
  States, the European Union and elsewhere over the next few years, the cost and availability of interest rate and currency hedges may increase or suitable hedges may not be available.

Our earnings and business are subject to the credit risk associated with our contractual counterparties.

We enter into, among other things, time charters, ship management agreements and other contracts with our customers, shipbuilding contracts and refund guarantees relating to newbuildings, credit facilities and commitment letters with banks, insurance contracts and interest rate swaps. Such
  agreements subject us to counterparty credit risk. The ability and willingness of each of our counterparties to perform its obligations under a contract with us will depend upon a number of

26



---



factors that are beyond our control and may include, among other things, general economic conditions, the condition of the natural gas and LNG markets and charter hire rates. Should a counterparty fail to honor its obligations under agreements with us, we could sustain significant losses which in turn
  could have a material adverse effect on our business, financial condition, results of operations and cash flows, including cash available for dividends to our shareholders.

Our business depends on certain of our senior executives who are subject to increasing demands as a result of our growth and who may not necessarily continue to work for us.

Increasing demands are placed on our management as a result of our growth. As we expand operations, we must monitor our operations, control costs and maintain quality control. In addition, the provision of management services to our publicly traded subsidiary, GasLog Partners, has increased the
  complexity of our business and placed additional demands on our management. Our success depends to a significant extent upon the abilities and the efforts of our Chairman, Peter G. Livanos, and certain of our senior executives. Mr. Livanos has substantial experience in the shipping industry and has
  worked with us for many years. He and certain of our senior executives are important to the execution of our business strategies and to the growth and development of our business. If Mr. Livanos or one or more of our senior executives ceased to be affiliated with us, we may be unable to recruit other
  employees with equivalent talent and experience, and our business and financial condition could suffer.

We are a partial owner of Egypt LNG. The dividends we receive on account of our ownership interest may decline in the future and we may have to write down the value of our investment.

We currently own a 25% stake in Egypt LNG, an entity whose principal asset is the LNG carrier Methane Nile Eagle, which is currently operating under a 20-year time charter with Methane Services, a subsidiary of BG Group. The declaration and payment of dividends by Egypt LNG is subject to
  the discretion of its board of directors, which we do not control, as well as other restrictions, including a minimum cash reserve requirement. As a result, the dividends we receive on account of our ownership interest may decline in the future, which would adversely impact our cash flows, including cash
  available for dividends to our shareholders. In the event of an adverse change in the operating results of Egypt LNG resulting from, among other things, unscheduled off-hire days, damage to or loss of the Methane Nile Eagleor early termination of the ships charter, we would expect the amount of
  dividends we receive to be reduced or eliminated, and we may be required to record an impairment of our investment. The loss may limit our ability to borrow against our assets for future credit and could also adversely affect our share price. In addition, we have entered into a shareholders agreement
  with the other shareholders of Egypt LNG that imposes restrictions, including preemption rights, on each partys ability to transfer, grant any security interest over or otherwise dispose of its ownership interest.

Risks Related to Our Common Shares

The price of our common shares may be volatile.

The price of our common shares may be volatile and may fluctuate due to factors including:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

27



---



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Securities markets worldwide are experiencing significant price and volume fluctuations. The market price for our common shares may also be volatile. This market volatility, as well as general economic, market or political conditions, could reduce the market price of our common shares despite our
  operating performance.

Increases in interest rates may cause the market price of our common shares to decline.

An increase in interest rates may cause a corresponding decline in demand for equity investments in general. Any such increase in interest rates or reduction in demand for our common shares resulting from other relatively more attractive investment opportunities may cause the trading price of our
  common shares to decline.

We are a foreign private issuer under NYSE rules, and as such we are entitled to exemption from certain NYSE corporate governance standards, and you may not have the same protections afforded to shareholders of companies that are subject to all of the NYSE corporate governance requirements.

We are a foreign private issuer under the securities laws of the United States and the rules of the NYSE. Under the securities laws of the United States, foreign private issuers are subject to different disclosure requirements than U.S. domiciled registrants, as well as different financial reporting
  requirements. Under the NYSE rules, a foreign private issuer is subject to less stringent corporate governance requirements. Subject to certain exceptions, the rules of the NYSE permit a foreign private issuer to follow its home country practice in lieu of the listing requirements of the NYSE,
  including (i) the requirement that a majority of the board of directors consist of independent directors, (ii) the requirement that the nominating/corporate governance committee be composed entirely of independent directors and have a written charter addressing the committees purpose and
  responsibilities, (iii) the requirement that the compensation committee be composed entirely of independent directors and have a written charter addressing the committees purpose and responsibilities and (iv) the requirement of an annual performance evaluation of the nominating/corporate governance
  and compensation committees.

As permitted by these exemptions, as well as by our bye-laws and the laws of Bermuda, we have one or more non-independent directors serving as committee members on our compensation committee and our corporate governance and nominating committee. As a result, non-independent directors
  may, among other things, participate in fixing the compensation of our management, making share and option awards and resolving governance issues regarding our Company.

Accordingly, in the future you may not have the same protections afforded to shareholders of companies that are subject to all of the NYSE corporate governance requirements.

Future sales of our equity securities could cause the market price of our common shares to decline.

Sales of a substantial number of our common shares in the public market, or the perception that these sales could occur, may depress the market price for our common shares. These sales could also impair our ability to raise additional capital through the sale of our equity securities in the future.

28



---



In the future we may issue additional equity securities which may be pari passu with or senior to our common shares. The issuance by us of additional common shares or other equity securities that are contractually or structurally pari passu with or senior to our common shares would have the
  following effects:

|
|
|
|
|
|
|
|
|

Our shareholders also may elect to sell large numbers of shares held by them from time to time. The number of our common shares available for sale in the public market will be limited by restrictions applicable under securities laws.

Entities controlled by members of the Livanos family are our principal shareholders and can effectively control the outcome of most matters on which our shareholders are entitled to vote; their interests may be different from yours.

Entities controlled by members of the Livanos family, including our Chairman, may be deemed to beneficially own approximately 39.7% of our issued and outstanding common shares. As a result of shareholding, Mr. Livanos can effectively control the outcome of most matters on which our
  shareholders are entitled to vote, including the election of our entire board of directors and other significant corporate actions. The interests of these shareholders may be different from yours.

Provisions in our organizational documents may have anti-takeover effects.

Our bye-laws contain provisions that could make it more difficult for a third party to acquire us without the consent of our board of directors. These provisions require an affirmative vote of a majority of the votes attaching to all issued and outstanding shares to approve any merger, consolidation,
  amalgamation or similar transactions. Our bye-laws also provide for restrictions on the time period in which directors may be nominated.

These provisions could make it difficult for our shareholders to replace or remove our current board of directors or could have the effect of discouraging, delaying or preventing an offer by a third party to acquire us, even if the third partys offer may be considered beneficial by many shareholders.
  As a result, shareholders may be limited in their ability to obtain a premium for their shares.

Tax Risks

In addition to the following risk factors, you should read Item 10. Additional InformationE. Tax Considerations for a more complete discussion of the material Bermuda and U.S. Federal income tax consequences of owning and disposing of our common shares.

We will have to pay tax on U.S.-source income, which would reduce our earnings.

Under the United States Internal Revenue Code of 1986, as amended, or the Code, the U.S. source gross transportation income of a ship-owning or chartering corporation, such as ourselves, is subject to a 4% U.S. Federal income tax without allowance for deduction, unless that corporation
  qualifies for exemption from tax under Section 883 of the Code and the Treasury Regulations promulgated thereunder. U.S. source gross transportation income consists of 50% of the gross shipping income that is attributable to transportation that begins or ends, but that does not both begin and end, in
  the United States.

We do not currently qualify for this statutory tax exemption, and therefore we are subject to the 4% U.S. Federal income tax described above. We do not expect any resulting U.S. tax liability to be material or materially reduce the earnings available for distribution to our shareholders for the

29



---



fiscal years ended December 31, 2014 and December 31, 2015. Changes to our business could change this expectation and in such circumstances we may attempt to qualify for the exemption from tax under Section 883. For a more detailed discussion, see the section entitled Item 10. Additional
  InformationE. Tax ConsiderationsUnited States Federal Income Tax ConsiderationsU.S. Taxation of Our Operating Income.

If we were treated as a passive foreign investment company, certain adverse U.S. Federal income tax consequences could result to U.S. shareholders.

A foreign corporation will be treated as a passive foreign investment company, or PFIC, for U.S. Federal income tax purposes if at least 75% of its gross income for any taxable year consists of certain types of passive income, or at least 50% of the average value of the corporations assets
  produce or are held for the production of those types of passive income. For purposes of these tests, passive income includes dividends, interest, gains from the sale or exchange of investment property and rents and royalties other than rents and royalties that are received from unrelated parties in
  connection with the active conduct of a trade or business. For purposes of these tests, income derived from the performance of services does not constitute passive income. U.S. shareholders of a PFIC are subject to a disadvantageous U.S. Federal income tax regime with respect to the income derived
  by the PFIC, the distributions they receive from the PFIC and the gain, if any, they derive from the sale or other disposition of their shares in the PFIC. If we are treated as a PFIC for any taxable year, we will provide information to U.S. shareholders who request such information to enable them to
  make certain elections to alleviate certain of the adverse U.S. Federal income tax consequences that would arise as a result of holding an interest in a PFIC.

Based on our method of operation, we do not believe that we are a PFIC for this taxable year. In this regard, we intend to treat the gross income we derive or are deemed to derive from our time chartering activities as services income, rather than rental income. Accordingly, we believe that our
  income from our time chartering activities does not constitute passive income, and the assets that we own and operate in connection with the production of that income do not constitute passive assets.

There is, however, no legal authority under the PFIC rules addressing our proposed method of operation. Accordingly, the U.S. Internal Revenue Service, or the IRS, or a court of law may not accept our position, and there is a risk that the IRS or a court of law could determine that we are a
  PFIC. Moreover, we could constitute a PFIC for a future taxable year if there were to be changes in the nature and extent of our operations.

If the IRS were to find that we are or have been a PFIC for any taxable year, U.S. shareholders would face adverse tax consequences. Under the PFIC rules, unless those shareholders make certain elections available under the Code, such shareholders would be liable to pay U.S. Federal income tax
  at the then prevailing income tax rates on ordinary income plus interest upon excess distributions and upon any gain from the disposition of our common shares, as if the excess distribution or gain had been recognized ratably over the shareholders holding period. Please read Item 10. Additional
  InformationE. Tax ConsiderationsUnited States Federal Income Tax ConsiderationsTaxation of United States HoldersPFIC Status and Significant Tax Consequences for a more detailed discussion of the U.S. Federal income tax consequences to U.S. shareholders if we are treated as a PFIC.

The enactment of proposed legislation could affect whether dividends paid by us constitute qualified dividend income eligible for the preferential rate.

Legislation has been proposed in the United States Senate that would deny the preferential rate of U.S. Federal income tax currently imposed on qualified dividend income with respect to dividends received from a non-U.S. corporation, unless the non-U.S. corporation either is eligible for benefits of
  a comprehensive income tax treaty with the United States or is created or organized under the laws of a foreign country which has a comprehensive income tax system. Because Bermuda has not entered into a comprehensive income tax treaty with the United States and imposes only limited taxes on
  corporations organized under its laws, it is unlikely that we could satisfy either of these

30



---



requirements. Consequently, if this legislation were enacted in its current form the preferential rate of U.S. Federal income tax discussed under the heading Item 10. Additional InformationE. Tax ConsiderationsUnited States Federal Income Tax ConsiderationsTaxation of United States
  HoldersDistributions on Our Common Shares may no longer be applicable to dividends received from us. It is not possible to predict with certainty whether or in what form the proposed legislation will be enacted.

ITEM 4. INFORMATION ON THE COMPANY

A. History and Development of the Company

GasLog Ltd. was incorporated in Bermuda on July 16, 2003. GasLog Ltd. and its subsidiaries are primarily engaged in the ownership, operation and management of vessels in the LNG market, providing maritime services for the transportation of LNG on a worldwide basis and LNG vessel
  management services. The Group conducts its operations through its vessel-owning subsidiaries and through its vessel management services subsidiary.

Our company and its founders have a long history in shipping and in LNG carriers. Our largest shareholder is Ceres Shipping Ltd. or Ceres Shipping, whose founding familys shipping activities commenced more than 100 years ago and who is currently controlled by our Chairman, Peter G. Livanos.
  The late Mr. George P. Livanos, father of our current Chairman, established the predecessor to Ceres Shipping. Ceres Shipping also has interests in tankers, dry bulk carriers and containerships. Ceres Shipping entered the LNG sector in 2001 by undertaking the management of BG Groups owned fleet of
  LNG carriers through our subsidiary GasLog LNG Services, and in 2003 GasLog Ltd. was incorporated. Until 2010, when we took delivery of the GasLog Savannahand the GasLog Singapore, our business principally consisted of providing technical ship management services, as well as plan approval and
  construction supervision services for newbuilding LNG carriers. As a result, we have had a longer presence in LNG shipping than many other independent owners currently operating in the sector. Our members of senior management have an average of 28 years of shipping expertise. For a description of
  our historical and current capital expenditures, see Item 5. Operating and Financial Review and ProspectsB. Liquidity and Capital ResourcesCapital Expenditures.

On April 4, 2012, we completed our initial public offering, or IPO, and our common shares began trading on the NYSE on March 30, 2012 under the ticker symbol GLOG. On January 22, 2014, GasLog completed a follow-on public offering of 10,925,000 common shares (including 1,425,000
  common shares in relation to the over-allotment option exercised in full by the underwriters) and a concurrent private placement of 2,317,460 common shares at the public offering price to certain of its directors and officers and one of its major shareholders. The offering and private placement resulted in
  net proceeds of $199.02 million, which were used to partially finance the acquisition of the first three ships acquired from Methane Services, a subsidiary of BG Group, in 2014. On April 16, 2014, GasLog completed a second follow-on public offering of 4,887,500 common shares (including 637,500
  common shares in relation to the over-allotment option exercised in full by the underwriters). The offering resulted in net proceeds of $109.94 million, which were used to partially finance the acquisition of the additional three ships acquired from Methane Services in 2014.

On May 12, 2014, our subsidiary GasLog Partners completed an IPO of 9,660,000 common units (including 1,260,000 units in relation to the over-allotment option exercised in full by the underwriters), resulting in net proceeds of $186.03 million. GasLog Partners is a Marshall Islands master limited
  partnership formed by us to own and operate LNG carriers under long-term charters. Its common units representing limited partner interests are traded on the NYSE under the ticker symbol GLOP. Concurrently with the initial public offering, GasLog Partners acquired a 100% ownership interest in
  GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd., the entities that owned the GasLog Shanghai, the GasLog Santiago and the GasLog Sydney, from GasLog, in exchange for (i) 162,358 common units and 9,822,358 subordinated units issued to GasLog representing a 49.8% ownership interest and all of
  the incentive distribution rights that entitle GasLog to increasing percentages of the cash that the Partnership distributes in excess of $0.43125 per unit per quarter,

31



---



(ii) 400,913 general partner units issued to GasLog Partners GP LLC, a wholly owned subsidiary of GasLog, representing a 2.0% general partner interest and (iii) $65.70 million of cash consideration paid directly to us from the offering proceeds. In addition to the cash consideration of $65.70 million paid
  to us, GasLog Partners used the $186.03 million net proceeds of its IPO to (a) prepay $82.63 million of debt plus accrued interest of $0.42 million and (b) make a payment of $2.28 million (including $0.27 million accrued interest) to settle the mark-to-market loss on termination of one interest rate swap
  and reduction of a second interest rate swap in connection with the aforementioned debt prepayment. The balance of $35.00 million was retained by GasLog Partners for general corporate purposes.

On September 29, 2014, GasLog Partners completed a follow-on public offering of 4,500,000 common units, resulting in net proceeds of $133.01 million. In connection with the offering, the Partnerships general partner, a wholly owned subsidiary of GasLog, paid $2.85 million to GasLog Partners in
  exchange for 91,837 general partner units to maintain its 2.0% general partner interest in the Partnership. GasLog Partners used the proceeds to partially finance the acquisition from GasLog of the 100% ownership interests in GAS-sixteen Ltd. and GAS-seventeen Ltd., the entities that owned theMethane Rita Andrea and the Methane Jane Elizabeth, respectively, for a cash payment of $118.2 million, assumed indebtedness of $217.0 million and to prepay $25.0 million of debt secured by those carriers in October 2014.

As of March 25, 2015, GasLog holds a 42.5% interest in the Partnership and, as a result of its ownership of the general partner and the fact that the general partner elects the majority of the Partnerships directors in accordance with the Partnerships partnership agreement, or the Partnership
  Agreement, GasLog, has the ability to control the Partnerships affairs and policies. Consequently, GasLog Partners is consolidated in the Groups financial statements.

As described elsewhere herein, GasLog Partners holds options to acquire an additional 10 vessels from GasLog, and upon the closing of the Pending Vessels Acquisition, will have certain rights to acquire those vessels from us as well. In general, we would expect the exercise of these options to be
  beneficial to GasLog, as it can be expected to reduce our consolidated indebtedness and, if GasLog Partners increases its per unit distributions, increase the return on our incentive distribution rights (although our common unit interest will be diluted by any GasLog Partners equity issuance). GasLog
  Partners will determine whether, and when, to exercise any of the options and rights that it holds. The timing of those decisions will depend in part on the price and availability of debt and equity financing to GasLog Partners. See Item 7. Major Shareholders and Related Party TransactionsB. Related
  Party TransactionsRelationship with GasLog PartnersOmnibus Agreement.

We maintain our principal executive offices at Gildo Pastor Center, 7 Rue du Gabian, MC 98000, Monaco. Our telephone number at that address is +377 97 97 51 15. We are registered with the Registrar of Companies in Bermuda under registration number 33928. We maintain a registered office in
  Bermuda at Clarendon House, 2 Church Street, Hamilton, HM 11, Bermuda.

B. Business Overview

Overview

We are a growth-oriented international owner, operator and manager of LNG carriers providing support to international energy companies as part of their LNG logistics chain. After giving effect to the Pending Vessels Acquisition, our owned fleet will consist of 27 owned LNG carriers, including 18
  ships on the water and nine LNG carriers on order at two of the worlds leading LNG shipbuilders, Samsung and Hyundai. This includes five LNG carriers in operation that are owned by our NYSE-listed subsidiary GasLog Partners, with which we have entered into certain agreements governing our
  relationship, including purchase options for certain of our ships. After giving effect to the Pending Vessels Acquisition, we will manage and operate 21 LNG carriers, which include 17 of our ships on the water, three ships owned or leased by Methane Services, a subsidiary of BG Group, a leading
  participant in the global energy and natural gas markets, and one additional LNG carrier in which we have a 25% interest. We are also supervising the construction of our newbuildings. We

32



---



have multi-year time charter contracts for 14 of our ships that have been delivered, four of our newbuildings on order and the two vessels to be acquired under the Pending Vessels Acquisition. From December 31, 2014, these contracts are expected to provide total contracted revenue of $3.2 billion during
  their initial terms, which expire between 2015 and 2026.

In addition to our committed order book, we have options to purchase up to six additional LNG carriers from Samsung that expire at the end of the first quarter of 2015. We intend to seek to extend these options. We also have a 25% interest in an additional ship, the Methane Nile Eagle, a 2007-
  built LNG carrier technically managed by us that is currently operating under a 20-year time charter to Methane Services, a subsidiary of BG Group.

Our current time charters have initial terms of up to 10 years and include options that permit the charterers to extend the terms for successive periods under hire rate provisions. We will continue to evaluate the attractiveness of longer and shorter-term chartering opportunities as the commercial
  characteristics of the LNG carrier industry evolve. We have structured our order book of new LNG carriers to have staggered delivery dates, facilitating a smooth integration of the ships into our fleet as well as significant annual growth through 2017. This has the additional advantage of spreading our
  exposure to the re-employment of these ships over several years upon expiration of their current charters.

Each of our 27 owned LNG carriers is designed with a capacity of between approximately 145,000 cbm and 174,000 cbm. We believe this size range maximizes their operational flexibility, as these ships are compatible with most existing LNG terminals around the world. All but one of the LNG
  carriers in our owned fleet are of the same specifications (in groups of ten, eight, six and two ships), which allows us to benefit from economies of scale and operating efficiencies in ship construction, crew training, crew rotation and shared spare parts. Upon delivery of the last of our nine contracted
  newbuildings and after giving effect to the Pending Vessels Acquisition, our owned fleet will have an average age of 5.0 years, making it one of the youngest in the industry. By comparison, as of March 25, 2015, the average age for the global fleet of LNG carriers, including LNG carriers of all sizes, is
  11.1 years.

Our wholly owned subsidiary, GasLog LNG Services, exclusively handles the technical management of our fleet, including plan approval for new ship orders, supervision of ship construction and planning and supervision of drydockings, as well as technical operations, crewing, training, maintenance,
  regulatory and classification compliance and health, safety, security and environmental, or HSSE, management and reporting. As the sole technical manager of BG Groups owned fleet of LNG carriers for over 13 years, we have established a track record for the efficient, safe and reliable operation of
  LNG carriers, which is evidenced by our safety performance and the limited off-hire days of the 21 ships currently operating under our management.

Our Fleet

Owned Fleet

The following table presents information about our wholly owned vessels and their associated time charters as of March 25, 2015, after giving effect to the Pending Vessels Acquisition:

33



---



|            |  |                           |  |                    |  |              |  |            |  |                      |             |                   |       | 
|----------- |  | ------------------------- |  | ------------------ |  | ------------ |  | ---------- |  | -------------------- | ----------- | ----------------- | ----- | 
|Vessel Name |  | YearBuilt                 |  | CargoCapacity(cbm) |  | Charterer(1) |  | Propulsion |  | CharterExpiration(2) |             | OptionalPeriod(3)
|1           |  | GasLog Savannah           |  | 2010               |  |              |  | 155,000    |  |                      | BG Group    |                   | TFDE  | 
|2           |  | GasLog Singapore          |  | 2010               |  |              |  | 155,000    |  |                      | BG Group    |                   | TFDE  | 
|3           |  | GasLog Skagen             |  | 2013               |  |              |  | 155,000    |  |                      | BG Group    |                   | TFDE  | 
|4           |  | GasLog Chelsea            |  | 2010               |  |              |  | 153,600    |  |                      | Spot Market |                   | TFDE  | 
|5           |  | GasLog Seattle            |  | 2013               |  |              |  | 155,000    |  |                      | Shell       |                   | TFDE  | 
|6           |  | Solaris                   |  | 2014               |  |              |  | 155,000    |  |                      | Shell       |                   | TFDE  | 
|7           |  | GasLog Saratoga           |  | 2014               |  |              |  | 155,000    |  |                      | Spot Market |                   | TFDE  | 
|8           |  | Methane Lydon Volney      |  | 2006               |  |              |  | 145,000    |  |                      | BG Group    |                   | Steam | 
|9           |  | Methane Shirley Elisabeth |  | 2007               |  |              |  | 145,000    |  |                      | BG Group    |                   | Steam | 
|10          |  | Methane Alison Victoria   |  | 2007               |  |              |  | 145,000    |  |                      | BG Group    |                   | Steam | 
|11          |  | Methane Heather Sally     |  | 2007               |  |              |  | 145,000    |  |                      | BG Group    |                   | Steam | 
|12          |  | Methane Becki Anne*       |  | 2010               |  |              |  | 170,000    |  |                      | BG Group    |                   | TFDE  | 
|13          |  | Methane Julia Louise*     |  | 2010               |  |              |  | 170,000    |  |                      | BG Group    |                   | TFDE  | 

The following table presents information about GasLog Partners fleet and their associated time charters as of March 25, 2015:

|            |  |                        |  |                    |  |              |  |            |  |                      |          |                   |       | 
|----------- |  | ---------------------- |  | ------------------ |  | ------------ |  | ---------- |  | -------------------- | -------- | ----------------- | ----- | 
|Vessel Name |  | YearBuilt              |  | CargoCapacity(cbm) |  | Charterer(1) |  | Propulsion |  | CharterExpiration(2) |          | OptionalPeriod(3)
|1           |  | GasLog Shanghai        |  | 2013               |  |              |  | 155,000    |  |                      | BG Group |                   | TFDE  | 
|2           |  | GasLog Santiago        |  | 2013               |  |              |  | 155,000    |  |                      | BG Group |                   | TFDE  | 
|3           |  | GasLog Sydney          |  | 2013               |  |              |  | 155,000    |  |                      | BG Group |                   | TFDE  | 
|4           |  | Methane Rita Andrea    |  | 2006               |  |              |  | 145,000    |  |                      | BG Group |                   | Steam | 
|5           |  | Methane Jane Elizabeth |  | 2006               |  |              |  | 145,000    |  |                      | BG Group |                   | Steam | 



|
|
|
|
|
|
|
|
|
|
|
|
|

Pending Vessels Acquisition

On December 22, 2014, GasLog entered into an agreement with Methane Services, a subsidiary of BG Group, to acquire two LNG carriers, the Methane Becki Anne and the Methane Julia Louise, for a purchase price of $460.0 million. The vessels will be chartered back to Methane Services for
  periods of nine and eleven years, respectively, with further options for the charterer to extend the

34



---



term of the time charter for each vessel by either three or five years. GasLog supervised their construction and has technically managed both ships since their delivery to BG Group in 2010. They have TFDE propulsion and on-board reliquefaction plants, which enable the vessels to operate on gas at a
  wider range of speeds more efficiently. On March 25, 2015, in connection with the Pending Vessels Acquisition, GasLog, through its vessel-owning subsidiaries GAS-twenty six Ltd. and GAS-twenty seven Ltd., entered into a senior secured term loan facility of up to $325.0 million with ABN Amro Bank
  N.V., Commonwealth Bank of Australia, Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft, DNB Bank ASA, London Branch and ING Bank N.V., London Branch, and a subordinated term loan facility of up to $135.0 million with ABN Amro Bank N.V.,
  Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft and DNB Bank ASA, London Branch.

The closing of the transaction is subject to the satisfaction of certain conditions. GasLog expects the transaction to close by the end of March 2015. In connection with the Pending Vessels Acquisition, GasLog and GasLog Partners have agreed that GasLog Partners will have the option, exercisable at
  any time within 36 months after the closing of the Pending Vessels Acquisition, to purchase the vessels acquired by GasLog under the Pending Vessels Acquisition at their fair market value, as determined under the omnibus agreement under the same terms that apply to the 10 other vessels over which
  GasLog Partners hold options granted by GasLog. This agreement supersedes the provision under the omnibus agreement that would otherwise have required us to offer to GasLog Partners, within 30 days of the completion of the Pending Vessels Acquisition, an opportunity to purchase such vessels at
  the acquisition price paid to Methane Services plus certain administrative costs, and would have allowed GasLog Partners 30 days to respond to such offer. There can be no assurance that the Pending Vessels Acquisition will close, or that GasLog Partners will ultimately acquire the vessels.

Newbuilds

|            |  |                    |  |                    |  |              |  |               |  |                      |          |                   |       | 
|----------- |  | ------------------ |  | ------------------ |  | ------------ |  | ------------- |  | -------------------- | -------- | ----------------- | ----- | 
|Vessel Name |  | Date ofDelivery(1) |  | CargoCapacity(cbm) |  | Charterer(2) |  | Propulsion(3) |  | CharterExpiration(4) |          | OptionalPeriod(5)
|1           |  | Hull No. 2044      |  | Q2 2015            |  |              |  | 155,000       |  |                      | N/A      |                   | TFDE  | 
|2           |  | Hull No. 2072      |  | Q1 2016            |  |              |  | 174,000       |  |                      | BG Group |                   | TFDE  | 
|3           |  | Hull No. 2073      |  | Q2 2016            |  |              |  | 174,000       |  |                      | BG Group |                   | TFDE  | 
|4           |  | Hull No. 2102      |  | Q3 2016            |  |              |  | 174,000       |  |                      | BG Group |                   | TFDE  | 
|5           |  | Hull No. 2103      |  | Q4 2016            |  |              |  | 174,000       |  |                      | BG Group |                   | TFDE  | 
|6           |  | Hull No. 2130      |  | Q2 2017            |  |              |  | 174,000       |  |                      | N/A      |                   | LP-2S | 
|7           |  | Hull No. 2131      |  | Q3 2017            |  |              |  | 174,000       |  |                      | N/A      |                   | LP-2S | 
|8           |  | Hull No. 2800      |  | Q3 2017            |  |              |  | 174,000       |  |                      | N/A      |                   | LP-2S | 
|9           |  | Hull No. 2801      |  | Q4 2017            |  |              |  | 174,000       |  |                      | N/A      |                   | LP-2S | 



|
|
|
|
|
|
|
|
|
|
|

The Company also currently holds options to purchase up to six 174,000 cbm newbuildings from Samsung, each of which would be built against a very high specification, with delivery dates in 2018 and 2019. Such options expire at the end of the first quarter of 2015. We intend to seek to extend these
  options.

The key characteristics of our owned fleet include the following:

|
|
|

35



---



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

In addition to our owned fleet, we have a 25% ownership interest in Egypt LNG, an entity whose principal asset is the Methane Nile Eagle. The Methane Nile Eagleis a 145,000 cbm LNG carrier that was built in 2007. It is currently chartered to Methane Services, a subsidiary of BG Group under a
  20 year time charter, which is subject to extension for up to 10 years at the charterers option.

We continually evaluate short and long-term charter opportunities for our vessels, including the newbuildings for which we do not currently have charters fixed. Our discussions with potential charterers are at various stages of advancement; however, we cannot provide assurance that we will conclude
  any particular charter or, if concluded, the charter rate that will apply.

Managed Fleet

Through GasLog LNG Services, we provide technical ship management services for six LNG carriers owned by third parties, including the two vessels to be acquired under the Pending Vessels Acquisition, in addition to management of the 15 LNG carriers currently operating in our owned fleet (theSolaris is managed by a subsidiary of Shell). We supervised the construction by Samsung of each LNG carrier in our managed fleet, and each ship has operated under our technical management since its delivery from the shipyard with the exception of the Solaris.

The following table provides information about our managed ships:

|            |  |                         |  |                    |  |            |  |                 |  |            |       | 
|----------- |  | ----------------------- |  | ------------------ |  | ---------- |  | --------------- |  | ---------- | ----- | 
|Vessel Name |  | YearBuilt               |  | CargoCapacity(cbm) |  | Propulsion |  | GasLogOwnership |  | Ship Owner
|1           |  | Methane Becki Anne*     |  | 2010               |  |            |  | 170,000         |  |            | TFDE  | 
|2           |  | Methane Julia Louise*   |  | 2010               |  |            |  | 170,000         |  |            | TFDE  | 
|3           |  | Methane Patricia Camila |  | 2010               |  |            |  | 170,000         |  |            | TFDE  | 
|4           |  | Methane Mickie Harper   |  | 2010               |  |            |  | 170,000         |  |            | TFDE  | 
|5           |  | Methane Kari Elin       |  | 2004               |  |            |  | 138,000         |  |            | Steam | 
|6           |  | Methane Nile Eagle(1)   |  | 2007               |  |            |  | 145,000         |  |            | Steam | 



|
|
|

36



---



|
|
|

Ship Time Charters

We provide the services of our owned ships under time charters. A time charter is a contract for the use of the ship for a specified term at a daily hire rate. Under a time charter, the ship owner provides crewing and other services related to the ships operation, the cost of which is covered by the
  hire rate, and the customer is responsible for substantially all of the ship voyage costs (including bunker fuel, port charges and canal fees and LNG boil-off).

We entered into three master time charters with Methane Services, a subsidiary of BG Group, that established the general terms under which the GasLog Savannah, the GasLog Singapore, the GasLog Shanghai, the GasLog Santiago, the GasLog Sydney, the GasLog Skagen and the four newbuildings
  identified by Hull numbers 2072, 2073, 2102 and 2103 will be chartered to Methane Services, a subsidiary of BG Group. We enter into separate confirmation memorandums for each ship in order to supplement the master time charter and specify the charter term, extension options (if any), hire rate and
  other provisions applicable to each ships charter. For the six vessels acquired from Methane Services in 2014 we entered, and for the vessels to be acquired under the Pending Vessels Acquisition we will enter, into separate time charters for each vessel.

We have entered into maiden voyage time charter agreements and time charter agreements with a subsidiary of Shell, establishing the terms under which the GasLog Seattle and the Solaris will be chartered to Shell.

Since delivery to GasLog, the GasLog Chelseaand the GasLog Saratoga have been trading in the LNG shipping spot market. In 2014 the GasLog Chelsea vessel completed one short-term time charter and commenced a second short-term time charter. The GasLog Saratogais currently completing its
  first short-term charter since delivery to us.

The following discussion describes the material terms of the time charters for our owned ships.

Initial Term, Extensions and Redelivery

The initial terms of the time charters for the GasLog Savannah, the GasLog Singapore, the GasLog Shanghai, the GasLog Santiago, the GasLog Sydneyand the GasLog Skagenbegan upon delivery of the ships and will terminate in 2015, 2016, 2018, 2018, 2019 and 2021, respectively. The charter for
  the GasLog Skagenprovides for full employment for three years and a subsequent five year seasonal charter under which the ship is employed for seven months and available to accept other charters for five months. The charterer has options to extend the terms of the charters as follows: for the GasLog
  Savannahand the GasLog Singaporefor up to 7.5 years; for the GasLog Shanghai, the GasLog Santiagoand the GasLog Sydney, for up to 8 years; for the GasLog Skagenfor up to 10 years (on the seasonal charter basis); in each case at specified hire rates.

The initial term of the time charters for the Methane Lydon Volney,the Methane Rita Andrea,the Methane Jane Elizabeth,the Methane Shirley Elisabeth, the Methane Alison Victoria and the Methane Heather Sally began upon delivery to GasLog following their acquisition from Methane Services in
  2014, and will terminate on various dates in 2019 and 2020. For the Methane Lydon Volney, the Methane Rita Andreaand the Methane Jane Elizabeth, Methane Services has the option to extend the term of two of the time charters for a period of either three or five years beyond the initial charter
  expiration date. For the other vessels, Methane Services has the option to extend the term of the time charters for two of the ships for an additional period of either three or five years beyond the initial charter expiration date.

Our time charters for the four newbuildings that will be chartered to Methane Services will begin upon the delivery of each ship, which is scheduled for various dates in 2016. The initial charter terms for the ships will terminate for two ships in 2026 and for two ships in 2023. Methane Services has
  options to extend terms of the charters for Hulls No. 2072 and No. 2073 for up to 5 years and Hulls No. 2102 and No. 2103 for up to 8 years, all at specified hire rates.

37



---



The initial term of the time charter for the GasLog Seattleand theSolarisbegan upon delivery of the ship following an initial period during which the ships operated under a maiden voyage time charter, the purpose of which was to facilitate completion by Shell of an operational discharge inspection
  of the ship. The time charters for the GasLog Seattleand the Solaris will terminate in 2020 and 2021, respectively. In each case, Shell has options to extend the charter terms for up to 10 years at specified hire rates.

The initial term of the time charters for the two vessels to be acquired under the Pending Vessels Acquisition will begin upon delivery to GasLog and will terminate in 2024 and 2026. Methane Services will have options to extend the term of the time charters for the Methane Becki Anne and theMethane Julia Louiseships for an additional period of either three or five years beyond the initial charter expiration date.

The terms and period for fixtures of the GasLog Chelseaand the GasLog Saratoga vary from charter to charter, as is the nature of trading in the spot market.

Our time charters provide for redelivery of the ship to us at the expiration of the term, as such term may be extended upon the charterers exercise of its extension options (if any), or upon earlier termination of the charter (as described below). Under all of our charters, the charterer has the right to
  extend the term for most periods in which the ship is off-hire, as described below. Our charter contracts do not provide the charterers with options to purchase our ships during or upon expiration of the charter term.

Hire Rate Provisions

Hire rate refers to the basic payment from the customer for use of the ship. Under all of our time charters, the hire rate is payable to us monthly in advance in U.S. dollars. Depending on the time charter contract, there are three methods by which the daily hire rate for our owned ships is
  determined:

|
|
|
|
|
|
|

38



---



|
|
|

The hire rates for each of our ships may be reduced if the ship does not perform to certain of its specifications or if we are in breach of our obligations under the charter. We have had no instances of hire rate reductions since the first two of our owned ships commenced operations in 2010.

Off-Hire

When a ship is off-hireor not available for servicea time charterer generally is not required to pay the hire rate, and we remain responsible for all costs, including the cost of any LNG cargo lost as boil-off during such off-hire periods. Our time charters provide an annual allowance period for us to
  schedule preventative maintenance work on the ship. A ship generally will be deemed off-hire under our time charters if there is a specified time outside of the annual allowance period when the ship is not available for the charterers use due to, among other things, operational deficiencies (including the
  failure to maintain a certain guaranteed speed), drydocking for repairs, maintenance or inspection, equipment breakdowns, deficiency of personnel or neglect of duty by the ships officers or crew, deviation from course, or delays due to accidents, quarantines, ship detentions or similar problems. We have
  obtained loss of hire insurance to protect us against loss of income as a result of a ship being off-hire. See Risk of Loss, Insurance and Risk ManagementLoss of Hire Insurance.

All ships are drydocked at least once every five years as required by the ships classification society for a special survey. Our ships are considered to be off-hire under our time charters during such periods.

Termination and Cancellation

Under our time charters, each party has certain termination rights which include, among other things, the automatic termination of a charter upon loss of the relevant ship. Either party may elect to terminate a charter upon the occurrence of specified defaults or upon the outbreak of war or
  hostilities involving two or more major nations, such as the United States or the Peoples Republic of China, if such war or hostilities materially and adversely affect the trading of the ship for a period of at least 30 days. In addition, our charterers have the option to terminate a charter if the relevant
  ship is off-hire for any reason other than scheduled drydocking for a period exceeding 90 consecutive days, or for more than 90 days or 110 days, depending on the charter, in any one-year period. Certain of our charters give the charterer a termination option for shorter periods of off-hire, if such off-hire
  is due to an uncured breach of our obligations to maintain the applicable ship.

In addition to its termination rights, Shell has the right to convert the time charter with respect to the relevant ship into a bareboat charter upon the occurrence of specified defaults or in the event that Shells quality assurance review is not successfully completed upon delivery of the ship.

All of the time charters applicable to our newbuildings permit the charterer to cancel the charter in the event of a prolonged delay in the delivery of the ship from the shipyard, and in certain circumstances obligate us to pay liquidated damages to the charterer in the event of a less significant
  delivery delay. However, the cancellation and liquidated damages provisions in our charters are structured to mirror the provisions of our contracts with the shipyard, giving us the right to receive liquidated damages from the shipyard or cancel the shipbuilding contract in the same circumstances that
  would trigger the charterers right to cancel the charter contract or receive liquidated damages because of delivery delays.

Shipbuilding Contracts

We have entered into shipbuilding contracts with Samsung and Hyundai in respect of seven and two newbuildings, respectively, which have an aggregate contract price of approximately $1.82 billion. As of March 25, 2015, the outstanding balance of $1.66 billion in the aggregate was payable

39



---



under each contract in installments upon steel cutting, keel laying and launching of the ship, with the largest portion of the purchase price for each ship coming due upon its delivery. All of our obligations under the shipbuilding contracts are payable in U.S. dollars.

As of December 31, 2014, our remaining payment obligations under the shipbuilding contracts were as follows:

|                                  |  |                               
|--------------------------------- |  | ------------------------------
|                                  |  | As ofDecember 31, 2014(1)     
|                                  |  | (in thousands of U.S. dollars)
|Amounts due in less than one year |  |                               
|Amounts due in one to three years |  |                               
|                                  |  |                               
|Total                             |  |                               
|                                  |  |                               



|
|
|

The shipbuilding contracts provide for the nine newbuildings to be delivered and ready for immediate operation on various dates in 2015 through 2017. The shipbuilding contracts require Samsung and Hyundai to pay us liquidated damages in the event of certain delays in the delivery of a ship unless
  such delays are attributable to a force majeure event, and in the event of a prolonged delay we would have the right to cancel the contract and receive a refund of any installment payments previously made on the ship.

In the event that we fail to meet our payment obligations under a shipbuilding contract, we would be in default under the applicable contract and would be obligated to pay interest under the contract. If such a default by us were to continue for more than five business days, the delivery date of the
  applicable ship would be delayed by one day for each day that we remain in default, and if a default by us were to continue for more than 15 business days, Samsung and Hyundai would have the option of cancelling the applicable shipbuilding contract and retaining any installment payments previously
  funded by us under the contract.

In addition to our newbuildings on order, we have options with Samsung to order up to six additional LNG carriers. The option contracts expire at the end of the first quarter of 2015. We intend to seek to extend these options.

Ship Management Services and Construction Supervision

Management of our owned fleet, which includes plan approval for new ship orders, supervision of ship construction and planning and supervision of drydockings, as well as technical operations, crewing, training, maintenance, regulatory and classification compliance and HSSE management and
  reporting, is provided in-house by our wholly owned subsidiary, GasLog LNG Services, an entity incorporated in Bermuda with an office in Piraeus, Greece. In addition to management of our owned fleet, through GasLog LNG Services we provide technical ship management services for a fleet of six
  ships, which consists of five ships we manage on behalf of Methane Services, a subsidiary of BG Group (two of which will be acquired under the Pending Vessels Acquisition) and the Methane Nile Eagle, a ship in which we have a 25% ownership interest. During the year ended December 31, 2014, ship
  management services provided to external customers accounted for approximately 2.34% of our consolidated revenues.

Construction Supervision

We supervise and manage the construction of our newbuildings through GasLog LNG Services. We have employees on-site in South Korea whose responsibilities include inspecting the ships under construction for non-conformities, attending trials of the ship and its machinery and equipment,
  consulting with the shipyard in the event of any modifications to the ships specifications, reviewing the shipyards choice of suppliers and sub-contractors and keeping our management informed of the progress of the construction. Through GasLog LNG Services, we also supervised the construction of the
  5 LNG carriers in BG Groups owned fleet and the Methane Nile Eagle, all of which were constructed at Samsung.

40



---



Technical and Operational Management

Pursuant to ship management agreements, through GasLog LNG Services we manage the day-to-day aspects of ship operations, including crewing, training, employing armed guards for transport in certain high-risk areas, insurance, maintenance and repair, procurement of supplies and equipment,
  regulatory and classification compliance and HSSE management and reporting, as well as drydocking under certain charters, for our owned fleet (with the exception of the Solaris) and for the 6 ships in our managed fleet not owned by us. We utilize certain third-party sub-contractors and suppliers in
  carrying out our technical management responsibilities. In the case of ships owned by BG Group and Egypt LNG, the crewing and other operational costs are fully passed-through to the ship owner, and for our technical management services the customers pay us a management fee per ship per month.

In connection with our ship management services, we also enter into consultant service agreements pursuant to which we provide specialized services relating to the management of LNG carriers. These services include the development and installation of a ships ship management system, which
  includes installing onboard hardware and software systems and providing related training to the ships personnel.

The terms of our ship management agreements and related contracts permit the customer to terminate our services for any reason upon a short period of advance notice, and both parties have termination rights upon the occurrence of specified defaults. In the event of the loss of a ship, or the
  owners sale of a ship to a third party, the ship management agreement in respect of the ship would terminate automatically. Under our ship management agreements with BG Group, in some circumstances BG Group would obligated to reimburse us for certain crew support and severance costs incurred
  as a result of a termination of the ship management agreement by BG Group.

Competition

We operate in markets that are highly competitive and based primarily on supply and demand. Generally, competition for LNG time charters is based primarily on price, ship availability, size, age, technical specifications and condition, LNG shipping experience, quality and efficiency of ship
  operations, shipping industry relationships and reputation for customer service, and technical ability and reputation for operation of highly specialized ships. In addition, through the GasLog Chelseaand the GasLog Saratogawe operate in the spot market that covers short-term charters of one year or less.

Although we believe that we are one of the few independent owners that focus on newly-built, technically advanced LNG carriers and provide in-house technical management of the fleet, other independent shipping companies also own and operate, and in some cases manage, LNG carriers and have
  new ships under construction. There are other ship owners and managers who may also attempt to participate in the LNG market in the future. We believe that our strategy of focusing on charter contracts with initial terms of five to ten years, as well as the scale of our technical ship management
  operations, differentiates us to some extent from other independent owners.

In addition to independent owners, some of the major oil and gas producers own LNG carriers and have in the recent past contracted for the construction of new LNG carriers. National gas and shipping companies also have large fleets of LNG carriers that have expanded and may continue to
  expand. Some of these companies may compete with independent owners by using their fleets to carry LNG for third parties.

Crewing and Employees

As of December 31, 2014 we had 137 full-time employees and 20 contractors and outsourced employees, all of whom are based in our offices in Greece, Monaco, London, New York or the newbuildings site in South Korea. In addition to our shoreside employees and sub-contractors, we had
  approximately 1,130 seafaring staff serving on our owned and managed ships. These seafarers are retained through crewing agencies based in Ukraine, the Philippines and Spain or, in the case of Greek seafarers, through short-term employment contracts. As we take delivery of our newbuildings,

41



---



we expect to retain a significant number of additional seafarers qualified to man and operate our new ships, as well as additional shoreside personnel. We intend to focus our hiring efforts in the Ukrainian, Philippine and Spanish markets, where we have crewing agency agreements in place, and in
  Greece.

LNG marine transportation is a specialized area requiring technically skilled officers and crew with specialized training. We regard attracting and retaining motivated, well-qualified seagoing personnel as a top priority, and we offer our crew competitive compensation packages. In addition, we provide
  intensive onboard training for our officers and crews to instill a culture of the highest operational and safety standards. As a result, we have historically enjoyed a high retention rate among our officers and other seafarers. In 2014, our retention rate was 92.0% for senior officers, 95.0% for other officers
  and 97.9% for shore staff.

Although we have historically experienced a high retention rate for our seafarers, the demand for technically skilled officers and crews to serve on LNG carriers has been increasing as the global fleet of LNG carriers continues to grow. This increased demand has and may continue to put inflationary
  pressure on crew costs. However, we expect that the impact of cost increases would be mitigated to some extent by certain provisions in our time charters, including review provisions and cost pass-through provisions.

Classification, Inspection and Maintenance

Every large, commercial seagoing ship must be classed by a classification society. The classification society certifies that the ship is in class, signifying that the ship has been built and maintained in accordance with the rules of the classification society and complies with applicable rules and
  regulations of the ships country of registry and the international conventions of which that country is a member. In addition, where surveys are required by international conventions and corresponding laws and ordinances of a flag state, the classification society will undertake them on application or by
  official order, acting on behalf of the authorities concerned. The classification society also undertakes on request other surveys and checks that are required by regulations and requirements of the flag state. These surveys are subject to agreements made in each individual case and/or to the regulations of
  the country concerned.

To ensure each ship is maintained in accordance with classification society standards and for maintenance of the class certificate, regular and extraordinary surveys of hull and machinery, including the electrical plant, and any special equipment classed are required to be performed periodically. Surveys
  are based on a five-year cycle that consists of annual surveys, intermediate surveys that are typically completed between the second and third years of every five-year cycle, and comprehensive special surveys (also known as class renewal surveys) that are completed at each fifth anniversary of the ships
  delivery.

All areas subject to surveys as defined by the classification society are required to be surveyed at least once per five-year class cycle, unless shorter intervals between surveys are otherwise prescribed. All ships are also required to be drydocked at least once during every five-year class cycle for
  inspection of their underwater parts and for repairs related to inspections. If any defects are found, the classification surveyor will issue a recommendation which must be rectified by the ship owner within prescribed time limits. We intend to drydock our ships at five-year intervals that coincide with the
  completion of the ships special survey.

Most insurance underwriters make it a condition for insurance coverage that a ship be certified as in class by a classification society that is a member of the International Association of Classification Societies. All but one of our delivered ships is certified by the American Bureau of Shipping, or
  ABS; the other delivered ship is certified by the Det Norske Veritas. Each ship has been awarded ISM certification and is currently in class. Under our shipbuilding contracts, all of our contracted newbuildings must be certified prior to delivery to us.

The following table lists the dates by which we expect to carry out the drydockings and special surveys for our owned fleet as of December 31, 2014:

42



---



|                          |  |                             
|------------------------- |  | ----------------------------
|Ship Name                 |  | Drydocking andSpecial Survey
|GasLog Savannah(*)        |  | 2015                        
|GasLog Singapore          |  | 2015                        
|GasLog Chelsea            |  | 2015                        
|Methane Rita Andrea       |  | 2015                        
|Methane Jane Elizabeth    |  | 2015                        
|Methane Heather Sally     |  | 2015                        
|Methane Shirley Elisabeth |  | 2015                        
|Methane Alison Victoria   |  | 2015                        
|GasLog Skagen             |  | 2018                        
|GasLog Seattle            |  | 2018                        
|GasLog Shanghai           |  | 2018                        
|GasLog Santiago           |  | 2018                        
|GasLog Sydney             |  | 2018                        
|Solaris                   |  | 2019                        
|Methane Lydon Volney(*)   |  | 2019                        
|GasLog Saratoga           |  | 2019                        
|Hull No. 2044             |  | 2020                        
|Hull No. 2072             |  | 2021                        
|Hull No. 2073             |  | 2021                        
|Hull No. 2102             |  | 2021                        
|Hull No. 2103             |  | 2021                        
|Hull No. 2130             |  | 2022                        
|Hull No. 2131             |  | 2022                        
|Hull No. 2800             |  | 2022                        
|Hull No. 2801             |  | 2022                        



|
|
|

Risk of Loss, Insurance and Risk Management

The operation of any ship has inherent risks. These risks include mechanical failure, personal injury, collision, property loss or damage, ship or cargo loss or damage and business interruption due to a number of reasons, including mechanical failure, political circumstances in foreign countries,
  hostilities and labor strikes. In addition, there is always an inherent possibility of marine disaster, including explosion, spills and other environmental mishaps, and the liabilities arising from owning and operating ships in international trade.

We maintain hull and machinery insurance on all our owned ships against marine and war risks in amounts that we believe to be prudent to cover such risks, as well as loss of hire insurance against loss of income as a result of a ship being off-hire or otherwise suffering a loss of operational time for
  events falling under our hull and machinery insurance. In addition, we maintain protection and indemnity insurance on all our owned ships up to the maximum insurable limit available at any given time. We also maintain ship manager insurance in respect of our managed fleet. While we believe that our
  insurance coverage will be adequate, not all risks can be insured, and there can be no guarantee that we will always be able to obtain adequate insurance coverage at reasonable rates or at all, or that any specific claim we may make under our insurance coverage will be paid.

Hull & Machinery Marine Risks Insurance and Hull & Machinery War Risks Insurance

We maintain hull and machinery marine risks insurance and hull and machinery war risks insurance on our owned ships, which cover loss of or damage to a ship due to marine perils such as collisions, fire or lightning, and loss of or damage to a ship due to war perils such as acts of war, terrorism or
  piracy. Each of our ships is insured under these policies for a total amount that exceeds

43



---



what we believe to be its fair market value. We also maintain hull disbursements and increased value insurance policies covering each of our owned ships, which provide additional coverage in the event of the total or constructive loss of a ship. Our marine risks insurance policies contain deductible
  amounts for which we will be responsible, but there are no deductible amounts under our war risks policies or our total loss policies.

Loss of Hire Insurance

We maintain loss of hire insurance to protect us against loss of income as a result of a ship being off-hire or otherwise suffering a loss of operational time for events falling under the terms of our hull and machinery insurance or hull and machinery war risks insurance. Under our loss of hire policy,
  our insurer will pay us the hire rate agreed in respect of each ship for each day, in excess of a certain number of deductible days, for the time that the ship is out of service as a result of damage, for a maximum of 180 days. The number of deductible days for the ships in our fleet is 14 days per ship.

Additionally, we buy piracy loss of hire and kidnap and ransom insurance when our ships are ordered to sail through the Indian Ocean to insure against potential losses relating to the hijacking of a ship and its crew by pirates.

Protection and Indemnity Insurance

Protection and indemnity insurance is typically provided by a protection and indemnity association, or P&I association, and covers third-party liability, crew liability and other related expenses resulting from injury to or death of crew, passengers and other third parties, loss of or damage to cargo,
  third-party claims arising from collisions with other ships (to the extent not recovered by the hull and machinery policies), damage to other third-party property, pollution arising from oil or other substances and salvage, towing and other related costs, including wreck removal.

Our protection and indemnity insurance covering our owned ships is provided by P&I associations that are members of the International Group of Protection and Indemnity Clubs, or International Group. The thirteen P&I associations that comprise the International Group insure approximately 90% of
  the worlds commercial tonnage and have entered into a pooling agreement to reinsure each associations liabilities. Insurance provided by a P&I association is a form of mutual indemnity insurance.

Our protection and indemnity insurance is currently subject to limits of $3 billion per ship per event in respect of liability to passengers and seamen, $2 billion per ship per event in respect of liability to passengers, and $1 billion per ship per event in respect of liability for oil pollution.

As a member of a P&I association, we will be subject to calls payable to the P&I association based on the International Groups claim records as well as the claim records of all other members of the P&I association of which we are a member.

Safety Performance

GasLog provides intensive onboard training for its officers and crews to instill a culture of the highest operational and safety standards. During 2014, our fleet experienced no personal injuries or restricted work cases.

Permits and Authorizations

We are required by various governmental and quasi-governmental agencies to obtain certain permits, licenses, financial assurances and certificates with respect to our ships. The kinds of permits, licenses, financial assurances and certificates required will depend upon several factors, including the
  waters in which the ship operates, the nationality of the ships crew and the age of the ship. We have obtained all permits, licenses, financial assurances and certificates currently required to operate

44



---



our ships. Additional laws and regulations, environmental or otherwise, may be adopted which could limit our ability to do business or increase the cost of our doing business.

Environmental and Other Regulation

The carriage, handling, storage and regasification of LNG are subject to extensive laws and regulations relating to the protection of the environment, health and safety and other matters. These laws and regulations include international conventions and national, state and local laws and regulations in
  the countries where our ships now or in the future will operate, or where our ships are registered. Compliance with these laws and regulations may entail significant expense and may impact the resale value or useful lives of our ships. Our ships may be subject to both scheduled and unscheduled
  inspections by a variety of governmental, quasi-governmental and private organizations, including the local port authorities, national authorities, harbor masters or equivalent, classification societies, flag state administrations (countries of registry) and charterers. Our failure to maintain permits, licenses,
  certificates or other authorizations required by some of these entities could require us to incur substantial costs or result in the temporary suspension of the operation of one or more of our ships or lead to the invalidation or reduction of our insurance coverage.

We believe that our ships are operated in material compliance with applicable environmental laws and regulations and that our ships in operation have all material permits, licenses, certificates or other authorizations necessary for the conduct of our operations. In fact, each of our delivered ships have
  received, and each of our nine newbuildings on order is expected to receive, an ENVIRO, an ENVIRO+ or a CLEAN notation from our classification societies, which denote compliance with their published guidelines concerning stringent criteria for environmental protection related to design
  characteristics, management and support systems, sea discharges and air emissions. Because environmental laws and regulations are frequently changed and may impose increasingly stricter requirements, however, it is difficult to accurately predict the ultimate cost of complying with these requirements or
  the impact of these requirements on the resale value or useful lives of our ships. Moreover, additional legislation or regulation applicable to the operation of our ships that may be implemented in the future, such as in response to a serious marine incident like the 2010 Deepwater Horizon oil spill in the
  Gulf of Mexico, could negatively affect our profitability.

International Maritime Regulations

The IMO, the United Nations agency for maritime safety and the prevention of pollution by ships, has adopted several international conventions that regulate the international shipping industry, including the International Convention on Civil Liability for Oil Pollution Damage, the International
  Convention on Civil Liability for Bunker Oil Pollution Damage, and the MARPOL Convention. The MARPOL Convention establishes environmental standards relating to oil leakage or spilling, garbage management, sewage, air emissions, handling and disposal of noxious liquids and the handling of
  harmful substances in packaged form. The International Safety Management Code for the Safe Operation of Ships and for Pollution Prevention, or ISM Code, promulgated by the IMO, requires, among other things, that the party with operational control of a ship develop an extensive safety
  management system, including the adoption of a policy for safety and environmental protection setting forth instructions and procedures for operating its ships safely and also describing procedures for responding to emergencies. Through GasLog LNG Services, we have developed a safety management
  system for our ships that meets these requirements.

Ships that transport gas, including LNG carriers, are also subject to regulation under the International Gas Carrier Code, or IGC Code, published by the IMO. The IGC Code prescribes design and construction standards for ships involved in the transport of gas. Compliance with the IGC Code
  must be evidenced by a Certificate of Fitness for the Carriage of Liquefied Gases of Bulk. Each of our ships is in compliance with the IGC Code and each of our newbuilding contracts requires that the ship receive certification that it is in compliance with applicable regulations before it is delivered. Non-
  compliance with the IGC Code or other applicable IMO regulations may subject a ship owner or a bareboat charterer to increased liability, may lead to decreases in available

45



---



insurance coverage for affected ships and may result in the denial of access to, or detention in, some ports.

In September 1997, the IMO adopted Annex VI to MARPOL to address air pollution from ships. Annex VI came into force on May 19, 2005. It sets limits on sulfur oxide and nitrogen oxide emissions from ship exhausts and prohibits deliberate emissions of ozone depleting substances, such as
  chlorofluorocarbons. Annex VI also includes a global cap on the sulfur content of fuel oil and allows for special areas to be established with more stringent controls on sulfur emissions. Annex VI has been ratified by some, but not all, IMO member states. In October 2008, the Marine Environment
  Protection Committee, or MEPC, of the IMO approved amendments to Annex VI regarding particulate matter, nitrogen oxide and sulfur oxide emissions standards. These amendments entered into force in July 2010. They seek to reduce air pollution from ships by establishing a series of progressive
  standards to further limit the sulfur content in fuel oil, which would be phased in by 2020, and by establishing new tiers of nitrogen oxide emission standards for new marine diesel engines, depending on their date of installation. Additionally, more stringent emission standards could apply in coastal areas
  designated as Emission Control Areas, or ECAs. The European Union Directive 2005/EC/33, which became effective on January 1, 2010, parallels Annex VI and requires ships to use reduced sulfur content fuel for their main and auxiliary engines. Our owned ships currently in operation comply with
  the relevant legislation and have the relevant certificates, and we intend to take all necessary steps to obtain International Air Pollution Prevention certificates evidencing compliance with Annex VI requirements for all of our ships.

Although the United States is not a party, many countries have ratified the International Convention on Civil Liability for Oil Pollution Damage, 1969, as amended, or the CLC. Under this convention and depending on whether the country in which the damage results is a party to the 1992
  Protocol to the CLC, a ships registered owner is strictly liable for pollution damage caused in the territorial waters of a contracting state by discharge of persistent oil, subject under certain circumstances to certain defenses and limitations. Ships trading to states that are parties to these conventions must
  provide evidence of insurance covering the liability of the owner. In jurisdictions where the CLC has not been adopted, various legislative schemes or common law govern, and liability is imposed either on the basis of fault or in a manner similar to the CLC.

The IMO also has adopted the International Convention on Civil Liability for Bunker Oil Pollution Damage, or the Bunker Convention, which imposes liability on ship owners for pollution damage in jurisdictional waters of ratifying states caused by discharges of bunker fuel and requires registered
  owners of ships over 1,000 gross tons to maintain insurance for pollution damage in an amount equal to the limits of liability under the applicable national or international limitation regime. We maintain insurance in respect of our owned ships that satisfies these requirements.

Noncompliance with the ISM Code or with other IMO regulations may subject a ship owner or bareboat charterer to increased liability, may lead to decreases in available insurance coverage for affected ships and may result in the denial of access to, or detention in, some ports, including United
  States and European Union ports.

United States

Oil Pollution Act and CERCLA

Because our ships could trade with the United States or its territories or possessions and/or operate in U.S. waters, our operations could be impacted by OPA, which establishes an extensive regulatory and liability regime for environmental protection and cleanup of oil spills, and the Comprehensive
  Environmental Response, Compensation and Liability Act, or CERCLA, which imposes liability for cleanup and natural resource damage from the release of hazardous substances (other than oil). Under OPA, ship owners, operators and bareboat charterers are responsible parties who are jointly,
  severally and strictly liable (unless the spill results solely from the act or omission of a third party, an act of God or an act of war) for all containment and clean-up costs and other damages arising from oil spills from their ships. OPA currently limits the liability of responsible parties with respect to ships
  over 3,000 gross tons to the greater of $2,000 per gross ton or

46



---



$17,088,000 per double hull ship and permits individual states to impose their own liability regimes with regard to oil pollution incidents occurring within their boundaries. Some states have enacted legislation providing for unlimited liability for discharge of pollutants within their waters. CERCLA applies
  to owners and operators of ships and contains a similar liability regime. Liability under CERCLA is limited to the greater of $300 per gross ton or $5.0 million for ships carrying a hazardous substance as cargo and the greater of $300 per gross ton or $0.5 million for any other ship.

These limits of liability do not apply under certain circumstances, however, such as where the incident is caused by violation of applicable U.S. Federal safety, construction or operating regulations, or by the responsible partys gross negligence or willful misconduct. In addition, a marine incident that
  results in significant damage to the environment, such as the Deepwater Horizon oil spill, could result in amendments to these limitations or other regulatory changes in the future. We maintain the maximum pollution liability coverage amount of $1 billion per incident for our owned ships. We also
  believe that we will be in substantial compliance with OPA, CERCLA and all applicable state regulations in the ports where our ships will call.

OPA also requires owners and operators of ships to establish and maintain with the National Pollution Fund Center of the U.S. Coast Guard evidence of financial responsibility sufficient to meet the limit of their potential strict liability under the act. Such financial responsibility can be demonstrated
  by providing a guarantee from an appropriate guarantor, who can release the required guarantee to the National Pollution Fund Center against payment of the requested premium. We have received the mandatory certificates of financial responsibility from the U.S. Coast Guard in respect of all of our
  delivered ships and intend to receive such certificates in the future for each of our ships required to have them.

Clean Water Act

The U.S. Clean Water Act of 1972, or CWA, prohibits the discharge of oil, hazardous substances and ballast water in U.S. navigable waters unless authorized by a duly-issued permit or exemption, and imposes strict liability in the form of penalties for any unauthorized discharges. The CWA also
  imposes substantial liability for the costs of removal, remediation and damages and complements the remedies available under OPA and CERCLA. Furthermore, most U.S. states that border a navigable waterway have enacted environmental pollution laws that impose strict liability on a person for
  removal costs and damages resulting from a discharge of oil or a release of a hazardous substance. These laws may be more stringent than U.S. Federal law.

The United States Environmental Protection Agency, or EPA, has enacted rules requiring ballast water discharges and other discharges incidental to the normal operation of certain ships within United States waters to be authorized under the Ship General Permit for Discharges Incidental to the
  Normal Operation of Ships, or the VGP. To be covered by the VGP, owners of certain ships must submit a Notice of Intent, or NOI, at least 30 days before the ship operates in United States waters. Compliance with the VGP could require the installation of equipment on our ships to treat ballast
  water before it is discharged or the implementation of other disposal arrangements, and/or otherwise restrict our ships from entering United States waters. In March 2013, the EPA published a new VGP that includes numeric effluent limits for ballast water expressed as the maximum concentration of
  living organisms in ballast water expressed as the maximum concentration of living organisms in ballast water. The new VGP requirements also are the subject of litigation by certain environmental groups seeking more stringent ballast water requirements. In addition, the new VGP also imposes a variety
  of changes for non-ballast water discharges including more stringent Best Management Practices for discharges of oil-to-sea interfaces in an effort to reduce the toxicity of oil leaked into U.S. water. We have submitted NOIs for all of our delivered ships and intend to submit NOIs for our ships in the
  future where required and do not believe that the costs associated with obtaining and complying with the VGP will have a significant impact on our operations.

47



---



Clean Air Act

The U.S. Clean Air Act of 1970, as amended by the Clean Air Act Amendments of 1977 and 1990, or the CAA, requires the EPA to promulgate standards applicable to emissions of volatile organic compounds and other air contaminants. Our ships may be subject to vapor control and recovery
  requirements for certain cargoes when loading, unloading, ballasting, cleaning and conducting other operations in regulated port areas and emission standards for so-called Category 3 marine diesel engines operating in U.S. waters. The marine diesel engine emission standards are currently limited to new
  engines beginning with the 2004 model year. On April 30, 2010, the EPA adopted final emission standards for Category 3 marine diesel engines equivalent to those adopted in the amendments to Annex VI to MARPOL, which will apply in two stages, beginning in 2011 and 2016. However, our tri-fuel
  diesel electric LNG carriers have the ability to burn natural gas as fuel to power the ship, which can significantly reduce relevant emissions compared with steam-powered ships.

The CAA also requires states to adopt State Implementation Plans, or SIPs, designed to attain national health-based air quality standards in primarily major metropolitan and/or industrial areas. Several SIPs regulate emissions resulting from ship loading and unloading operations by requiring the
  installation of vapor control equipment. The MEPC has designated as an ECA the area extending 200 miles from the territorial sea baseline adjacent to the Atlantic/Gulf and Pacific coasts and the eight main Hawaiian Islands and the Baltic Sea, North Sea and Caribbean Sea, under the Annex VI
  amendments. Fuel used by vessels operating in the ECA cannot exceed 1.0% sulfur, dropping to 0.1% sulfur in 2015. From 2016, NOx after-treatment requirements will also apply. Our vessels can store and burn low-sulfur fuel oil or alternatively burn natural gas which contains no sulfur. Additionally,
  burning natural gas will ensure compliance with IMO tier III NOx emission limitations without the need for after-treatment. Charterers must supply compliant fuel for the vessels before ordering vessels to trade in areas where restrictions apply. As a result, we do not expect such restrictions to have a
  materially adverse impact on our operations or costs.

Other Environmental Initiatives

U.S. Coast Guard regulations adopted under the U.S. National Invasive Species Act, or NISA, impose mandatory ballast water management practices for all ships equipped with ballast water tanks entering U.S. waters, which could require the installation of equipment on our ships to treat ballast
  water before it is discharged or the implementation of other port facility disposal arrangements or procedures, and/or otherwise restrict our ships from entering U.S. waters. In June 2012, the U.S. Coast Guard rule establishing standards for the allowable concentration of living organisms in ballast water
  discharged in U.S. waters and requiring the phase-in of Coast Guard approved ballast water management systems, or BWMS became effective. The Coast Guard will review the practicability of implementing a more stringent ballast water discharge standard and publish the results no later than January
  1, 2016. The rule requires installation of Coast Guard approved BWMS (none of which have received full approval by the Coast Guard to date) by new vessels constructed on or after December 1, 2013 and existing vessels as of their first drydocking after January 1, 2016. Several states have adopted
  legislation and regulations relating to the permitting and management of ballast water discharges.

At the international level, the IMO adopted an International Convention for the Control and Management of Ships Ballast Water and Sediments in February 2004, or the BWM Convention. The Conventions implementing regulations call for a phased introduction of mandatory ballast water
  exchange requirements, to be replaced in time with mandatory concentration limits. The BWM Convention will not enter into force until 12 months after it has been adopted by 30 states, the combined merchant fleets of which represent not less than 35% of the gross tonnage of the worlds merchant
  shipping. To date, a sufficient number of countries have not adopted this convention for it to enter into force. However, the IMOs Marine Environment Protection Committee passed a resolution in March 2010 encouraging the ratification of the Convention and calling upon those countries that have
  already ratified to encourage the installation of ballast water management systems. While we believe that our delivered ships comply with existing requirements, if new ballast

48



---



water treatment requirements are instituted, the cost of compliance could increase for ocean carriers. It is difficult to accurately predict the overall impact of such a requirement on our operations.

Our vessels may also become subject to the International Convention on Liability and Compensation for Damage in Connection with the Carriage of Hazardous and Noxious Substances by Sea, 1996 as amended by the Protocol to the HNS Convention, adopted in April 2010, or HNS Convention, if
  it is entered into force. The HNS Convention creates a regime of liability and compensation for damage from hazardous and noxious substances, or HNS, including a two-tier system of compensation composed of compulsory insurance taken out by shipowners and HNS Fund which comes into play
  when the insurance is insufficient to satisfy a claim or does not cover the incident. To date, the HNS Convention has not been ratified by a sufficient number of countries to enter into force.

Greenhouse Gas Regulations

The MEPC of IMO adopted two new sets of mandatory requirements to address greenhouse gas emissions from ships at its July 2011 meeting. The Energy Efficiency Design Index requires a minimum energy efficiency level per capacity mile and is applicable to new vessels, and the Ship Energy
  Efficiency Management Plan is applicable to currently operating vessels. The requirements, which entered into force in January 2013, could cause us to incur additional compliance costs. To meet the requirements, we have an agreement with ABS for the development of a Company Energy Efficiency
  Management Plan and the Ship-specific Energy Efficiency Management Plan based on certain documents issued by the IMO. The IMO is also considering the development of a market-based mechanism for greenhouse gas emissions from ships, but it is impossible to predict the likelihood that such a
  standard might be adopted or its potential impact on our operations at this time.

Requirements to monitor, report and verify carbon dioxide emissions from vessels calling to EU ports are under contemplation for adoption by the European Parliament. In the United States, the EPA has issued a finding that greenhouse gases endanger the public health and safety and has adopted
  regulations under the CAA to limit greenhouse gas emissions from certain mobile sources and proposed regulations to limit greenhouse gas emissions from certain large stationary sources. Although the mobile source emissions do not apply to greenhouse gas emissions from ships, the EPA is considering a
  petition from the California Attorney General and environmental groups to regulate greenhouse gas emissions from ocean-going ships. Any passage of climate control legislation or other regulatory initiatives by the IMO, the European Union, the United States or other countries where we operate, or any
  treaty adopted at the international level to succeed the Kyoto Protocol, that restrict emissions of greenhouse gases could require us to make significant financial expenditures that we cannot predict with certainty at this time.

We believe that LNG carriers, which have the inherent ability to burn natural gas to power the ship, and in particular LNG carriers like ours that utilize fuel-efficient diesel electric propulsion, can be considered among the cleanest of large ships in terms of emissions.

Ship Security Regulations

A number of initiatives have been introduced in recent years intended to enhance ship security. On November 25, 2002, the Maritime Transportation Security Act of 2002, or MTSA, was signed into law. To implement certain portions of the MTSA, the U.S. Coast Guard issued regulations in July
  2003 requiring the implementation of certain security requirements aboard ships operating in waters subject to the jurisdiction of the United States. Similarly, in December 2002, amendments to SOLAS created a new chapter of the convention dealing specifically with maritime security. This new chapter
  came into effect in July 2004 and imposes various detailed security obligations on ships and port authorities, most of which are contained in the newly created International Ship and Port Facilities Security Code, or ISPS Code. Among the various requirements are:

|
|
|

49



---



|
|
|
|
|
|
|

The U.S. Coast Guard regulations, intended to align with international maritime security standards, exempt non-U.S. ships from MTSA ship security measures, provided such ships have on board a valid International Ship Security Certificate that attests to the ships compliance with SOLAS security
  requirements and the ISPS Code. We have implemented the various security measures required by the IMO, SOLAS and the ISPS Code and have approved ISPS certificates and plans certified by the applicable flag state on board all our ships.

C. Organizational Structure

GasLog Ltd. is a holding company incorporated in Bermuda. As of March 25, 2015, it has 39 subsidiaries which are incorporated in the British Virgin Islands, Monaco, Bermuda, the Marshall Islands, the United States and England and Wales (37 as of December 31, 2014). Of our subsidiaries, 27
  either own vessels in our fleet or are parties to contracts to obtain newbuild vessels or acquire secondhand vessels. Of our subsidiaries 30 are wholly owned by us and seven are 42.5% owned by us. A list of our subsidiaries is set forth in Exhibit 8.1 to this annual report.

D. Property, Plant and Equipment

Other than our ships, we do not own any material property. Our vessels are subject to priority mortgages, which secure our obligations under our various credit facilities. For information on our vessels, see Item 4. Information on the CompanyB. Business OverviewOur Fleet. For further details
  regarding our credit facilities, refer to Item 5. Operating and Financial Review and ProspectsB. Liquidity and Capital ResourcesCredit Facilities.

We occupy office space at 7 Rue du Gabian, MC 98000, Monaco, which is provided pursuant to a lease agreement between our subsidiary, GasLog Monaco S.A.M., and a third-party property owner. We also occupy office space at (i) 69 Akti Miaouli, Piraeus, GR 185 37, Greece, which we lease
  through our subsidiary GasLog LNG Services from an entity controlled by Ceres Shipping, (ii) at 81 Kings Road, London SW3 4NX, United Kingdom, which we lease through our subsidiary GasLog Services UK Ltd., and (iii) at 885 Third Avenue, New York, New York 10022, United States, which we
  lease through our subsidiary, GasLog Services US Inc. The lease agreement is disclosed and filed with the Greek authorities, and has been entered into on market rates.

For more information about the contractual arrangements for our office space in Piraeus and London, see Item 7. Major Shareholders and Related Party TransactionsB. Related Party Transactions.

ITEM 4.A. UNRESOLVED STAFF COMMENTS

Not applicable.

50



---



ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The following discussion of our financial condition and results of operations should be read in conjunction with the financial statements and the notes to those statements included elsewhere in this annual report. This discussion includes forward-looking statements that involve risks and uncertainties. As a
  result of many factors, such as those set forth under Item 3. Key InformationD. Risk Factors and elsewhere in this annual report, our actual results may differ materially from those anticipated in these forward-looking statements. Please see the section Forward-Looking Statements at the beginning of this
  annual report.

We are an international owner, operator and manager of LNG carriers. Our wholly owned fleet consists of 20 LNG carriers, including 11 ships in operation (excluding the two vessels under the Pending Vessels Acquisition), seven LNG carriers on order at Samsung and 2 LNG carriers on order at
  Hyundai. GasLog is also the general and controlling partner in GasLog Partners, which owns five LNG carriers. We currently manage and operate 21 LNG carriers including 10 of our wholly owned vessels in operation (one is managed by a subsidiary of Shell), the five ships contributed or sold to the
  Partnership, five ships owned by a subsidiary of BG Group and one additional LNG carrier in which we have a 25% interest. We are also supervising the construction of our newbuildings. We have secured multi-year and seasonal time charter contracts for nine of our operating ships, the five ships owned
  by the Partnership and four of our 9 newbuildings on order, while two of our ships are operating in the spot/short-term market. As of December 31, 2014 these contracts are expected to provide total contracted revenue of $2.64 billion during their initial terms, which expire between 2015 and 2026. After
  giving effect to the Pending Vessels Acquisition, total contracted revenue is increased to $3.23 billion.

In addition to our committed order book, we also secured additional fixed priced options from Samsung on up to six further 174,000 cbm newbuildings with delivery dates in 2018 and 2019. The option contracts expire at the end of the first quarter of 2015. We intend to seek to extend these options.
  We also have a 25% interest in an additional ship, the Methane Nile Eagle, a 2007-built LNG carrier owned by Egypt LNG and technically managed by us. It is currently operating under a 20-year time charter to a subsidiary of BG Group. The information about our owned fleet presented in this report
  does not include our ownership interest in the Methane Nile Eagle.

We generate revenues by chartering our ships to customers on multi-year time charters, seasonal time charters and spot/short-term charters and by providing technical ship management services, including crewing, training, maintenance, regulatory and classification compliance and HSSE management
  and reporting through our wholly owned subsidiary GasLog LNG Services. Beginning on January 1, 2014, due to the growth in our owned fleet and the decrease in revenues and profit earned by GasLog LNG Services as a percentage of consolidated revenue and profit (representing approximately 6%
  and 0.5% of consolidated revenues and profit, respectively, for the year ended December 31, 2014), the Groups chief operating decision maker (the CODM) being the Chief Executive Officer, started to review the Groups operating results on a consolidated basis as one operating segment. As of
  December 31, 2013, the Group had two operating segments as the CODM was making decisions about allocating resources and assessing performance on the basis of the vessel ownership and the vessel management segments.

Recent Developments

The significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential between the Eastern and Western hemispheres. These factors, among others, have in turn led to a significant
  shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly. In addition, some production companies have announced delays or cancellations of certain
  previously announced (but early stage) LNG projects, which, unless offset by new projects coming on stream, could adversely affect demand for LNG charters over the next few years, while the amount of tonnage available for charter is expected to increase. Over the next 18 months, unless LNG charter
  market conditions improve, we may have difficulty in securing new

51



---



charters at attractive rates and durations for the two vessels we have operating under short-term contracts and the three vessels that will either be delivered or could come off charter between April 2015 and the end of 2016. Currently, we have a total of 888 open vessel days during the remainder of 2015.
  A failure to obtain charters at acceptable rates on these vessels could adversely affect our liquidity and results of operations, as well as our ability to meet certain of the covenants in our credit facilities later in 2015, particularly the covenants relating to the required ratio of EBITDA to debt service and
  the minimum cash requirement. During this period, our revenue, cash position and covenant compliance will also be adversely affected by our need to complete 10 drydockings over the next 18 months. For further details regarding our credit facilities, see Item 5. Operating and Financial Review and
  ProspectsB. Liquidity and Capital ResourcesCredit Facilities.

A. Operating Results

Factors Affecting Our Results of Operations

We believe the principal factors that will affect our future results of operations include:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

In addition to the general factors discussed above, we believe certain specific factors have impacted, or will impact, our results of operations. These factors include:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

52



---



Principal Components of Revenues and Expenses

Revenues

Our revenues are driven primarily by the number of LNG carriers in our owned fleet, the amount of daily charter hire that they earn under time charters and the number of operating days during which they generate revenues. These factors, in turn, are affected by our decisions relating to ship
  acquisitions and disposals, the amount of time that our ships spend in drydock undergoing repairs, maintenance and upgrade work, the age, condition and technical specifications of our ships as well as the relative levels of supply and demand in the LNG carrier charter market. Under the terms of some of
  our time charter arrangements, the operating cost component of the daily hire rate is intended to correspond to the costs of operating the ship. Accordingly, we will receive additional revenue under certain of our time charters through an annual escalation of the operating cost component of the daily hire
  rate and, in the event of more material increases in a ships operating costs, we may be entitled to receive additional revenues under those charters. Under some of the other time charter arrangements, most of our operating costs are passed-through to the charterer in the form of an adjustment to the
  operating cost component of the daily hire rate. We believe these adjustment provisions provide substantial protection against significant cost increases. See Item 4. Information on the CompanyB. Business OverviewShip Time ChartersHire Rate Provisions for a more detailed discussion of the hire rate
  provisions of our charter contracts.

Our LNG carriers are employed through time charter contracts. Revenues under our time charters are recognized when services are performed, revenue is earned and the collection of the revenue is reasonably assured. The charter hire revenue is recognized on a straight-line basis over the term of
  the relevant time charter. We do not recognize revenue during days when the ship is off-hire. Advance payments under time charter contracts are classified as liabilities until such time as the criteria for recognizing the revenue are met.

The table below provides additional information about our contracted charter revenues based on contracts in effect as of December 31, 2014 for (a) the nine ships in our wholly owned fleet and the five ships in the GasLog Partners fleet for which we have secured time charters, (b) four of our
  newbuildings on order and (c) the short-term charter party agreements of GasLog Chelsea and GasLog Saratoga. Other than the assumptions reflected in the footnotes to the table, including our assumption that our newbuildings are delivered on schedule, the table does not reflect events occurring after
  December 31, 2014. The table reflects only our contracted charter revenues for the ships in our owned fleet for which we have secured time charters, and it does not reflect the costs or expenses we will incur in fulfilling our obligations under the charters, nor does it include other revenues we may earn,
  such as revenues for technical management of customer-owned ships. In particular, the table does not reflect any time charter revenues for our five LNG carriers on order for which we have not yet secured time charter contracts, revenues from the GasLog Chelsea and the GasLog Saratoga after the
  estimated completion of its short-term charter party agreements, any additional ships we may acquire in the future, nor does it reflect the options under our time charters that permit our charterers to extend the time charter terms for successive multi-year periods. The entry into time charter contracts for
  the five remaining newbuildings on order which have no time charters in place, the GasLog Chelsea, the GasLog Saratoga and any additional ships we may acquire or the exercise of options extending the terms of our existing charters, would result in an increase in the number of contracted days and the
  contracted revenue for our fleet in the future. Although the contracted charter revenues are based on contracted charter hire rate provisions, they reflect certain assumptions, including assumptions relating to future ship operating costs. We consider the assumptions to be reasonable as of the date of this
  report, but if these assumptions prove to be incorrect, our actual time charter revenues could differ from those reflected in the table. Furthermore, any contract is subject to various risks, including performance by the counterparties or an early termination of the contract pursuant to its terms. If the
  charterers are unable or unwilling to make charter payments to us, or if we agree to renegotiate charter terms at the request of a charterer or if contracts are prematurely terminated for any reason, we would be exposed to prevailing market conditions at the time, and our results of operations and
  financial condition may be materially adversely affected. Please see Item 3. Key InformationD. Risk Factors. For these

53



---



reasons, the contracted charter revenue information presented below is not fact and should not be relied upon as being necessarily indicative of future results, and readers are cautioned not to place undue reliance on this information. Neither the Companys independent auditors, nor any other
  independent accountants, have compiled, examined or performed any procedures with respect to the information presented in the table, nor have they expressed any opinion or any other form of assurance on such information or its achievability, and assume no responsibility for, and disclaim any
  association with, the information in the table.

Contracted Charter Revenues and Days from Time Charters as of December 31, 2014

|                                                            |      |                                                            |      |       |        |  |      |  |           |       |        | 
|----------------------------------------------------------- | ---- | ---------------------------------------------------------- | ---- | ----- | ------ |  | ---- |  | --------- | ----- | ------ | 
|                                                            |      | For the Year Ending December 31,                          
|                                                            | 2015 |                                                            | 2016 |       | 2017   |  | 2018 |  | 2019-2026 |       | Total 
|                                                            |      | (in millions of U.S. dollars, except days and percentages)
|Contracted time charter revenues(1)(2)(3)(4)(5)             |      |                                                            | $    |       | 356.32 |  |      |  | $         |       | 387.33 | 
|Total contracted days(1)                                    |      |                                                            |      | 4,958 |        |  |      |  | 5,283     |       |        | 
|Total available days(6)                                     |      |                                                            |      | 5,846 |        |  |      |  | 6,839     |       |        | 
|Total unfixed days(7)                                       |      |                                                            |      | 888   |        |  |      |  | 1,556     |       |        | 
|Percentage of total contracted days/total available days(1) |      |                                                            |      | 84.81 | %      |  |      |  |           | 77.25 | %      | 



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

The revenues of GasLog LNG Services, our wholly owned subsidiary, are driven primarily by the number of ships operating under our technical management and the amount of the fees we earn for each of these ships as well as the amount of fees that we earn for plan approval and construction
  supervision of newbuilding LNG carriers. In addition to revenues from external customers, GasLog LNG Services receives revenues for technical management, plan approval and construction supervision services provided to our owned fleet. These revenues are eliminated in the consolidation of our
  accounts.

Revenue from ship management and ship construction project supervision contracts is recognized in the statement of profit or loss when earned and when it is probable that future economic benefits will flow to us and such benefits can be measured reliably.

Vessel Operating and Supervision Costs

Vessel operating and supervision costs of our owned fleet consist of two components: voyage expenses and ship operating expenses. Under our time charter arrangements, charterers bear substantially all voyage expenses, including bunker fuel, port charges and canal tolls, but not

54



---



commissions, which we have historically paid to unaffiliated ship brokers based on a flat fee per ship. Commissions are recognized as expenses on a pro rata basis over the duration of the period of the time charter.

We are generally responsible for ship operating expenses, which include costs for crewing, insurance, repairs, modifications and maintenance, including drydocking, lubricants, spare parts and consumable stores and other miscellaneous expenses, as well as the associated cost of providing these items
  and services. However, as described above, the hire rate provisions of our time charters are intended to reflect the operating costs borne by us. Our charters contain provisions that significantly reduce our exposure to increases in operating costs, including review provisions and cost pass-through provisions.
  Ship operating expenses are recognized as expenses when incurred.

In addition, we pay fees to GasLog LNG Services in connection with our own newbuildings on order for plan approval and construction supervision services provided by GasLog LNG Services and to cover third-party expenses incurred by GasLog LNG Services in respect of the newbuildings. These
  fees, other than any inter-segment profit, are capitalized as part of the asset value of our ships. The fees paid for technical ship management services, which are considered vessel operating and supervision costs of our owned fleet (and corresponding revenues of GasLog LNG Services), are eliminated in
  the consolidation of our accounts.

Vessel operating and supervision costs of GasLog LNG Services include staff costs, such as salaries, social security and training for the technical management team and project specialists, and project-related expenses.

Depreciation of Fixed Assets

The majority of our consolidated depreciation expenses relate to the cost of our ships. We depreciate the cost of our ships on the basis of two components: a vessel component and a drydocking component. The vessel component is depreciated on a straight-line basis over the expected useful life of
  each ship, based on the cost of the ship less its estimated residual value. We estimate the useful lives of our ships to be 35 years from the date of delivery from the shipyard. Second-hand vessels are depreciated from the date of their acquisition through their remaining estimated useful life. Furthermore,
  until September 30, 2014, management estimated residual value of our ships to be 10% of the initial ship cost. Effective October 1, 2014, following managements reassessment based on developments in the LNG scrapping market which provide more reliable data points, the residual value of each vessel is
  equal to the product of its lightweight tonnage, or LWT, and an estimated scrap rate per LWT, which represents our estimate of the market value of the ship at the end of its useful life.

We must periodically drydock each of our ships for inspection, repairs and maintenance and any modifications to comply with industry certification or governmental requirements. All our ships are required to be drydocked for these inspections at least once every five years. At the time of delivery of
  a ship, we estimate the drydocking component of the cost of the ship, which represents the estimated cost of the ships first drydocking based on our historical experience with similar types of ships. The drydocking component of the ships cost is depreciated over five years, in case of new ships, and until
  the next drydocking for secondhand ships unless we intend to drydock the ships earlier as circumstances arise.

General and Administrative Expenses

General and administrative expenses consist principally of personnel costs for administrative and support staff, board of directors fees, expense recognized in connection with equity-settled compensation, rent, utilities, travel expenses, legal expenses, other professional services and consultants, training
  for crew familiarization and other advisor costs.

Financial Costs

We incur interest expense on the outstanding indebtedness under our existing credit facilities, Bond Agreement and our swap arrangements that qualify for treatment as cash flow hedges for

55



---



financial reporting purposes, which we include in our financial costs. Financial costs also include amortization of other loan issuance costs incurred in connection with establishing our credit facilities. We will incur additional interest expense and other borrowing costs in the future on our outstanding
  borrowings and under the undrawn or future borrowings and commitments. For a description of our credit facilities, including our loan agreements, see Item 5. Operating and Financial Review and ProspectsB. Liquidity and Capital ResourcesCredit Facilities.

Interest expense and the amortization of loan issuance costs that relate directly to a specific loan to finance an LNG carrier under construction and are incurred during the construction period are capitalized as part of the cost of the ship. Otherwise, interest expense and amortization of loan issuance
  costs are expensed as incurred.

Financial Income

Financial income consists of interest income, which will depend on the level of our cash deposits, investments and prevailing interest rates. Interest income is recognized on an accrual basis.

(Loss)/Gain on Swaps

Any gain or loss derived from the fair value of the swaps at their inception, the ineffective portion of changes in the fair value of the swaps that meet hedge accounting criteria and net interest on interest rate swaps held for trading, the movement in the fair value of the interest rate swaps that have
  not been designated as hedges and the amortization of the cumulative unrealized loss for the interest rate swaps that hedge accounting was discontinued are presented as gain or loss on swaps in our consolidated statements of profit or loss.

Share of Profit of Associate

The share of profit of associate consists of our share of profits from our 25% ownership interest in Egypt LNG, a Bermuda exempted company whose principal asset is the LNG carrier Methane Nile Eagle.

Results of Operations

Year Ended December 31, 2014 Compared to Year Ended December 31, 2013

|                                           |      |                         |      |         |         | 
|------------------------------------------ | ---- | ----------------------- | ---- | ------- | ------- | 
|Amounts are in thousands of U.S. Dollars   |      | Year ended December 31,
|                                           | 2013 |                         | 2014 |         | Change 
|Revenues                                   |      |                         | $    |         | 157,240 | 
|Vessel operating and supervision costs     |      |                         |      | (34,919 | )       | 
|Depreciation of fixed assets               |      |                         |      | (29,322 | )       | 
|General and administrative expenses        |      |                         |      | (21,598 | )       | 
|                                           |      |                         |      |         |         | 
|Profit from operations                     |      |                         |      | 71,401  |         | 
|                                           |      |                         |      |         |         | 
|Financial costs                            |      |                         |      | (27,851 | )       | 
|Financial income                           |      |                         |      | 411     |         | 
|Gain/(loss) on swaps                       |      |                         |      | 11,498  |         | 
|Share of profit of associate               |      |                         |      | 1,470   |         | 
|                                           |      |                         |      |         |         | 
|Total other expenses, net                  |      |                         |      | (14,472 | )       | 
|                                           |      |                         |      |         |         | 
|Profit for the period                      |      |                         |      | 56,929  |         | 
|                                           |      |                         |      |         |         | 
|Non-controlling interest                   |      |                         |      |        |         | 
|                                           |      |                         |      |         |         | 
|Profit attributable to owners of the Group |      |                         | $    |         | 56,929  | 
|                                           |      |                         |      |         |         | 

During the year ended December 31, 2014, we had an average of 12.4 ships operating in our owned fleet (including ships owned by the Partnership), having 4,392 operating days, an average of 20.0 ships operating under our technical management (including 11.9 of our owned ships) and an average of
  3.50 owned ships under construction supervision. During the year ended December 31,

56



---



2013, we had an average of 5.0 ships operating in our owned fleet having 1,808 operating days, an average of 16.9 ships operating under our technical management (including our 5.0 owned ships) and an average of 4.2 owned ships under construction supervision.

Revenues:

Consolidated revenues increased by 109.03%, or $171.44 million, from $157.24 million during the year ended December 31, 2013 to $328.68 million during the year ended December 31, 2014. The increase is mainly attributable to an increase in revenues by $92.05 million due to the deliveries of theMethane Rita Andrea, the Methane Jane Elizabeth, the Methane Lydon Volney, the Methane Shirley Elisabeth, the Methane Heather Sally, and the Methane Alison Victoria acquired from BG Group in April and June 2014, an increase of $74.59 million due to the full years operation during the year ended
  December 31, 2014 of the GasLog Shanghai,theGasLog Santiago,the GasLog Sydney, the GasLog Skagen, the GasLog Chelsea and theGasLog Seattlewhich were delivered on January 28, 2013, March 25, 2013, May 30, 2013, July 25, 2013, October 4, 2013 and December 9, 2013, respectively and a
  further increase in revenues of $12.32 million due to the delivery of the Solaris on June 30, 2014. These deliveries resulted in an increase in operating days. The increase in consolidated revenues was partially offset by $1.12 million caused by the off-hire days due to damage to the propulsion system of theGasLog Singapore, $1.51 million caused by the off-hire days due to the drydocking of the Methane Lydon Volney which took place in November 2014 and $0.55 million due to the damage to the propeller on the Methane Heather Sallyand the other off-hires of $0.21 million.There was also a decrease of
  $4.13 million in revenues from technical management services mainly due to the decrease in the number of the managed vessels owned by third parties.

Vessel Operating and Supervision Costs:

Consolidated vessel operating and supervision costs increased by 124.71%, or $43.55 million, from $34.92 million during the year ended December 31, 2013 to $78.47 million during the year ended December 31, 2014. The increase is primarily attributable to an increase of $40.94 million deriving from
  the operating expenses of the six vessels delivered in 2013,the Solaris and the GasLog Saratoga delivered on June 30, 2014 and December 16, 2014, respectively, to the six vessels acquired from BG Group in 2014, to the increased technical maintenance expenses due to the planned main engines
  overhauling for the two vessels delivered in 2010 and increased voyage expenses from the GasLog Chelsea while unemployed between the spot/short-term charters. In addition there was an increase of $2.61 million in employee costs related to new employees hired in order to fulfill the requirements of the
  fleet growth.

General and Administrative Expenses:

Consolidated general and administrative expenses increased by 58.10%, or $12.55 million, from $21.60 million during the year ended December 31, 2013 to $34.15 million during the year ended December 31, 2014. The increase is mainly attributable to a $4.65 million increase in legal fees and other
  professional services including external assistance for Sarbanes-Oxley Act compliance and the Partnerships listing requirements, an increase in personnel related expenses of $3.07 million related to the growth of the Group, an increase in equity-settled compensation expense of $1.36 million, an increase in
  travel and accommodation expenses of $1.08 million related to the Groups expansion in London and New York, an increase of $0.61 million in rent and utilities related to the new offices in London and New York, an increase in directors and officers insurance of $0.59 million mostly related to the
  additional cost derived from the Partnerships requirements, an increase in board of directors fees of $0.66 million and an increase in various other expenses of $0.53 million.

Financial Costs:

Consolidated financial costs increased by 157.02%, or $43.73 million, from $27.85 million during the year ended December 31, 2013 to $71.58 million during year ended December 31, 2014. The increase is attributable to an increase of $29.66 million in interest expense on loans, bond and cash

57



---



flow hedges. During the year ended December 31, 2014, we had an average of $1,613.50 million of outstanding indebtedness including our Bond Agreement, having an aggregate weighted average interest rate of 3.26%, and during the year ended December 31, 2013, we had an average of $715.92 million
  of outstanding indebtedness with a weighted average interest rate of 3.25%. These weighted average interest rates include interest expense on loans and cash flow hedges and interest expense on bond and CCSs. The increase in financial costs was further affected by an increase in amortization of loan fees
  by $11.74 million mainly deriving from the $9.02 million write off of fees relating to the repayment of the loans used to finance the GasLog Shanghai,the GasLog Santiago,the GasLog Sydney, the Methane Rita Andrea and the Methane Jane Elizabeth that were terminated during the year ended
  December 31, 2014. Finally there was an increase in finance costs of $2.33 million mainly deriving from the other loan fees including the termination of the aforementioned loans.

Gain/(loss) on Swaps:

Consolidated loss on swaps increased by $36.29 million, from $11.50 million gain for the year ended December 31, 2013 to $24.79 million loss for the year ended December 31, 2014. The increase in loss is attributable to an increase of $27.70 million in loss from mark-to-market valuation of our
  interest rate swaps which are carried at fair value through profit or loss, an increase of $4.35 million in loss that was reclassified from equity to the statement of profit or loss related to the interest rate swaps for which hedge accounting was discontinued and an increase of $4.58 million in realized loss
  from interest rate swaps held for trading. The increase of $27.70 million in loss from mark-to-market valuation reflected a loss of $7.87 million for the year ended December 31, 2014 as compared to a gain of $19.83 million for the year ended December 31, 2013. In 2014, the loss derived from the fact that
  the LIBOR yield curve, which was used to calculate the present value of the estimated future cash flows, was lower than the agreed fixed interest rates resulting in an increase in derivative liabilities from interest rate swaps held for trading.

Profit for the Year:

Consolidated profit decreased by 10.82%, or $6.16 million, from $56.93 million for the year ended December 31, 2013, to $50.77 million for the year ended December 31, 2014 as a result of the aforementioned factors.

Year Ended December 31, 2013 Compared to Year Ended December 31, 2012

|                                           |      |                         |      |         |        | 
|------------------------------------------ | ---- | ----------------------- | ---- | ------- | ------ | 
|Amounts are in thousands of U.S. Dollars   |      | Year ended December 31,
|                                           | 2012 |                         | 2013 |         | Change
|Revenues                                   |      |                         | $    |         | 68,542 | 
|Vessel operating and supervision costs     |      |                         |      | (14,646 | )      | 
|Depreciation of fixed assets               |      |                         |      | (13,065 | )      | 
|General and administrative expenses        |      |                         |      | (20,380 | )      | 
|                                           |      |                         |      |         |        | 
|Profit from operations                     |      |                         |      | 20,451  |        | 
|                                           |      |                         |      |         |        | 
|Financial costs                            |      |                         |      | (11,670 | )      | 
|Financial income                           |      |                         |      | 1,174   |        | 
|(Loss)/gain on swaps                       |      |                         |      | (6,783  | )      | 
|Share of profit of associate               |      |                         |      | 1,078   |        | 
|                                           |      |                         |      |         |        | 
|Total other expenses, net                  |      |                         |      | (16,201 | )      | 
|                                           |      |                         |      |         |        | 
|Profit for the period                      |      |                         |      | 4,250   |        | 
|                                           |      |                         |      |         |        | 
|Non-controlling interest                   |      |                         |      |        |        | 
|                                           |      |                         |      |         |        | 
|Profit attributable to owners of the Group |      |                         | $    |         | 4,250  | 
|                                           |      |                         |      |         |        | 

During the year ended December 31, 2013, we had an average of 5.0 ships operating in our owned fleet having 1,808 operating days, an average of 16.9 ships operating under our technical

58



---



management (including our 5.0 owned ships) and an average of 4.2 owned ships under construction supervision. During the year ended December 31, 2012, we had an average of 2.0 ships operating in our owned fleet having 732 operating days, an average of 14.0 ships operating under our technical
  management (including our 2.0 owned ships) and an average of 4.6 ships under construction supervision.

Revenues:

Consolidated revenues increased by 129.41%, or $88.70 million, from $68.54 million during the year ended December 31, 2012, to $157.24 million during the year ended December 31, 2013. The increase is attributable to an increase of $89.13 million due to the deliveries of the GasLog Shanghai, theGasLog Santiago, the GasLog Sydney, the GasLog Skagen, the GasLog Chelsea, and the GasLog Seattleon January 28, 2013, March 25, 2013, May 30, 2013, July 25, 2013, October 4, 2103 and December 9, 2013, respectively and the commencement of their charter party agreements, partially offset by a
  decrease in revenue from vessel management services of $0.43 million due to the decrease in the performance bonus we received from BG Group for the management of its ships of $0.25 million and a decrease of $0.18 million in revenues earned from all other management services.

Vessel Operating and Supervision Costs:

Consolidated vessel operating and supervision costs increased by 138.36%, or $20.27 million, from $14.65 million during the year ended December 31, 2012, to $34.92 million during the year ended December 31, 2013. The increase is mainly attributable to an increase of $20.09 million in vessel
  operating expenses primarily due to operating expenses of the six vessels delivered in 2013 and increased technical maintenance expenses due to the planned underwater inspections and maintenance of the main engines of the two vessels delivered in 2010 and an increase of $0.18 million in employee
  costs.

General and Administrative Expenses:

Consolidated general and administrative expenses increased by 5.99%, or $1.22 million, from $20.38 million during the year ended December 31, 2012, to $21.60 million during the year ended December 31, 2013. The increase is mainly attributable to an increase of $2.28 million in personnel related
  expenses related to the growth of the Group, an increase of $0.85 million in legal and professional services, an increase in board of directors fees of $0.40 million and an increase of $0.37 million in all other expenses, partially offset by a decrease of $2.68 million in equity-settled compensation expense
  because the old plan vested fully upon completion of our IPO in April 2012 while the amortization for the 2013 plan started on April 29, 2013.

Financial Costs:

Consolidated financial costs increased by 138.65%, or $16.18 million, from $11.67 million during the year ended December 31, 2012, to $27.85 million during the year ended December 31, 2013. The increase is attributable to an increase of $12.84 million in interest expense on loans, bond and cash
  flow hedges. During the year ended December 31, 2013, we had an average of $715.92 million of outstanding indebtedness with a weighted average interest rate of 3.25% including our Bond Agreement, while during the year ended December 31, 2012 we had an average of $269.10 million of outstanding
  indebtedness with a weighted average interest rate of 3.94%. These weighted average interest rates include interest expense on loans and cash flow hedges and interest expense on bond and CCSs. The increase in financial costs was further affected by an increase in amortization of loan fees by $2.89
  million mainly relating to the new loans drawn during the year ended December 31, 2013 and an increase of $0.45 million in other financial costs.

59



---



Financial Income:

Consolidated financial income decreased by 64.96%, or $0.76 million, from $1.17 million for the year ended December 31, 2012 to $0.41 million for the year ended December 31, 2013. The decrease is mainly attributable to decreased interest income from our decreased average fixed time deposits.

Gain/(loss)on Swaps:

Consolidated gain on swaps increased by $18.28 million, from $6.78 million loss for the year ended December 31, 2012 to $11.50 million gain for the year ended December 31, 2013. The increase in gain is attributable to an increase of $24.45 million in gain from mark-to-market valuation of our
  interest rate swaps which are carried at fair value through profit or loss and a decrease of $1.74 million in loss at inception for cash flow hedges, partially offset by an increase of $2.29 million in loss that was reclassified from equity to the statement of profit or loss related to the interest rate swaps for
  which hedge accounting was discontinued and an increase of $5.73 million in realized loss from interest rate swaps held for trading. The increase of $24.45 million in gain from mark-to-market valuation reflected a gain of $19.83 million for the year ended December 31, 2013 as compared to a loss of $4.62
  million for the year ended December 31, 2013. In 2013, hedge accounting for seven interest rate swaps was discontinued because the effectiveness criteria were not met. These swaps were reclassified from interest rate swaps designated as cash flow hedging instruments to interest rate swaps held for
  trading resulting in a higher notional amount. The increase in the notional amount and the increase in the LIBOR yield curve, which was used to calculate the present value of the estimated future cash flows, resulted in a positive movement in the fair value of the swaps classified as held for trading by
  $19.83 million.

Share of Profit of Associate:

Consolidated share of profits from our interest in Egypt LNG increased by 36.11%, or $0.39 million, from $1.08 million during the year ended December 31, 2012, to $1.47 million during the year ended December 31, 2013 mainly because of the scheduled drydocking in 2012, which resulted in lower
  revenues associated with the off-hire days and increased repairs and maintenance normally undertaken during the drydocking period.

Profit for the Year:

Consolidated profit increased by $52.68 million, from $4.25 million for the year ended December 31, 2012, to $56.93 million for the year ended December 31, 2013, as a result of the aforementioned factors.

Customers

For the year ended December 31, 2014, we received 80.1% of our revenues from BG Group, 11.7% of our revenues from Shell, 7.8% of our revenues from the spot/short-term market, 0.2% of our revenues from Egypt LNG and 0.2% from another customer. For the year ended December 31, 2013,
  we received 90.7% of our revenues from BG Group, 0.5% of our revenues from Egypt LNG, an entity in which we have a 25% ownership interest, 1.3% of our revenues from Shell, 6.9% of our revenues from various charterers in the spot/short-term market and 0.6% from another customer.

Seasonality

Since our owned ships are mainly employed under multi-year, fixed-rate charter arrangements, seasonal trends do not materially impact the revenues earned by our vessels during the year. In the future, seasonality may impact the revenues of our ships operating under spot/short-term or seasonal
  charter arrangements. Seasonality also does not have a significant impact on revenues earned by our management services, as we provide technical ship management and ship construction supervision services under fixed-rate agreements.

Additionally, our business is not subject to seasonal borrowing requirements.

60



---



B. Liquidity and Capital Resources

As of December 31, 2014, GasLog has financed its capital requirements with contributions from its pre-IPO shareholders, proceeds from our IPO and the GasLog Partners IPO, proceeds from the 2014 follow-on equity offerings and the private placements, operating cash flows and long-term
  financings including bank loans and the NOK bond offering. Our primary liquidity needs are to fund our ship-operating expenses, finance the purchase and construction of our newbuildings, purchase secondhand vessels, service our existing debt and pay dividends. In monitoring our working capital needs,
  we project our charter hire income and ships maintenance and running expenses, as well as debt service obligations, and seek to maintain adequate cash reserves in order to address any budget overruns, if any.

We anticipate that our primary sources of funds will be available cash, cash from operations and borrowings under existing and new loan agreements. We may seek to raise additional common or other forms of equity, subject in each case to market conditions. We believe that these sources of funds
  will be sufficient to meet our liquidity needs, although there can be no assurance that we will be able to obtain future debt and equity financing on terms acceptable to us.

Our funding and treasury activities are intended to balance investment returns in order to maintain appropriate liquidity. Cash and cash equivalents are held primarily in U.S. dollars. In June 2013 and April 2014, we entered into six CCSs to exchange interest payments and principal on maturity on
  the same terms as the Bond Agreement and designated the CCSs as hedges of the variability of the USD functional currency equivalent cash flows on the bond. Refer to Note 23 to our audited consolidated financial statements included elsewhere in this annual report for details on our swap
  arrangements.

In 2012, the Company adopted what it considers to be appropriate risk management policies to be used as a guideline in managing risks arising from our business and treasury activities. The Treasury Policies and Procedures aim to ensure that: responsibilities for treasury activities are delegated
  appropriately; treasury risks are identified, quantified and actively managed in a timely manner; and treasury transactions are properly authorized, controlled, reported and monitored.

In addition, during 2012 the Company established a set of Counterparty Risk Policies and Procedures formalizing our counterparty credit risk management process with an aim to protect against unwarranted credit exposures and to seek to manage counterparty risk. The purpose of the Counterparty
  Risk Policies and Procedures is to: provide general principles to guide counterparty credit risk management process; identify and actively manage counterparty risks; and delegate authority to approve additional counterparty risk on the Company.

As of December 31, 2014, we had $211.97 million of cash and cash equivalents, of which $3.20 million was held in a retention account in connection with the next installment and interest payment due under the credit facilities entered into by some of our subsidiaries, $117.25 million was held in time
  deposits and $1.29 million was held in ship management client accounts. The funds in the ship management client accounts were held on behalf of customers of GasLog LNG Services in order to cover obligations of vessels under management. Moreover, as of December 31, 2014, we had $28.1 million
  held in time deposits with an initial duration of more than three months but less than a year that have been classified as short-term investments. In addition, as of December 31, 2014, we had $22.8 million in restricted cash in order to comply with the covenants under two of our credit facilities.

As of December 31, 2014, we had an aggregate of $1.79 billion of indebtedness outstanding under nine credit facilities, of which $121.82 million is repayable within one year, including $42.17 million under the revolving credit facility. As of December 31, 2014, GasLog had $134.74 million outstanding
  under the NOK Bond Agreement that is payable in June 2018.

As of December 31, 2014 there was an undrawn amount of $7.83 million from the revolving facility of GAS-two Ltd. which is available to be drawn under certain conditions. In addition, there is a loan facility with an undrawn amount of $146.0 million that will be used to finance a portion of the
  contract price of one newbuilding that is expected to be delivered in April 2015 subject to satisfaction of customary closing conditions, as well as undrawn loan amounts available under a

61



---



$325.0 million senior secured term loan facility and a $135.0 million subordinated two-year loan facility in relation to the financing of the Pending Vessels Acquisition. For more details, see Capital Expenditures.

The total contract price for our nine newbuildings on order as of December 31, 2014, was approximately $1.82 billion, of which $140.82 million was paid as of December 31, 2014. The balance is payable under each shipbuilding contract in installments upon the attainment of certain specified
  milestones, with the largest portion of the purchase price for each ship coming due upon its delivery. We are scheduled to take delivery of the nine newbuildings on various dates in 2015, 2016 and 2017. As of December 31, 2014, the total remaining balance of the contract prices for the nine newbuildings
  was $1.68 billion of which $239.29 million is due within twelve months that will be funded with available cash, cash from operations, existing undrawn debt and other financings we may enter into. The contract price for the two vessels that GasLog has agreed to acquire from Methane Services is $460.0
  million, which will be funded by the two credit facilities entered into in connection with the Pending Vessels Acquisition.

In addition, we have secured additional fixed priced options from Samsung on up to six further 174,000 cbm newbuildings with delivery dates in 2018 and 2019. The option contracts expire at the end of the first quarter of 2015. We intend to seek to extend these options. In the event we decide to
  exercise these options, we expect to finance the costs with cash from operations and a combination of debt and equity financing.

As our fleet expands, we will evaluate changes to the quarterly dividend consistent with our cash flow and liquidity position. Our policy is to pay dividends in amounts that will allow us to retain sufficient liquidity to fund our obligations as well as execute our business plan going forward. Our board
  of directors will determine the timing and amount of all dividend payments, based on various factors, including our earnings, financial condition, cash requirements and availability, restrictions in our credit facilities and the provisions of Bermuda law. Accordingly, we cannot guarantee that we will be able
  to pay quarterly dividends. See Item 3. Key InformationD. Risk Factors and Item 8. Financial InformationA. Consolidated Financial Statements and Other Financial InformationDividend Policy for a discussion of risks related to our ability to pay dividends.

Working Capital Position

We anticipate that our primary sources of funds will be available cash, cash from operations and borrowings under existing and new loan agreements. We may seek to raise additional common or other forms of equity. We believe that these sources of funds will be sufficient to fund our operations,
  including our working capital requirements, and to make the required principal and interest payments on our indebtedness during the next 12 months; however, there can be no assurance that we will be able to obtain future debt and equity financing on terms acceptable to us.

As of December 31, 2014, our current assets totaled $288.49 million while current liabilities totaled $201.36 million, resulting in a positive working capital position of $87.13 million.

Cash Flows

Year ended December 31, 2014 compared to the year ended December 31, 2013

The following table summarizes our net cash flows from operating, investing and financing activities for the periods indicated:

|                                      |      |                               |      |         
|------------------------------------- | ---- | ----------------------------- | ---- | --------
|                                      |      | Year ended December 31,      
|                                      | 2013 |                               | 2014
|                                      |      | (in thousands ofU.S. dollars)
|Net cash from operating activities    |      |                               |      | $86,745 
|Net cash used in investing activities |      |                               |      | (935,516
|Net cash from financing activities    |      |                               |      | 840,481 

62



---



Net Cash From Operating Activities

Net cash from operating activities increased by $61.54 million, from $86.75 million during the year ended December 31, 2013 to $148.29 million during the year ended December 31, 2014. The increase was due to an increase of $173.82 million in revenue collections, partially offset by unfavorable
  changes in cash from ship management creditors amounting to $14.16 million, an increase of $46.15 million in payments for general and administrative expenses, operating expenses and inventories, an increase of $42.42 million in cash paid for interest including the payment of $4.63 million for the
  termination of the swap contracts related to the GasLog Shanghai, the GasLog Santiago and the GasLog Sydney facilities and $4.78 million premium paid to enter into the three CCSs, an increase of $4.58 million in realized losses on interest rate swaps held for trading and an increase of $4.97 million in
  movement in cash collaterals.

Net Cash Used In Investing Activities

Net cash used in investing activities increased by $451.14 million, from $935.52 million during the year ended December 31, 2013 to $1,386.66 million during the year ended December 31, 2014. The increase is mainly attributable to a $324.56 million increase in payments for the construction costs of
  newbuildings and the acquisition of second-hand vessels, an increase of $1.57 million in payments for other fixed assets, the net increase in payments for short-term investments of $123.68 million, the $1.03 million decrease in dividends and return of capital received from Egypt LNG and a decrease of
  $0.30 million in interest income received.

Net Cash From Financing Activities

Net cash from financing activities increased by $506.28 million, from $840.48 million during the year ended December 31, 2013 to $1,346.76 million during the year ended December 31, 2014. The increase is mainly attributable to an increase of $454.27 million in proceeds from our borrowings, the
  $309.15 million from the net proceeds from the public offerings and private placement in January and April 2014, the net proceeds from the GasLog Partners IPO and follow-on public offering of $319.50 million, partially offset by an increase of $514.29 million in bank loan repayments, an increase of
  $22.83 million in restricted cash, $12.95 million payments for treasury shares, $18.85 million increase in dividend payments and $7.72 million increase in payment of loan issuance costs.

Year ended December 31, 2013 compared to the year ended December 31, 2012

The following table summarizes our net cash flows from operating, investing and financing activities for the periods indicated:

|                                      |      |                                      |      |         
|------------------------------------- | ---- | ------------------------------------ | ---- | --------
|                                      |      | Year ended December 31,             
|                                      | 2012 |                                      | 2013
|                                      |      | (in thousands of U.S.
      dollars)
|Net cash from operating activities    |      |                                      | $    |         
|Net cash used in investing activities |      |                                      |      | (212,621
|Net cash from financing activities    |      |                                      |      | 278,811 

Net Cash From Operating Activities

Net cash from operating activities increased by $61.83 million, from $24.92 million during the year ended December 31, 2012, to $86.75 million in the year ended December 31, 2013. The increase was due to an increase of $93.78 million in revenue collections, favorable changes in cash from ship
  management creditors amounting to $7.55 million and a decrease of $4.71 million in security collaterals, partially offset by an increase of $28.04 million in payments for general and administrative expenses, operating expenses and inventories, an increase of $10.45 million in cash paid for interest and $5.73
  million in realized losses on interest rate swaps held for trading.

63



---



Net Cash Used In Investing Activities

Net cash used in investing activities increased by $722.90 million, to $935.52 million in the year ended December 31, 2013, from $212.62 million in the year ended December 31, 2012. The increase is mainly attributable to a $928.46 million increase in payments for the construction costs of
  newbuildings and the acquisition of the second hand vessel, a decrease of $0.46 million in interest income received partially offset by a $1.08 million decrease in payments for other tangible assets, the net decrease in short-term investments of $203.90 million, an increase of $0.69 million of dividends we
  received from Egypt LNG and $0.36 million we received from Egypt LNG as a return of capital.

Net Cash From Financing Activities

Net cash from financing activities increased by $561.67 million, from $278.81 million in the year ended December 31, 2012, to $840.48 million in the year ended December 31, 2013. The increase is mainly attributable to $1,026.20 million drawn from our bank loan facilities and the bond (2012: nil) and
  a decrease of $1.44 million in payment of loan issuance costs, partially offset by an increase of $21.37 million in dividend payments and an increase of $115.19 million in bank loan repayments. The cash from financing activities in the year ended December 31, 2012 was further affected by the net IPO
  proceeds of $310.74 million and the capital contributions received from our pre-IPO shareholders of $18.66 million (2013: nil).

64



---



Credit Facilities

The following summarizes certain terms of the nine outstanding facilities as of December 31, 2014:

|                                                                                                                                                                                                         |  |                                                                                                                                                                       |  |                                                                                      |  |                                       |  |          |  |                                                                                                                                                                                                                                                                                                                                                                                         
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------ |  | ------------------------------------- |  | -------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Lender(s)                                                                                                                                                                                                |  | Subsidiary Party(Collateral Ship)                                                                                                                                     |  | OutstandingPrincipalAmount                                                           |  | Interest Rate                         |  | Maturity |  | Remaining PaymentInstallments as ofDecember 31, 2014                                                                                                                                                                                                                                                                                                                                    
|Danish Ship
      Finance A/S                                                                                                                                                                            |  | GAS-one Ltd.
      (GasLog
      Savannah)                                                                                                                            |  | $127.90 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2020     |  | 22 consecutive quarterly installments in the amount of $2.06 million each, plus a balloon payment in the amount of $82.52 million due in May 2020.                                                                                                                                                                                                                                      
|                                                                                                                                                                                                        
|DNB Bank
      ASA, UBS
      AG, National
      Bank of Greece
      S.A.,
      Commonwealth
      Bank of
      Australia and
      Skandinaviska
      Enskilda
      Banken AB
      (publ)         |  | GAS-two Ltd.
      (GasLog
      Singapore)                                                                                                                           |  | Term loan:
      $95.00 million
      Revolving
      facility: $42.18
      million |  | LIBOR +
      applicable
      margin |  | 2018     |  | Term loan: 14 consecutive quarterly installments in the amount of $2.50 million each, plus a balloon payment in the amount of $60.00 million due in May 2018 Revolving facility: It is available for drawing on a fully revolving basis in minimum amounts of $5.00 million until three months prior to the maturity
      date in May 2018. Total revolving facility of $50.00 million.
|                                                                                                                                                                                                        
|Nordea Bank
      Finland Plc,
      London
      Branch, ABN
      AMRO Bank
      N.V. and
      Citibank
      International
      Plc, London
      Branch                                           |  | GAS-six Ltd.
      (GasLog Skagen)                                                                                                                                    |  | $128.32 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2019     |  | 19 consecutive quarterly installments of $2.00 million each, plus a balloon payment of $89.62 million concurrently with the last installment in 2019.                                                                                                                                                                                                                                   
|                                                                                                                                                                                                        
|Credit Suisse
      AG                                                                                                                                                                                   |  | GAS-seven Ltd.
      (GasLog Seattle)                                                                                                                                 |  | $136.00 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2020     |  | 24 consecutive quarterly installments of $2.00 million, with a balloon payment of $88.00 million due with the last installment in 2020.                                                                                                                                                                                                                                                 
|                                                                                                                                                                                                        
|DnB Bank
      ASA,
      Commonwealth
      Bank of
      Australia,
      Danish Ship
      Finance A/S,
      ING Bank N.V.
      and
      Skandinaviska
      Enskilda
      Banken AB
      (publ) |  | GAS-eight Ltd.
      and GAS-nine
      Ltd. (Solaris,
      GasLog Saratoga)                                                                                         |  | $285.02 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2021     |  | 26 consecutive quarterly installments of $1.99 million and 28 consecutive quarterly installments of $2.03 million with balloon payments of $87.28 million and $89.16 million, respectively, due with the last installment under each tranche.                                                                                                                                           
|                                                                                                                                                                                                        
|Citibank N.A.,
      London
      Branch,
      Citibank
      International
      Plc. and DVB
      America N.V.                                                                                       |  | GAS-fifteen Ltd.
      (GasLog Chelsea)                                                                                                                               |  | $93.33 million                                                                       |  | LIBOR +
      applicable
      margin |  | 2018     |  | 8 semi-annual installments of $3.34 million, with a balloon payment of $66.65 million due with the last installment in 2018.                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                        
|Citibank, N.A.
      London Branch                                                                                                                                                                       |  | GAS-eighteen
      Ltd. (Methane
      Lydon Volney)                                                                                                                  |  | $108.50 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2016     |  | Balloon payment of $108.50 million due in 2016 without intermediate payments.                                                                                                                                                                                                                                                                                                           
|                                                                                                                                                                                                        
|Citibank, N.A.
      London Branch                                                                                                                                                                       |  | GAS-nineteen
      Ltd. (Methane
      Alison Victoria)
      GAS-twenty Ltd.(Methane Shirley
      Elizabeth)GAS-
      twenty one Ltd.(Methane Heather
      Sally) |  | $325.50 million                                                                      |  | LIBOR +
      applicable
      margin |  | 2016     |  | Balloon payment of $325.50 million due in 2016 without intermediate payments.                                                                                                                                                                                                                                                                                                           
|                                                                                                                                                                                                        
|                                                                                                                                                                                                         |  |                                                                                                                                                                       |  |                                                                                      |  |                                       |  |          |  |                                                                                                                                                                                                                                                                                                                                                                                         

65



---



|                                                                                                                                                                                                                                                           |  |                                                                                                                                                                                                                                                                  |  |                            |  |                                       |  |          |  |                                                                                                                                          
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- |  | ------------------------------------- |  | -------- |  | -----------------------------------------------------------------------------------------------------------------------------------------
|Lender(s)                                                                                                                                                                                                                                                  |  | Subsidiary Party(Collateral Ship)                                                                                                                                                                                                                                |  | OutstandingPrincipalAmount |  | Interest Rate                         |  | Maturity |  | Remaining PaymentInstallments as ofDecember 31, 2014                                                                                     
|Citibank, N.A.,
      London
      Branch, Nordea
      Bank Finland
      plc, London
      Branch, DVB
      Bank America
      N.V., ABN
      Amro Bank
      N.V.,
      Skandinaviska
      Enskilda
      Banken AB
      (publ), BNP
      Paribas |  | GAS-three Ltd.
      (GasLog
      Shanghai), GAS-
      four Ltd.(GasLog
      Santiago), GAS-
      five Ltd. (GasLog
      Sydney), GAS-
      sixteen Ltd.
      (Methane Rita
      Andrea), GAS-
      seventeen Ltd.
      (Methane Jane
      Elizabeth) |  | $450.00 million            |  | LIBOR +
      applicable
      margin |  | 2019     |  | 20 consecutive quarterly installments of $5.63 million and a balloon payment of $337.5 million together with the final quarterly payment.

In addition, through our subsidiaries, we have entered into one loan agreement in connection with the financing of a portion of the contract price of one contracted newbuilding. Borrowing under this facility will be drawn upon delivery of the ship, which is scheduled for the second quarter of 2015,
  and will be secured by a mortgage on the ship. The following summarizes certain terms of the facility as of December 31, 2014:

|                                                                                                                                                                                                         |  |                                   |  |                             |  |                         |  |                                       |  |          |  |                                                                                                                                                    
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- |  | --------------------------- |  | ----------------------- |  | ------------------------------------- |  | -------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------
|Lender(s)                                                                                                                                                                                                |  | Subsidiary Party(Collateral Ship) |  | CommittedAmount             |  | ExpectedDrawdownDate(s) |  | Interest Rate                         |  | Maturity |  | PaymentInstallmentsSchedule                                                                                                                        
|DnB Bank
      ASA,
      Commonwealth
      Bank of
      Australia,
      Danish Ship
      Finance A/S,
      ING Bank N.V.
      and
      Skandinaviska
      Enskilda
      Banken AB
      (publ) |  | GAS-ten Ltd.
      (Hull 2044)    |  | Up to $146.00
      million |  | Q2 2015                 |  | LIBOR +
      applicable
      margin |  | 2022     |  | 28 consecutive quarterly installments of $2.03 million, with a balloon payment of $89.16 million, due with the last installment under each tranche.

On March 25, 2015, in connection with the Pending Vessels Acquisition, GasLog, through its vessel-owning subsidiaries GAS-twenty six Ltd. and GAS-twenty seven Ltd., entered into a senior secured term loan facility of up to $325.0 million with ABN Amro Bank N.V., Commonwealth Bank of
  Australia, Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft, DNB Bank ASA, London Branch and ING Bank N.V., London Branch, and a subordinated term loan facility of up to $135.0 million with ABN Amro Bank N.V., Credit Agricole Corporate and
  Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft and DNB Bank ASA, London Branch, each with a two year maturity. The senior secured term loan facility will be repaid in one installment on the final maturity date. The subordinated term loan facility will be repaid in four consecutive
  quarterly installments of $16.88 million, beginning 15 months after the signing date, with a balloon payment of $67.50 million on the final maturity date. Amounts drawn will bear interest at LIBOR plus a margin.

Our credit facilities are secured as follows:

|
|
|
|
|
|
|
|
|

Our business is not subject to seasonal borrowing requirements.

66



---



Covenants and Events of Default

General

Our credit facilities impose certain operating and financial restrictions on us. These restrictions generally limit our subsidiaries ability to, among other things:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Our credit facilities (with the exception of the GasLog Partners credit facility) also impose specified financial covenants that apply to us and our subsidiaries on a consolidated basis. These financial covenants include the following:

|
|
|
|
|
|
|
|
|
|
|
|
|

Our credit facilities also impose certain restrictions relating to us and our other subsidiaries, including restrictions that limit our ability to make any substantial change in the nature of our business or to engage in transactions that would constitute a change of control, as defined in the relevant credit
  facility, without repaying all of our indebtedness in full, or to allow our largest shareholders to reduce their shareholding in us below specified thresholds.

Certain of our credit facilities also contain vessel employment conditions, pursuant to which we could be required in the event of a charter termination or in certain other circumstances to deposit cash in an account held with the applicable lender until we have obtained a new time charter on terms
  acceptable to such lender. In addition, we are required under one of our facilities for the GasLog Saratoga and the Hull number 2044, to maintain $21.0 million per vessel in blocked accounts until the time that an acceptable charter party agreement has been entered into after the delivery of the
  respective vessels. As of December 31, 2014, an amount has been drawn in connection with the delivery of the GasLog Saratogaand the $21.0 million has been deposited in a blocked account in connection with such drawdown which amount is presented under restricted cash. In addition, as of December
  31, 2014, $1.83 million has been presented under restricted cash pursuant to the credit facility used to finance the GasLog Savannah. This requirement was triggered because the vessels charterer has not exercised its option to extend its time charter within 12 months of the charters scheduled termination
  date.

67



---



Our credit facilities contain customary events of default, including nonpayment of principal or interest, breach of covenants or material inaccuracy of representations, default under other material indebtedness and bankruptcy. In addition, our credit facilities contain covenants requiring us and certain
  of our subsidiaries to maintain the aggregate of (i) the market value, on a charter exclusive basis, of the mortgaged vessel or vessels and (ii) the market value of any additional security provided to the lenders, not less than 120% of the then outstanding amount under the applicable facility and any related
  swap exposure. If we fail to comply with these covenants and are not able to obtain covenant waivers or modifications, our lenders could require us to make prepayments or provide additional collateral sufficient to bring us into compliance with such covenants, and if we fail to do so our lenders could
  accelerate our indebtedness.

Compliance with the financial covenants is required on a semi-annual basis and we were in compliance as of December 31, 2014.

GasLog Partners Credit Facility

The GasLog Partners credit facility is subject to specified financial covenants that apply to us on GasLog Partners consolidated basis. These financial covenants include the following:

|
|
|
|
|
|
|
|
|

The GasLog Partners credit facility contains customary events of default, including nonpayment of principal or interest, breach of covenants or material inaccuracy of representations, default under other material indebtedness and bankruptcy as well as an event of default in the event of the
  cancellation, rescission, frustration or withdrawal of a charter agreement prior to its scheduled expiration. In addition, the GasLog Partners credit facility contains covenants requiring us and certain of our subsidiaries to maintain the aggregate of (i) the market value, on a charter exclusive basis, of the
  mortgaged vessel or vessels and (ii) the market value of any additional security provided to the lenders, not less than 120% of the then outstanding amount under the applicable facility and any related swap exposure. If GasLog Partners fails to comply with these covenants and is not able to obtain
  covenant waivers or modifications, its lenders could require it to make prepayments or provide additional collateral sufficient to bring it into compliance with such covenants, and if it fails to do so its lenders could accelerate our indebtedness.

The GasLog Partners credit facility also imposes certain restrictions relating to the Partnership, including restrictions that limit its ability to make any substantial change in the nature of its business or to the corporate structure without approval from the lenders.

Compliance with the financial covenants is required on a semi-annual basis. GasLog Partners was in compliance with the respective financial covenants as of December 31, 2014.

Senior Unsecured Notes

On June 27, 2013, we issued a senior unsecured bond of NOK 500 million (or $83.21 million based on the exchange rate on June 27, 2013) that will mature on June 27, 2018. On May 2, 2014, we closed a follow-on issue of the Norwegian bond of NOK 500.00 million (or $83.61 million based on the
  exchange rate on closing date) at a premium of $4.18 million (based on the exchange rate on closing date). The total outstanding balance of the Norwegian bond, including the follow-on issue amounts to NOK 1 billion. The bond bears interest at NIBOR plus margin. Interest payments shall be made in
  arrears on a quarterly basis. The carrying amount of the Bond, net of unamortized financing costs, as of December 31, 2014 is $132.69 million. We may redeem the bond in whole or in

68



---



part as follows: (a) with settlement date at any time from June 27, 2016 to but not including June 27, 2017 at 105.00% of par plus accrued interests on redeemed amount, (b) with settlement date at any time from June 27, 2017 to but not including December 27, 2017 at 103.00% of par plus accrued
  interests on redeemed amount, and (c) with settlement date at any time from December 27, 2017 to but not including the maturity date at 101.75% of par plus accrued interests on redeemed amount.

As issuer of the Bond we are required to comply with the financial covenants listed below:

|
|
|
|
|
|
|
|
|

In addition, we are not permitted to (i) declare or make any dividend payment or distribution, whether in cash or in kind, (ii) repurchase any of our shares or undertake other similar transactions (including, but not limited to, total return swaps related to our shares), or (iii) grant any loans or make
  other distributions or transactions constituting a transfer of value to our shareholders (items (i), (ii) and (iii) collectively referred to as the Distributions) that in aggregate exceed during any calendar year 50% of our consolidated net profit after taxes based on the audited annual accounts for the
  previous financial year (any unutilized portion of the permitted dividend pursuant to the above may not be carried forward). In the amendment to the Bond Agreement signed in November 2014, certain covenants were revised in order to reflect our growth and the anticipated growth of GasLog Partners.
  Under the amended agreement, (a) notwithstanding the restriction on Distributions described above, we are permitted to make Distributions up to an aggregate maximum per share, for the years 2014, 2015, 2016, 2017 and 2018 of $0.70/share, $1.00/share, $1.10/share, $1.20/share and $1.30/share,
  respectively, provided that total indebtedness divided by total assets (giving pro forma effect for the Distribution) does not exceed 67.5% immediately after the Distribution is made, the ratio of EBITDA over debt service obligations on a trailing 12 months basis ending the quarter immediately prior to
  that in which the Distribution is made is not less than 115.0% and no event of default would result from such Distribution, (b) the amount of debt or committed debt availability that we provide to GasLog Partners cannot exceed $75.0 million and (c) we agreed to pay a one-time fee of 1.0% of the face
  value of the Bond.

Compliance with the Bond covenants is required at all times and we were in compliance as of December 31, 2014.

Quantitative and Qualitative Disclosures About Market Risk

For information about our exposure to market risks, see Item 11. Quantitative and Qualitative Disclosures About Market Risk.

Capital Expenditures

We make capital expenditures from time to time in connection with the expansion and operation of our owned fleet. In 2010 we took delivery of two LNG carriers, in 2013 we took delivery of six LNG carriers and acquired a second hand vessel and in 2014 we took delivery of two LNG carriers and
  acquired six second hand vessels. During the years ended December 31, 2014, 2013 and 2012, we funded $1.36 billion, $1.04 billion and, $109.35 million, respectively, of construction and delivery costs, including installment payments on newbuildings, with funds borrowed under credit facilities and the bond,
  capital contributions from our pre-IPO shareholders, proceeds from our IPO and the GasLog Partners IPO and proceeds from follow-on equity offerings and private placements.

As of December 31, 2014, our commitments for capital expenditures related to the nine contracted LNG carriers on order. The outstanding commitment for our nine newbuildings on order as of December 31, 2014 was approximately $1.68 billion. In addition, the aggregate purchase price

69



---



for the two vessels under the Pending Vessels Acquisition is $460.0 million and is payable upon completion of the transaction. Amounts are payable under each shipbuilding contract in installments upon the attainment of certain specified milestones in each ships construction, with the largest portion of
  the purchase price for each ship coming due upon its delivery.

We intend to fund these commitments with borrowings under the senior secured credit facility we have entered into with an aggregate undrawn amount of $146.0 million as of March 25, 2014, the senior secured term loan facility of up to $325.0 million and the subordinated term loan facility of up to
  $135.0 million, each entered into on March 25, 2015, new debt agreements, existing cash and the proceeds from equity financings we may enter into. In the event we decide to exercise our options to order up to six additional ships from Samsung, we expect to finance the costs with cash from operations
  and a combination of debt and equity financing.

To the extent that we are unable to draw down the amounts committed under our credit facilities, we will need to find alternative financing. If we are unable to find alternative financing, we will not be capable of funding all of our commitments for capital expenditures relating to our contracted
  newbuildings and secondhand vessels, which could adversely impact our ability to pay dividends to our shareholders, and materially adversely affect our results of operations and financial condition.

Critical Accounting Policies

The discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with IFRS as issued by the IASB. The preparation of those financial statements requires us to make estimates and judgments
  that affect the reported amounts of assets and liabilities, revenues and expenses and related disclosure at the date of our financial statements. Actual results may differ from these estimates under different assumptions and conditions. Critical accounting policies are those that reflect significant judgments of
  uncertainties and potentially result in materially different results under different assumptions and conditions. We have described below what we believe are our most critical accounting policies, because they generally involve a comparatively higher degree of judgment in their application. For a description
  of all our principal accounting policies, see Note 2 to our consolidated financial statements included elsewhere in this annual report.

Ship Cost, Lives and Residual Value

When determining ship cost, we recognize both the installment payments paid to the shipyard along with any directly attributable costs of bringing the ships to their working condition incurred during the construction periods as ship costs. Directly attributable costs incurred during the ship construction
  period consist of capitalized borrowing costs, commissions, on-site supervision costs, costs for sea trials, certain spare parts and equipment, lubricants and other ship delivery expenses. Any vendor discounts are deducted from the cost of our ships. Subsequent expenditures for conversions and major
  improvements are also capitalized when the recognition criteria are met.

The ship cost component is depreciated on a straight-line basis over the expected useful life of each ship, based on the cost of the ship less its estimated residual value. We estimate the useful lives of our ships to be 35 years from the date of delivery from the shipyard, which we believe is within
  industry standards and represents the most reasonable useful life for each of our ships. Furthermore, until September 30, 2014, we estimated the residual values of our ships to be 10% of the initial ship cost. Effective October 1, 2014, following managements reassessment based on developments in the
  LNG scrapping market which provide more reliable data points, the residual value of each vessel is equal to the product of its LWT and an estimated scrap rate per LWT, which represents our estimate of the current market value of the ship at the end of its useful life. This change in estimate increased
  depreciation expense by $0.17 million for the year ended December 31, 2014, and is expected to increase future annual depreciation by $0.76 million. The estimated residual value of our ships may not represent the fair market value at any one time partly because market prices of scrap values tend to
  fluctuate. We might revise our estimate of the residual values of our ships in the future in response to changing market conditions.

70



---



An increase in the estimated useful lives of our ships or in their residual value would have the effect of decreasing the annual depreciation charge and extending it into later periods. A decrease in the useful life of our ships or their residual value would have the effect of increasing the annual
  depreciation charge and possibly resulting in an impairment charge.

When we are faced with regulations that place significant limitations on the ability of one of our ships to trade on a worldwide basis, we adjust the ships useful life to end at the date such regulations become effective.

We must periodically drydock each of our ships for inspection, repairs and any modifications. At the time of delivery of a ship from the shipyard or acquisition from the previous owner, we estimate the drydocking component of the cost of the ship, representing estimated costs to be incurred during
  the first drydocking at the drydock yard for a special survey and parts and supplies used in making required major repairs that meet the recognition criteria, based on our historical experience with similar types of ships.

We use judgment when estimating the period between drydockings performed, which can result in adjustments to the estimated amortization of the drydocking expense. If a ship is disposed of before its next drydocking, the remaining balance of the deferred drydock is written off and forms part of
  the gain or loss recognized upon disposal of ships in the period of disposal. We expect that our ships will be required to be drydocked approximately 60 months after their delivery from the shipyard and thereafter every 60 months our ships will be required to undergo special or intermediate surveys and
  be drydocked for major repairs and maintenance that cannot be performed while the ships are operating. We amortize our estimated drydocking expenses for the first special survey over five years, in case of new ships, and until the next drydocking for second hand ships, unless management intends to
  drydock the vessels earlier as circumstances arise. On October 1, 2014, the Group decided to accelerate the amortization of the drydocking component of eight of its vessels, as management is planning to drydock the vessels earlier than initially scheduled. This change in estimate increased depreciation
  expense by $0.39 million for the year ended December 31, 2014, and is expected to increase the depreciation expense by $0.04 million for the year ended December 31, 2015 and decrease the depreciation expense by $0.43 million for the year ended December 31, 2016.

Costs that will be capitalized as part of the future drydockings will include a variety of costs incurred directly attributable to the drydock and costs incurred to meet classification and regulatory requirements, as well as expenses related to the dock preparation and port expenses at the drydock
  shipyard, drydocking shipyard expenses, expenses related to hull, external surfaces and decks, expenses related to machinery and engines of the vessel, as well as expenses related to the testing and correction of findings related to safety equipment on board. Drydocking costs do not include vessel
  operating expenses such as replacement parts, crew expenses, provisions, lubricants consumption, insurance, management fees or management costs during the drydocking period. Expenses related to regular maintenance and repairs of our vessels are expensed as incurred, even if such maintenance and
  repair occurs during the same time period as our drydocking.

Ordinary maintenance and repairs that do not extend the useful life of the asset are expensed as incurred.

Impairment of Vessels

At the end of each reporting period we perform an assessment of whether there is any indication that our vessels may be impaired by considering both internal and external sources of information. If any such indication exists, the recoverable amount of vessels is estimated in order to determine the
  extent of the impairment loss, if any. Recoverable amount is the higher of fair value less costs to sell and value in use.

71



---



The table below sets forth in U.S. dollars (i) the historical acquisition cost of our vessels and (ii) the carrying value of each of our vessels as of December 31, 2013 and December 31, 2014.

|                                |                  |                  |                  |                     |  |                 |   |                                                  |           |  
|------------------------------- | ---------------- | ---------------- | ---------------- | ------------------- |  | --------------- | - | ------------------------------------------------ | --------- | -
|Vessel                          |                  | Acquisition Date |                  | Cargo capacity(cbm) |  | Acquisitioncost |   | Carrying values(1)(in thousands of U.S. dollars)
|                                | December 31,2013 |                  | December 31,2014
|GasLog Savannah(*)              |                  | May 2010         |                  |                     |  | 155,000         |   |                                                  |           | $
|GasLog Singapore(*)             |                  | July 2010        |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Shanghai                 |                  | January 2013     |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Santiago                 |                  | March 2013       |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Sydney                   |                  | May 2013         |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Skagen                   |                  | July 2013        |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Chelsea(2)               |                  | October 2013     |                  |                     |  | 153,600         |   |                                                  |           |  
|GasLog Seattle                  |                  | December 2013    |                  |                     |  | 155,000         |   |                                                  |           |  
|Methane Rita Andrea(3)(*)       |                  | April 2014       |                  |                     |  | 145,000         |   |                                                  |           |  
|Methane Jane Elizabeth(3)(*)    |                  | April 2014       |                  |                     |  | 145,000         |   |                                                  |           |  
|Methane Lydon Volney(3)(*)      |                  | April 2014       |                  |                     |  | 145,000         |   |                                                  |           |  
|Methane Alison Victoria(4)(*)   |                  | June 2014        |                  |                     |  | 145,000         |   |                                                  |           |  
|Methane Shirley Elizabeth(4)(*) |                  | June 2014        |                  |                     |  | 145,000         |   |                                                  |           |  
|Methane Heather Sally(4)(*)     |                  | June 2014        |                  |                     |  | 145,000         |   |                                                  |           |  
|Solaris                         |                  | June 2014        |                  |                     |  | 155,000         |   |                                                  |           |  
|GasLog Saratoga                 |                  | December 2014    |                  |                     |  | 155,000         |   |                                                  |           |  
|                                |                  |                  |                  |                     |  |                 |   |                                                  |           |  
|Total                           |                  |                  |                  |                     |  |                 | $ |                                                  | 2,937,114 |  
|                                |                  |                  |                  |                     |  |                 |   |                                                  |           |  



|
|
|
|
|
|
|
|
|
|
|

Except where indicated, the market value of each vessel individually, and all vessels in the aggregate, exceeds the carrying value of that vessel, and all vessels in the aggregate, as of December 31, 2013 and December 31, 2014.

Our estimates of basic market value assume that our vessels are all in good and seaworthy condition without need for repair and if inspected would be certified in class without notations of any kind. Our estimates are based on information available from various industry sources, which may include:

|
|
|
|
|
|
|
|
|
|
|
|
|

72



---



Because we obtain information from various industry and other sources, our estimates of basic market value are inherently uncertain. In addition, vessel values can be highly volatile, so that our estimates may not be indicative of the current or future basic market value of our vessels or prices that we
  could achieve if we were to sell them.

As of December 31, 2014, for the eight vessels with carrying amounts higher than the estimated charter-free market value we concluded that events and circumstances triggered the existence of potential impairment of these vessels. As a result, the Group performed the impairment assessment of the
  Groups vessels by comparing the discounted projected net operating cash flows for these vessels to their carrying value. The significant factors and assumptions the Group used in its discounted projected net operating cash flow analysis included, among others, operating revenues, off-hire revenues,
  drydocking costs, operating expenses, management fees estimates and the discount rate. Revenue assumptions were based on contracted time charter rates up to the end of life of the current contract of each vessel as well as the estimated average time charter equivalent rates for the remaining life of the
  vessel after the completion of its current contract. The estimated daily time charter equivalent rates used for non-contracted revenue days are based on a combination of (i) recent charter market rates, (ii) conditions existing in the LNG market as of December 31, 2014, (iii) historical average time charter
  rates, based on publications by independent third party maritime research services, and (iv) estimated future time charter rates, based on publications by independent third party maritime research services that provide such forecasts. Recognizing that the LNG industry is cyclical and subject to significant
  volatility based on factors beyond our control, management believes the use of revenue estimates, based on the combination of factors (i) to (iv) above, to be reasonable as of the reporting date. In addition, the Group used an annual operating expenses escalation factor and estimates of scheduled and
  unscheduled off-hire revenues based on historical experience. All estimates used and assumptions made were in accordance with the Groups internal budgets and historical experience of the shipping industry. The value in use for the eight vessels calculated as per above was higher than the carrying
  amount of these vessels and consequently, no impairment loss was recognized.

Fair Value of Derivative Financial Instruments

Our risk management policies permit the use of derivative financial instruments to manage interest rate risk and foreign exchange risk. Changes in fair value of derivative financial instruments that are not designated as cash flow hedges for accounting purposes are recognized in the consolidated profit
  or loss.

A substantial majority of the fair value of our derivative instruments and the change in fair value of our derivative instruments from period to period result from our use of interest rate swap agreements. The fair value of our interest rate swap agreements is the estimated amount that we would
  receive or pay to terminate the agreements at the reporting date, taking into account current interest rates and the current credit worthiness of both us and the swap counterparties. The estimated amount is the present value of estimated future cash flows, being equal to the difference between the
  benchmark interest rate and the fixed rate in the interest rate swap agreement, multiplied by the notional principal amount of the interest rate swap agreement at each interest reset date.

The fair value of our interest and currency swap agreements at the end of each period are most significantly affected by the interest rate implied by market-observable data such as LIBOR yield curve, and forward foreign exchange rates. While the fair value of our interest and currency swap
  agreements are typically more sensitive to changes in short-term rates, significant changes in the long-term benchmark interest and foreign exchange rates also materially impact our interest and currency swap agreements.

The fair value of our interest and currency swap agreements are also affected by changes in our specific credit risk included in the discount factor. Following the implementation of IFRS 13 Fair Value Measurement on January 1, 2013, the Group adjusts its derivative liabilities fair value to reflect its
  own credit risk and the counterparties risk. The estimate of the Groups credit risk is based on the credit rating of other companies in the LNG industry where publicly available, the

73



---



rating of the global transportation industry where the shipping industry is included and the feedback that the Group receives from its lenders as part of the margin setting for the new loan agreements. The counterparties credit risk is estimated either by using the credit default swap rates obtained from
  public information or, if not available, by using the credit rating of the counterparties.

The LIBOR yield curve and our specific credit risk are expected to vary over the life of the interest rate swap agreements. The larger the notional amount of the interest rate swap agreements outstanding and the longer the remaining duration of the interest rate swap agreements, the larger the
  impact of any variability in these factors will be on the fair value of our interest rate swaps. We economically hedge the interest rate exposure on a significant amount of our long-term debt and for long durations. As such, we have historically experienced, and we expect to continue to experience,
  material variations in the period-to-period fair value of our derivative instruments.

Although we measure the fair value of our derivative instruments utilizing the inputs and assumptions described above, if we were to terminate the agreements at the reporting date, the amount we would pay or receive to terminate the derivative instruments may differ from our estimate of fair
  value. If the estimated fair value differs from the actual termination amount, an adjustment to the carrying amount of the applicable derivative asset or liability would be recognized in earnings for the current period. Such adjustments could be material. See Note 23 to our consolidated financial statements
  included elsewhere in this annual report for the effects on the change in fair value of our derivative instruments on our consolidated statements of profit or loss.

Classification of the Partnership Interests

The non-controlling interests in the Partnership comprise the portion of the Partnerships common units that are not directly or indirectly held by GasLog (14,160,000 units as of December 31, 2014). Under the terms of the Partnership Agreement, the Partnership is required to distribute 100% of
  available cash (as defined in the Partnership Agreement) with respect to each quarter within 45 days of the end of the quarter to the partners. Available cash can be summarized as cash and cash equivalents less an amount equal to cash reserves established by the Partnerships board of directors to (i)
  provide for the proper conduct of the business of the Partnership (including reserves for future capital expenditures and for anticipated future credit needs of the Partnership) subsequent to such quarter, (ii) comply with applicable law or any loan agreement, security agreement, mortgage, debt instrument
  or other agreement or obligation to which any Partnership group member is a party or by which it is bound or its assets are subject and/or (iii) provide funds for certain distributions relating to future periods.

In reaching a judgment as to whether the non-controlling interests in the Partnership should be classified as liabilities or equity interests, management has considered the wide discretion of the Partnerships board of directors to determine whether any portion of the amount of cash available to the
  Partnership constitutes available cash and that it is possible that there could be no available cash. In the event that there is no available cash, as determined by the Partnerships board of directors, the Partnership does not have a contractual obligation to make a distribution. Accordingly, management has
  concluded that the non-controlling interests do not represent a contractual obligation on the Partnership to deliver cash and therefore should be classified as equity within the financial statements.

Measurement of Equity-Settled Employee Benefits Expense

The Group used an accepted valuation methodology to value the Stock Appreciation Rights granted in 2013 and 2014. The inputs are based on observable market data and managements estimates. Details of the valuation methodology and significant assumptions used are set out in Note 19 of the
  consolidated financial statements included elsewhere in this annual report.

74



---



Impairment of Goodwill

We review goodwill for impairment at least annually. For the purpose of impairment testing, goodwill has been allocated to the cash-generating unit representing our management company, GasLog LNG Services, which was acquired by us in 2005.

In order to determine whether goodwill has been impaired, we estimate the value-in-use of the cash-generating unit to which goodwill has been allocated. The value-in-use calculation requires us to estimate the future cash flows expected to arise from the cash-generating unit and also a suitable
  discount rate in order to calculate present value representing recoverable amount of the cash-generating unit. In determining the value-in-use of the cash-generating unit as of December 31, 2014, we used cash flow projections based on financial budgets approved by us covering a four-year period. Growth
  assumptions were based on estimates and considered the number of ships expected to be under our management for which contracts were in place at the end of each year. The key assumptions used in the value-in-use calculations are as follows:

|
|
|
|
|
|
|
|
|

We assessed the recoverable amount of goodwill at the end of each annual reportable period and concluded that goodwill associated with our cash-generating unit was not impaired. We believe that any reasonably possible further change in the key assumptions on which the recoverable amount is
  based would not cause the carrying amount of the cash-generating unit to exceed its recoverable amount.

Recent Accounting Pronouncements

See Note 2 to our consolidated financial statements included elsewhere in this report.

C. Research and Development, Patents and Licenses, etc.

We incur from time to time expenditures relating to inspections for acquiring new vessels. Such expenditures are insignificant and are expensed as they are incurred.

D. Trend Information

LNG Supply

Between 2013 and 2014, the global trade of LNG cargoes grew 2% to over 240 million tons per annum, or mtpa. This limited potential growth came as the early start of the PNG LNG project offset production disruption in Angola. Toward the end of the year, new trains in Algeria and Australia
  commenced operation, though the real growth impact from the latter will begin in 2015. Looking ahead, some production companies have announced delays or cancellations of certain previously announced (but early stage) LNG projects which, unless offset by new projects coming on stream, could
  adversely affect demand for LNG charters as described below. Based on the public announcements of major LNG producers, new LNG production volumes should become available in the 2015-2018 timeframe from projects in Australia, Malaysia, Indonesia and the United States. Of these countries,
  Australia and the United States are set to experience significant production growth and are expected to be in the top three global LNG exporters (along with Qatar) by 2020. Very large gas discoveries offshore East Africa and in Canada may drive significant future LNG exports from these regions.

LNG Demand

Volumes grew for many of the key LNG importers in 2014Japan, China, Brazil, Singapore and Mexico all experienced growth. An additional number of new sources of LNG demand are

75



---



expected to emerge in 2015. Pakistan, Egypt, Jordan, Poland and Uruguay are all expected to commence import operations by July. The new trade routes that emerge as result of new importers entering the market could give rise to potential shipping requirements.

LNG Chartering Activity

The significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential between the Eastern and Western hemispheres. These factors, among others, have in turn led to a significant
  shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly. In addition, some production companies have announced delays or cancellations of certain
  previously announced (but early stage) LNG projects, which, unless offset by new projects coming on stream, could adversely affect demand for LNG charters over the next few years, while the amount of tonnage available for charter is expected to increase.

Approximately 218 charters of LNG vessels were fixed in 2014, compared with 140 in 2013. However, the significant fall in oil prices over the past six months and the milder than expected Far Eastern winter have led to substantial declines in the price of LNG and a lack of pricing differential
  between the Eastern and Western hemispheres. These factors have led to a significant shortening of the average duration of spot charters fixed during the first portion of 2015, as well as a significant decline in average rates for new spot and shorter-term LNG charters commencing promptly.

Global LNG Fleet

As of December 31, 2014, the global fleet of dedicated LNG carriers stood at 405 ships. In 2014, 34 LNG carriers were delivered, and 66 orders were placed. This high level of ordering was driven in part by the significant developments in plans for new liquefaction projects, particularly in the United
  States. Three 1960s and 1970s built LNG carriers were reportedly sold for scrap and two were converted for use as LNG production units in 2014.

The statements in this Trend Information section are forward-looking statements based on managements current expectations and certain material assumptions and, accordingly, involve risk and uncertainties that could cause actual results, performance and outcomes to differ materially from those
  expressed herein. See Item 3. Key InformationD. Risk Factors of this annual report.

E. Off-Balance Sheet Arrangements

As of December 31, 2014, we do not have any transactions, obligations or relationships that should be considered off-balance sheet arrangements.

F. Tabular Disclosure of Contractual Obligations

Our contractual obligations as of December 31, 2014 were:

|                                               |       |                                          |                 |           |           |  |           |  |                  |  |         | 
|---------------------------------------------- | ----- | ---------------------------------------- | --------------- | --------- | --------- |  | --------- |  | ---------------- |  | ------- | 
|                                               |       | Payments Due by Period(4)                |                 |          
|                                               | Total |                                          | Less than1 year |           | 1-3 years |  | 3-5 years |  | More than5 years
|                                               |       | (Expressed in thousands of U.S. dollars) |                 |          
|Borrowing obligations(1)                       |       |                                          | $               |           | 1,926,482 |  |           |  | $                |  | 121,824 | 
|Interest on borrowing obligations and swaps(2) |       |                                          |                 | 269,295   |           |  |           |  | 64,680           |  |         | 
|Loan arrangement fees and commitments          |       |                                          |                 | 1,898     |           |  |           |  | 1,898            |  |         | 
|Shipbuilding contracts                         |       |                                          |                 | 1,676,718 |           |  |           |  | 239,285          |  |         | 
|Operating lease obligations                    |       |                                          |                 | 3,987     |           |  |           |  | 1,005            |  |         | 
|Purchase of depot spares(3)                    |       |                                          |                 | 5,340     |           |  |           |  |                 |  |         | 
|                                               |       |                                          |                 |           |           |  |           |  |                  | 
|Total                                          |       |                                          | $               |           | 3,883,720 |  |           |  | $                |  | 428,692 | 
|                                               |       |                                          |                 |           |           |  |           |  |                  | 

76



---





|
|
|
|
|
|
|
|
|

77



---



ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

A. Directors and Senior Management

The following table sets forth information regarding our directors and executive officers. The business address of each of our executive officers and directors listed below is Gildo Pastor Center, 7 Rue du Gabian, MC 98000, Monaco. Our telephone number at that address is +377 97 97 51 15.
  Members of our board of directors are elected annually, and each director elected holds office for a one-year term. The following directors have been determined by our board of directors to be independent: Paul J. Collins, William M. Friedrich, Dennis M. Houston, Donald J. Kintzer, Anthony S.
  Papadimitriou and Robert D. Somerville. Officers are elected from time to time by vote of our board of directors and hold office until a successor is elected.

|                         |  |     |  |         
|------------------------ |  | --- |  | --------
|Name                     |  | Age |  | Position
|Peter G. Livanos         |  |     |  | 56      
|Paul Wogan               |  |     |  | 52      
|Simon Crowe              |  |     |  | 47      
|Graham Westgarth         |  |     |  | 60      
|Bruce L. Blythe          |  |     |  | 70      
|Paul J. Collins          |  |     |  | 78      
|William M. Friedrich     |  |     |  | 66      
|Dennis M. Houston        |  |     |  | 63      
|Donald J. Kintzer        |  |     |  | 67      
|Julian Metherell         |  |     |  | 51      
|Anthony S. Papadimitriou |  |     |  | 59      
|Philip Radziwill         |  |     |  | 34      
|Robert D. Somerville     |  |     |  | 71      

Certain biographical information about each of these individuals is set forth below.

Peter G. Livanosis our Chairman and a member of our board of directors. Mr. Livanos founded our subsidiary GasLog LNG Services in 2001 and has been a director of our subsidiary GasLog Partners since the closing of its initial public offering in May 2014. He has served as our Chairman since
  the Company was incorporated in July 2003 and he held the role of Chief Executive Officer from January 2012 until January 2013. Mr. Livanos is the chairman and sole shareholder of Ceres Shipping, an international shipping group. He also serves as chairman of several of Ceres Shippings subsidiaries,
  including DryLog Ltd., a company engaged in dry bulk shipping investments. In 1989 Mr. Livanos formed Seachem Tankers Ltd., which in 2000 combined with Odfjell ASA (later renamed Odfjell SE). He served on the board of directors of Odfjell SE until 2008. Mr. Livanos is the chairman of the board
  of directors of Euronav NV, an independent owner and operator of oil tankers. Mr. Livanos is a graduate of Columbia University. He is the first cousin of Philip Radziwill, a member of our board of directors.

Paul Woganhas served as our Chief Executive Officer since January 2013. From 2008 until February 2012, Mr. Wogan served as senior independent director of Clarksons PLC. From 2000 to 2008, Mr. Wogan worked for Teekay Corporation, where from November 2003 to March 2008 he served as
  president of Teekay Tanker Services, with responsibility for the companys fleet of crude and product tankers. Prior to joining Teekay Corporation, Mr. Wogan served as chief executive officer of Seachem Tankers Ltd. Mr. Wogan is also a director of The United Kingdom Mutual Steam Ship Assurance
  Association (Bermuda) Limited and from 2009 to 2014 was a non-executive director of Sure Wind Marine Ltd., a company that owns and operates vessels that provide services to the offshore wind industry. Mr. Wogan is a graduate of Exeter University and has an MBA from Cranfield School of
  Management.

Simon Crowehas served asour Chief Financial Officer since April 2013. He has also served as Chief Financial Officer of our subsidiary GasLog Partners since its inception. From 2009 until 2012, Mr. Crowe was chief financial officer of Subsea 7, an engineering, construction and services contractor to
  the offshore energy industry. Subsea 7 is a global business, listed on the Norwegian Stock Exchange that employs 12,000 people and operates in over 15 countries. Prior to 2009,

78



---



Mr. Crowe worked for Transocean Ltd., the worlds largest offshore drilling contractor, most recently as vice president, strategy and planning, and prior to that as Finance Director for Transocean Ltd.s Europe and Africa operations. Mr. Crowe is a member of the Chartered Institute of Management
  Accountants. Mr. Crowe holds a degree in physics from the University of Liverpool.

Graham Westgarthhas served as our Chief Operating Officer since June 2013. He previously served as our Executive Vice President, Operations and Strategy, from January 2013 until June 2013. He has also served as Chief Operating Officer of our subsidiary GasLog Partners since its inception.
  From 1999 through 2012, Mr. Westgarth was a member of the Senior Leadership team of Teekay Shipping, most recently serving as executive vice president of innovation, technology and projects of Teekay Shipping, which included commercial and operational responsibility for a number of FSOs. From
  2001 to 2010, Mr. Westgarth served as president, Teekay Marine Services with responsibility for 5,000 sea and shore staff and the technical management of 200 vessels. During this period he also served as chief executive officer of Teekay Petrojarl following its acquisition by Teekay Corporation. From
  1987 to 1999, Mr. Westgarth was employed by Maersk Company Limited, the last 5 years of which he served as General Manager of the Maersk UK flag fleet. From 2009 to 2014, Mr. Westgarth was the chairman of INTERTANKO, an industry organization, which represents 80% of the worlds
  independent tanker owners and operators. Mr. Westgarths sea service includes serving in various ranks with Common Bros, Rowbotham Tankers, and Maersk Company Limited. He was promoted to Master at age 29 and subsequently served on crude/product carriers, LPG and chemical carriers. He is a
  graduate of the Columbia University Senior Executive Development Program.

Bruce L. Blythehas been a member of our board of directors since October 2011. Mr. Blythe has been involved in the shipping industry for over 15 years, having served as an advisor to the Livanos family since 1994. For nearly 20 years, Mr. Blythe has served as an advisor on finance and strategy to
  the chairman and chief executive officer of Ford Motor Company and to the Ford family, and prior to his service as an advisor he was employed in various strategic and financial positions at Ford Motor Company. Mr. Blythe serves as a director of Ceres Shipping, our largest shareholder, as well as
  Drylog Ltd. Mr. Blythe holds an M.B.A. in finance and transportation and a B.A. in business administration from Pennsylvania State University.

Paul J. Collinshas been a member of our board of directors since October 2011. Mr. Collins retired as Vice Chairman and member of the Management Committee of Citigroup Inc. in September 2000. From 1985 to 1998, Mr. Collins served as a director of Citicorp and its principal subsidiary
  Citibank; from 1988 to 1998 he served as vice chairman of those entities. Mr. Collins currently serves as a trustee of the University of Wisconsin Foundation and The Glyndebourne Arts Trust. He is also a member of the Advisory Board of Welsh, Carson, Anderson & Stowe, a private equity firm. He was
  previously a director of Kimberly-Clark Corporation, Nokia Corporation, BG Group and Enstar Group and a member of the Supervisory Board of Actis Capital LLP. Mr. Collins is a graduate of the University of Wisconsin and holds an M.B.A. from the Harvard Business School.

William M. Friedrichhas been a member of our board of directors since October 2011 and currently serves as our senior independent director. From 1995 until his retirement in 2008, Mr. Friedrich was employed at BG Group plc. Mr. Friedrich held several senior executive positions during his 14 year
  tenure at BG Group, including serving as executive director and deputy chief executive from 2000 until 2008, with primary responsibility for BG Groups overall strategy function as well as oversight of the companys business development activities and various company-wide organizational and human
  resource matters. Between 2000 and 2005, his position at BG Group also included the role of General Counsel. Prior to joining BG Group, Mr. Friedrich was a partner at Shearman & Sterling LLP. He holds a J.D. from Columbia Law School and a B.A. from Union College.

Dennis M. Houstonhas been a member of our board of directors since June 2013. At the time he joined our board, Mr. Houston had approximately 40 years of experience in the downstream sector of the oil and gas industry. Mr. Houston retired from Exxon Mobil on May 31, 2010, after over 35
  years with Exxon and then Exxon Mobil. His positions at retirement were Executive Vice

79



---



President Refining & Supply Company, Chairman and President of ExxonMobil Sales & Supply LLC, and Chairman of Standard Tankers Bahamas Limited. Mr. Houston serves as a director of PBF Energy Inc., Argus Media Limited L.L.C. and ABS Group and is an active member of several other energy
  related organizations. He holds a B.S. in Chemical Engineering from the University of Illinois and an Honorary Doctorate of Public Administration Degree from Massachusetts Maritime Academy.

Donald J. Kintzer has been a member of our board of directors since November 2014. Since 2008, Mr. Kintzer has been a business advisor and executive mentor (including an association with Korora Partners Inc.). He is a retired partner of PricewaterhouseCoopers LLP, or PwC, having retired in
  2008 after an association of over 31 years. He was admitted to the partnership in 1988 and served in various roles and locations during his career. From 2005 to 2008, he was the leader (managing partner) of PwCs West Region (US) Advisory practice and a member of PwCs national (US) leadership
  team. Mr. Kintzer is a member of the board of directors of California Bank of Commerce and a member of the board of governors of Lawrence Livermore National Security, LLC and Los Alamos National Security, LLC. He is also a member of the board of directors of GasLog Partners and its audit
  committee, and served as a member of its conflicts committee until his appointment to our Board in November 2014 and as audit committee chairman until March 2015. He is a certified public accountant (inactive) and a member of the American Institute of Certified Public Accountants and the
  California Society of CPAs. Mr. Kintzer received an A.B. from Lafayette College and an M.B.A. from Pennsylvania State University. Prior to graduate school, Mr. Kintzer served as an officer in the United States Air Force.

Julian Metherellhas been a member of our board of directors since October 2011. Mr. Metherell is the chief financial officer and a director of Genel Energy plc, a leading independent oil and gas exploration and production company operating in the Kurdistan Region of Iraq. Genel Energy plc is the
  successor to Vallares Plc, a publicly listed acquisition company which Mr. Metherell co-founded in April 2011. Mr. Metherell also serves as a director of Euronav NV. From 1999 to 2011, Mr. Metherell was a partner at The Goldman Sachs Group, Inc., where he served as chief executive officer of the UK
  investment banking division. Prior to joining Goldman Sachs, Mr. Metherell was a director in the European energy group at Dresdner Kleinwort, a London-based investment bank. Mr. Metherell is a graduate of Manchester University, where he received a B.Sc. degree, and of Cambridge University, where
  he received an M.B.A.

Anthony S. Papadimitriouhas been a member of our board of directors since November 2011, when he was designated by the Onassis Foundation to serve as one of our directors. Mr. Papadimitriou is the managing partner of the law firm A.S. Papadimitriou and Partners, a position he has held since
  1992. From 1986 until 2005, Mr. Papadimitriou served as legal counsel for Olympic Shipping & Management S.A, an affiliate of the Onassis Foundation, and since 1995 he has been the coordinator of the Executive Committee of the commercial activities controlled by the Onassis Foundation. In addition,
  Mr. Papadimitriou has been a member of the board of directors of the Alexander S. Onassis Public Benefit Foundation since 1988, serving as the president of the board since 2005. Mr. Papadimitriou also serves as a director of Global Finance S.A., a Greek investment firm. Mr. Papadimitriou is a
  graduate of the Athens University Law School and holds a postgraduate degree in maritime and transport law from the University Aix-en-Provence, a B.Sc. from the London School of Economics and a Ph.D. from the National and Kapodistrian University of Athens.

Philip Radziwillhas been a member of our board of directors since October 2011. Mr. Radziwill also serves as an advisor of SCP Clover Maritime, a company that manages assets and investments of the Radziwill family, including the familys investment in the Company. From 2006 to 2009,
  Mr. Radziwill was employed in the equity group at Moore Capital Management LLC, a private investment management firm based in New York, where he focused on a long/short equity strategy within the energy industry. Prior to joining Moore Capital Management, Mr. Radziwill was employed as an
  investment banker at Goldman, Sachs & Co. within the Industrial & Natural Resources group. Mr. Radziwill is a graduate of Brown University. He is the first cousin of Peter G. Livanos, our Chairman.

80



---



Robert D. Somervillehas been a member of our board of directors since November 2011. Mr. Somerville was employed at ABS, the second-largest marine classification society in the world for over 30 years. From 2004 until 2011 he served as the companys chairman and chief executive officer, and
  from 2011 to 2013 he served as the companys chairman. Mr. Somerville currently serves as a member of the board of directors of Maine Maritime Academy, Keppel Offshore & Marine Limited and Knightsbridge Tankers. Mr. Somerville is a graduate of Maine Maritime Academy, where he received a
  B.Sc. degree in Marine Engineering. He has also received honorary degrees from the Webb Institute in New York and Maine Maritime Academy.

Board Leadership Structure

Our board leadership structure consists of our Chairman, the senior independent director and the chairmen of our board committees. Our operational management is headed by our Chief Executive Officer, or CEO. Mr. Wogan, as CEO, is responsible for the day-to-day operations of the Company,
  which includes decisions relating to the Companys general management and control of its affairs and business and works with our board in developing our business strategy. The board of directors does not have a policy mandating that the roles of CEO and Chairman be held by separate individuals, but
  believes that at this time the separation of such roles is appropriate and beneficial to shareholders.

William M. Friedrich, who serves as our senior independent director, acts as a liaison to facilitate communication between independent directors and our Chairman to ensure that the board functions in an effective manner.

B. Compensation of Directors and Senior Management

Our non-executive directors receive:

|
|
|
|
|
|
|
|
|
|
|

The annual fee paid to non-executive directors in 2014 was $100,000.

The board of directors may determine that a portion of the above fees will be paid in shares rather than cash.

In addition, our directors receive reimbursement for their out-of-pocket expenses including travel costs and other short-term benefits. We do not have any service contracts with our directors that provide for benefits upon termination of their services.

For 2014, our executive officers were Paul Wogan, Simon Crowe and Graham Westgarth. Compensation for our executive officers in 2014 consisted of base salary and employee benefits that are generally provided to employees, including eligibility to receive a cash incentive bonus pursuant to our
  Management Incentive Plan, or MIP. The MIP provides all shore-based personnel (which includes our executive officers) an opportunity to earn a cash incentive payment based on a target percentage of the participants annual base salary, subject to the achievement of pre-established individual and
  Company performance objectives, as well as a factor based on Company discretion. Each participants target percentage of annual base salary and the weightings assigned to the individual and Company performance objectives and the Company discretionary component are

81



---



dependent on the participants organization (band) level. No amounts will be paid under the MIP to any participant who fails to achieve 50% of his or her target individual performance objectives. In 2014, the Company performance objectives were measured against three equally-weighted key business
  indicators: Free Cash Flow per Share, Absolute Return on Invested Capital and three-year rolling average Relative Total Shareholder Return. In addition, Company performance is evaluated against a safety factor based on Personal Safety, Significant Incidents and Leading Indicators, in which a failure to
  meet the safety target may result in a reduction of the Company performance payout factor. Under the individual and Company performance objectives, stretch goals are established, which, if met, can result in a payout of up to 120% of the individuals target payout. The Company discretionary
  component may not increase an individuals payment to more than 200% of his or her target payout. The amounts paid to our executive officers in 2014 pursuant to the MIP were determined based on the following weightings: individual performance (30%), Company performance (50%) and Company
  discretion (20%).

The aggregate amount of cash compensation, including cash incentive compensation, paid to our executive officers for the year ended December 31, 2014 was $3.68 million.

In addition, each of our executive officers was eligible to receive equity-based compensation awards in accordance with the 2013 Omnibus Incentive Compensation Plan, or the Plan. In April 1, 2014, we granted our executive officers an aggregate of 210,271 stock appreciation rights and 55,908
  restricted stock units under the Plan, with an aggregate fair value as of the grant date of $2.52 million. The stock appreciation rights have an exercise price per share of $24.00 and will vest in three equal annual installments, beginning on the first anniversary of the grant date, subject to the recipients
  continued service. The restricted stock units vest on the third anniversary of the grant date, subject to the recipients continued service. The stock appreciation rights and the restricted stock units may be settled in cash or common shares, or a combination thereof, at our discretion.

We generally determine during the February meeting of the board of the directors each year which individuals, if any, will be eligible to receive equity-based compensation awards under the Plan for such year and the amount of awards each participant will be eligible to receive. In addition, we
  intend to grant such awards on April 1 of such year (or, should April 1 of such year fall on a weekend or bank holiday, on the first business day thereafter).

We did not set aside or accrue any amounts in the year ended December 31, 2014 to provide pension, retirement or similar benefits to our directors or executive officers.

C. Board Practices

Our board of directors consists of 10 members. The board of directors may change the number of directors to not less than three, nor more than fifteen. Each director shall be elected to serve until the next annual meeting of shareholders or until his successor is elected or appointed, except in the
  event of removal, death, disability, disqualification or resignation. A vacancy on the board created by removal, death, disability, disqualification or resignation of a director, or as a result of an increase in the size of the board, may be filled by the shareholders or by the board of directors.

We are a foreign private issuer under the securities laws of the United States and the rules of the NYSE. Under the securities laws of the United States, foreign private issuers are subject to different disclosure requirements than U.S. domiciled registrants, as well as different financial reporting
  requirements. Under the NYSE rules, a foreign private issuer is subject to less stringent corporate governance requirements. Subject to certain exceptions, the rules of the NYSE permit a foreign private issuer to follow its home country practice in lieu of the listing requirements of the NYSE,
  including (i) the requirement that a majority of the board of directors consist of independent directors, (ii) the requirement that the nominating committee be composed entirely of independent directors and have a written charter addressing the committees purpose and responsibilities, (iii) the
  requirement that the compensation committee be composed entirely of independent directors and have a written charter addressing the committees purpose and responsibilities and (iv) the requirement of an annual performance evaluation of the nominating and corporate governance and compensation
  committees. A majority of our board of directors qualify as independent. We have one or more non-independent directors serving as committee members on our compensation committee

82



---



and our corporate governance and nominating committee. As a result, non-independent directors may, among other things, participate in fixing the compensation of our management, making share and option awards and resolving governance issues regarding our Company. Accordingly, in the future you
  may not have the same protections afforded to shareholders of companies that are subject to all of the NYSE corporate governance requirements.

Committees of the Board of Directors

Audit and Risk Committee

Our audit and risk committee consists of Messrs. Collins, Friedrich, Houston, Kintzer and Somerville, with Mr. Kintzer serving as the committee chairman. Mr. Collins served as the committee chairman from November 2011 until March 2015. Our board of directors has affirmatively determined that
  each of these individuals meets the definition of independent director for purposes of serving on an audit committee under applicable SEC and NYSE rules. Mr. Collins and Mr. Kintzer each qualifies as an audit committee financial expert. The audit and risk committee is responsible for:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

83



---



Compensation Committee

Our compensation committee consists of Messrs. Blythe, Collins, Metherell and Radziwill, with Mr. Metherell serving as the committee chairman. The compensation committee is responsible for:

|
|
|
|
|
|
|

Corporate Governance and Nominating Committee

Our corporate governance and nominating committee consists of Messrs. Blythe, Friedrich, Livanos and Papadimitriou, with Mr. Friedrich serving as the committee chairman. The corporate governance and nominating committee is responsible for:

|
|
|
|
|
|
|
|
|

Health, Safety, Security and Environmental Committee

Our health, safety, security and environmental, or HSSE, committee consists of Messrs. Houston, Livanos and Somerville, with Mr. Somerville serving as the committee chairman. The HSSE committee is responsible for:

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

84



---



Senior Independent Director

Mr. Friedrich, an independent director, currently serves as our senior independent director. Our senior independent director is responsible for:

|
|
|
|
|
|
|
|
|
|
|
|
|

Corporate Governance

The board of directors and our Companys management engage in an ongoing review of our corporate governance practices in order to oversee our compliance with the applicable corporate governance rules of the NYSE and the SEC.

We have adopted a Code of Business Conduct and Ethics for all directors, officers, employees and agents of the Company.

This document and other important information on our governance are posted on our website and may be viewed at http://www.gaslogltd.com. The information contained on or connected to our website is not a part of this annual report. We will also provide a paper copy of any of these
  documents upon the written request of a shareholder at no cost. Shareholders may direct their requests to the attention of our General Counsel, c/o GasLog Monaco S.A.M., Gildo Pastor Center, 7 Rue du Gabian, MC 98000, Monaco.

D. Employees

As of December 31, 2014, we had 137 full-time employees and 20 contractors and outsourced employees, all of whom are based in our offices in Greece, Monaco, London, New York or the newbuildings site in South Korea. In addition to our shoreside employees and sub-contractors, we had
  approximately 1,130 seafaring staff serving on our owned and managed ships. These seafarers are retained through crewing agencies based in Ukraine, the Philippines and Spain or, in the case of Greek seafarers, through short-term employment contracts. As we take delivery of our newbuildings, we
  expect to retain a significant number of additional seafarers qualified to man and operate our new ships, as well as additional shoreside personnel. We intend to focus our hiring efforts in the Ukrainian, Philippine and Spanish markets, where we have crewing agency agreements in place, and in Greece.
  The number of our shoreside employees, sub-contractors and seafaring staff increased significantly in 2014 due to the contracted expansion of our fleet.

LNG marine transportation is a specialized area requiring technically skilled officers and crew with specialized training. We regard attracting and retaining motivated, well-qualified seagoing personnel as a top priority, and we offer our crew competitive compensation packages. In addition, we provide
  intensive onboard training for our officers and crews to instill a culture of the highest operational and safety standards. As a result, we have historically enjoyed a high retention rate among our officers and other seafarers. In 2014, our retention rate was 92.0% for senior officers, 95.0% for other officers
  and 97.9% for shore staff.

Although we have historically experienced a high retention rate for our seafarers, the demand for technically skilled officers and crews to serve on LNG carriers has been increasing as the global fleet of LNG carriers continues to grow. This increased demand has and may continue to put inflationary
  pressure on crew costs. However, we expect that the impact of cost increases would be

85



---



mitigated to some extent by certain provisions in our time charters, including review provisions and cost pass-through provisions.

E. Share Ownership

The common shares beneficially owned by our directors and executive officers and/or entities affiliated with these individuals is disclosed in Item 7. Major Shareholders and Related Party TransactionsA. Major Shareholders below. For information regarding arrangements for involving the employees
  in the capital of the company, see Item 6. Directors, Senior Management and EmployeesB. Compensation of Directors and Senior ManagementEquity Compensation Plans.

ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

A. Major Shareholders

The following table sets forth certain information regarding the beneficial ownership of our outstanding common shares as of March 25, 2015 held by:

|
|
|
|
|
|
|
|
|

Beneficial ownership is determined in accordance with SEC rules. Percentage computations are based on an aggregate of 80,496,499 common shares outstanding as of March 25, 2015. Each issued and outstanding common share will entitle the shareholder to one vote. Information for certain holders is
  based on their latest filings with the SEC or information delivered to us. Except as noted below, the address of all shareholders, officers and directors identified in the table and the accompanying footnotes below is in care of our principal executive offices.

|                                                         |                 |                                       |            |           
|-------------------------------------------------------- | --------------- | ------------------------------------- | ---------- | ----------
|Identity of Person or Group                              |                 | Common Shares
      Beneficially Held
|                                                         | Numberof Shares |                                       | Percentage
|Officers and directors                                   |                 |                                       |            |           
|Peter G. Livanos(1)                                      |                 |                                       |            | 31,944,442
|Paul Wogan                                               |                 |                                       |            | *         
|Simon Crowe                                              |                 |                                       |            | *         
|Graham Westgarth                                         |                 |                                       |            | *         
|Bruce L. Blythe                                          |                 |                                       |            | *         
|Paul J. Collins                                          |                 |                                       |            | *         
|William M. Friedrich                                     |                 |                                       |            | *         
|Dennis M. Houston                                        |                 |                                       |            | *         
|Donald J. Kintzer                                        |                 |                                       |            |          
|Julian Metherell                                         |                 |                                       |            | *         
|Anthony S. Papadimitriou                                 |                 |                                       |            | *         
|Philip Radziwill                                         |                 |                                       |            |          
|Robert D. Somerville                                     |                 |                                       |            | *         
|All officers and directors as a group (thirteen persons) |                 |                                       |            | 32,207,742
|Other 5% beneficial owners                               |                 |                                       |            |           
|Alexander S. Onassis Foundation(2)                       |                 |                                       |            | 6,667,004 



|
|
|

86



---



|
|
|
|
|
|
|

In March 2012, we completed a registered public offering of our shares of common shares and our common shares began trading on the NYSE. Our major shareholders have the same voting rights as our other shareholders. As of March 18, 2015, we had approximately 18,700 shareholders.

B. Related Party Transactions

Relationship with GasLog Partners

GasLog Partners was formed by us in January 2014 to own, operate and acquire LNG carriers engaged in LNG transportation under long-term charters, which we define as charters of five full years or more. In May 2014, the Partnership completed its initial public offering and its common units
  began trading on the NYSE. The Partnership conducts its operations through its vessel-owning subsidiaries and as of March 25, 2015, had a fleet of five LNG carriers. As of March 25, 2015, we hold a 42.5% interest in the Partnership and, as a result of our ownership of the general partner, and the fact
  that the general partner elects the majority of the Partnerships directors in accordance with the Partnership Agreement, we have the ability to control the Partnerships affairs and policies.

Quarterly Cash Dividends

We are entitled to distributions on our general and limited partner interests in GasLog Partners. These interests consist of common units, subordinated units, incentive distribution rights and general partner interests. Under the Partnership Agreement, during the subordination period, the holders of
  the common units will have the right to receive distributions of available cash from operating surplus in an amount equal to the minimum quarterly distribution of $0.375 per unit per quarter, plus any arrearages in the payment of minimum quarterly distribution on the common units from prior quarters,
  before any distributions of available cash from operating surplus may be made on the subordinated units.

The amount of the minimum quarterly distribution is $0.375 per unit or $1.50 unit per unit on an annualized basis and is made in the following manner, during the subordination period:

|
|
|
|
|
|
|

We currently hold all of the incentive distribution rights in GasLog Partners. Incentive distribution rights represent the right to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels
  have been achieved.

If for any quarter:

|
|
|

87



---



|
|
|

then, GasLog Partners will distribute any additional available cash from operating surplus for that quarter among the unitholders and the general partner in the following manner:

|
|
|
|
|
|
|
|
|

In each case, the amount of the target distribution set forth above is exclusive of any distributions to common unitholders to eliminate any cumulative arrearages in payment of the minimum quarterly distribution. The percentage interests set forth above assume that the general partner maintains its
  2.0% general partner interest and that the Partnership does not issue additional classes of equity securities.

As holder of the 2.0% general partner interest in GasLog Partners, we are entitled to 2.0% of all distributions made by GasLog Partners prior to its liquidation. The general partner, our wholly owned subsidiary, has the right, but not the obligation, to contribute a proportionate amount of capital to
  GasLog Partners to maintain its 2.0% general partner interest if the Partnership issues additional units.

We received total distributions from GasLog Partners of $6.03 million in 2014 since the completion of its IPO in May 2014.

Omnibus Agreement

On May 12, 2014, we entered into an omnibus agreement with GasLog Partners and certain of its subsidiaries. The following discussion describes certain provisions of the omnibus agreement.

Noncompetition; Five-Year Vessel Restricted Business Opportunities

Under the omnibus agreement, we have agreed, and have caused our controlled affiliates (other than GasLog Partners, its general partner and its subsidiaries) to agree, not to acquire, own, operate or charter any LNG carrier with a cargo capacity greater than 75,000 cbm engaged in oceangoing LNG
  transportation under a charter for five full years or more. For purposes of this section, we refer to these vessels, together with any related charters, as Five-Year Vessels and to all other LNG carriers, together with any related charters, as Non-Five-Year Vessels. In the event that we acquire, operate
  or put under charter a Five-Year Vessel, then we will be required, within 30 calendar days after the consummation of the acquisition or the commencement of the operations or charter, to notify GasLog Partners and offer it the opportunity to purchase such Five-Year Vessel at fair market value. The
  restrictions in this paragraph will not prevent us or any of our controlled affiliates (other than GasLog Partners and its subsidiaries) from:

|
|
|
|
|

88



---



|
|
|
|
|

|
|
|
|
|

|
|
|
|
|
|
|
|
|
|
|
|
|

If we or any of our controlled affiliates (other than GasLog Partners, its general partner or its subsidiaries) acquires, owns, operates or charters Five-Year Vessels pursuant to any of the exceptions described above, we may not subsequently expand that portion of our business other than pursuant to
  those exceptions. However, such Five-Year Vessels could eventually compete with GasLog Partners vessels upon their re-chartering.

In addition, under the omnibus agreement GasLog Partners has agreed, and has caused its subsidiaries to agree, to acquire, own, operate or charter Five-Year Vessels only. The restrictions in this paragraph will not:

|
|
|
|
|

|
|
|

89



---



|
|
|
|
|

|
|
|
|
|

If GasLog Partners or any of its subsidiaries acquires, owns, operates or charters Non-Five-Year Vessels pursuant to any of the exceptions described above, neither the Partnership nor any subsidiary may subsequently expand that portion of its business other than pursuant to those exceptions.

During the 30-day period after our notice and offer of an opportunity to purchase a Five-Year Vessel, we and GasLog Partners will negotiate in good faith to reach an agreement on the fair market value (and any applicable break-up costs) of the relevant vessel. If we do not reach an agreement
  within such 30-day period, a mutually-agreed upon investment banking firm, ship broker or other expert advisor will be engaged to determine the fair market value (and any applicable break-up costs) of the relevant vessel and other outstanding terms, and GasLog Partners will have the option, but not
  the obligation, to purchase the relevant vessel on such terms. GasLog Partners ability to consummate the acquisition of such Five-Year Vessel from us will be subject to obtaining any consents of governmental authorities and other non-affiliated third parties and to all agreements existing with respect to
  such Five-Year Vessel. Under the omnibus agreement, we will indemnify GasLog Partners against losses arising from the failure to obtain any consent or governmental permit necessary to own or operate the fleet in substantially the same manner that the vessels were owned and operated by us
  immediately prior to the Partnerships acquisition of such vessels. See Indemnification.

Upon a change of control of GasLog Partners or its general partner, the noncompetition provisions of the omnibus agreement will terminate immediately. Upon a change of control of GasLog, the noncompetition provisions of the omnibus agreement applicable to us will terminate at the time that is
  the later of the date of the change of control and the date on which all of our outstanding subordinated units have converted to common units. On the date on which a majority of GasLog Partners directors ceases to consist of directors that were (1) appointed by the Partnerships general partner prior
  to its first annual meeting of unitholders and (2) recommended for election by a majority of the Partnerships appointed directors, the noncompetition provisions applicable to us shall terminate immediately.

LNG Carrier Purchase Options

Under the omnibus agreement, GasLog Partners has the right to purchase any of the GasLog Seattle, the Solaris, the Methane Lydon Volney, the Methane Shirley Elisabeth, the Methane Heather Sally and the Methane Alison Victoria and Hull numbers 2072, 2073, 2102 and 2103 from GasLog within
  36 months after we notify the Partnerships board of directors of a vessels acceptance by its charterer (or, in the case of the GasLog Seattle, the Methane Lydon Volney, the Methane Shirley

90



---



Elisabeth, the Methane Heather Sally and the Methane Alison Victoria, 36 months after the closing of the Partnerships IPO, which occurred on May 12, 2014) at fair market value as determined in accordance with the provisions of the omnibus agreement. If we and GasLog Partners are unable to agree
  upon the fair market value of any of these optional vessels, the respective fair market values will be determined by a mutually acceptable investment banking firm, ship broker or other expert advisor, and GasLog Partners will have the right, but not the obligation, to purchase the vessel at such price.
  GasLog Partners ability to consummate the acquisition of such vessels from us will be subject to obtaining any consents of governmental authorities and other non-affiliated third parties and to all agreements existing as of the closing date in respect of such vessels.

On the date on which a majority of GasLog Partners directors ceases to consist of directors that were (1) appointed by the Partnerships general partner prior to our its annual meeting of unitholders and (2) recommended for election by a majority of the Partnerships appointed directors, the LNG
  carrier purchase options shall terminate immediately.

Rights of First Offer

Under the omnibus agreement, we and our subsidiaries have granted to GasLog Partners a right of first offer on any proposed sale, transfer or other disposition of any Five-Year Vessels or Non-Five-Year Vessels owned by us. Under the omnibus agreement, GasLog Partners and its subsidiaries have
  agreed to grant a similar right of first offer to us for any Five-Year Vessels they might own. These rights of first offer will not apply to a (1) sale, transfer or other disposition of vessels between any affiliated subsidiaries or pursuant to the terms of any current or future charter or other agreement with a
  charter party or (2) merger with or into, or sale of substantially all of the assets to, an unaffiliated third party.

Prior to engaging in any negotiation regarding any vessel disposition with respect to a Five-Year Vessel with an unaffiliated third party or any Non-Five-Year Vessel, we or GasLog Partners, as the case may be, will deliver a written notice to the other relevant party setting forth the material terms
  and conditions of the proposed transaction. During the 30-day period after the delivery of such notice, we and GasLog Partners, as the case may be, will negotiate in good faith to reach an agreement on the transaction. If we do not reach an agreement within such 30-day period, we or GasLog Partners,
  as the case may be, will be able within the next 180 calendar days to sell, transfer, dispose or re-charter the vessel to a third party (or to agree in writing to undertake such transaction with a third party) on terms generally no less favorable to us or GasLog Partners, as the case may be, than those offered
  pursuant to the written notice. Our ability to consummate the acquisition of such Five-Year Vessel from GasLog Partners will be subject to obtaining any consents of governmental authorities and other non-affiliated third parties and to all agreements existing in respect of such Five-Year Vessel.

Upon a change of control of GasLog Partners or its general partner, the right of first offer provisions of the omnibus agreement will terminate immediately. Upon a change of control of us, the right of first offer provisions applicable to GasLog under the omnibus agreement will terminate at the time
  that is the later of the date of the change of control and the date on which all of GasLog Partners outstanding subordinated units have converted to common units. On the date on which a majority of GasLog Partners directors ceases to consist of directors that were (1) appointed by the Partnerships
  general partner prior to its first annual meeting of unitholders and (2) recommended for election by a majority of the Partnerships appointed directors, the provisions related to the rights of first offer granted to the Partnership by us shall terminate immediately.

For purposes of the omnibus agreement, a change of control means, with respect to any applicable person, any of the following events: (a) any sale, lease, exchange or other transfer (in one transaction or a series of related transactions) of all or substantially all of the applicable persons assets to
  any other person, unless immediately following such sale, lease, exchange or other transfer such assets are owned, directly or indirectly, by the applicable person; (b) the consolidation or merger of the applicable person with or into another person pursuant to a transaction in which the outstanding voting
  securities of the applicable person are changed into or exchanged for cash, securities or other property, other than any such transaction where (i) the outstanding voting

91



---



securities of the applicable person are changed into or exchanged for voting securities of the surviving person or its parent and (ii) the holders of the voting securities of the applicable person immediately prior to such transaction own, directly or indirectly, not less than a majority of the outstanding
  voting securities of the surviving person or its parent immediately after such transaction; and (c) a person or group (within the meaning of Sections 13(d) or 14(d)(2) of the Securities Exchange Act of 1934, or the Exchange Act), other than us or our affiliates with respect to the general partner,
  being or becoming the beneficial owner (as defined in Rules 13d-3 and 13d-5 under the Exchange Act) of more than 50% of all of the then outstanding voting securities of the applicable person, except in a merger or consolidation which would not constitute a change of control under clause (b) above.

Indemnification

Under the omnibus agreement, we will indemnify GasLog Partners after the closing of its IPO for a period of five years (and we will indemnify the Partnership for a period of at least three years after its purchase of any vessels subject to purchase options, if applicable) against certain environmental
  and toxic tort liabilities with respect to the vessels that are contributed or sold to the Partnership to the extent arising prior to the time such vessels were contributed or sold to the Partnership. Liabilities resulting from a change in law after the closing of the IPO are excluded from the environmental
  indemnity. There is an aggregate cap of $5 million on the amount of indemnity coverage provided by us for environmental and toxic tort liabilities. No claim may be made unless the aggregate dollar amount of all claims exceeds $500,000, in which case we are liable for claims only to the extent such
  aggregate amount exceeds $500,000.

We will also indemnify GasLog Partners for liabilities related to:

|
|
|
|
|

Restrictive Covenant Agreement

On April 4, 2012, Peter G. Livanos and Blenheim Holdings entered into a Restrictive Covenant Agreement with us, pursuant to which Mr. Livanos is prohibited from directly or indirectly owning, operating or managing LNG vessels, other than pursuant to his involvement with us. The restrictions will
  terminate in the event that Mr. Livanos ceases to beneficially own at least 20% of our issued and outstanding share capital.

Notwithstanding these restrictions, Mr. Livanos is permitted to engage in the following activities:

|
|
|
|
|

The restrictions described above do not apply to transactions by independent fund managers not acting under the direction or control of Mr. Livanos or Blenheim Holdings.

In addition, under the terms of the restrictive covenant agreement, Mr. Livanos and Blenheim Holdings agreed that, subject to the exceptions described below, they would not sell or dispose of

92



---



any of our common shares owned by them as of the date of the agreement for a period of 18 months following the closing of GasLogs IPO.

As noted above, Mr. Livanos and Blenheim Holdings are permitted under the terms of the restrictive covenant agreement to dispose of our common shares in the following circumstances:

|
|
|
|
|
|
|
|
|

For purposes of the restrictive covenant agreement, a change of control means Mr. Livanos and Blenheim Holdings cease to beneficially own, in the aggregate, at least 38% of the issued and outstanding share capital of the Company. The share transfer restrictions described above will terminate as
  to any person that ceases to beneficially own, or does not beneficially own, at least 20% of our issued and outstanding share capital.

Registration Rights Agreement

On April 4, 2012, we entered into a registration rights agreement with certain of our shareholders, pursuant to which we granted such shareholders and their transferees the right, under certain circumstances and subject to certain restrictions, including restrictions included in the lock-up agreements to
  which they will be a party, to require us to register under the Securities Act of 1933, as amended, our common shares held by those persons. Under the registration rights agreement, certain of our shareholders and their transferees have the right to request us to register the sale of shares held by them on
  their behalf and may require us to make available shelf registration statements permitting sales of shares into the market from time to time over an extended period. While these demand registration rights are subject to certain timing and other restrictions, there is no limit on the number of times a
  shareholder may exercise such rights. In addition, those persons have the ability to exercise certain piggyback registration rights in connection with registered offerings initiated by us. In March 2014, in response to a Demand Registration Request (as defined in the Registration Rights Agreement), the
  Company filed a Registration Statement on Form F-3 registering the common shares entitled to registration rights in addition to other common shares held by the Companys directors and officers.

Subscription Agreements

On January 16, 2014, we entered into subscription agreements with certain of our directors and officers for a concurrent private placement of 2,317,460 common shares at a price of $15.75 per share.

Indemnification Agreements

We have entered into indemnification agreements with our directors and officers which provide, among other things, that we will indemnify our directors and officers, under the circumstances and to the extent provided for therein, for expenses, damages, judgments, fines, settlements and fees that they
  may be required to pay in actions or proceedings to which they are or may be made a party by reason of such persons position as a director, officer, employee or other agent of the Company, subject to, and to the maximum extent permitted by, applicable law.

93



---



Office Space and Related Arrangements

Through our subsidiary GasLog LNG Services, we lease our office space in Piraeus, Greece from an entity controlled by Ceres Shipping, Nea Dimitra Ktimatikh Kai Emporikh S.A. The lease agreement is filed with the Greek authorities, and has been entered into on market rates.

We leased our office space in London, England until August 2014 from Unisea Maritime Limited, an entity controlled by our chairman, Peter Livanos. We paid a fixed bi-monthly fee that was consistent with market rates for use of the office space and receptionist services.

GasLog LNG Services has also entered into an agreement with Seres S.A., an entity controlled by the Livanos family, for the latter to provide catering services to the staff based in our Piraeus office. Amounts paid pursuant to the agreement are generally less than€10 per person per day, but are
  slightly higher on special occasions. In addition, GasLog LNG Services has entered into an agreement with Seres S.A. for the latter to provide telephone and documentation services for our staff based in Piraeus. Amounts paid pursuant to the agreement are less than€100,000 per year.

Through our subsidiary GasLog Monaco S.A.M., we made payments to Ceres Monaco S.A.M., an affiliate of Ceres Shipping, for our office space in Monaco. Ceres Monaco S.A.M. leased operating space pursuant to a service agreement with a third-party property owner, and we occupied a portion of
  the leased space. The service level agreement was terminated in April 2012 when GasLog Monaco S.A.M. signed a rent agreement directly with the third party property owner. The amount of $0.03 million charged in the year ended December 31, 2013 related to reimbursement of certain expenses paid by
  Ceres Monaco S.A.M. on behalf of GasLog Monaco S.A.M. During the year ended December 31, 2014, no expenses were paid by Ceres Monaco S.A.M. on behalf of GasLog Monaco S.A.M.

Egypt LNG

We have a 25% ownership interest in Egypt LNG, whose principal asset is the LNG carrier Methane Nile Eagle, which is currently operating under a 20-year time charter with a subsidiary of BG Group. Through our subsidiary GasLog LNG Services, we supervised the construction of the Methane
  Nile Eagle, which was delivered from the shipyard in 2007. Pursuant to a ship management agreement between GasLog LNG Services and Egypt LNG, the vessel has operated under our technical management since its delivery. From January 1, 2014 to December 31, 2014, we received a total of
  approximately $0.73 million in revenues from Egypt LNG in respect of our vessel management services.

Insurance Brokerage

We procure insurance for our ships through C Transport Maritime S.A.M., an affiliate of Ceres Shipping, which has a dedicated insurance function. This relationship is covered by an insurance and claims handling agreement under which we pay C Transport Maritime S.A.M. $10,000 per owned ship
  per annum and $3,000 per managed ship per annum, which we believe is consistent with market rates.

Shipbuilding Commissions

Pursuant to commission agreements with Samsung, commissions due from the shipyard in relation to one of our newbuilding orders and the GasLog Saratoga will be paid and for the GasLog Shanghai, the GasLog Santiago, the GasLog Sydney, the GasLog Skagen,the GasLog Seattle and the Solaris
  such commissions were paid by Samsung to DryLog Investments Ltd., an affiliate of Ceres Shipping. Upon receipt of the commissions, DryLog Investments Ltd. forwards the payments to our ship-owning subsidiaries, after deducting handling fees for each payment. In the aggregate, these handling fees will
  amount to less than $100,000 for the one newbuilding on order, the GasLog Shanghai, the GasLog Santiago, the GasLog Sydney, the GasLog Skagen, the GasLog Seattle,the Solarisand theGasLog Saratoga.

94



---



Other Transactions

For a description of additional related party transactions, see Note 18 to our consolidated financial statements included elsewhere in this annual report.

Procedures for Review and Approval of Related Party Transactions

Related party transactions, which means transactions in which the Company or one of its subsidiaries is a participant and any of the Companys directors, executive officers or significant shareholders, or any members of their immediate families or entities controlled by them, have a direct or indirect
  interest, will be subject to review and approval or ratification by our audit and risk committee in accordance with the Related Party Transaction Policy adopted by such committee.

C. Interests of Experts and Counsel

Not applicable.

ITEM 8. FINANCIAL INFORMATION

A. Consolidated Statements and Other Financial Information

See Item 18. Financial Statements below.

Legal Proceedings

We have not been involved in any legal proceedings that we believe may have a significant effect on our business, financial position, results of operations or liquidity, and we are not aware of any proceedings that are pending or threatened that may have a material effect on our business, financial
  position, results of operations or liquidity. From time to time, we may be subject to legal proceedings and claims in the ordinary course of business, principally property damage and personal injury claims. We expect that these claims would be covered by insurance, subject to customary deductibles.
  However, those claims, even if lacking merit, could result in the expenditure of significant financial and managerial resources.

Dividend Policy

We paid our first cash dividend since becoming a public company in March 2012 on December 17, 2012 in an amount of $0.11 per share. We have subsequently paid dividends to holders of our common shares of $0.11 per share on March 25, 2013, June 11, 2013 and September 13, 2013, $0.12 per
  share on December 9, 2013, March 25, 2014, June 11, 2014 and September 8, 2014, and $0.14 per share on December 5, 2014 and March 13, 2015.

As our fleet expands, we will evaluate changes to the quarterly dividend consistent with our cash flow and liquidity position. Our policy is to pay dividends in amounts that will allow us to retain sufficient liquidity to fund our obligations as well as execute our business plan going forward. The
  declaration and payment of any dividend is subject to the discretion of our board of directors and the requirements of Bermuda law. In addition, our credit facilities impose limitations on our ability to pay dividends. Our board of directors will determine the timing and amount of all dividend payments,
  based on various factors, including our earnings, financial condition, cash requirements and availability, restrictions in our credit facilities and the provisions of Bermuda law. Accordingly, we cannot guarantee that we will be able to pay quarterly dividends. See Item 3. Key InformationD. Risk
  FactorsRisks Related to Our Business for a discussion of risks related to our ability to pay dividends.

Set out below is a table showing the dividends declared in 2010, 2011, 2012, 2013 and 2014.

|                   |      |                                         |      |  |       |  |      |  |      |  |       | 
|------------------ | ---- | --------------------------------------- | ---- |  | ----- |  | ---- |  | ---- |  | ----- | 
|                   |      | Year ended December 31,                
|                   | 2010 |                                         | 2011 |  | 2012  |  | 2013 |  | 2014 |  | Total
|                   |      | (Expressed in millions of U.S. dollars)
|Dividends declared |      |                                         | $    |  | 17.25 |  |      |  | $    |  | 8.50  | 

95



---



B. Significant Changes

See Item 18. Financial StatementsNote 26. Subsequent Events below.

ITEM 9. THE OFFER AND LISTING

Trading on the New York Stock Exchange

Since our IPO in the United States on March 30, 2012, our common shares have been listed on the NYSE under the symbol GLOG. The following table shows the high and low closing sales prices for our common shares during the indicated periods.

|                                                                   |      |             |     |      
|------------------------------------------------------------------ | ---- | ----------- | --- | -----
|                                                                   |      | Price Range
|                                                                   | High |             | Low
|Year ended December 31, 2012 (March 30, 2012 to December 31, 2012) |      |             | $   |      
|Year ended December 31, 2013                                       |      |             |     | 17.41
|Year ended December 31, 2014                                       |      |             |     | 31.89
|First Quarter 2013                                                 |      |             |     | 13.30
|Second Quarter 2013                                                |      |             |     | 13.91
|Third Quarter 2013                                                 |      |             |     | 15.17
|Fourth Quarter 2013                                                |      |             |     | 17.41
|First Quarter 2014                                                 |      |             |     | 24.30
|Second Quarter 2014                                                |      |             |     | 31.89
|Third Quarter 2014                                                 |      |             |     | 31.54
|Fourth Quarter 2014                                                |      |             |     | 21.98
|First Quarter 2015 (January 1, 2015 to March 24, 2015)             |      |             |     | 20.53
|September 2014                                                     |      |             |     | 25.70
|October 2014                                                       |      |             |     | 21.98
|November 2014                                                      |      |             |     | 21.62
|December 2014                                                      |      |             |     | 21.38
|January 2015                                                       |      |             |     | 20.08
|February 2015                                                      |      |             |     | 20.53
|March 1, 2015 to March 24, 2015                                    |      |             |     | 19.64

ITEM 10. ADDITIONAL INFORMATION

A. Share Capital

Our authorized share capital consists of 500,000,000 shares, par value $0.01 per share. As of December 31, 2014, the share capital consisted of 80,493,126 issued and outstanding common shares, par value $0.01 per share and 500,000 treasury shares.

Pursuant to our bye-laws, subject to any resolution of the shareholders to the contrary, our board of directors is authorized to issue any of our authorized but unissued common shares. There are no limitations on the right of non-Bermudians or non-residents of Bermuda to hold or vote our shares.

B. Memorandum of Association

We are an exempted company incorporated under the laws of Bermuda. We are registered with the Registrar of Companies in Bermuda under registration number 33928. We were incorporated on July 16, 2003 under the name Gaslog Ltd. We effected a change of name from Gaslog Ltd. to
  GasLog Ltd. on August 23, 2011 in compliance with the Companies Act. Our registered office is located at Clarendon House, 2 Church Street, Hamilton, HM 11, Bermuda.

The objects of our business are unrestricted, and the Company has the capacity of a natural person. We can therefore undertake activities without restriction on our capacity.

96



---



Common Shares

Holders of our common shares have no pre-emptive, redemption, conversion or sinking fund rights. Holders of our common shares are entitled to one vote per share on all matters submitted to a vote of holders of common shares. Unless a different majority is required by law or by our bye-laws,
  resolutions to be approved by holders of our common shares require approval by a simple majority of votes cast at a meeting at which a quorum is present.

In the event of our liquidation, dissolution or winding up, the holders of our common shares are entitled to share equally and ratably in our assets, if any, remaining after the payment of all of our debts and liabilities, subject to any liquidation preference on any issued and outstanding preference
  shares.

Preference Shares

Pursuant to Bermuda law and our bye-laws, our board of directors by resolution may establish one or more series of preference shares having such number of shares, designations, dividend rates, relative voting rights, conversion or exchange rights, redemption rights, liquidation rights and other
  relative participation, optional or other special rights, qualifications, limitations or restrictions as may be fixed by the board without any further shareholder approval.

Dividend Rights

Under Bermuda law, a company may not declare or pay dividends if there are reasonable grounds for believing that: (i) the company is, or would after the payment be, unable to pay its liabilities as they become due; or (ii) the realizable value of its assets would thereby be less than its liabilities.
  Under our bye-laws, each common share is entitled to dividends if, as and when dividends are declared by our board of directors.

Any cash dividends payable to holders of our common shares listed on the NYSE will be paid to American Stock Transfer & Trust Company, LLC, our transfer agent in the United States for disbursement to those holders.

Variation of Rights

If at any time we have more than one class of shares, the rights attaching to any class, unless otherwise provided for by the terms of issue of the relevant class, may be varied with the sanction of a resolution passed by a majority of the issued shares of such class. Our bye-laws specify that the
  creation or issue of shares ranking equally with existing shares will not, unless expressly provided by the terms of issue of existing shares, vary the rights attached to existing shares.

Transfer of Shares

Our board of directors may in its absolute discretion and without assigning any reason refuse to register the transfer of a share that it is not fully paid. Our board of directors may also refuse to recognize an instrument of transfer of a share unless it is accompanied by the relevant share certificate
  and such other evidence of the transferors right to make the transfer as our board of directors shall reasonably require. In addition, our board of directors may refuse to register the transfer of a share unless all applicable consents, authorizations and permissions of any governmental body or agency in
  Bermuda have been obtained. Subject to these restrictions, a holder of common shares may transfer the title to all or any of his common shares by completing a form of transfer in the form set out in our bye-laws (or as near thereto as circumstances admit) or in such other common form as the board
  may accept. The instrument of transfer must be signed by the transferor and transferee, although in the case of a fully paid share our board of directors may accept the instrument signed only by the transferor.

97



---



Meetings of Shareholders

We are required to convene at least one general meeting of shareholders each calendar year. Bermuda law provides that a special general meeting of shareholders may be called by the board of directors of a company and must be called upon the request of shareholders holding not less than 10% of
  the paid-up capital of the company carrying the right to vote at general meetings. Bermuda law also requires that shareholders be given at least five days advance notice of a general meeting, but an unintentional failure notice to any person does not invalidate the proceedings at a meeting. Our bye-laws
  provide that the Chairman or our board of directors may convene an annual general meeting or a special general meeting. Under our bye-laws, at least 10 days notice of an annual general meeting or a special general meeting must be given to each shareholder entitled to vote at such meeting. This
  notice requirement is subject to the ability to hold such meetings on shorter notice if such notice is agreed: (i) in the case of an annual general meeting, by all of the shareholders entitled to attend and vote at such meeting; or (ii) in the case of a special general meeting, by a majority in number of the
  shareholders entitled to attend and vote at the meeting holding not less than 95% in nominal value of the shares entitled to vote at such meeting. The quorum required for a general meeting of shareholders is one or more persons present in person throughout the meeting and representing in person or by
  proxy in excess of 50% of all issued and outstanding common shares. General meetings can be convened at a location in or outside of Bermuda. Our bye-laws provide that our board of directors may, but is not required to, make arrangements permitting shareholders to participate in general meetings by
  such telephonic, electronic or other communications facilities or means as permit all persons participating in the meeting to communicate with each other simultaneously and instantaneously.

Access to Books and Records and Dissemination of Information

Members of the general public have a right to inspect public documents of the Company available at the office of the Registrar of Companies in Bermuda. These documents include the Companys memorandum of association, including its objects and powers, and certain alterations to the
  memorandum of association. Our shareholders have the additional right to inspect the bye-laws of the Company, minutes of general meetings and the Companys audited financial statements, which must be presented to the annual general meeting. The Companys register of members is also open to
  inspection by shareholders and by members of the general public without charge. The register of members is required under Bermuda law to be open for inspection for not less than two hours in any business day (subject to the ability of a company to close the register of members for not more than
  thirty days in a year). The Company is required to maintain its share register in Bermuda but may, subject to the provisions of the Companies Act, establish a branch register outside of Bermuda. The Company is required to keep at its registered office a register of directors and officers that is open for
  inspection for not less than two hours in any business day by members of the public without charge. Bermuda law does not, however, provide a general right for shareholders to inspect or obtain copies of any other corporate records.

Election and Removal of Directors

Our bye-laws provide that our board shall consist of no less than three directors and no more than fifteen directors, as the board of directors may from time to time determine. Our board of directors consists of eight directors.

Any shareholder wishing to propose for election as a director someone who is not an existing director or is not proposed by our board must give notice of the intention to propose the person for election. Where a director is to be elected at an annual general meeting, that notice must be given not
  less than 90 days nor more than 120 days before the anniversary of the last annual general meeting prior to the giving of the notice or, in the event the annual general meeting is called for a date that is not 30 days before or after such anniversary, the notice must be given not later than 10 days following
  the earlier of the date on which notice of the annual general meeting was posted to shareholders or the date on which public disclosure of the date of the annual general meeting was made. Where a director is to be elected at a special general meeting that notice must be given not

98



---



later than 10 days following the earlier of the date on which notice of the special general meeting was posted to shareholders or the date on which public disclosure of the date of the special general meeting was made.

A director may be removed by the shareholders, provided notice of the shareholders meeting convened to remove the director is given to the director. The notice must contain a statement of the intention to remove the director and must be served on the director not less than 14 days before the
  meeting. The director is entitled to attend the meeting and be heard on the motion for his or her removal.

Proceedings of Board of Directors

Our bye-laws provide that our business is to be managed and conducted by our board of directors. Bermuda law requires that our directors be individuals, but there is no requirement in our bye-laws or Bermuda law that directors hold any of our shares. There is also no requirement in our bye-laws
  or Bermuda law that our directors must retire at a certain age.

The remuneration of our directors is determined by the board of directors, and there is no requirement that a specified number or percentage of independent directors must approve any such determination. Our directors may also be paid all travel, hotel and other expenses properly incurred by
  them in connection with our business or their duties as directors.

Director Conflicts of Interest

Any conflict of interest question involving one or more of the Companys directors will be resolved by the audit and risk committee of the board of directors.

In the event that a director has a direct or indirect interest in any contract or arrangement with the Company, provided that the director discloses such interest as required by Bermuda law, such director is entitled under our bye-laws to vote in respect of any such contract or arrangement in which he
  or she is interested unless he or she is disqualified from voting by the Chairman of our board of directors. In the event that the Chairman has disclosed a direct or indirect interest in a contract or arrangement with us, the determination as to whether the Chairman and any other interested director should
  be disqualified from voting will be made by a majority of the disinterested directors.

Bermuda law prohibits any director (including the spouse or children of the director or any company of which such director, spouse or children own or control more than 20% of the capital or loan debt) from borrowing from us (except loans made to directors who are bona fide employees or former
  employees pursuant to an employees share scheme) unless shareholders holding 90% of the total voting rights have consented to the loan.

Indemnification of Directors and Officers

Section 98 of the Companies Act provides generally that a Bermuda company may indemnify its directors, officers and auditors against any liability which by virtue of any rule of law would otherwise be imposed on them in respect of any negligence, default, breach of duty or breach of trust, except
  in cases where such liability arises from fraud or dishonesty of which such director, officer or auditor may be guilty in relation to the company. Section 98 further provides that a Bermuda company may indemnify its directors, officers and auditors against any liability incurred by them in defending any
  proceedings, whether civil or criminal, in which judgment is awarded in their favor or in which they are acquitted or granted relief by the Supreme Court of Bermuda pursuant to section 281 of the Companies Act.

We have adopted provisions in our bye-laws that provide that we shall indemnify our officers and directors in respect of their actions and omissions, except in respect of their fraud or dishonesty. Our bye-laws provide that the shareholders waive all claims or rights of action that they might have,
  individually or in right of the Company, against any of the Companys directors or officers for any act or failure to act in the performance of such directors or officers duties, except in respect of any

99



---



fraud or dishonesty of such director or officer. Section 98A of the Companies Act permits us to purchase and maintain insurance for the benefit of any officer or director in respect of any loss or liability attaching to him in respect of any negligence, default, breach of duty or breach of trust, whether or
  not we may otherwise indemnify such officer or director. We have purchased and maintain directors and officers liability insurance for such purpose. We have also entered into indemnification agreements with our directors and officers. See Item 7. Major Shareholders and Related Party TransactionsB.
  Related Party Transactions.

Amendment of Memorandum of Association and Bye-laws

Bermuda law provides that the memorandum of association of a company may be amended by a resolution passed at a general meeting of shareholders. Our bye-laws provide that no bye-law shall be rescinded, altered or amended, and no new bye-law shall be made, unless it shall have been
  approved by a resolution of our board of directors and by a resolution of our shareholders including the affirmative votes of at least a majority of all issued and outstanding shares.

Under Bermuda law, the holders of an aggregate of not less than 20% in par value of a companys issued share capital or any class thereof have the right to apply to the Supreme Court of Bermuda for an annulment of any amendment of the memorandum of association adopted by shareholders at
  any general meeting, other than an amendment which alters or reduces a companys share capital as provided in the Companies Act. Where such an application is made, the amendment becomes effective only to the extent that it is confirmed by the Bermuda court. An application for an annulment of an
  amendment of the memorandum of association must be made within twenty-one days after the date on which the resolution altering the companys memorandum of association is passed and may be made on behalf of persons entitled to make the application by one or more of their number as they may
  appoint in writing for the purpose. No application may be made by shareholders voting in favor of the amendment.

Amalgamations, Mergers and Business Combinations

The amalgamation of a Bermuda company with another company or corporation (other than certain affiliated companies) requires the amalgamation agreement to be approved by the companys board of directors and by its shareholders. Unless the companys bye-laws provide otherwise, the approval
  of 75% of the shareholders voting at such meeting is required to approve the amalgamation agreement, and the quorum for such meeting must be two persons holding or representing more than one-third of the issued shares of the company. Our bye-laws provide that a merger or an amalgamation must
  only be approved by the affirmative votes of a majority of the votes attaching to all issued and outstanding shares entitling the shareholder to vote on such resolutions.

Under Bermuda law, in the event of an amalgamation or merger of a Bermuda company with another company or corporation, a shareholder of the Bermuda company who did not vote in favor of the amalgamation or merger and who is not satisfied that fair value has been offered for such
  shareholders shares may, within one month of notice of the shareholders meeting, apply to the Supreme Court of Bermuda to appraise the fair value of those shares.

Shareholder Suits

Class actions and derivative actions are generally not available to shareholders under Bermuda law. The Bermuda courts, however, would ordinarily be expected to permit a shareholder to commence an action in the name of a company to remedy a wrong to the company where the act complained of
  is alleged to be beyond the corporate power of the company or illegal, or would result in the violation of the companys memorandum of association or bye-laws. Furthermore, consideration would be given by a Bermuda court to acts that are alleged to constitute a fraud against the minority shareholders
  or, for instance, where an act requires the approval of a greater percentage of the companys shareholders than that which actually approved it.

100



---



When the affairs of a company are being conducted in a manner that is oppressive or prejudicial to the interests of some part of the shareholders, one or more shareholders may apply to the Supreme Court of Bermuda, which may make such order as it sees fit, including an order regulating the
  conduct of the companys affairs in the future or ordering the purchase of the shares of any shareholders by other shareholders or by the company.

Our bye-laws contain a provision which provides that in the event any dispute arises concerning the Companies Act or out of our bye-laws, including whether there has been a breach of the Companies Act or our bye-laws by an officer or director, any such dispute shall be subject to the exclusive
  jurisdiction of the Supreme Court of Bermuda. In addition, our bye-laws contain a provision by virtue of which our shareholders waive any claim or right of action that they have, both individually and on our behalf, against any director or officer in relation to any action or failure to take action by such
  director or officer, except in respect of any fraud or dishonesty of such director or officer.

Capitalization of Profits and Reserves

Pursuant to our bye-laws, our board of directors may (i) capitalize any part of the amount of our share premium or other reserve accounts or any amount credited to our profit and loss account or otherwise available for distribution by applying such sum in paying up unissued shares to be allotted as
  fully paid bonus shares pro rata (except in connection with the conversion of shares) to the shareholders; or (ii) capitalize any sum standing to the credit of a reserve account or sums otherwise available for dividend or distribution by paying up in full, partly paid or nil paid shares of those shareholders
  who would have been entitled to such sums if they were distributed by way of dividend or distribution.

Calls on Shares and Forfeiture

In the event of any issuance by the Company of shares that are not fully paid, our board of directors may make such calls as it thinks fit upon the holders of such partly paid shares in respect of any amounts unpaid on such shares (and not made payable at fixed times by the terms and conditions of
  issue). If a call on partly paid shares is not paid on or before the day appointed for payment thereof, the holder of such shares may at the discretion of our board of directors be liable to pay the Company interest on the amount of such call and our board of directors may direct the secretary of the
  Company to forward such shareholder a notice in writing demanding payment. If the requirements of such notice are not complied with, any such share may at any time thereafter, until the payment of all amounts due, be forfeited by a resolution of our board of directors to that effect, and such share
  shall thereupon become the property of the Company and may be disposed of as our board of directors shall determine.

Untraced Shareholders

Our bye-laws provide that our board of directors may forfeit any dividend or other monies payable in respect of any shares that remain unclaimed for six years from the date when such monies became due for payment. In addition, we are entitled to cease sending dividend warrants and checks by
  post or otherwise to a shareholder if such instruments have been returned undelivered to, or left uncashed by, such shareholder on at least two consecutive occasions or, following one such occasion, reasonable enquires have failed to establish the shareholders new address. This entitlement ceases if the
  shareholder claims a dividend or cashes a dividend check or a warrant.

Certain Provisions of Bermuda Law

We have been designated by the Bermuda Monetary Authority as a non-resident for Bermuda exchange control purposes. This designation allows us to engage in transactions in currencies other than the Bermuda dollar, and there are no exchange control restrictions on our ability to transfer funds
  (other than funds denominated in Bermuda dollars) in and out of Bermuda or to pay dividends to U.S. residents who are holders of our common shares.

101



---



The Bermuda Monetary Authority has given its consent for the issue and free transferability of all our common shares to and between non-residents of Bermuda for exchange control purposes, provided that our shares remain listed on an appointed stock exchange, which includes the NYSE.
  Approvals or permissions given by the Bermuda Monetary Authority do not constitute a guarantee by the Bermuda Monetary Authority as to our performance or our creditworthiness. Accordingly, in giving such consent or permissions, the Bermuda Monetary Authority shall not be liable for the financial
  soundness, performance or default of our business or for the correctness of any opinions or statements expressed in this annual report. Certain issues and transfers of common shares involving persons deemed resident in Bermuda for exchange control purposes require the specific consent of the Bermuda
  Monetary Authority.

In accordance with Bermuda law, share certificates are only issued in the names of companies, partnerships or individuals. In the case of a shareholder acting in a special capacity (for example as a trustee), certificates may, at the request of the shareholder, record the capacity in which the
  shareholder is acting. Notwithstanding such recording of any special capacity, we are not bound to investigate or see to the execution of any such trust. We will take no notice of any trust applicable to any of our shares, whether or not we have been notified of such trust.

C. Material Contracts

The following is a summary of each material contract, other than contracts entered into in the ordinary course of business, to which we or any of our subsidiaries is a party, for the two years immediately preceding the date of this annual report. Such summaries are not intended to be complete and
  reference is made to the contracts themselves, which are exhibits to this annual report.

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

102



---



|
|
|
|
|
|
|

D. Exchange Controls and Other Limitations Affecting Security Holders

Under Bermuda law, there are currently no restrictions on the export or import of capital, including foreign exchange controls or restrictions that affect the remittance of dividends, interest or other payments to non-resident holders of our common shares.

We have been designated by the Bermuda Monetary Authority as a non-resident for Bermuda exchange control purposes. This designation allows us to engage in transactions in currencies other than the Bermuda dollar, and there are no exchange control restrictions on our ability to transfer funds
  (other than funds denominated in Bermuda dollars) in and out of Bermuda or to pay dividends to U.S. residents who are holders of our common shares.

Under Bermuda law, exempted companies are companies formed for the purpose of conducting business outside Bermuda from a principal place of business in Bermuda. As an exempted company, we may not, without a license or consent granted by the Minister of Finance, participate in certain
  business transactions, including transactions involving Bermuda landholding rights and the carrying on of business of any kind, for which we are not licensed in Bermuda.

E. Tax Considerations

Bermuda Tax Considerations

The following discussion summarizes the material Bermuda tax consequences to us of our activities and, subject to the limitations described above, to you as a holder of our common shares. At the present time, there is no Bermuda income or profits tax, withholding tax, capital gains tax, capital
  transfer tax, estate duty or inheritance tax payable by us or by our shareholders in respect of our shares. We have obtained an assurance from the Minister of Finance of Bermuda under the Exempted Undertakings Tax Protection Act 1966 of Bermuda, as amended, that, in the event that any legislation
  is enacted in Bermuda imposing any tax computed on profits or income, or computed on any capital asset, gain or appreciation or any tax in the nature of estate duty or inheritance tax, such tax shall not, until March 31, 2035, be applicable to us or to any of our operations or to our shares, debentures or
  other obligations except insofar as such tax applies to persons ordinarily resident in Bermuda or is payable by us in respect of real property owned or leased by us in Bermuda. Given the limited duration of the Bermuda Minister of Finances assurance, we cannot assure you that we will not be subject to
  any Bermuda tax after March 31, 2035.

United States Federal Income Tax Considerations

The following discussion summarizes the material U.S. Federal income tax consequences to us of our activities and, subject to the limitations described above, to you as a holder of our common shares.

103



---



The following discussion of U.S. Federal income tax matters is based on the Code, judicial decisions, administrative pronouncements, and existing and proposed regulations issued by the U.S. Department of the Treasury, all of which are subject to change, possibly with retroactive effect. This
  discussion does not address any U.S. state or local taxes. You are encouraged to consult your own tax advisor regarding the particular U.S. Federal, state and local and foreign income and other tax consequences of acquiring, owning and disposing of our common shares that may be applicable to you.

U.S. Taxation of Our Operating Income

Our subsidiaries have elected (or are in the process of electing) to be treated as disregarded entities for U.S. Federal income tax purposes. As a result, for purposes of the discussion below, our subsidiaries are treated as branches rather than as separate corporations.

U.S. Taxation of Shipping Income

Subject to the discussion of effectively connected income below, unless we are exempt from U.S. Federal income tax under the rules contained in Section 883 of the Code, we will be subject to U.S. Federal income tax under the rules of Section 887 of the Code, which would impose on us a 4%
  U.S. income tax in respect of our U.S. source gross transportation income (without the allowance for deductions).

For this purpose, U.S. source gross transportation income includes 50% of the shipping income that is attributable to transportation that begins or ends (but that does not both begin and end) in the United States. Shipping income attributable to transportation exclusively between non-U.S. ports is
  generally not subject to any U.S. income tax.

For this purpose, shipping income means income that is derived from:

|
|
|
|
|
|
|
|
|

Under Section 883 of the Code and the regulations thereunder, we will be exempt from U.S. Federal income tax on our U.S. source gross transportation income if:

|
|
|
|
|

|
|
|
|
|

Bermuda, the jurisdiction in which we are incorporated, grants an equivalent exemption to U.S. corporations. Therefore, we will be eligible for the exemption under Section 883 of the Code if we satisfy either the 50% Ownership Test or the Publicly-Traded Test. Although we have satisfied the 50%
  Ownership Test in the past, it may be difficult or impossible for us to establish that we satisfy the 50% Ownership Test because our common shares will be traded on the NYSE and will be widely held.

104



---



As to the Publicly-Traded Test, the regulations under Section 883 of the Code provide, in pertinent part, that stock of a foreign corporation will be considered to be primarily traded on an established securities market in a country if the number of shares of each class of stock that is traded during
  any taxable year on all established securities markets in that country exceeds the number of shares in each such class that is traded during that year on established securities markets in any other single country. We believe that our common shares, which are, and will continue to be, the sole class of our
  issued and outstanding stock, is, and will continue to be, primarily traded on NYSE, which is an established securities market for these purposes.

The Publicly-Traded Test also requires our common shares to be regularly traded on an established securities market. Since our common shares, listed on the NYSE, are our only class of outstanding stock, this test will be satisfied if (i) our common shares are traded on the market, other than in
  minimal quantities, on at least 60 days during the taxable year (or 1/6 of the days in a short taxable year); and (ii) the aggregate number of shares of our common shares traded on such market during the taxable year is at least 10% of the average number of shares of our common shares outstanding
  during such year (as appropriately adjusted in the case of a short taxable year). We believe we satisfy, and will continue to satisfy, the trading frequency and trading volume tests. However, even if we do not satisfy both tests, these tests are deemed satisfied if our common shares are traded on an
  established securities market in the United States and are regularly quoted by dealers making a market in such shares. We believe this is and will continue to be the case.

Notwithstanding the foregoing, we will satisfy the Publicly-Traded Test only if we can establish that among the group of persons who each own, either actually or constructively under certain stock attribution rules, 5% or more of our common shares, or 5% Shareholders, there are sufficient
  qualified shareholders to demonstrate that non-qualified 5% Shareholders cannot own 50% or more of our common shares for more than half the number of days during the taxable year. In order to satisfy this requirement, a sufficient number of 5% Shareholders must verify that they are qualified
  shareholders by providing certain information to us, including information about their countries of residence for tax purposes and their actual and/or constructive ownership of our common shares. We do not currently satisfy the foregoing requirements of the Publicly Traded Test.

We are currently not entitled to this exemption under Section 883 for any taxable year. As a result, we are subject to the 4% U.S. Federal income tax under Section 887 on our U.S. source gross transportation income (subject to the discussion of effectively connected income below). In 2014, we
  did not have any U.S. source gross transportation income, and we do not currently expect to incur any material U.S. federal income tax liability on our income.

Because we are unable to qualify for the exemption under Section 883, our U.S. source gross transportation income in future years that is considered to be effectively connected with the conduct of a U.S. trade or business is subject to the U.S. corporate income tax currently imposed at rates of up
  to 35% (net of applicable deductions). In addition, we may be subject to the 30% U.S. branch profits tax on earnings effectively connected with the conduct of such trade or business, as determined after allowance for certain adjustments, and on certain interest paid or deemed paid attributable to the
  conduct of our U.S. trade or business.

Our U.S. source gross transportation income would be considered effectively connected with the conduct of a U.S. trade or business only if:

|
|
|
|
|

We believe that we will not meet these conditions because we will not have, or permit circumstances that would result in having, such a fixed place of business in the United States or any ship sailing to or from the United States on a regularly scheduled basis.

105



---



In addition, income attributable to transportation that both begins and ends in the United States is not subject to the tax rules described above. Such income is subject to either a 30% gross-basis tax or to U.S. corporate income tax on net income at rates of up to 35% (and the branch profits tax
  discussed above). Although there can be no assurance, we do not expect to engage in transportation that produces shipping income of this type.

Taxation of Gain on Sale of Shipping Assets

Regardless of whether we qualify for the exemption under Section 883 of the Code, we will not be subject to U.S. income taxation with respect to gain realized on a sale of a ship, provided the sale is considered to occur outside of the United States (as determined under U.S. tax principles). In
  general, a sale of a ship will be considered to occur outside of the United States for this purpose if title to the ship (and risk of loss with respect to the ship) passes to the buyer outside of the United States. We expect that any sale of a ship will be so structured that it will be considered to occur outside
  of the United States.

Taxation of United States Holders

You are a U.S. holder if you are a beneficial owner of our common shares and you are a U.S. citizen or resident, a U.S. corporation (or other U.S. entity taxable as a corporation), an estate the income of which is subject to U.S. Federal income taxation regardless of its source, or a trust if a court
  within the United States is able to exercise primary jurisdiction over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust.

If a partnership holds our common shares, the tax treatment of a partner will generally depend upon the status of the partner and upon the activities of the partnership. If you are a partner in a partnership holding our common shares, you should consult your tax advisor.

Distributions on Our Common Shares

Subject to the discussion of passive foreign investment companies, or PFICs, below, any distributions with respect to our common shares that you receive from us generally will constitute dividends to the extent of our current or accumulated earnings and profits (as determined under U.S. tax
  principles). Distributions in excess of our earnings and profits will be treated first as a nontaxable return of capital to the extent of your tax basis in our common shares (on a dollar-for-dollar basis) and thereafter as capital gain.

Because we are not a U.S. corporation, if you are a U.S. corporation (or a U.S. entity taxable as a corporation), you will not be entitled to claim a dividends-received deduction with respect to any distributions you receive from us.

Dividends paid with respect to our common shares will generally be treated as passive category income for purposes of computing allowable foreign tax credits for U.S. foreign tax credit purposes.

If you are an individual, trust or estate, dividends you receive from us should be treated as qualified dividend income taxed at a maximum preferential rate of 15% or 20%, depending on the income level of the individual, provided that:

|
|
|
|
|
|
|
|
|
|
|

106



---



Special rules may apply to any extraordinary dividend. Generally, an extraordinary dividend is a dividend in an amount that is equal to (or in excess of) 10% of your adjusted tax basis (or fair market value in certain circumstances) in a share of our common shares. If we pay an extraordinary
  dividend on our common shares that is treated as qualified dividend income and if you are an individual, estate or trust, then any loss derived by you from a subsequent sale or exchange of such common shares will be treated as long-term capital loss to the extent of such dividend.

There is no assurance that dividends you receive from us will be eligible for the preferential tax rates applicable to qualified dividend income. Dividends you receive from us that are not eligible for the preferential tax rates will be taxed at ordinary income rates.

In addition, even if we are not a PFIC, under proposed legislation, dividends of a corporation incorporated in a country without a comprehensive income tax system paid to U.S. holders who are individuals, estates or trusts would not be eligible for the 15% or 20% maximum tax rate. Although the
  term comprehensive income tax system is not defined in the proposed legislation, we believe this rule would apply to us because we are incorporated in Bermuda. As of the date hereof, it is not possible to predict with certainty whether or in what form this proposed legislation will be enacted.

Sale, Exchange or Other Disposition of Common Shares

Provided that we are not a PFIC for any taxable year, you generally will recognize taxable gain or loss upon a sale, exchange or other disposition of our common shares in an amount equal to the difference between the amount realized by you from such sale, exchange or other disposition and your
  tax basis in such shares. Such gain or loss will be treated as long-term capital gain or loss if your holding period is greater than one year at the time of the sale, exchange or other disposition. Such capital gain or loss will generally be treated as U.S. source income or loss, as applicable, for U.S. foreign
  tax credit purposes. Your ability to deduct capital losses against ordinary income is subject to limitations.

Unearned Income Medicare Contribution Tax

Each U.S. holder who is an individual, estate or trust is generally subject to a 3.8% Medicare tax on the lesser of (i) such U.S. holders net investment income for the relevant taxable year, and (ii) the excess of such U.S. holders modified adjusted gross income for the taxable year over a certain
  threshold (which in the case of individuals will be between $125,000 and $250,000, depending on the individuals circumstances). For this purpose, net investment income generally includes dividends on and capital gains from the sale, exchange or other disposition of our common shares, subject to certain
  exceptions. You are encouraged to consult your own tax advisor regarding the applicability of the Medicare tax to your income and gains from your ownership of our common shares.

PFIC Status and Significant Tax Consequences

In General

Special U.S. income tax rules apply to you if you hold shares in a non-U.S. corporation that is classified as a PFIC for U.S. income tax purposes. In general, under Section 1297 of the Code, we will be treated as a PFIC in any taxable year in which, after applying certain look-through rules, either:

|
|
|
|
|

Income we earn, or are deemed to earn, in connection with the performance of services will not constitute passive income. By contrast, rental income will generally constitute passive income (unless

107



---



we are treated under certain special rules as deriving our rental income in the active conduct of a trade or business).

There are legal uncertainties involved in determining whether the income derived from time chartering activities constitutes rental income or income derived from the performance of services. In Tidewater Inc. v. United States, 565 F.2d 299 (5th Cir. 2009), the Fifth Circuit held that income derived
  from certain time chartering activities should be treated as rental income rather than services income for purposes of a provision of the Code relating to foreign sales corporations. In recently published guidance, however, the IRS stated that it disagreed with the holding in Tidewater, and specified that
  time charters should be treated as service contracts. Since we have chartered all our ships to unrelated charterers on the basis of time charters and since we expect to continue to do so, we believe that we are not a PFIC. We have received an opinion from our counsel, Cravath, Swaine & Moore LLP, that
  (i) the income we receive from time chartering activities and assets engaged in generating such income should not be treated as passive income or assets, respectively, and (ii) for the taxable year during which our initial public offering occurred and each taxable year thereafter, we should not be a PFIC.
  This opinion is based and its accuracy is conditioned on representations, valuations and projections provided by us regarding the nature of our assets, income and charters to our counsel. While we believe these representations, valuations and projections to be accurate, the shipping market is volatile and
  no assurance can be given that they will continue to be accurate. Moreover, we have not sought, and we do not expect to seek, an IRS ruling on this matter. As a result, the IRS or a court could disagree with our position. No assurance can be given that this result will not occur. In addition, although we
  intend to conduct our affairs in a manner to avoid, to the extent possible, being classified as a PFIC with respect to any taxable year, we cannot assure you that the nature of our operations will not change in the future, or that we can avoid PFIC status in the future.

If we were to be treated as a PFIC for any taxable year, you generally would be subject to one of three different U.S. Federal income tax regimes, as discussed below, depending on whether or not you make certain elections. Additionally, for each year during which you own our common shares, we
  are a PFIC and the total value of all PFIC stock that you directly or indirectly own exceeds certain thresholds, you will be required to file IRS Form 8621 with your U.S. Federal income tax return to report your ownership of our common shares.

Taxation of U.S. Holders That Make a Timely QEF Election

If we were a PFIC and if you make a timely election to treat us as a Qualifying Electing Fund for U.S. tax purposes (a QEF Election), you would be required to report each year your pro rata share of our ordinary earnings and our net capital gain for our taxable year that ends with or within
  your taxable year, regardless of whether we make any distributions to you. Such income inclusions would not be eligible for the preferential tax rates applicable to qualified dividend income (as discussed above under Taxation of United States HoldersDistributions on Our Common Shares). Your
  adjusted tax basis in our common shares would be increased to reflect such taxed but undistributed earnings and profits. Distributions of earnings and profits that had previously been taxed would result in a corresponding reduction in your adjusted tax basis in our common shares and would not be taxed
  again once distributed. You generally would recognize capital gain or loss on the sale, exchange or other disposition of our common shares. Even if you make a QEF Election for one of our taxable years, if we were a PFIC for a prior taxable year during which you held our common shares and for which
  you did not make a timely QEF Election, you would also be subject to a more adverse regime described below under Taxation of U.S. Holders That Make No Election.

You would make a QEF Election by completing and filing IRS Form 8621 with your U.S. income tax return for the year for which the election is made in accordance with the relevant instructions. If we were to become aware that we were to be treated as a PFIC for any taxable year, we would
  notify all U.S. holders of such treatment and would provide all necessary information to any U.S. holder who requests such information in order to make the QEF Election described above with respect to us.

108



---



Taxation of U.S. Holders That Make a Timely Mark-to-Market Election

Alternatively, if we were to be treated as a PFIC for any taxable year and, as we believe, our common shares are treated as marketable stock, you would be allowed to make a mark-to-market election with respect to our common shares, provided you complete and file IRS Form 8621 with your
  U.S. income tax return for the year for which the election is made in accordance with the relevant instructions. If that election is made, you generally would include as ordinary income in each taxable year the excess, if any, of the fair market value of our common shares at the end of the taxable year
  over your adjusted tax basis in our common shares. You also would be permitted an ordinary loss in respect of the excess, if any, of your adjusted tax basis in our common shares over its fair market value at the end of the taxable year (but only to the extent of the net amount previously included in
  income as a result of the mark-to-market election). Your tax basis in our common shares would be adjusted to reflect any such income or loss amount. Gain realized on the sale, exchange or other disposition of our common shares would be treated as ordinary income, and any loss realized on the sale,
  exchange or other disposition of the common shares would be treated as ordinary loss to the extent that such loss does not exceed the net mark-to-market gains previously included by you.

Taxation of U.S. Holders That Make No Election

Finally, if we were treated as a PFIC for any taxable year and if you did not make either a QEF Election or a mark-to-market election for that year, you would be subject to special rules with respect to (i) any excess distribution (that is, the portion of any distributions received by you on our
  common shares in a taxable year in excess of 125% of the average annual distributions received by you in the three preceding taxable years, or, if shorter, your holding period for our common shares) and (ii) any gain realized on the sale, exchange or other disposition of our common shares. Under these
  special rules:

|
|
|
|
|
|
|

United States Federal Income Taxation of Non-U.S. Holders

You are a non-U.S. holder if you are a beneficial owner of our common shares (other than a partnership for U.S. tax purposes) and you are not a U.S. holder.

Distributions on Our Common Shares

You generally will not be subject to U.S. income or withholding taxes on a distribution received from us with respect to our common shares, unless the income arising from such distribution is effectively connected with your conduct of a trade or business in the United States. If you are entitled to
  the benefits of an applicable income tax treaty with respect to that income, that income generally is taxable in the United States only if it is attributable to a permanent establishment maintained by you in the United States.

Sale, Exchange or Other Disposition of Our Common Shares

You generally will not be subject to U.S. income tax or withholding tax on any gain realized upon the sale, exchange or other disposition of our common shares, unless:

|
|
|

109



---



|
|
|
|
|

Gain that is effectively connected with the conduct of a trade or business in the United States (or so treated) generally will be subject to U.S. Federal income tax (net of certain deductions) at regular U.S. Federal income tax rates. If you are a corporate non-U.S. holder, your earnings and profits that
  are attributable to the effectively connected income (subject to certain adjustments) may be subject to an additional U.S. branch profits tax at a rate of 30% (or such lower rate as may be specified by an applicable tax treaty).

United States Backup Withholding and Information Reporting

In General

In general, if you are a non-corporate U.S. holder, dividend payments (or other taxable distributions) made within the United States will be subject to information reporting requirements and backup withholding tax if you:

|
|
|
|
|
|
|

If you are a non-U.S. holder, you may be required to establish your exemption from information reporting and backup withholding by certifying your status on IRS Form W-8BEN, W-8BEN-E, W-8ECI or W-8IMY, as applicable.

If you sell our common shares to or through a U.S. office or broker, the payment of the sales proceeds is subject to both U.S. backup withholding and information reporting unless you certify that you are a non-U.S. person, under penalties of perjury, or you otherwise establish an exemption. If you
  sell our common shares through a non-U.S. office of a non-U.S. broker and the sales proceeds are paid to you outside the United States, then information reporting and backup withholding generally will not apply to that payment.

However, U.S. information reporting requirements (but not backup withholding) will apply to a payment of sales proceeds, even if that payment is made outside the United States, if you sell our common shares through a non-U.S. office of a broker that is a U.S. person or has certain other
  connections with the United States.

Backup withholding tax is not an additional tax. Rather, you generally may obtain a refund of any amounts withheld under backup withholding rules that exceed your income tax liability by accurately completing and timely filing a refund claim with the IRS.

Tax Return Disclosure

U.S. individuals that hold certain specified foreign financial assets (which include shares in a foreign corporation) are subject to U.S. return disclosure obligations (and related penalties for failure to disclose). Such U.S. individuals are required to file IRS Form 8938 with their U.S. Federal income tax
  returns. You are encouraged to consult your own tax advisors concerning the filing of IRS Form 8938.

F. Dividends and Paying Agents

Not applicable.

G. Statement by Experts

Not applicable.

110



---



H. Documents on Display

We are subject to the informational requirements of the Exchange Act. In accordance with these requirements, we file reports and other information as a foreign private issuer with the SEC. You may inspect and copy our public filings without charge at the public reference facilities maintained by
  the SEC at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information about the public reference room. You may obtain copies of all or any part of such materials from the SEC upon payment of prescribed fees. You may also inspect reports and other
  information regarding companies, such as us, that file electronically with the SEC without charge at a web site maintained by the SEC at http://www.sec.gov.

I. Subsidiary Information

Not applicable.

ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to various market risks, including interest rate and foreign currency exchange risks. The Group makes use of derivative financial instruments such as interest rate swaps to maintain the desired level of exposure arising from these risks.

A discussion of our accounting policies for derivative financial instruments is included in Note 2 to our audited consolidated financial statements included elsewhere in this report. Further information on our exposure to market risk is included in Note 21 to our audited consolidated financial
  statements included elsewhere in this report.

The following analyses provide quantitative information regarding our exposure to market risks.

Interest Rate Risk

We are subject to market risks relating to changes in interest rates because we, through our subsidiaries, have floating rate debt outstanding. Significant increases in interest rates could adversely affect our operating margins, results of operations and our ability to service our debt. From time to time,
  we have used interest rate swaps to reduce our exposure to market risk from changes in interest rates. The principal objective of these contracts is to minimize the risks and costs associated with our floating rate debt and is not for speculative or trading purposes. We expect to continue to use interest rate
  swaps in the future as we deem appropriate to manage our exposure to interest rate risk.

The aggregate principal amount of our outstanding floating rate debt as of December 31, 2014 was $1.79 billion. As an indication of the extent of our sensitivity to interest rate changes, an increase in LIBOR by 10 basis points would have decreased our profit during the years ended December 31,
  2014 and 2013 by approximately 1.34% or $0.68 million and 0.39% or $0.22 million, respectively, based upon our debt level during such years.

We expect our exposure to interest rate changes to increase in the future as a result of an increase in our borrowings under our current and future loan agreements. Borrowings under these floating rate debt facilities will be used to finance a portion of the contract prices of our newbuildings on
  order.

Interest Rate Swaps

The principal terms of the interest rate swaps are disclosed in Note 23 to our consolidated financial statements included elsewhere in this annual report. As of December 31, 2014 and 2013, the notional amount of the swaps designated as cash flow hedging instruments was $476.15 million and $307.43
  million, respectively, and the notional amount of the swaps held for trading was $491.43 million and $630.19 million, respectively.

Under these swap transactions, the bank counterparty effects quarterly floating-rate payments to the Company for the relevant amount based on the three-month U.S. dollar LIBOR, and the

111



---



Company effects quarterly payments to the bank on the relevant amount at the respective fixed rates.

Foreign Currency Exchange Risk

We generate all of our revenue in U.S. dollars, and the majority of our expenses, including debt repayment obligations under our credit facilities and a portion of our administrative expenses, are denominated in U.S. dollars. However, a portion of the ship operating expenses, primarily crew wages,
  and a large portion of our administrative expenses, are denominated in euros. As of December 31, 2014 and 2013, approximately $13.55 million and $12.99 million, respectively, of our outstanding liabilities were denominated in euros.

Depreciation in the value of the U.S. dollar relative to the euro will increase the U.S. dollar cost of us paying expenses denominated in euros. Accordingly, there is a risk that currency fluctuations will have a negative effect on our cash flows. As an indication of the extent of our sensitivity to
  changes in exchange rate, a 10% increase in the average euro/dollar exchange rate would have decreased our profit and cash flows during the years ended December 31, 2014 and 2013 by approximately $6.89 million and $4.12 million, respectively, based upon our expenses during such years. We do not
  currently hedge movements in currency exchange rates, but our management monitors exchange rate fluctuations on a continuous basis. We may seek to hedge this currency fluctuation risk in the future. We expect our exposure to movements in currency exchange rates to increase in the future as our
  fleet increases.

Inflation and Cost Increases

We do not expect inflation to have a significant impact on us in the current economic environment and foreseeable future, other than potentially in relation to crew costs. LNG transportation is a specialized area and the number of LNG carriers has increased rapidly in recent years. As a result, there
  has been an increased demand for qualified crews, which has and will continue to put inflationary pressure on crew costs. The impact of cost increases would be mitigated to some extent by certain provisions in our time charters, including review provisions and cost pass-through provisions.

ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

Not applicable.

112



---



PART II

ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

There has been no material default in the payment of principal, interest, sinking or purchase fund installments or any other material default relating to the Groups debt. There have been no arrears in payment of dividends on, or material delinquency with respect to, any class of preference shares of
  the Group.

ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

None.

ITEM 15. CONTROLS AND PROCEDURES

A. Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of December 31, 2014.
  Based on our evaluation, the Chief Executive Officer and the Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of December 31, 2014.

B. Managements Annual Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal controls over financial reporting, as such term is defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act and for the assessment of the effectiveness of internal control over financial reporting. Our internal controls
  over financial reporting are designed under the supervision of our Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with International Financial
  Reporting Standards.

Our internal control over financial reporting includes those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (ii) provide reasonable assurance that transactions are recorded as
  necessary to permit preparation of our financial statements in accordance with IFRS, and that our receipts and expenditures are being made in accordance with authorizations of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized
  acquisition, use or disposition of our assets that could have a material effect on the financial statements.

Because of the inherent limitations of internal controls over financial reporting, misstatements may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the
  controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Our management conducted an evaluation of the effectiveness of our internal control over financial reporting using criteria issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in the Internal Control-Integrated Framework (2013 framework). Based on the
  evaluation, our management concluded that our internal control over financial reporting was effective as of December 31, 2014.

The Companys independent registered public accounting firm has issued an attestation report on the Companys internal control over financial reporting.

C. Attestation Report of the Registered Public Accounting Firm

The effectiveness of the Companys internal control over financial reporting as of December 31, 2014 has been audited by Deloitte LLP, an independent registered public accounting firm, as stated in their report which appears below.

113



---



To the Board of Directors and Shareholders of GasLog Ltd.

Hamilton, Bermuda

We have audited the internal control over financial reporting of GasLog Ltd. and its subsidiaries (the Group) as of December 31, 2014, based on the criteria established in Internal ControlIntegrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
  The Groups management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Managements Annual Report on Internal Control Over Financial Reporting. Our
  responsibility is to express an opinion on the Groups internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all
  material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures
  as we considered necessary in the circumstances. We believe that our audit and the report of the other auditors provide a reasonable basis for our opinion.

A companys internal control over financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys board of directors, management, and other personnel to
  provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1)
  pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally
  accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or
  disposition of the companys assets that could have a material effect on the financial statements.

Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the
  effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Group maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on the criteria established in Internal ControlIntegrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) the consolidated financial statements as of and for the year ended December 31, 2014 of the Group and our report dated March 25, 2015 expressed an unqualified opinion on those
  financial statements.

/s/ Deloitte LLP

London, United Kingdom

March 25, 2015

114



---



D. Changes in Internal Control over Financial Reporting

During the period covered by this annual report, we have made no changes to our internal control over financial reporting that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

ITEM 16. [RESERVED]

ITEM 16.A. AUDIT COMMITTEE FINANCIAL EXPERT

Paul J. Collins and Donald J. Kintzer, whose biographical details are included in Item 6. Directors, Senior Management and EmployeesA. Directors and Senior Management, each qualifies as an audit committee financial expert. Our board of directors has affirmatively determined that Mr. Collins
  and Mr. Kintzer meet the definition of independent director for purposes of serving on an audit committee under applicable SEC and NYSE rules.

ITEM 16.B. CODE OF ETHICS

We have adopted a Code of Business Conduct and Ethics for all directors, officers, employees and agents of the Company, a copy of which is posted on our website and may be viewed at http://www.gaslogltd.com.The information contained on or connected to our website is not a part of
  this annual report. We will also provide a paper copy of this document upon the written request of a shareholders at no cost. Shareholders may direct their requests to the attention of our General Counsel, c/o GasLog Monaco S.A.M., Gildo Pastor Center, 7 Rue du Gabian, MC 98000, Monaco. No
  waivers of the Code of Business Conduct and Ethics have been granted to any person during the fiscal year ended December 31, 2014.

ITEM 16.C. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Deloitte Hadjipavlou, Sofianos & Cambanis S.A., an independent registered public accounting firm, has audited our annual financial statements acting as our independent auditor for the fiscal year ended December 31, 2013. Deloitte LLP, an independent registered public accounting firm, has audited
  our annual financial statements acting as our independent auditor for the fiscal year ended December 31, 2014.

The chart below sets forth the total amount billed and accrued for Deloitte Hadjipavlou, Sofianos & Cambanis S.A. and Deloitte LLP for services performed in 2013 and 2014 and breaks down these amounts by the category of service. The fees paid to our principal accountant were approved in
  accordance with the pre-approval policies and procedures described below.

|                   |  |                                        |   |     
|------------------ |  | -------------------------------------- | - | ----
|                   |  | 2013                                   |   | 2014
|                   |  | (Expressed in millionsof U.S. Dollars)
|Audit fees         |  |                                        | $ |     
|Tax fees           |  |                                        |   | 0.01
|Audit-related fees |  |                                        |   | 0.04
|                   |  |                                        |   |     
|Total fees         |  |                                        | $ |     
|                   |  |                                        |   |     

Audit Fees

Audit fees represent compensation for professional services rendered for the audit of the consolidated financial statements of the Company and the audit of the financial statements for its individual subsidiary companies, fees for the review of the quarterly financial information, as well as in
  connection with the review of registration statements and related consents and comfort letters, and any other services required for SEC or other regulatory filings.

Included in the audit fees for 2013 and 2014 are fees of $0.2 million and $0.32 million, respectively, related to the Partnerships IPO completed in May 2014. Included in the audit fees for

115



---



2014 are fees of $0.25 million related to our follow-on equity offerings completed in January 2014 and April 2014 and to the Partnerships follow-on offering completed in September 2014.

Tax Fees

Tax fees relate to services provided in connection with U.S. corporate tax filings and tax advisory services.

Audit-related Fees

Audit-related fees for 2013 relate to the provision of certain internal control consulting services relating to the Companys readiness project in connection with the Sarbanes-Oxley Act.

All Other Fees

No other fees were billed by our principal accountant in 2013 and 2014.

Pre-approval Policies and Procedures

Our Audit and Risk Committee is responsible for the appointment, compensation (subject to any required shareholder approval or authorization), retention and oversight of the work of the independent auditors. The Audit and Risk committee is also responsible for reviewing and approving in
  advance the retention of the independent auditors for the performance of all audit and lawfully permitted non-audit services.

ITEM 16.D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

None.

ITEM 16.E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

Set forth below are all purchases of our common shares by us and our affiliated purchasers for the period ended December 31, 2014.

|               |  |                                 |  |                                |   |                                                                             |  |                                                                            
|-------------- |  | ------------------------------- |  | ------------------------------ | - | --------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------
|Period         |  | Total Number ofShares Purchased |  | Average PricePaidper Share ($) |   | Total Number ofShares PurchasedasPart of PubliclyAnnounced Plansor Programs |  | Maximum Number ofShares that May YetBe Purchased Underthe Plans or Programs
|June 2014      |  |                                 |  | 20,614(1                       | ) |                                                                             |  |                                                                            
|September 2014 |  |                                 |  | 500,000(1                      | ) |                                                                             |  |                                                                            
|November 2014  |  |                                 |  | 325,000(2                      | ) |                                                                             |  |                                                                            
|December 2014  |  |                                 |  | 71,000(2                       | ) |                                                                             |  |                                                                            
|               |  |                                 |  |                                |   |                                                                             |  |                                                                            
|Total          |  |                                 |  | 916,614                        |   |                                                                             |  |                                                                            



|
|
|
|
|

ITEM 16.F. CHANGE IN COMPANYS CERTIFYING ACCOUNTANT

Deloitte Hadjipavlou, Sofianos & Cambanis S.A. served as our independent auditor for the fiscal years ended December 31, 2013 and December 31, 2012. In March 2014, our audit committee

116



---



and board of directors, respectively, approved the engagement of Deloitte LLP to audit our financial statements for the fiscal year ending December 31, 2014.

ITEM 16.G. CORPORATE GOVERNANCE

Statement of Significant Differences Between Our Corporate Governance Practices and the New York Stock Exchange Corporate Governance Standards for U.S. Non-Controlled Issuers

Overview

Pursuant to certain exceptions for foreign private issuers, we are not required to comply with certain of the corporate governance practices followed by U.S. companies under the NYSE listing standards. However, pursuant to Section 303.A.11 of the NYSE Listed Company Manual and the
  requirements of Form 20-F, we are required to state any significant ways in which our corporate governance practices differ from the practices required by the NYSE. We believe that our established practices in the area of corporate governance are in line with the spirit of the NYSE standards and
  provide adequate protection to our shareholders. The significant differences between our corporate governance practices and the NYSE standards applicable to listed U.S. companies are set forth below.

Corporate Governance, Nominating and Compensation Committee

Pursuant to NYSE Rules 303A.04 and 303A.05, the NYSE requires that a listed U.S. company have a nominating/corporate governance committee and a compensation committee, each composed entirely of independent directors. As permitted under Bermuda law, we have one or more non-
  independent directors serving as committee members on our compensation committee and our corporate governance and nominating committee.

NYSE Rules 303A.02 and 303A.05 contain independence requirements for compensation committee directors and compensation committee advisers for U.S. listed companies, as required by the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010. Bermuda law does not have similar
  requirements, therefore we may not adhere to these new requirements.

ITEM 16.H. MINE SAFETY DISCLOSURE

Not applicable.

117



---



PART III

ITEM 17. FINANCIAL STATEMENTS

Not applicable.

ITEM 18. FINANCIAL STATEMENTS

Reference is made to pages F-1 through F-52 included herein by reference.

ITEM 19. EXHIBITS

|            |  |            
|----------- |  | -----------
|Exhibit No. |  | Description
|            |  | 1.1        
|            |  | 1.2        
|            |  | 1.3        
|            |  | 2.1        
|            |  | 4.1        
|            |  | 4.2        
|            |  | 4.3        
|            |  | 4.4        
|            |  | 4.5        
|            |  | 4.6        
|            |  | 4.7        
|            |  | 4.8        
|            |  | 4.9        
|            |  | 4.10       
|            |  | 8.1        
|            |  | 12.1       
|            |  | 12.2       

118



---



|            |  |            
|----------- |  | -----------
|Exhibit No. |  | Description
|            |  | 13.1       
|            |  | 13.2       
|            |  | 23.1       
|            |  | 23.2       



|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

119



---



SIGNATURE

The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused and authorized the undersigned to sign this annual report on its behalf.

|             |  |                               
|------------ |  | ------------------------------
|GASLOG LTD.,
|By           |  | /s/ PAULWOGAN                 
|             |  |                               
|             |  | Name: Paul Wogan              
|             |  | Title: Chief Executive Officer

Dated: March 25, 2015

120



---



GASLOG LTD.INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

|                                                                                                             |  |     
|------------------------------------------------------------------------------------------------------------ |  | ----
|                                                                                                             |  | Page
|Report of Independent Registered Public Accounting FirmDeloitte LLP                                         |  |     
|Report of Independent Registered Public Accounting FirmDeloitte Hadjipavlou, Sofianos & Cambanis S.A.       |  |     
|Consolidated statements of financial position as of December 31, 2013 and 2014                               |  |     
|Consolidated statements of profit or loss for the years ended December 31, 2012, 2013 and 2014               |  |     
|Consolidated statements of comprehensive income or loss for the years ended December 31, 2012, 2013 and 2014 |  |     
|Consolidated statements of changes in equity for the years ended December 31, 2012, 2013 and 2014            |  |     
|Consolidated statements of cash flow for the years ended December 31, 2012, 2013 and 2014                    |  |     
|Notes to the consolidated financial statements for the years ended December 31, 2012, 2013 and 2014          |  |     

F-1



---



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of GasLog Ltd.

Hamilton, Bermuda

We have audited the accompanying consolidated statement of financial position of GasLog Ltd. and subsidiaries (the Group) as of December 31, 2014, and the related consolidated statements of profit or loss, comprehensive income or loss, changes in equity, and cash flows for the year ended December
  31, 2014. These consolidated financial statements are the responsibility of the Groups management. Our responsibility is to express an opinion on the consolidated financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit
  includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that
  our audit provides a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of GasLog Ltd. and subsidiaries as of December 31, 2014, and the results of their operations and their cash flows for the year then ended in conformity with International Financial Reporting
  Standards as issued by the International Accounting Standards Board.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Groups internal control over financial reporting as of December 31, 2014, based on the criteria established in Internal ControlIntegrated Framework (2013) issued by the
  Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 25, 2015 expressed an unqualified opinion on the Groups internal control over financial reporting.

/s/ Deloitte LLP

London, United Kingdom

March 25, 2015

F-2



---



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders ofGasLog Ltd.Hamilton, Bermuda

We have audited the accompanying consolidated statement of financial position of GasLog Ltd. and its subsidiaries (the Group) as of December 31, 2013, and the related consolidated statements of profit or loss, comprehensive income or loss, changes in equity, and cash flows for each of the two years
  in the period ended December 31, 2013. These consolidated financial statements are the responsibility of the Groups management. Our responsibility is to express an opinion on the consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Group
  is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of
  expressing an opinion on the effectiveness of the Groups internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles
  used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of GasLog Ltd. and its subsidiaries as of December 31, 2013, and the results of their operations and their cash flows for each of the two years in the period ended December 31, 2013, in
  conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

/s/ Deloitte Hadjipavlou, Sofianos & Cambanis S.A.

Athens, Greece

February 28, 2014

F-3



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of financial positionAs of December 31, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars)

|                                                  |  |      |  |                   |  |                  
|------------------------------------------------- |  | ---- |  | ----------------- |  | -----------------
|                                                  |  | Note |  | December 31, 2013 |  | December 31, 2014
|Assets                                            |  |      |  |                   |  |                  
|Non-current assets                                |  |      |  |                   |  |                  
|Goodwill                                          |  |      |  | 3                 |  |                  
|Investment in associate                           |  |      |  | 5                 |  |                  
|Deferred financing costs                          |  |      |  |                   |  | 12,793           
|Other non-current assets                          |  |      |  | 9                 |  |                  
|Derivative financial instruments                  |  |      |  | 23                |  |                  
|Tangible fixed assets                             |  |      |  | 6                 |  |                  
|Vessels under construction                        |  |      |  | 6                 |  |                  
|                                                  |  |      |  |                   |  |                  
|Total non-current assets                          |  |      |  |                   |  | 1,690,449        
|                                                  |  |      |  |                   |  |                  
|Current assets                                    |  |      |  |                   |  |                  
|Trade and other receivables                       |  |      |  | 8                 |  |                  
|Dividends receivable and due from related parties |  |      |  | 18                |  |                  
|Inventories                                       |  |      |  |                   |  | 5,936            
|Prepayments and other current assets              |  |      |  |                   |  | 2,263            
|Short-term investments                            |  |      |  |                   |  | 4,500            
|Restricted cash                                   |  |      |  | 7                 |  |                  
|Cash and cash equivalents                         |  |      |  | 7                 |  |                  
|                                                  |  |      |  |                   |  |                  
|Total current assets                              |  |      |  |                   |  | 126,230          
|                                                  |  |      |  |                   |  |                  
|Total assets                                      |  |      |  |                   |  | 1,816,679        
|                                                  |  |      |  |                   |  |                  
|Equity and liabilities                            |  |      |  |                   |  |                  
|Equity                                            |  |      |  |                   |  |                  
|Share capital                                     |  |      |  | 10                |  |                  
|Contributed surplus                               |  |      |  | 10                |  |                  
|Reserves                                          |  |      |  |                   |  | (3,428           
|Treasury shares                                   |  |      |  | 10                |  |                  
|Retained earnings                                 |  |      |  |                   |  | 27,368           
|                                                  |  |      |  |                   |  |                  
|Equity attributable to owners of the Group        |  |      |  | 11                |  |                  
|Non-controlling interest                          |  |      |  | 4                 |  |                  
|                                                  |  |      |  |                   |  |                  
|Total equity                                      |  |      |  |                   |  | 639,533          
|                                                  |  |      |  |                   |  |                  
|Current liabilities                               |  |      |  |                   |  |                  
|Trade accounts payable                            |  |      |  |                   |  | 5,735            
|Ship management creditors                         |  |      |  | 7                 |  |                  
|Amounts due to related parties                    |  |      |  | 18                |  |                  
|Derivative financial instruments                  |  |      |  | 23                |  |                  
|Other payables and accruals                       |  |      |  | 13                |  |                  
|Borrowingscurrent portion                        |  |      |  | 12                |  |                  
|                                                  |  |      |  |                   |  |                  
|Total current liabilities                         |  |      |  |                   |  | 158,833          
|                                                  |  |      |  |                   |  |                  
|Non-current liabilities                           |  |      |  |                   |  |                  
|Derivative financial instruments                  |  |      |  | 23                |  |                  
|Borrowingsnon-current portion                    |  |      |  | 12                |  |                  
|Other non-current liabilities                     |  |      |  |                   |  | 641              
|                                                  |  |      |  |                   |  |                  
|Total non-current liabilities                     |  |      |  |                   |  | 1,018,313        
|                                                  |  |      |  |                   |  |                  
|Total equity and liabilities                      |  |      |  |                   |  | 1,816,679        
|                                                  |  |      |  |                   |  |                  

The accompanying notes are an integral part of these consolidated financial statements.

F-4



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of profit or lossFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars, except per share data)

|                                       |  |      |  |      |  |         |   |     
|-------------------------------------- |  | ---- |  | ---- |  | ------- | - | ----
|                                       |  | Note |  | 2012 |  | 2013    |   | 2014
|Revenues                               |  |      |  |      |  | 68,542  |   |     
|Vessel operating and supervision costs |  |      |  | 14   |  |         |   |     
|Depreciation of fixed assets           |  |      |  | 6    |  |         |   |     
|General and administrative expenses    |  |      |  | 15   |  |         |   |     
|                                       |  |      |  |      |  |         |   |     
|Profit from operations                 |  |      |  |      |  | 20,451  |   |     
|                                       |  |      |  |      |  |         |   |     
|Financial costs                        |  |      |  | 16   |  |         |   |     
|Financial income                       |  |      |  | 16   |  |         |   |     
|(Loss)/gain on swaps                   |  |      |  | 23   |  |         |   |     
|Share of profit of associate           |  |      |  | 5    |  |         |   |     
|                                       |  |      |  |      |  |         |   |     
|Total other expenses, net              |  |      |  |      |  | (16,201 | ) |     
|                                       |  |      |  |      |  |         |   |     
|Profit for the year                    |  |      |  |      |  | 4,250   |   |     
|                                       |  |      |  |      |  |         |   |     
|Attributable to:                       |  |      |  |      |  |         |   |     
|Owners of the Group                    |  |      |  |      |  | 4,250   |   |     
|Non-controlling interest               |  |      |  |      |  |        |   |     
|                                       |  |      |  |      |  |         |   |     
|                                       |  |      |  |      |  | 4,250   |   |     
|                                       |  |      |  |      |  |         |   |     
|Earnings per sharebasic and diluted   |  |      |  | 25   |  |         |   |     

The accompanying notes are an integral part of these consolidated financial statements.

F-5



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of comprehensive income or lossFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars)

|                                                                   |  |      |  |      |  |         |   |     
|------------------------------------------------------------------ |  | ---- |  | ---- |  | ------- | - | ----
|                                                                   |  | Note |  | 2012 |  | 2013    |   | 2014
|Profit for the year                                                |  |      |  |      |  | 4,250   |   |     
|Other comprehensive (loss)/income:                                 |  |      |  |      |  |         |   |     
|Items that may not be reclassified subsequently to profit or loss: |  |      |  |      |  |        
|Actuarial (loss)/gain                                              |  |      |  |      |  | (48     | ) |     
|Items that may be reclassified subsequently to profit or loss:     |  |      |  |      |  |         |   |     
|Effective portion of changes in fair value of cash flow hedges     |  | 23   |  |      |  | (15,993 | ) |     
|Recycled loss of cash flow hedges reclassified to profit or loss   |  | 23   |  |      |  |        |   |     
|                                                                   |  |      |  |      |  |         |   |     
|Other comprehensive (loss)/income for the year                     |  |      |  |      |  | (16,041 | ) |     
|                                                                   |  |      |  |      |  |         |   |     
|Total comprehensive (loss)/income for the year                     |  |      |  |      |  | (11,791 | ) |     
|                                                                   |  |      |  |      |  |         |   |     
|Attributable to:                                                   |  |      |  |      |  |         |   |     
|Owners of the Group                                                |  |      |  |      |  | (11,791 | ) |     
|Non-controlling interest                                           |  |      |  |      |  |        |   |     
|                                                                   |  |      |  |      |  |         |   |     
|                                                                   |  |      |  |      |  | (11,791 | ) |     
|                                                                   |  |      |  |      |  |         |   |     

The accompanying notes are an integral part of these consolidated financial statements.

F-6



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of changes in equityFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars, except share and per share data)

|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|---------------------------------------------------------------------------------- |  | --------------------- |  | --------------------------- |  | ------------------------------------- |  | ---------------------- | ------- | ----------------------- |  | ------------------------------------- |  | --------------------------------- | - | ----------------------- |  | -----
|                                                                                   |  | ShareCapital(Note 10) |  | ContributedSurplus(Note 10) |  | Equity-settledemployeebenefitsreserve |  | Otherreserves(Note 11) |         | Treasuryshares(Note 10) |  | (Accumulateddeficit)/retainedearnings |  | Attributableto ownersof the Group |   | Non-controllinginterest |  | Total
|Balance at January 1, 2012                                                         |  |                       |  | 391                         |  |                                       |  |                        | 300,716 |                         |  |                                       |  | 7,571                             |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Capital contributions                                                              |  |                       |  |                            |  |                                       |  |                        | 18,663  |                         |  |                                       |  |                                  |   |                         |  |      
|Dividend declared ($0.11 per share)                                                |  |                       |  |                            |  |                                       |  |                        | (6,915  | )                       |  |                                       |  |                                   |  |                         |  |      
|Net proceeds from initial public offering (IPO) and private placement (Note 4)   |  |                       |  | 238                         |  |                                       |  |                        | 309,415 |                         |  |                                       |  |                                  |   |                         |  |      
|Recognition of share based payments (Note 15)                                      |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  | 3,168                             |   |                         |  |      
|Profit for the year                                                                |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Other comprehensive loss for the year                                              |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Total comprehensive (loss)/ income for the year                                    |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Balance at December 31, 2012                                                       |  |                       |  | 629                         |  |                                       |  |                        | 621,879 |                         |  |                                       |  | 10,739                            |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Dividend declared ($0.45 per share)                                                |  |                       |  |                            |  |                                       |  |                        | (6,915  | )                       |  |                                       |  |                                   |  |                         |  |      
|Recognition of share based payments (Note 15)                                      |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  | 493                               |   |                         |  |      
|Profit for the year                                                                |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Other comprehensive income for the year                                            |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Total comprehensive income for the year                                            |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Balance at December 31, 2013                                                       |  |                       |  | 629                         |  |                                       |  |                        | 614,964 |                         |  |                                       |  | 11,232                            |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Net proceeds from public offerings and private placement (Note 4)                  |  |                       |  | 181                         |  |                                       |  |                        | 308,506 |                         |  |                                       |  |                                  |   |                         |  |      
|Net proceeds from GasLog Partners LP (GasLog Partners) public offerings (Note 4) |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Dividend paid (Note 11)                                                            |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Recognition of share based payments (Note 15)                                      |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  | 1,856                             |   |                         |  |      
|Settlement of share based payments                                                 |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  | (372                              | ) |                         |  |      
|Treasury shares, net (Note 10)                                                     |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Profit for the period                                                              |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|Other comprehensive (loss)/income for the year                                     |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Total comprehensive (loss)/income for the year                                     |  |                       |  |                            |  |                                       |  |                        |        |                         |  |                                       |  |                                  |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      
|Balance at December 31, 2014                                                       |  |                       |  | 810                         |  |                                       |  |                        | 923,470 |                         |  |                                       |  | 12,716                            |   |                         |  |      
|                                                                                   |  |                       |  |                             |  |                                       |  |                        |         |                         |  |                                       |  |                                   |   |                         |  |      

The accompanying notes are an integral part of these consolidated financial statements.

F-7



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of cash flowFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars)

|                                                                                                                                       |  |      |  |          |   |     
|-------------------------------------------------------------------------------------------------------------------------------------- |  | ---- |  | -------- | - | ----
|                                                                                                                                       |  | 2012 |  | 2013     |   | 2014
|Cash flows from operating activities:                                                                                                  |  |      |  |          |   |     
|Profit for the year                                                                                                                    |  |      |  | 4,250    |   |     
|Adjustments for:                                                                                                                       |  |      |  |          |   |     
|Depreciation of fixed assets                                                                                                           |  |      |  | 13,065   |   |     
|Share of profit of associate                                                                                                           |  |      |  | (1,078   | ) |     
|Financial income                                                                                                                       |  |      |  | (1,174   | ) |     
|Financial costs                                                                                                                        |  |      |  | 11,670   |   |     
|Unrealized foreign exchange (gains)/losses on cash and cash equivalents and short-term investments                                     |  |      |  | (628     | ) |     
|Unrealized loss/(gain) on interest rate swaps held for trading including ineffective portion of cash flow hedges and loss at inception |  |      |  | 6,783    |   |     
|Recycled loss of cash flow hedges reclassified to profit or loss                                                                       |  |      |  |         |   |     
|Non-cash defined benefit obligations                                                                                                   |  |      |  | 36       |   |     
|Non-cash employee benefits                                                                                                             |  |      |  | 3,481    |   |     
|                                                                                                                                       |  |      |  |          |   |     
|                                                                                                                                       |  |      |  | 36,405   |   |     
|Movements in operating assets and liabilities:                                                                                         |  |      |  |          |   |     
|Decrease/(increase) in trade and other receivables including related parties, net                                                      |  |      |  | 528      |   |     
|Decrease/(increase) in prepayments and other assets                                                                                    |  |      |  | 55       |   |     
|(Increase)/decrease in inventories                                                                                                     |  |      |  | (55      | ) |     
|(Increase)/decrease in other non-current assets                                                                                        |  |      |  | (3,199   | ) |     
|Increase in other non-current liabilities                                                                                              |  |      |  | 11       |   |     
|Increase in accounts payable and other current liabilities                                                                             |  |      |  | 2,318    |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Cash provided by operations                                                                                                            |  |      |  | 36,063   |   |     
|Interest paid                                                                                                                          |  |      |  | (11,145  | ) |     
|                                                                                                                                       |  |      |  |          |   |     
|Net cash from operating activities                                                                                                     |  |      |  | 24,918   |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Cash flows from investing activities:                                                                                                  |  |      |  |          |   |     
|Dividends received from associate                                                                                                      |  |      |  | 950      |   |     
|Payments for tangible fixed assets and vessels under construction                                                                      |  |      |  | (110,765 | ) |     
|Return of contributed capital from associate                                                                                           |  |      |  |         |   |     
|Purchase of short-term investments                                                                                                     |  |      |  | (307,915 | ) |     
|Maturity of short-term investments                                                                                                     |  |      |  | 204,091  |   |     
|Financial income received                                                                                                              |  |      |  | 1,018    |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Net cash used in investing activities                                                                                                  |  |      |  | (212,621 | ) |     
|                                                                                                                                       |  |      |  |          |   |     
|Cash flows from financing activities:                                                                                                  |  |      |  |          |   |     
|Proceeds from bank loans and bonds                                                                                                     |  |      |  |         |   |     
|Bank loan repayments                                                                                                                   |  |      |  | (27,455  | ) |     
|Payment of loan issuance costs                                                                                                         |  |      |  | (16,222  | ) |     
|Payment of equity raising costs                                                                                                        |  |      |  | (3,515   | ) |     
|Proceeds from public offerings and private placement (net of underwriting discounts and commissions)                                   |  |      |  | 314,255  |   |     
|Increase in restricted cash                                                                                                            |  |      |  |         |   |     
|Proceeds from GasLog Partners public offering and issuance of general partners units (net of underwriting discounts and commissions)  |  |      |  |         |   |     
|Purchase of treasury shares                                                                                                            |  |      |  |         |   |     
|Proceeds from stock options exercise                                                                                                   |  |      |  |         |   |     
|Dividends paid                                                                                                                         |  |      |  | (6,915   | ) |     
|Capital contributions received                                                                                                         |  |      |  | 18,663   |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Net cash from financing activities                                                                                                     |  |      |  | 278,811  |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Effects of exchange rate changes on cash and cash equivalents                                                                          |  |      |  | (223     | ) |     
|Increase/(decrease) in cash and cash equivalents                                                                                       |  |      |  | 90,885   |   |     
|Cash and cash equivalents, beginning of the year                                                                                       |  |      |  | 20,093   |   |     
|                                                                                                                                       |  |      |  |          |   |     
|Cash and cash equivalents, end of the year                                                                                             |  |      |  | 110,978  |   |     
|                                                                                                                                       |  |      |  |          |   |     

The accompanying notes are an integral part of these consolidated financial statements.

F-8



---



GasLog Ltd. and its Subsidiaries

Consolidated statements of cash flowFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars)

|                                                                    |  |      |  |       |  |     
|------------------------------------------------------------------- |  | ---- |  | ----- |  | ----
|                                                                    |  | 2012 |  | 2013  |  | 2014
|Non cash investing and financing activities                         |  |      |  |       |  |     
|Capital expendituresnet payable/(receivable)                       |  |      |  | 2,326 |  |     
|Equity raising costs included in liabilities at the end of the year |  |      |  | 125   |  |     
|Loan issuance costs included in liabilities at the end of the year  |  |      |  | 3,368 |  |     

The accompanying notes are an integral part of these consolidated financial statements.

F-9



---



GasLog Ltd. and its Subsidiaries

Notes to the consolidated financial statementsFor the years ended December 31, 2012, 2013 and 2014(All amounts expressed in thousands of U.S. Dollars, except share and per share data)

1. Organization and Operations

GasLog Ltd. (GasLog) was incorporated in Bermuda on July 16, 2003. GasLog and its subsidiaries (the Group) are primarily engaged in the ownership, operation and management of vessels in the liquefied natural gas (LNG) market, providing maritime services for the transportation of LNG
  on a worldwide basis and LNG vessel management services. The Group conducts its operations through its vessel-owning subsidiaries and through its vessel management services subsidiary. The Groups operations are carried out from offices in Piraeus, London, New York, and Monaco. The registered
  office of GasLog is Clarendon House, 2 Church Street, Hamilton HM 11, Bermuda. GasLogs chairman, Peter G. Livanos, is GasLogs largest shareholder through his ownership of Ceres Shipping Ltd. (Ceres Shipping) an entity also registered in Bermuda that controls Blenheim Holdings Ltd., which as
  of December 31, 2014, held a 36.9% interest in GasLog. As of December 31, 2014, entities controlled by members of the Livanos family, including GasLogs chairman, are deemed to beneficially own approximately 39.7% of GasLogs issued and outstanding common shares. As a result of his ownership of
  GasLogs common shares, Mr. Livanos can effectively control the outcome of most matters on which GasLogs shareholders are entitled to vote.

On May 12, 2014, GasLog Partners LP (GasLog Partners or the Partnership), a subsidiary of GasLog, completed its initial public offering (the GasLog Partners IPO) with the sale and issuance of 9,660,000 common units (including 1,260,000 units in relation to the overallotment option
  exercised in full by the underwriters), resulting in net proceeds of $186,029 and representing a 48.2% ownership interest. Concurrently with the GasLog Partners IPO, the Partnership acquired a 100% ownership interest in GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd. from GasLog, in exchange for
  (i) 162,358 common units and 9,822,358 subordinated units issued to GasLog representing a 49.8% ownership interest and all of the incentive distribution rights that entitle GasLog to increasing percentages of the cash that the Partnership distributes in excess of $0.43125 per unit per quarter, (ii) 400,913
  general partner units issued to GasLog Partners GP LLC (the general partner), a wholly owned subsidiary of GasLog, representing a 2.0% general partner interest and (iii) $65,695 of cash consideration paid directly to GasLog from the GasLog Partners IPO proceeds.

On September 29, 2014, the Partnership completed a follow-on public offering of 4,500,000 common units at a public offering price of $31.00 per unit. The net proceeds from this offering after deducting underwriting discounts and other offering expenses were $133,007. In connection with the offering,
  the Partnerships general partner, a wholly owned subsidiary of GasLog, paid $2,847 to GasLog Partners in exchange for 91,837 general partner units to maintain its 2.0% general partner interest in the Partnership. The total net proceeds to GasLog Partners of $135,854 were used to partially finance the
  acquisition from GasLog of 100% of the ownership interests in GAS-sixteen Ltd. and GAS-seventeen Ltd., the entities that own the 145,000 cbm LNG carriers, the Methane Rita Andrea and the Methane Jane Elizabeth, respectively, for an aggregate purchase price of $328,000 and to prepay $24,947 of
  debt secured by those carriers in October 2014.

As of December 31, 2014, GasLog holds a 42.5% interest in the Partnership and, as a result of its ownership of the general partner and the fact that the general partner elects the majority of the Partnerships directors in accordance with the Partnership Agreement, GasLog has the ability to control
  the Partnerships affairs and policies. Consequently, GasLog Partners is consolidated in the Groups financial statements.

F-10



---



The accompanying consolidated financial statements include the financial statements of GasLog and its subsidiaries. Unless indicated otherwise, the subsidiaries listed below were 100% held (either directly or indirectly) by GasLog. As of December 31, 2014 the Groups structure was as follows:

|                                          |  |                       |  |                      |  |                            |  |                     |  |                           |  |              
|----------------------------------------- |  | --------------------- |  | -------------------- |  | -------------------------- |  | ------------------- |  | ------------------------- |  | -------------
|Name                                      |  | Place ofincorporation |  | Date ofincorporation |  | Principal activities       |  | Cargo capacity(cbm) |  | Vessel                    |  | Delivery date
|Subsidiaries:                             |  |                       |  |                      |  |                            |  |                     |  |                           |  |              
|GasLog Investments Ltd.                   |  | BVI                   |  | July 2003            |  | Holding company            |  |                    |  |                          |  |             
|GasLog Carriers Ltd.                      |  | Bermuda               |  | February 2008        |  | Holding company            |  |                    |  |                          |  |             
|GasLog Shipping Company Ltd.              |  | Bermuda               |  | January 2006         |  | Holding company            |  |                    |  |                          |  |             
|GasLog Partners GP LLC                    |  | Marshall Islands      |  | January 2014         |  | Holding company            |  |                    |  |                          |  |             
|GasLog Services UK Ltd.                   |  | England and Wales     |  | May 2014             |  | Service Company            |  |                    |  |                          |  |             
|GasLog Services US Inc.                   |  | Delaware              |  | May 2014             |  | Service Company            |  |                    |  |                          |  |             
|GasLog LNG Services Ltd.                  |  | Bermuda               |  | August 2004          |  | Vessel management services |  |                    |  |                          |  |             
|GasLog Monaco S.A.M.                      |  | Monaco                |  | February 2010        |  | Service company            |  |                    |  |                          |  |             
|GAS-one Ltd.                              |  | Bermuda               |  | February 2008        |  | Vessel-owning company      |  | 155,000             |  | GasLog Savannah           |  | May 2010     
|GAS-two Ltd.                              |  | Bermuda               |  | February 2008        |  | Vessel-owning company      |  | 155,000             |  | GasLog Singapore          |  | July 2010    
|GAS-six Ltd.                              |  | Bermuda               |  | February 2011        |  | Vessel-owning company      |  | 155,000             |  | GasLog Skagen             |  | July 2013    
|GAS-seven Ltd.                            |  | Bermuda               |  | March 2011           |  | Vessel-owning company      |  | 155,000             |  | GasLog Seattle            |  | December 2013
|GAS-eight Ltd.                            |  | Bermuda               |  | March 2011           |  | Vessel-owning company      |  | 155,000             |  | Solaris                   |  | June 2014    
|GAS-nine Ltd.                             |  | Bermuda               |  | June 2011            |  | Vessel-owning company      |  | 155,000             |  | GasLog Saratoga           |  | December 2014
|GAS-ten Ltd.                              |  | Bermuda               |  | June 2011            |  | Vessel-owning company      |  | 155,000             |  | Hull No. 2044             |  | Q2 2015(1)   
|GAS-eleven Ltd.                           |  | Bermuda               |  | December 2012        |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2072             |  | Q1 2016(1)   
|GAS-twelve Ltd.                           |  | Bermuda               |  | December 2012        |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2073             |  | Q2 2016(1)   
|GAS-thirteen Ltd.                         |  | Bermuda               |  | July 2013            |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2102             |  | Q3 2016(1)   
|GAS-fourteen Ltd.                         |  | Bermuda               |  | July 2013            |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2103             |  | Q4 2016(1)   
|GAS-fifteen Ltd.                          |  | Bermuda               |  | August 2013          |  | Vessel-owning company      |  | 153,600             |  | GasLog Chelsea            |  | October 2013 
|GAS-eighteen Ltd.                         |  | Bermuda               |  | January 2014         |  | Vessel-owning company      |  | 145,000             |  | Methane Lydon Volney      |  | April 2014   
|GAS-nineteen Ltd.                         |  | Bermuda               |  | April 2014           |  | Vessel-owning company      |  | 145,000             |  | Methane Alison Victoria   |  | June 2014    
|GAS-twenty Ltd.                           |  | Bermuda               |  | April 2014           |  | Vessel-owning company      |  | 145,000             |  | Methane Shirley Elisabeth |  | June 2014    
|GAS-twenty one Ltd.                       |  | Bermuda               |  | April 2014           |  | Vessel-owning company      |  | 145,000             |  | Methane Heather Sally     |  | June 2014    
|GAS-twenty two Ltd.                       |  | Bermuda               |  | May 2014             |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2130             |  | Q2 2017(1)   
|GAS-twenty three Ltd.                     |  | Bermuda               |  | May 2014             |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2131             |  | Q3 2017(1)   
|GAS-twenty four Ltd.                      |  | Bermuda               |  | June 2014            |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2800             |  | Q3 2017(1)   
|GAS-twenty five Ltd.                      |  | Bermuda               |  | June 2014            |  | Vessel-owning company      |  | 174,000             |  | Hull No. 2801             |  | Q4 2017(1)   
|GasLog LNG Employee Incentive Scheme Ltd. |  | Bermuda               |  | June 2008            |  | Dormant                    |  |                    |  |                          |  |             
|GasLog Shipping Limited                   |  | BVI                   |  | July 2003            |  | Dormant                    |  |                    |  |                          |  |             
|42.5% interest subsidiaries:              |  |                       |  |                      |  |                            |  |                     |  |                           |  |              
|GasLog Partners LP                        |  | Marshall Islands      |  | January 2014         |  | Holding company            |  |                    |  |                          |  |             
|GasLog Partners Holdings LLC.             |  | Marshall Islands      |  | April 2014           |  | Holding company            |  |                    |  |                          |  |             
|GAS-three Ltd.                            |  | Bermuda               |  | April 2010           |  | Vessel-owning company      |  | 155,000             |  | GasLog Shanghai           |  | January 2013 
|GAS-four Ltd.                             |  | Bermuda               |  | April 2010           |  | Vessel-owning company      |  | 155,000             |  | GasLog Santiago           |  | March 2013   
|GAS-five Ltd.                             |  | Bermuda               |  | February 2011        |  | Vessel-owning company      |  | 155,000             |  | GasLog Sydney             |  | May 2013     
|GAS-sixteen Ltd.                          |  | Bermuda               |  | January 2014         |  | Vessel-owning company      |  | 145,000             |  | Methane Rita Andrea       |  | April 2014   
|GAS-seventeen Ltd.                        |  | Bermuda               |  | January 2014         |  | Vessel-owning company      |  | 145,000             |  | Methane Jane Elizabeth    |  | April 2014   
|25% interest associates:                  |  |                       |  |                      |  |                            |  |                     |  |                           |  |              
|Egypt LNG Shipping Ltd.                   |  | Bermuda               |  | May 2010             |  | Vessel-owning company      |  | 145,000             |  | Methane Nile Eagle        |  | December 2007



|
|
|

All entities in the Group have a December 31st year end. During 2014 the Group employed an average of 142 employees (2013: 119 and 2012: 110).

Following the completion of the Groups IPO on April 4, 2012 (Note 4), GasLogs common shares began trading on the New York Stock Exchange (NYSE) on March 30, 2012 under the ticker symbol GLOG.

2. Significant Accounting Policies

Statement of compliance

The consolidated financial statements of GasLog and its subsidiaries have been prepared in accordance with International Financial Reporting Standards (the IFRS) as issued by the International Accounting Standards Board (the IASB).

F-11



---



Basis of preparation and approval

The consolidated financial statements have been prepared on the historical cost basis, except for the revaluation of derivative financial instruments recorded at fair value at the end of each year. Historical cost is generally based on the fair value of the consideration given in exchange for goods and
  services.

Going concern

In considering going concern management has reviewed the Groups future cash requirements, covenant compliance and earnings projections. Management anticipates that the Groups primary sources of funds will be available cash, cash from operations and borrowings under existing and new loan
  agreements. The Group may also seek to raise additional equity. Management believes that these sources of funds will be sufficient for the Group to meet its liquidity needs and comply with its banking covenants for at least twelve months from the end of the reporting period and therefore it is
  appropriate to prepare the financial statements on a going concern basis.

The principal accounting policies are set out below.

The financial statements are expressed in U.S. dollars (USD), which is the functional currency of the Groups subsidiaries because their vessels operate in international shipping markets in which revenues and expenses are primarily settled in USD, and the Groups most significant assets and
  liabilities are paid for and settled in USD.

On March 25, 2015, the financial statements were authorized on behalf of GasLogs board of directors for issuance and filing.

Basis of consolidation

The consolidated financial statements incorporate the financial statements of GasLog and entities controlled by the company (its subsidiaries). Control is achieved where GasLog:

|
|
|
|
|
|
|

Income and expenses of subsidiaries acquired or disposed of during the year are included in the consolidated financial statements from the date control is obtained and up to the date control ceases. Acquisitions of businesses, including entities under common control, are accounted for using the
  acquisition method.

All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.

The other investors in subsidiaries in which the Group has less than 100% interest hold a non-controlling interest in the net assets of these subsidiaries. Non-controlling interest is stated at the non-controlling interests proportion of the net assets of the subsidiaries where the Group has less than
  100% interest. Subsequent to initial recognition the carrying amount of non-controlling interest is increased or decreased by the non-controlling interests share of subsequent changes in the equity of such subsidiaries. Total comprehensive income is attributed to a non-controlling interest even if this results
  in the non-controlling interest having a deficit balance.

Changes in the Groups ownership interests in subsidiaries that do not result in the Group losing control over the subsidiaries are accounted for as equity transactions. The carrying amounts of the Groups interests and the non-controlling interests are adjusted to reflect the changes in their relative
  interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to owners of the Group.

F-12



---



Goodwill

Goodwill arising in a business combination is recognized as an asset at the date that control is acquired (the acquisition date). Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interests in the acquiree, and the fair value of the
  acquirers previously held equity interest in the acquiree (if any) over the net of the acquisition-date fair value of the identifiable assets acquired and the liabilities assumed. If, after reassessment, the Groups interest in the fair value of the acquirees identifiable net assets exceeds the sum of the
  consideration transferred, the amount of any non-controlling interests in the acquiree and the fair value of the acquirers previously held equity interest in the acquiree (if any), the excess is recognized immediately in the consolidated statement of profit or loss as a bargain purchase gain.

Goodwill is not amortized but is reviewed for impairment at least annually. For the purpose of impairment testing, goodwill is allocated to each of the Groups cash-generating units expected to benefit from the synergies of the combination. Cash-generating units to which goodwill has been allocated
  are tested for impairment annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than its carrying amount, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit
  and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit. An impairment loss recognized for goodwill is not reversed in a subsequent period.

On disposal of a subsidiary, the attributable amount of goodwill is included in the determination of the profit or loss on disposal.

Investment in associates

An associate is an entity over which the Group has significant influence and that is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control or joint control over those policies.

The results, assets and liabilities of associates are included in these financial statements using the equity method of accounting, except when the investment is classified as held for sale, in which case it is accounted for under IFRS 5Non-current Assets Held for Sale and Discontinued Operations. An
  impairment assessment of investments in associates is performed when there is an indication that the asset has been impaired or the impairment losses recognized in prior years no longer exist.

When the Groups share of losses exceeds the carrying amount of the investment, the investment is reported at nil value and recognition of losses is discontinued except to the extent of the Groups commitment.

Accounting for revenues and related operating expenses

The Groups revenues comprise revenues from time charters for the charter hire of its vessels, management fees, project supervision income and other income earned during the period in accordance with existing contracts.

Revenue from vessel management and vessel construction project supervision contracts is recognized when earned and when it is probable that future economic benefits will flow to the Group and such a benefit can be measured reliably.

A time charter represents a contract entered into for the use of a vessel for a specific period of time and a specified daily charter hire rate. Time charter revenue is recognized as earned on a straight-line basis over the term of the relevant time charter starting from the vessels delivery to the
  charterer, except for the off-hire period, when a charter agreement exists, the vessel is made available and services are provided to the charterer and collection of the related revenue is reasonably assured. Unearned revenue includes cash received prior to the balance sheet date relating to services to be
  rendered after the balance sheet date. Accrued revenue represents income recognized in advance as a result of the straight-line revenue recognition in respect of charter agreements that provide for varying charter rates.

F-13



---



Time charter hires received in advance are classified as liabilities until such time as the criteria for recognizing the revenue as earned are met.

Under a time charter arrangement the vessel operating expenses such as management fees, crew wages, provisions and stores, technical maintenance and insurance expenses and brokers commissions are paid by the vessel owner, whereas voyage expenses such as bunkers, port expenses, agents fees,
  and extra war risk insurance are paid by the charterer.

Vessel operating costs are expensed as incurred, with the exception of commissions, which are recognized on a pro-rata basis over the duration of the period of the time charter.

Financial income and costs

Interest income is recognized on an accrual basis. Dividend income is recognized when the right to receive payment is established.

Interest expense, other borrowing costs and realized loss on interest rate swaps are recognized on an accrual basis. Interest expense and other borrowing costs incurred during the vessel construction period, and relating directly to the vessel, are capitalized as part of the cost of the vessel.

Foreign currencies

Transactions in currencies other than the USD are recognized at the rates of exchange prevailing at the dates of the transactions. At the end of each reporting period, monetary assets and liabilities denominated in other currencies are retranslated into USD at the rates prevailing at that date. All
  resulting exchange differences are recognized in the consolidated statement of profit or loss in the period in which they arise.

Borrowing costs

Borrowing costs, including interest expense and amortization of loan issuance costs, directly attributable to a loan to finance a vessel under construction, and representing an asset that takes a substantial period of time to get ready for its intended use or sale, are added to the cost of the vessel until
  such time as the vessel is substantially ready for its intended use or sale.

Investment income earned on the temporary investment of specific borrowings pending expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalization. All other borrowing costs are expensed as incurred.

Deferred financing costs for undrawn facilities

Commitment, arrangement, structuring, legal and agency fees incurred for obtaining new loans or refinancing existing facilities are recorded as deferred loan issuance costs and classified contra to debt while the fees incurred for the undrawn facilities are classified under non-current assets in the
  statement of financial position and are classified contra to debt on the drawdown dates.

Deferred financing costs are deferred and amortized to financial costs over the term of the relevant loan, using the effective interest method. When the relevant loan is terminated or extinguished, the unamortized loan fees are written-off in the consolidated statement of profit or loss.

Vessels under construction

Vessels under construction are presented at cost less identified impairment losses, if any. Costs include shipyard installment payments and other vessel costs incurred during the construction period that are directly attributable to the acquisition or construction of the vessels, including borrowing costs
  incurred during the construction period.

Upon completion of the construction, the vessels are presented on the statement of financial position in accordance with the Tangible fixed assets: Property, plant and equipment policy as described below.

F-14



---



Tangible fixed assets: Property, plant and equipment

Tangible fixed assets are stated at cost less accumulated depreciation and any accumulated impairment loss. The initial cost of an asset comprises its purchase price and any directly attributable costs of bringing the asset to its working condition.

The cost of a LNG vessel is split into two components, a vessel component and a drydocking component. Depreciation for the vessel component is calculated on a straight-line basis, after taking into account the estimated residual values, over the estimated useful life of this major component of
  the vessels. Residual values are based on managements estimation about the amount that the Group would currently obtain from disposal of its vessels, after deducting the estimated costs of disposal, if the vessels were already of the age and in the condition expected at the end of their useful life.

The LNG vessels are required to undergo a drydocking overhaul every five years to restore their service potential and to meet their classification requirements that cannot be performed while the vessels are operating. The drydocking component is estimated at the time of a vessels delivery from the
  shipyard or acquisition from the previous owner and is measured based on the estimated cost of the first drydocking subsequent to its acquisition, based on the Groups historical experience with similar types of vessels. For subsequent drydockings actual costs are capitalized when incurred. The drydocking
  component is depreciated over the period of five years in case of new vessels, and until the next drydocking for secondhand vessels.

Costs that will be capitalized as part of the future drydockings will include a variety of costs incurred directly attributable to the drydock and costs incurred to meet classification and regulatory requirements, as well as expenses related to the dock preparation and port expenses at the drydock
  shipyard, drydocking shipyard expenses, expenses related to hull, external surfaces and decks, and expenses related to machinery and engines of the vessel, as well as expenses related to the testing and correction of findings related to safety equipment on board. Drydocking costs do not include vessel
  operating expenses such as replacement parts, crew expenses, provisions, lubricants consumption, insurance, management fees or management costs during the drydocking period. Expenses related to regular maintenance and repairs of our vessels are expensed as incurred, even if such maintenance and
  repair occurs during the same time period as our drydocking.

The expected useful lives of all long-lived assets are as follows:

|                                                         |  |                                          
|-------------------------------------------------------- |  | -----------------------------------------
|Vessel                                                   |  |                                          
|LNG vessel component                                     |  | 35 years                                 
|Drydocking component                                     |  | 5 years                                  
|Furniture, computer, software and other office equipment |  | 3-5 years                                
|Leasehold improvements                                   |  | 12 years (or remaining term of the lease)

Management estimates the useful life of its vessels to be 35 years from the date of initial delivery from the shipyard. Secondhand vessels are depreciated from the date of their acquisition through their remaining estimated useful life.

The useful lives of all assets and the depreciation method are reviewed annually to ensure that the method and period of depreciation are consistent with the expected pattern of economic benefits from items of property, plant and equipment. The residual value is also reviewed at each financial
  period-end. If expectations differ from previous estimates, the changes are accounted for prospectively in earnings in the period of the change and future periods.

Ordinary maintenance and repairs that do not extend the useful life of the asset are expensed as incurred.

When assets are sold, they are derecognized and any gain or loss resulting from their disposal is included in earnings.

F-15



---



Impairment of tangible fixed assets

All assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Whenever the carrying amount of an asset exceeds its recoverable amount, an impairment loss is recognized in the consolidated statement of
  profit or loss. The recoverable amount is the higher of an assets fair value less cost of disposal and value in use. The fair value less cost of disposal is the amount obtainable from the sale of an asset in an arms length transaction less the costs of disposal, while value in use is the present value of
  estimated future cash flows expected to arise from the continuing use of an asset and from its disposal at the end of its useful life. Recoverable amounts are estimated for individual assets or, if it is not possible, for the cash-generating unit. Each vessel is considered to be a separate cash-generating unit.
  The fair value of the vessels is estimated from market-based evidence by appraisal that is normally undertaken by professionally qualified brokers.

Provisions

Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that the Group will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. The amount recognized as a provision is
  the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is
  the present value of those cash flows. When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognized as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be
  measured reliably.

Inventories

Inventories represent lubricants on board the vessel and in the event of vessels unemployment the bunkers on board the vessel. Inventories are stated at the lower of cost calculated on a first in, first out basis, and net realizable value.

Financial instruments

Financial assets and liabilities are recognized when the Group becomes a party to the contractual provisions of the instrument. All financial instruments are initially recognized at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial
  liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition.

|
|
|

Cash represents cash on hand and deposits with banks which are repayable on demand. Cash equivalents represent short-term, highly liquid investments which are readily convertible into known amounts of cash with original maturities of three months or less at the time of purchase that are subject to
  an insignificant risk of change in value.

|
|
|

Restricted cash comprises cash held that is not available for use by the Group including cash held in blocked accounts in order to comply with the covenants under the Groups credit facilities.

|
|
|

Short-term investments represent short-term, highly liquid time deposits placed with financial institutions which are readily convertible into known amounts of cash with original maturities of more than three months but less than 12 months at the time of purchase that are subject to an insignificant
  risk of change in value.

F-16



---



|
|
|

Trade receivables are carried at the amount expected to be received from the third party to settle the obligation. Bad debts are written off during the period in which they are identified. An estimate is made for doubtful receivables based on a review of all outstanding amounts at each reporting date.

|
|
|

Borrowings are measured at amortized cost, using the effective interest method. Any difference between the proceeds (net of transaction costs) and the settlement of the borrowings is recognized in the statement of profit or loss over the term of the borrowings.

|
|
|

The Group enters into a variety of derivative financial instruments to economically hedge its exposure to interest rate and foreign exchange rate risks, including interest rate swaps and cross currency swaps.

Derivative financial instruments are initially recognized at fair value, and are subsequently remeasured to their fair value at each reporting date. The resulting changes in fair value are recognized in the consolidated statement of profit or loss immediately unless the derivative is designated and
  effective as a hedging instrument, in which event the timing of the recognition in the consolidated statement of profit or loss depends on the nature of the hedge relationship. Derivatives are presented as assets when their valuation is favorable to the Group and as liabilities when unfavorable to the
  Group.

The Groups criteria for classifying a derivative instrument in a hedging relationship include: (1) the hedging instrument is expected to be highly effective in achieving offsetting changes in fair value or cash flows attributable to the hedged risk; (2) the effectiveness of the hedge can be reliably
  measured; (3) there is adequate documentation of the hedging relationships at the inception of the hedge; and (4) for cash flow hedges, the forecasted transaction that is the hedged item in the hedging relationship must be considered highly probable.

The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognized in other comprehensive income. The gain or loss relating to the ineffective portion is recognized immediately in the consolidated statement of profit or loss. Amounts
  previously recognized in other comprehensive income and accumulated in equity are reclassified to the consolidated statement of profit or loss in the periods when the hedged item affects profit or loss, in the same line item as the recognized hedged item. Hedge accounting is discontinued when the
  Group terminates the hedging relationship, when the hedging instrument expires or is sold, terminated or exercised, or when it no longer qualifies for hedge accounting.

Any gain or loss accumulated in equity at that time remains in equity and is recognized in the consolidated statement of profit or loss when the hedged item affects the consolidated statement of profit or loss. When a forecast transaction designated as the hedged item in a cash flow hedge is no
  longer expected to occur, the gain or loss accumulated in equity is recycled immediately to the consolidated statement of profit or loss.

Segment Information

Beginning on January 1, 2014, due to the growth in owned fleet, the decrease in revenues and profit earned by GasLog LNG Services Ltd. as a percentage of consolidated revenue and profit, and the acquisition of six of the vessels that were under our technical management (Note 6), the Groups
  chief operating decision maker (the CODM) being the Chief Executive Officer, started to review the Groups operating results on a consolidated basis as one operating segment. As of December 31, 2013, the Group had two operating segments as the CODM was making decisions about allocating
  resources and assessing performance on the basis of the vessel ownership and the vessel management segments.

F-17



---



Share-based payment arrangements

Equity-settled share-based payments to employees and others providing similar services are measured at the fair value of the equity instruments on the grant date. Details regarding the determination of the fair value of equity-settled share-based transactions are set out in Note 19.

The fair value determined at the grant date of the equity-settled share-based payments is expensed on a straight-line basis over the vesting period, based on the Groups estimate of equity instruments that will eventually vest, with a corresponding increase in equity. At the end of each reporting
  period, the Group revises its estimate of the number of equity instruments expected to vest. The impact of the revision of the original estimates, if any, is recognized in the consolidated statement of profit or loss such that the cumulative expense reflects the revised estimate, with a corresponding
  adjustment to the equity-settled employee benefits reserve.

Critical accounting judgments and key sources of estimation uncertainty

The preparation of consolidated financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported
  amounts of revenues and expenses during the reporting periods. The Groups management evaluates whether estimates should be made on an ongoing basis, utilizing historical experience, consultation with experts and other methods management considers reasonable in the particular circumstances.
  However, uncertainty about these assumptions and estimates could result in outcomes that could require a material adjustment to the carrying amount of the asset or liability in the future.

Critical accounting judgments:

In the process of applying GasLogs accounting policies, management has made the following judgments, apart from those involving estimations, that had the most significant effect on the amounts recognized in the consolidated financial statements.

Classification of the non-controlling interests:The non-controlling interests in the Partnership comprise the portion of the Partnerships common units that are not directly or indirectly held by GasLog (14,160,000 units as of December 31, 2014). Under the terms of the partnership agreement, the
  Partnership is required to distribute 100% of available cash (as defined in the partnership agreement) with respect to each quarter within 45 days of the end of the quarter to the partners. Available cash can be summarized as cash and cash equivalents less an amount equal to cash reserves established by
  the Partnerships board of directors to (i) provide for the proper conduct of the business of the Partnership (including reserves for future capital expenditures and for anticipated future credit needs of the Partnership) subsequent to such quarter, (ii) comply with applicable law or any loan agreement,
  security agreement, mortgage, debt instrument or other agreement or obligation to which any Partnership member is a party or by which it is bound or its assets are subject and/or (iii) provide funds for certain distributions relating to future periods.

In reaching a judgment as to whether the non-controlling interests in the Partnership should be classified as liabilities or equity interests, management has considered the wide discretion of the board of directors of the Partnership to determine whether any portion of the amount of cash available to
  the Partnership constitutes available cash and that it is possible that there could be no available cash. In the event that there is no available cash, as determined by the Partnerships board of directors, the Partnership does not have a contractual obligation to make a distribution. Accordingly, management
  has concluded that the non-controlling interests do not represent a contractual obligation on the Partnership to deliver cash and therefore should be classified as equity within the financial statements.

Key sources of estimation uncertainty are as follows:

Vessel lives and residual value: Vessels are stated at cost, less accumulated depreciation. The estimates and assumptions that have the most significant effect on the vessel carrying amount relate to the estimation of the useful life of an LNG vessel of 35 years and the residual value.

F-18



---



An increase in the estimated useful life of a vessel or in its residual value would have the effect of decreasing the annual depreciation charge and an increase in the estimated useful life of a vessel would also extend the annual depreciation charge into later periods. A decrease in the useful life of a
  vessel or its residual value would have the effect of increasing the annual depreciation charge.

Up to September 30, 2014, management estimated residual value of its vessels to be 10% of the initial vessels cost. Effective October 1, 2014, following managements reassessment the residual value of each vessel is determined by the product of its lightweight tonnage (LWT) and an estimated
  scrap rate per LWT, which represents managements estimate of the market value of the vessel at the end of its useful life. This change in estimate increased depreciation expense by $171 for the year ended December 31, 2014 and is expected to increase the future annual depreciation by $762.

If regulations place significant limitations over the ability of a vessel to trade on a worldwide basis, the vessels useful life will be adjusted to end at the date such regulations become effective. The estimated residual value of a vessel may not represent the fair market value at any one time partly
  because market prices of scrap rates tend to fluctuate.

Vessel cost: The Group recognizes drydocking costs as a separate component of the vessels carrying amount and amortizes the drydocking cost on a straight-line basis over the estimated period until the next drydocking. If the vessel is disposed of before the next drydocking, the remaining balance of
  the drydock is written-off and forms part of the gain or loss recognized upon disposal of vessels in the period of disposal. The Group expects that its vessels will be required to be drydocked in approximately 60 months after their delivery from the shipyard, and thereafter every 30 or 60 months will be
  required to undergo special or intermediate surveys and drydocked for major repairs and maintenance that cannot be performed while the vessels are operating. The Group amortizes its estimated drydocking expenses for the first special survey over five years, in case of new vessels, and until the next
  drydocking for secondhand vessels unless the Group intends to drydock the vessels earlier as circumstances arise. Management estimates the drydocking component on acquisition of a vessel, as costs to be incurred during the first drydocking at the drydock yard, subsequent to its acquisition, for a special
  survey and parts and supplies used in making such repairs that meet the recognition criteria, based on historical experience with similar types of vessels. For subsequent drydockings actual costs are capitalized when incurred. On October 1, 2014, the Group decided to accelerate the amortization of the
  drydocking component of eight of its vessels as management is planning to drydock the vessels earlier than initially scheduled. This change in estimate increased depreciation expense by $388 and is expected to increase the depreciation expense by $41 for the year ending December 31, 2015 and decrease
  the depreciation expense by $429 for the year ending December 31, 2016 due to the acceleration of the current drydocking component.

Impairment of vessels: The Group evaluates the carrying amounts of its vessels to determine whether there is any indication that those vessels have suffered an impairment loss. If any such indication exists, the recoverable amount of vessels is estimated in order to determine the extent of the
  impairment loss, if any.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to
  the asset for which the estimates of future cash flows have not been adjusted. The projection of cash flows related to vessels is complex and requires management to make various estimates including future charter rates, vessel operating expenses and the discount rate. All of these items have been
  historically volatile. In assessing the fair value less cost to sell of the vessel, the Group obtains vessel valuations from independent and internationally recognized ship brokers on an annual basis or when there is an indication that an asset or assets may be impaired. If an indication of impairment is
  identified, the need for recognizing an impairment loss is assessed by comparing the carrying amount of the vessel to the higher of the fair value less cost to sell and the value in use.

F-19



---



Our estimates of basic market value assume that our vessels are all in seaworthy condition without a need for repair and if inspected would be certified in class without notations of any kind. Our estimates are based on information available from various industry sources, which may include:

|
|
|
|
|
|
|
|
|
|
|
|
|

As of December 31, 2014, the carrying amounts of eight vessels were higher than the estimated charter free market value and the Group concluded that events and circumstances triggered the existence of potential impairment of these vessels. As a result, the Group performed the impairment
  assessment of the Groups vessels by comparing the discounted projected net operating cash flows for these vessels to their carrying value. The significant factors and assumptions the Group used in its discounted projected net operating cash flow analysis included, among others, operating revenues, off-
  hire revenues, drydocking costs, operating expenses, management fees estimates and the discount rate. Revenue assumptions were based on contracted time charter rates up to the end of life of the current contract of each vessel as well as the estimated average time charter equivalent rates for the
  remaining life of the vessel after the completion of its current contract. The estimated daily time charter equivalent rates used for non-contracted revenue days are based on a combination of (i) recent charter market rates, (ii) conditions existing in the LNG market as of December 31, 2014, (iii) historical
  average time charter rates, based on publications by independent third party maritime research services, and (iv) estimated future time charter rates, based on publications by independent third party maritime research services that provide such forecasts. Recognizing that the LNG industry is cyclical and
  subject to significant volatility based on factors beyond our control, management believes the use of revenue estimates, based on the combination of factors (i) to (iv) above, to be reasonable as of the reporting date. In addition, the Group used an annual operating expenses escalation factor and estimates
  of scheduled and unscheduled off-hire revenues based on historical experience. All estimates used and assumptions made were in accordance with the Groups internal budgets and historical experience of the shipping industry. The value in use for the eight vessels calculated as per above was higher than
  the carrying amount of these vessels and consequently, no impairment loss was recognized.

Measurement of equity-settled share-based payments expense: As described in Note 19, the Group used an accepted valuation methodology to value the Stock Appreciation Rights granted in 2013 and 2014. The inputs are based on observable market data and managements estimates. Details of the
  valuation methodology and significant assumptions used are set out in Note 19.

Impairment of goodwill: Determining whether goodwill is impaired requires an estimation of the recoverable amount, which is the higher of fair value less costs to sell and value in use, of the cash-generating units to which goodwill has been allocated. The value in use calculation requires the Group
  to estimate the future cash flows expected to arise from the cash-generating unit(s) and a suitable discount rate in order to calculate present value. Details of the impairment analysis are set out in Note 3. No impairment loss was recognized for any of the periods presented.

Fair value of derivative financial instruments: Our risk management policies permit the use of derivative financial instruments to manage interest rate risk and foreign exchange risk. Changes in fair value of derivative financial instruments that are not designated as cash flow hedges for accounting
  purposes are recognized in the consolidated statement of profit or loss.

F-20



---



A substantial majority of our derivative instruments activity relates to our use of interest rate swaps. The fair value of our interest rate swap agreements is the estimated amount that we would receive or pay to terminate the agreements at the reporting date, taking into account current interest rates
  and the current credit worthiness of both us and the swap counterparties. The estimated amount is the present value of estimated future cash flows, being equal to the difference between the benchmark interest rate and the fixed rate in the interest rate swap agreement, multiplied by the notional
  principal amount of the interest rate swap agreement at each interest reset date.

The fair value of our interest and currency swap agreements at the end of each period are most significantly affected by the interest rate implied by market-observable data such as LIBOR yield curve, and forward foreign exchange rates. While the fair value of our interest and currency swap
  agreements are typically more sensitive to changes in short-term rates, significant changes in the long-term benchmark interest and foreign exchange rates also materially impact our interest and currency swap agreements.

The fair value of our interest and currency swap agreements are also affected by changes in our specific credit risk included in the discount factor. Following the implementation of IFRS 13 Fair Value Measurement on January 1, 2013, the Group adjusts its derivative liabilities fair value to reflect its
  own credit risk and its counterparties risk. The estimate of the Groups credit risk is based on the credit rating of other companies in the LNG industry where publicly available, the rating of the global transportation industry where the shipping industry is included and the feedback that the Group
  receives from its lenders as part of the margin setting for the new loan agreements. The counterparties credit risk is estimated either by using the credit default swap rates obtained from public information or, if not available, by using the credit rating of the counterparties.

The LIBOR yield curve and our specific credit risk are expected to vary over the life of the interest rate swap agreements. The larger the notional amount of the interest rate swap agreements outstanding and the longer the remaining duration of the interest rate swap agreements, the larger the
  impact of any variability in these factors will be on the fair value of our interest rate swaps. We economically hedge the interest rate exposure on a significant amount of our long-term debt and for long durations. As such, we have historically experienced, and we expect to continue to experience,
  material variations in the period-to-period fair value of our derivative instruments.

Although we measure the fair value of our derivative instruments utilizing the inputs and assumptions described above, if we were to terminate the agreements at the reporting date, the amount we would pay or receive to terminate the derivative instruments may differ from our estimate of fair
  value. If the estimated fair value differs from the actual termination amount, an adjustment to the carrying amount of the applicable derivative asset or liability would be recognized in earnings for the current period. Such adjustments could be material. See Note 23 for the effects on the change in fair
  value of our derivative instruments on our consolidated statements of profit or loss.

Adoption of new and revised IFRS

(a) Standards and interpretations adopted in the current period

The following standards and amendments relevant to the Group were effective in the current period:

In December 2011, the IASB issued amendments to IAS 32 Financial Instruments: Presentation, which clarifies some of the requirements for offsetting financial assets and financial liabilities on the statement of financial position. As the Group did not have any assets and liabilities that qualified for
  offsetting, the application of the IAS 32 amendments which are effective for the fiscal year beginning on January 1, 2014, with retrospective application required, did not have any impact on the consolidated financial statements.

In May 2013, the IASB issued amendments to IAS 36 Impairment of Assets on the impairment of non-financial assets. These amendments remove the requirement of disclosure of the recoverable amount of an asset or cash generated unit when there is no impairment loss and require disclosure of
  how the fair value less costs of disposal has been measured when an impairment loss has been

F-21



---



recognized or reversed during the period. The amendments of IAS 36 which are effective for the fiscal year beginning on January 1, 2014, with retrospective application required, did not have any impact on the Groups consolidated financial statements.

In June 2013, the IASB published a limited scope amendment to IAS 39 Financial Instruments: Recognition and Measurement and the forthcoming chapter on hedge accounting in IFRS 9 Financial Instruments. This amendment provides some relief from the requirement to cease hedge accounting
  when a derivative is required to be novated to a central counterparty or entity acting in a similar capacity, under certain circumstances. The amendment of IAS 39 and IFRS 9 that is effective for the fiscal year beginning on January 1, 2014, with retrospective application required, did not have any impact
  on the Groups consolidated financial statements.

(b) Standards and amendments in issue not yet adopted

At the date of authorization of these financial statements, the following standards and amendments relevant to the Group were in issue but not yet effective:

In October 2010, the IASB reissued IFRS 9Financial Instruments. IFRS 9 specifies how an entity should classify and measure financial assets and financial liabilities. The new standard requires all financial assets to be subsequently measured at amortized cost or fair value depending on the business
  model of the legal entity in relation to the management of the financial assets and the contractual cash flows of the financial assets. The standard also requires a financial liability to be classified as either at fair value through profit or loss or at amortized cost. In addition a new hedge accounting model
  was introduced, that is designed to be more closely aligned with how entities undertake risk management activities when hedging financial and non-financial risk exposures. In July 2014, the complete version of IFRS 9 was issued. The standard is effective for accounting periods beginning on or after
  January 1, 2018 but early adoption is permitted. Management is currently evaluating the impact of this standard.

In November 2013, the IASB issued amendments to IAS 19 Employee Benefits to clarify the requirements that relate to how contributions from employees or third parties that are linked to service should be attributed to periods of service. In addition, it permits a practical expedient if the amount of
  the contributions is independent of the number of years of service, in that contributions, can, but are not required, to be recognized as a reduction in the service cost in the period in which the related service is rendered. The amended standard is effective for annual periods beginning on or after July 1,
  2014. Management anticipates that this amendment will not have a material impact on the Groups financial statements.

In December 2013, the IASB issued theAnnual Improvements to IFRSs-2010-2012 Cycle, which includes changes to IFRS 2 Share-based Payment, IFRS 3 Business Combination, IFRS 8 Operating Segments, IFRS 13 Fair Value Measurement, IAS 16 Property, Plant and Equipment, IAS 38 Intangible
  Assets and IAS 24 Related Party Disclosures. These amendments are effective for annual periods beginning on or after July 1, 2014. Management anticipates that these amendments will not have a material impact on the Groups financial statements.

In December 2013, the IASB issued theAnnual Improvements to IFRSs-2011-2013 Cycle, which includes changes to IFRS 1 First-time Adoption of International Financial Standards, IFRS 3 Business Combinations, IFRS 13 Fair Value Measurementand IAS 40Investment Property.These amendments
  are effective for annual periods beginning on or after July 1, 2014. Management anticipates that these amendments will not have any impact on the Groups financial statements.

In May 2014, the IASB issued IFRS 15 Revenue from Contracts with Customers, which applies to all contracts with customers: the main exceptions are leases, financial instruments and insurance contracts. IFRS 15 specifies how and when an IFRS reporter will recognize revenue as well as requiring
  such entities to provide users of financial statements with more informative, relevant disclosures. The standard supersedes IAS 18 Revenue, IAS 11 Construction Contracts and a number of revenue-related interpretations. The standard is effective for annual periods beginning on or after January 1, 2017 but
  early adoption is permitted. Management is currently evaluating the impact of this standard on the Groups consolidated financial statements.

F-22



---



In September 2014, the IASB published Sale or Contribution of Assets between an Investor and its Associate or Joint Venture as amendments to IFRS 10 Consolidated Financial Statements and IAS 28 Investment in Associate and Joint Ventures. The amendments address a conflict between the
  requirements of IFRS 10 and IAS 28 and clarify that in a transaction involving an associate or joint venture the extent of gain or loss recognition depends on whether the assets sold or contributed constitute a business. They are effective for annual periods beginning on or after January 1, 2016, with
  earlier application being permitted. Management is currently evaluating the impact of this standard.

In September 2014, the IASB issued the Annual Improvements to IFRSs-2012-2014 Cycle, which includes changes to IFRS 5 Non-current Assets Held for Sale and Discontinued Operations, IFRS 7 Financial Instruments: Disclosures, IAS 19 Employee Benefits and IAS 34 Interim Financial Reporting.
  These amendments are effective for annual periods beginning on or after July 1, 2016. Management anticipates that these amendments will not have any impact on the Groups financial statements.

In December 2014, the IASB issued amendments on IAS 1 Presentation of Financial Statements to address perceived impediments to preparers exercising their judgment in presenting financial reports. The amendment of IAS 1 provide clarification to the preparers that: (i) the information provided
  should not be obscured by aggregating or providing immaterial information, (ii) the list of line items to be presented in the statements can be disaggregated and aggregated as relevant and (iii) understandability and comparability should be considered when determining the order of the notes. These
  amendments are effective for annual periods beginning on or after January 1, 2016. Management anticipates that these amendments will not have any material impact on the Groups financial statements.

The impact of all other IFRS standards and amendments issued but not yet adopted is not expected to be material.

3. Goodwill

Goodwill resulted from the acquisition in 2005 of Ceres LNG Services Ltd., the vessel management company, which represents a cash-generating unit. On September 30, 2011, Ceres LNG Services Ltd. was renamed GasLog LNG Services Ltd. As of December 31, 2014, the Group assessed the
  recoverable amount of goodwill, and concluded that goodwill associated with the Groups vessel management company was not impaired. The recoverable amount of the vessel management operations is determined based on a value-in-use calculation which uses cash flow to be generated based on
  financial budgets approved by management covering a four year period until 2018.

The key assumptions used in the value-in-use calculations are as follows:

|
|
|
|
|
|
|
|
|

Growth is based on the number of vessels expected to be under management based on the shipbuilding contracts in place at the end of the year. Management believes that any reasonably possible further change in the key assumptions on which recoverable amount is based would not cause the
  carrying amount of the cash-generating unit to exceed its recoverable amount.

4. Equity Transactions

On March 29, 2012, the Group entered into (i) an underwriting agreement with a group of underwriters to sell 23,500,000 shares of the Groups common shares at a public offering price of $14.00 per share, for an aggregate public offering price of $329,000 and (ii) subscription agreements with certain
  of the Groups directors and officers for a concurrent private placement of 261,670 shares of the Groups common shares at the public offering price of $14.00 per share.

F-23



---



The Group completed its IPO and concurrent private placement on April 4, 2012, at which time the Group issued 23,761,670 common shares. The net proceeds from the IPO and concurrent private placement, including the underwriting discount of $18,095 and offering costs of $4,915, was $309,653.

On January 22, 2014, GasLog completed a follow-on public offering of 10,925,000 common shares, including 1,425,000 common shares issued upon the exercise in full by the underwriters of their option to purchase additional shares. The public offering price was $15.75 per share. GasLog also sold
  2,317,460 common shares at the public offering price in a private placement to certain of its directors and officers and one of its major shareholders. The net proceeds from the public offering and the concurrent private placement, after deducting underwriting discounts and offering expenses, were
  $199,016.

On April 16, 2014, GasLog completed a follow-on public offering of 4,887,500 common shares, including 637,500 common shares issued upon the exercise in full by the underwriters of their option to purchase additional shares. The public offering price was $23.75 per share. The net proceeds from the
  public offering, after deducting underwriting discounts and other offering expenses, were approximately $109,940.

On May 12, 2014, the Partnership completed its IPO with the sale and issuance of 9,660,000 common units, resulting in net proceeds of $186,029 and representing a 48.2% ownership interest (Note 1). GasLog Partners used the net IPO proceeds to (a) pay $65,695 directly to GasLog as cash
  consideration for the contribution of GAS-three Ltd., GAS-four Ltd. and GAS-five Ltd., (b) prepay $82,634 of debt plus accrued interest of $416 and (c) make a payment of $2,285 (including $271 accrued interest) to settle the mark-to-market loss on termination of one interest rate swap and reduction of
  a second interest rate swap in connection with the aforementioned debt prepayment. The balance of $35,000 was retained by the Partnership for general corporate purposes. The net proceeds from the GasLog Partners IPO of $186,029 were received in cash and have been allocated to non-controlling
  interest.

On September 29, 2014, GasLog Partners completed a follow-on public offering of 4,500,000 common units at a public offering price of $31.00 per unit. The net proceeds from this offering after deducting underwriting discounts and other offering expenses were $133,007 (Note 1) and have been
  allocated to non-controlling interest.

The balance of non-controlling interest as of December 31, 2014 was as follows:

|                                                                 |  | 
|---------------------------------------------------------------- |  | 
|Non-controlling interest                                         |  | 
|At January 1, 2014                                               |  | 
|Net proceeds from the GasLog Partners IPO                       |  | 
|Net proceeds from follow-on public offering                      |  | 
|Dividend declared and paid                                       |  | 
|Profit allocated to non-controlling interest                     |  | 
|Other comprehensive income allocated to non-controlling interest |  | 
|                                                                 |  | 
|At December 31, 2014                                             |  | 
|                                                                 |  | 

5. Investment in Associate

Investment in associate consists of the following:

|                                    |  |      |  |       
|----------------------------------- |  | ---- |  | ------
|                                    |  | 2013 |  | 2014  
|At January 1                        |  |      |  | 6,856 
|Return of investment from associate |  |      |  | (360  
|Share of profit of associate        |  |      |  | 1,470 
|Dividend declared                   |  |      |  | (1,640
|                                    |  |      |  |       
|At December 31                      |  |      |  | 6,326 
|                                    |  |      |  |       

During the year ended December 31, 2013, the Groups associate, Egypt LNG Shipping Ltd., distributed $1,440 in excess of its accumulated retained earnings. The portion of such distribution related to the Group was $360.

F-24



---



At December 31, 2013 and 2014 the Group participated in the following associate:

|                        |  |                   |  |                         |   |                  
|----------------------- |  | ----------------- |  | ----------------------- | - | -----------------
|Name                    |  | EffectiveInterest |  | Country ofIncorporation |   | Principalactivity
|Egypt LNG Shipping Ltd. |  |                   |  | 25.00                   | % |                  

Egypt LNG Shipping Ltd. owns and operates a 145,000 cubic meter LNG vessel built in 2007. Summarized financial information in respect of Egypt LNG Shipping Ltd. is set out below.

|                                        |      |                    |      |         
|--------------------------------------- | ---- | ------------------ | ---- | --------
|                                        |      | As of December 31,
|                                        | 2013 |                    | 2014
|Current                                 |      |                    |      |         
|Total current assets                    |      |                    |      | 21,146  
|Total current liabilities               |      |                    |      | (13,257 
|Non-current                             |      |                    |      |         
|Total non-current assets                |      |                    |      | 143,851 
|Total non-current liabilities           |      |                    |      | (126,435
|                                        |      |                    |      |         
|Net assets                              |      |                    |      | 25,305  
|                                        |      |                    |      |         
|Groups share of associates net assets |      |                    |      | 6,326   
|                                        |      |                    |      |         

|                                        |      |                                |      |        |      | 
|--------------------------------------- | ---- | ------------------------------ | ---- | ------ | ---- | 
|                                        |      | For the year endedDecember 31,
|                                        | 2012 |                                | 2013 |        | 2014
|Revenues                                |      |                                |      | 16,722 |      | 
|Profit for the year                     |      |                                |      | 4,312  |      | 
|Total comprehensive income for the year |      |                                |      | 4,312  |      | 
|                                        |      |                                |      |        |      | 
|Groups share of associates profit     |      |                                |      | 1,078  |      | 
|                                        |      |                                |      |        |      | 
|Dividend declared                       |      |                                |      | (3,000 | )    | 
|                                        |      |                                |      |        |      | 
|Groups share of associates dividend   |      |                                |      | 750    |      | 
|                                        |      |                                |      |        |      | 

F-25



---



6. Tangible Fixed Assets and Vessels Under Construction

The movements in tangible fixed assets and vessels under construction are reported in the following table:

|                                         |  |         |  |                                       |  |                          |  |                               
|---------------------------------------- |  | ------- |  | ------------------------------------- |  | ------------------------ |  | ------------------------------
|                                         |  | Vessels |  | Officepropertyand othertangibleassets |  | Totaltangiblefixedassets |  | Total vesselsunderconstruction
|Cost                                     |  |         |  |                                       |  |                          |  |                               
|At January 1, 2013                       |  |         |  | 456,921                               |  |                          |  |                               
|Additions                                |  |         |  | 162,300                               |  |                          |  |                               
|Transfer from vessels under construction |  |         |  | 969,516                               |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|At December 31, 2013                     |  |         |  | 1,588,737                             |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|Additions                                |  |         |  | 942,802                               |  |                          |  |                               
|Transfer from vessels under construction |  |         |  | 405,575                               |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|At December 31, 2014                     |  |         |  | 2,937,114                             |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|Accumulated depreciation                 |  |         |  |                                       |  |                          |  |                               
|At January 1, 2013                       |  |         |  | 31,626                                |  |                          |  |                               
|Depreciation of fixed assets             |  |         |  | 28,822                                |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|At December 31, 2013                     |  |         |  | 60,448                                |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|Depreciation of fixed assets             |  |         |  | 70,149                                |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|At December 31, 2014                     |  |         |  | 130,597                               |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|Net book value                           |  |         |  |                                       |  |                          |  |                               
|At December 31, 2013                     |  |         |  | 1,528,289                             |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               
|At December 31, 2014                     |  |         |  | 2,806,517                             |  |                          |  |                               
|                                         |  |         |  |                                       |  |                          |  |                               

Vessels with an aggregate carrying amount of $2,806,517 as of December 31, 2014 (December 31, 2013: $1,528,289) have been pledged as collateral under the terms of the Groups loan agreements (Note 12).

In September 2013, GAS-fifteen Ltd. entered into a memorandum of agreement to acquire the STX Frontier, a 2010-built 153,600 cubic meters LNG Carrier from STX Pan Ocean LNG Pte. Ltd., a Singapore based company. The vessel that was renamed to GasLog Chelsea was delivered on October
  4, 2013.

On April 10, 2014, GasLog acquired three 145,000 cbm steam-powered LNG carriers and on June 4, 2014, June 11, 2014, and June 25, 2014, acquired another three 145,000 cbm steam-powered LNG carriers from a subsidiary of BG Group plc (BG Group) for an aggregate cost of $936,000 (from
  which $930,000 was paid at closing of these deliveries while the payment of the remaining $6,000 will be made upon receipt of the relevant spares and before the end of the initial term of the charter party agreements) and chartered those vessels back to Methane Services Limited, a subsidiary of the BG
  Group, for an average six year initial terms. The vessels acquired are the 2006 built Methane Rita Andrea, the Methane Jane Elizabeth and the Methane Lydon Volney, and the 2007 built Methane Shirley Elisabeth, the Methane Heather Sally and the Methane Alison Victoria. GasLog supervised the
  construction of all six vessels at Samsung Heavy Industries Co. Ltd. (Samsung) shipyard in Korea, for BG Group and has provided technical management for the ships since delivery.

The acquisition of the aforementioned vessels was treated as an asset acquisition based on the absence of processes attached to the inputs. In addition, management considered that the charter party agreements entered into approximate market rates and has concluded that the contracted daily charter
  rate approximates the fair value on the transaction completion dates, taking into account that the rates agreed with BG Group were in arms length negotiations and managements understanding of the market. Considering the above, the purchase price was allocated in total to vessel cost.

F-26



---



In December 2014, GasLog entered into an agreement with an affiliate of BG Group to acquire two LNG carriers, the Methane Becki Anne and the Methane Julia Louise, for a purchase price of $460,000, which is subject to the satisfaction of certain conditions, including the completion of definitive
  documentation. The vessels will be chartered back to BG Group for periods of nine and 11 years with further options by the charterer to extend the term of the time charter for each vessel by either three or five years. GasLog supervised their construction and has technically managed both ships since
  their delivery to BG Group in 2010. They have tri-fuel diesel electric propulsion and on-board reliquefaction plants, which enable the vessels to operate on gas at a wider range of speeds more efficiently. GasLog expects the transaction to close at the end of March 2015. GasLog and GasLog Partners
  have agreed that GasLog Partners will have the option, exercisable at any time within 36 months after the closing of the transaction, to purchase the vessels acquired by GasLog under the transaction at their fair market value, as determined under the omnibus agreement under the same terms that apply to
  the 10 other vessels over which GasLog Partners hold options granted by GasLog. This agreement supersedes the provision under the omnibus agreement that would otherwise have required GasLog to offer to GasLog Partners, within 30 days of the completion of the transaction, an opportunity to
  purchase such vessels at the acquisition price paid to Methane Services plus certain administrative costs, and would have allowed GasLog Partners 30 days to respond to such offer.

Vessels under construction

In May 2010, GAS-three Ltd. and GAS-four Ltd. entered into shipbuilding contracts for the construction of two LNG carriers (155,000 cubic meters each) with Samsung. The first vessel, the GasLog Shanghai, was delivered on January 28, 2013 and the second vessel, the GasLog Santiago, was
  delivered on March 25, 2013.

In 2011, GAS-five Ltd., GAS-six Ltd., GAS-seven Ltd., GAS-eight Ltd., GAS-nine Ltd. and GAS-ten Ltd. entered into shipbuilding contracts with Samsung for the construction of six LNG Carriers (155,000 cubic meters each). The first five vessels, the GasLog Sydney, the GasLog Skagen, theGasLog Seattle, the Solaris and the GasLog Saratoga, were delivered on May 30, 2013, July 25, 2013, December 9, 2013, June 30, 2014 and December 16, 2014, respectively. The last vessel is scheduled to be delivered in 2015.

In January 2013, GAS-eleven Ltd. and GAS-twelve Ltd. entered into shipbuilding contracts with Samsung for the construction of two LNG carriers (174,000 cubic meters each). The vessels are expected to be delivered in the first half of 2016.

In August 2013, GAS-thirteen Ltd. and GAS-fourteen Ltd. entered into shipbuilding contracts with Samsung for the construction of two LNG carriers (174,000 cubic meters each). The vessels are expected to be delivered in the second half of 2016.

In May 2014, GAS-twenty two Ltd. and GAS-twenty three Ltd. entered into shipbuilding contracts with Samsung for the construction of two LNG carriers (174,000 cubic meters each). The vessels are expected to be delivered in the first and second half of 2017, respectively.

In June 2014, GAS-twenty four Ltd. and GAS-twenty five Ltd. entered into shipbuilding contracts with Hyundai Heavy Industries Co., Ltd for the construction of two LNG carriers (174,000 cubic meters each). The vessels are expected to be delivered in the second half of 2017.

Vessels under construction represent scheduled advance payments to the shipyards as well as certain capitalized expenditures. As of December 31, 2014, the Group has paid to the shipyard $140,824 for the vessels that are under construction and expects to pay the remaining installments as they come
  due upon each vessels keel laying, launching and delivery (Note 20(b)).

F-27



---



The vessels under construction costs as of December 31, 2013 and 2014 are comprised of:

|                                                          |      |                 |      |        
|--------------------------------------------------------- | ---- | --------------- | ---- | -------
|                                                          |      | At December 31,
|                                                          | 2013 |                 | 2014
|Progress shipyard installment payments                    |      |                 |      | 119,174
|Onsite supervision costs                                  |      |                 |      | 1,169  
|Shipyard commissions                                      |      |                 |      | (589   
|Spare parts, equipment and other vessel delivery expenses |      |                 |      | 541    
|                                                          |      |                 |      |        
|Total                                                     |      |                 |      | 120,295
|                                                          |      |                 |      |        

7. Cash and Cash Equivalents and Restricted Cash

Cash and cash equivalents consist of the following:

|                                                                 |      |                 |      |        
|---------------------------------------------------------------- | ---- | --------------- | ---- | -------
|                                                                 |      | At December 31,
|                                                                 | 2013 |                 | 2014
|Current accounts                                                 |      |                 |      | 66,868 
|Time deposits (with original maturities of three months or less) |      |                 |      | 28,782 
|Ship management client accounts                                  |      |                 |      | 8,148  
|                                                                 |      |                 |      |        
|Total                                                            |      |                 |      | 103,798
|                                                                 |      |                 |      |        

Ship management client accounts represent amounts provided by the clients of GasLog LNG Services Ltd. in order to enable the Group to cover obligations of vessels under management. A compensating balance is held as a current liability.

Included in Current accounts there was an amount of $3,202 held in retention accounts as of December 31, 2014 (2013: $3,090), with respect to the next installments and interest due for the loan facilities of GAS-one Ltd., GAS-two Ltd. and GAS-nine Ltd.

As of December 31, 2014, an amount of $22,826 is classified as restricted cash comprising of cash held in blocked account in order to comply with the covenants under two of the Groups credit facilities (Note 12).

8. Trade and Other Receivables

An analysis of the trade and other receivables is as follows:

|                  |      |                 |      |      
|----------------- | ---- | --------------- | ---- | -----
|                  |      | At December 31,
|                  | 2013 |                 | 2014
|Trade receivables |      |                 |      | 3,831
|VAT receivable    |      |                 |      | 362  
|Accrued income    |      |                 |      | 1,860
|Insurance claims  |      |                 |      | 192  
|Other receivables |      |                 |      | 1,012
|                  |      |                 |      |      
|Total             |      |                 |      | 7,257
|                  |      |                 |      |      

As of December 31, 2013 and 2014, no material receivable balances were past due or impaired, and therefore no allowance was necessary.

F-28



---



9. Other Non-current Assets

An analysis of other non-current assets is as follows:

|                                           |      |                 |      |      
|------------------------------------------ | ---- | --------------- | ---- | -----
|                                           |      | At December 31,
|                                           | 2013 |                 | 2014
|Accrued revenue from straight-line revenue |      |                 |      | 2,221
|Cash collaterals on swaps                  |      |                 |      |     
|Guarantee claims                           |      |                 |      | 155  
|Other guarantees                           |      |                 |      | 283  
|                                           |      |                 |      |      
|Total                                      |      |                 |      | 2,659
|                                           |      |                 |      |      

10. Share Capital

GasLogs authorized share capital consists of 500,000,000 shares with a par value $0.01 per share.

As of December 31, 2014, the share capital consisted of 80,493,126 issued and outstanding common shares, par value $0.01 per share and 500,000 treasury shares (December 31, 2013: 62,863,166 common shares, par value $0.01 per share). The movements in the number of shares, the share capital, the
  contributed surplus and the treasury shares are reported in the following table:

|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|------------------------------------------------------------------------------ | ---------------------- | ---------------- | ------------------------ | ---------- | ----- |  | ------------- |  | ------------------ | ------- | -------------- | 
|                                                                               |                        | Number of Shares |                          | Amounts   
|                                                                               | Number ofcommon shares |                  | Number oftreasury shares |            | Total |  | Share capital |  | Contributedsurplus |         | Treasuryshares
|Outstanding as of January 1, 2012                                              |                        |                  |                          | 36,091,510 |       |  |               |  |                   |         |                | 
|Conversion of manager shares (Note 19)                                         |                        |                  |                          | 3,009,986  |       |  |               |  |                   |         |                | 
|Capital contributions                                                          |                        |                  |                          |           |       |  |               |  |                   |         |                | 
|Dividend declared deducted from Contributed surplus due to accumulated deficit |                        |                  |                          |           |       |  |               |  |                   |         |                | 
|Issuance of shares (Note 4)                                                    |                        |                  |                          | 23,761,670 |       |  |               |  |                   |         |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|Outstanding as of December 31, 2012                                            |                        |                  |                          | 62,863,166 |       |  |               |  |                   |         |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|Dividend declared deducted from Contributed surplus due to accumulated deficit |                        |                  |                          |           |       |  |               |  |                   |         |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|Outstanding as of December 31, 2013                                            |                        |                  |                          | 62,863,166 |       |  |               |  |                   |         |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|Issuance of shares (Note 4)                                                    |                        |                  |                          | 18,129,960 |       |  |               |  |                   |         |                | 
|Purchase of treasury shares                                                    |                        |                  |                          | (520,614   | )     |  |               |  |                    | 520,614 |                | 
|Shares issued for stock optionsexercise                                        |                        |                  |                          | 20,614     |       |  |               |  | (20,614            | )       |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 
|Outstanding as of December 31, 2014                                            |                        |                  |                          | 80,493,126 |       |  |               |  | 500,000            |         |                | 
|                                                                               |                        |                  |                          |            |       |  |               |  |                    |         |                | 

The treasury shares were acquired by GasLog in 2014 in relation to the share-based payment (Note 19).

11. Equity attributable to owners of the Group

The Groups net capital comprises of share capital, contributed surplus, treasury shares, retained earnings, equity-settled employee benefits reserve and other reserves. At December 31, 2013 and 2014, the Group had equity of $639,533 and $929,391, respectively.

F-29



---



The movements in other reserves are reported in the following table:

|                                                                 |  |         |  |                  |   |                   
|---------------------------------------------------------------- |  | ------- |  | ---------------- | - | ------------------
|                                                                 |  | Hedging |  | Employeebenefits |   | Totalotherreserves
|Balance at January 1, 2012                                       |  |         |  | (5,827           | ) |                   
|Effective portion of changes in fair value of cash flow hedges   |  |         |  | (15,993          | ) |                   
|Actuarial loss                                                   |  |         |  |                 |   |                   
|                                                                 |  |         |  |                  |   |                   
|Balance at December 31, 2012                                     |  |         |  | (21,820          | ) |                   
|                                                                 |  |         |  |                  |   |                   
|Effective portion of changes in fair value of cash flow hedges   |  |         |  | 4,773            |   |                   
|Recycled loss of cash flow hedges reclassified to profit or loss |  |         |  | 2,293            |   |                   
|Actuarial gain                                                   |  |         |  |                 |   |                   
|                                                                 |  |         |  |                  |   |                   
|Balance at December 31, 2013                                     |  |         |  | (14,754          | ) |                   
|                                                                 |  |         |  |                  |   |                   
|Effective portion of changes in fair value of cash flow hedges   |  |         |  | (13,191          | ) |                   
|Recycled loss of cash flow hedges reclassified to profit or loss |  |         |  | 6,641            |   |                   
|Hedging reserve allocated to non-controlling interest (Note 4)   |  |         |  | (3,306           | ) |                   
|Actuarial loss                                                   |  |         |  |                 |   |                   
|                                                                 |  |         |  |                  |   |                   
|Balance at December 31, 2014                                     |  |         |  | (24,610          | ) |                   
|                                                                 |  |         |  |                  |   |                   

Dividend distribution

On February 27, 2014, the board of directors declared a quarterly cash dividend of $0.12 per common share which was paid on March 25, 2014 to shareholders of record as of March 10, 2014 for a total amount of $9,133.

On May 13, 2014, the board of directors declared a quarterly cash dividend of $0.12 per common share which was paid on June 11, 2014 to shareholders as of May 27, 2014 for a total amount of $9,719.

On August 19, 2014, the board of directors declared a quarterly cash dividend of $0.12 per common share which was paid on September 8, 2014 to shareholders of record as of September 2, 2014 for a total amount of $9,720.

On November 19, 2014, the board of directors declared a quarterly cash dividend of $0.14 per common share which was paid on December 5, 2014 to shareholders as of December 1, 2014 for a total amount of $11,268.

12. Borrowings

An analysis of the borrowings is as follows:

|                                               |      |                 |      |          
|---------------------------------------------- | ---- | --------------- | ---- | ---------
|                                               |      | At December 31,
|                                               | 2013 |                 | 2014
|Amounts due within one year                    |      |                 |      | 104,751  
|Less: unamortized deferred loan issuance costs |      |                 |      | (4,431   
|                                               |      |                 |      |          
|Borrowingscurrent portion                     |      |                 |      | 100,320  
|                                               |      |                 |      |          
|Amounts due after one year                     |      |                 |      | 1,033,488
|Plus: unamortized premium(1)                   |      |                 |      |         
|Less: unamortized deferred loan issuance costs |      |                 |      | (18,734  
|                                               |      |                 |      |          
|Borrowingsnon-current portion                 |      |                 |      | 1,014,754
|                                               |      |                 |      |          
|Total                                          |      |                 |      | 1,115,074
|                                               |      |                 |      |          



|
|
|

F-30



---



Bank Loans-secured

(a) Danish Ship Finance A/S loan

In March 2008 GAS-one Ltd. entered into a bank loan facility of up to $174,033 with Danish Ship Finance A/S in order to partially finance the construction of an LNG vessel. On March 9, 2012, GAS-one Ltd. entered into an amending and restating agreement with Danish Ship Finance A/S. The
  amendment defines that the guarantors are GasLog and GasLog Carriers Ltd. The balance outstanding as of December 31, 2014 was $127,901 (2013: $136,152) and is repayable in 22 consecutive quarterly installments of $2,063 together with a final balloon payment of $82,516 payable concurrently with the
  last installment in May 2020. The loan bears interest at LIBOR plus a margin. GAS-one Ltd. is also required to maintain at all times minimum liquidity of $1,500 and was in compliance as of December 31, 2014.

As of December 31, 2014, GAS-one Ltd. has classified in restricted cash an amount of $1,826 representing the 90% of its free cash pursuant to a specific clause in its loan agreement providing for the charterers to have exercised their option to extend their charter, with effect on and from 12 months
  prior to the expiry of the charter. The amount held is classified as a current asset and will be restricted until GAS-one Ltd. enters into a replacement charter (Note 7).

(b) DNB Bank ASA, UBS AG, National Bank of Greece S.A., Commonwealth Bank of Australia and Skandinaviska Ensklida Banken AB (publ) loan

On November 17, 2009, GAS-two Ltd. refinanced the then existing loan of $80,000 by entering into a syndicated loan agreement of up to $147,500 with DnB Nor Bank ASA, National Bank of Greece and UBS AG. The first draw-down on the new facility was $80,000 and was used to repay the
  existing facility. The post-delivery tranche of up to $67,500 was drawn upon delivery of the vessel (GasLog Singapore).

On March 14, 2012, GAS-two Ltd. entered into an amending and restating agreement with respect to the syndicate facility with DnB Bank ASA (formerly known as DnB Nor Bank ASA), National Bank of Greece and UBS AG. The amendment defines that the guarantors are GasLog and GasLog
  Carriers Ltd.

On May 17, 2013, GAS-two Ltd. signed a loan agreement with DNB Bank ASA, acting through its London Branch, UBS AG, National Bank of Greece S.A., Commonwealth Bank of Australia and Skandinaviska Enskilda Banken AB (publ) for a term loan facility of up to $110,000 and a revolving
  credit facility of up to $50,000 for the purpose of refinancing the facility of GAS-two Ltd. with DnB Nor Bank ASA, National Bank of Greece and UBS AG which was due to mature in March 2014 (existing facility) and for general corporate purposes. Total amount drawn under the term loan and the
  revolving credit facility should not exceed 72.5% of the vessels value. The revolving credit facility is available for drawing on a fully revolving basis in minimum amounts of $5,000 until three months prior to the maturity date in May 2018. On May 28, 2013, GAS-two Ltd. drew down $110,000 from the
  term loan facility and repaid the outstanding amount of the existing facility of $101,443. On September 25, 2013, GAS-two Ltd. drew down $39,494 from the revolving credit facility. On January 27, 2014, GAS-two Ltd. drew down $2,681 from the revolving credit facility with DNB Bank ASA, acting
  through its London Branch, UBS AG, National Bank of Greece S.A., Commonwealth Bank of Australia and Skandinaviska Ensklida Banken AB (publ). As of December 31, 2014, the undrawn amount from the revolving facility was $7,825 and the balance outstanding was $42,175 which is classified under
  current liabilities. The balance outstanding as of December 31, 2014 of the term loan was $95,000 and is repayable in 14 consecutive quarterly installments of $2,500 together with a final balloon payment of $60,000 payable concurrently with the last installment in May 2018. The loan bears interest at
  LIBOR plus a margin.

(c) DnB Bank ASA and Export-Import Bank of Korea

On March 14, 2012, GAS-three Ltd. and GAS-four Ltd. entered into a loan agreement of up to $272,500 with DnB Bank ASA and the Export-Import Bank of Korea in order to partially finance the acquisition of two LNG vessels. On January 18, 2013 and March 19, 2013, GAS-three Ltd. and

F-31



---



GAS-four Ltd. drew down $272,500 in total from the loan facility for the financing of the GasLog Shanghai and the GasLog Santiago. Both loans bore interest at LIBOR plus a margin. In connection with GasLog Partners IPO on May 12, 2014, the credit facility was amended to, among other things,
  permit GasLog to contribute GAS-three Ltd. and GAS-four Ltd. to the Partnership and add GasLog Partners Holdings LLC, as a guarantor. On November 19, 2014, the outstanding amount of $246,432 for both tranches under the credit facility, was fully repaid.

(d) Nordea Bank Finland PLC, ABN Amro Bank N.V. and Citibank International PLC syndicated loan

On October 3, 2011, GAS-five Ltd. and GAS-six Ltd. entered into a loan agreement of up to $277,000 with Nordea Bank Finland PLC, ABN Amro Bank N.V. and Citibank International PLC in order to partially finance the acquisition of two LNG vessels. The loan agreement provided for two equal
  tranches that were drawn on May 24, 2013 and July 19, 2013 for the financing of the GasLog Sydney and the GasLog Skagen,respectively. In connection with the GasLog Partners IPO on May 12, 2014, the credit facility entered was amended to, among other things, (1) divide the facility into two
  separate facilities on substantially the same terms as the initial facility, with one of the facilities executed by GAS-five Ltd. for the portion allocated to the GasLog Sydney, (2) permit GasLogs contribution of GAS-five Ltd.to the Partnership and (3) add GasLog Partners Holdings LLC as a guarantor
  and remove GasLog Carriers Ltd., a wholly owned subsidiary of GasLog, as guarantor in connection with the GAS-five Ltd. facility. In connection with these amendments, the Partnership prepaid $82,634 of the new GAS-five Ltd. facility with proceeds of the initial public offering. On November 19, 2014,
  the outstanding amount of $48,225 under the GAS-five Ltd credit facility was fully repaid. The balance outstanding as of December 31, 2014 of the GAS-six Ltd. credit facility was $128,316 and is repayable in 19 consecutive quarterly installments of $2,037 together with a final balloon payment of $89,618
  payable concurrently with the last installment in July 2019. The loan bears interest at LIBOR plus a margin. The Borrower is required to have a minimum liquidity of $1,500 following the loan drawdown date.

(e) Credit Suisse AG

On January 18, 2012 GAS-seven Ltd. entered into a loan agreement of up to $144,000 with Credit Suisse AG, for the purpose of financing one of the newbuilding vessels. The agreement provides for a single tranche that was drawn on December 4, 2013 for the financing of the GasLog Seattle. The
  loan bears interest at LIBOR plus a margin. The balance outstanding as of December 31, 2014 was $136,000 and is repayable in 24 consecutive quarterly installments of $2,000 together with a final balloon payment of $88,000 payable concurrently with the last installment in December 2020.

(f) DnB Bank ASA, Commonwealth Bank of Australia, Danish Ship Finance A/S, ING Bank N.V. and Skandinaviska Enskilda Banken AB (publ)

On December 23, 2011, GAS-eight Ltd., GAS-nine Ltd. and GAS-ten Ltd. entered into a loan agreement (the Principal Agreement) for a senior secured credit facility of up to $435,000 with DnB Bank ASA, Commonwealth Bank of Australia, Danish Ship Finance A/S, ING Bank N.V. and
  Skandinaviska Enskilda Banken AB (publ) for the purpose of financing three of the newbuilding vessels. The loan agreement provides for three tranches, to be drawn upon delivery of each newbuilding vessel. On June 24, 2014, GAS-eight Ltd. drew down $143,000 from the loan facility, to partially
  finance the delivery of the Solaris and on December 10, 2014, GAS-nine Ltd. drew down $146,000 from the loan facility to partially finance the delivery of the GasLog Saratoga. The balance outstanding as of December 31, 2014 of the GAS-eight Ltd. tranche was $139,020 and is repayable in 26
  consecutive quarterly installments of $1,990 with balloon payments of $87,280, and the balance outstanding as of December 31, 2014 of the GAS-nine Ltd. tranche was $146,000 and is repayable in 28 consecutive quarterly installments of $2,030 with balloon payments of $89,160. The loan bears interest at
  LIBOR plus a margin. Each of the borrowers is required to have a minimum liquidity of $1,500 following the loan drawdown date.

F-32



---



On October 23, 2014, GasLog received a waiver letter from DNB Bank ASA, acting as agent of the loan facility of GAS-eight Ltd., GAS-nine Ltd. and GAS-ten Ltd., relating to the failure of GAS-nine Ltd. and GAS-ten Ltd. to secure relevant charter parties as required by the aforementioned loan
  facility. The waiver permits (subject to proper documentation being executed) the drawdown of the relevant tranches notwithstanding that the charter arrangements have not been secured. Subsequent to the waiver letter, on December 2, 2014 a supplemental deed was signed with the lenders which among
  other amendments to the Principal Agreement requested for an aggregate amount of $21,000 to be maintained in blocked accounts until the time that an acceptable charter party agreement has been entered into after the delivery date of the respective vessels. The amounts held in blocked accounts were
  classified as restricted cash under current assets (Note 7).

As the aforementioned waiver did not result in substantially different terms to the Principal Agreement, the amendments are considered a modification of the existing terms. Consequently the additional fees incurred during the year ended December 31, 2014 which amounted to $250 have been
  accounted as deferred financing fees and will be amortized over the remaining term of the loan facility.

(g) Citibank N.A., London Branch, Citibank International Plc. and DVB America N.V.

On September 25, 2013, GAS-fifteen Ltd. signed a loan agreement with Citibank N.A., London Branch and Citibank International Plc., for a term loan facility of $100,000 to partially finance the acquisition of the GasLog Chelsea drawn on September 26, 2013. In October 2013, Citibank International
  Plc., the existing lender of the GAS-fifteen Ltd. facility, transferred $50,000 of the outstanding facility to DVB Bank America N.V. There was no other change to the terms of the original agreement. The balance outstanding as of December 31, 2014 was $93,330 and is repayable in eight semi-annual
  installments of $3,335 together with a final balloon payment of $66,650 payable concurrently with the last installment in September 2018. The loan bears interest at LIBOR plus a margin.

(h) Citibank, N. A. London Branch

On April 1, 2014, in connection with the acquisition of the three LNG carriers from BG Group (Note 6), GAS-sixteen Ltd., GAS-seventeen Ltd. and GAS-eighteen Ltd. signed a loan agreement of $325,500 with Citibank, N.A. London Branch acting as security agent and trustee for and on behalf of
  the other finance parties. The loan had a two year maturity without intermediate payments bearing interest at LIBOR plus a margin and was drawn on April 9, 2014, to partially finance the deliveries of the Methane Rita Andrea, the Methane Jane Elizabeth and the Methane Lydon Volney. In connection
  with the closing of the Partnerships acquisition of the two entities that own the Methane Rita Andrea and the Methane Jane Elizabeth on September 29, 2014, GasLog entered into a supplemental deed to the facility agreement dated April 1, 2014 that, among other things, permitted the Partnership (or its
  subsidiary) to acquire GAS-sixteen Ltd. and GAS-seventeen Ltd. from GasLog and required, as a condition precedent to such acquisition, the Partnership and GasLog Partners Holdings LLC to guarantee the obligors obligations under the facility. The debt of $217,000 was assumed by the Partnership for
  the acquisition of GAS-sixteen Ltd. and GAS-seventeen Ltd. On October 9, 2014, the Partnership prepaid $25,000 from the proceeds of the follow-on equity offering. The assumed balance of $192,000 was fully repaid on November 19, 2014. The balance outstanding as of December 31, 2014 related to
  GAS-eighteen Ltd. was $108,500 and is repayable in full in April 2016 without intermediate payments.

On May 14, 2014, in connection with the acquisition of the three additional LNG carriers from BG Group (Note 6), GAS-nineteen Ltd., GAS-twenty Ltd. and GAS-twenty one Ltd. signed a loan agreement of $325,500 with Citibank N.A. London Branch, acting as security agent and trustee for and
  on behalf of the other finance parties. The loan has a two year maturity without intermediate payments bearing interest at LIBOR plus a margin and $108,500 was drawn on June 3, 2014, on June 10, 2014 and on June 24, 2014 to partially finance the deliveries of the Methane Shirley Elisabeth, theMethane Heather Sally and the Methane Alison Victoriarespectively. The aggregate

F-33



---



balance outstanding under the facility as of December 31, 2014, was $325,500 and is repayable in full in June 2016 without intermediate payments.

(i) Citibank, Nordea Bank Finland plc, London Branch, DVB Bank America N.V., ABN Amro Bank N.V., Skandinaviska Ensklida Banken AB and BNP Paribas

On November 12, 2014, GAS-three Ltd., GAS-four Ltd., GAS-five Ltd., GAS-sixteen Ltd., GAS-seventeen Ltd, GasLog Partners and GasLog Partners Holdings LLC entered in a loan agreement with Citibank acting as security agent and trustee for and on behalf of the other finance parties
  mentioned above, for a credit facility for up to $450,000 (the GasLog Partners Credit Facility) for the purpose of refinancing in full the existing debt facilities. The agreement provides for a single tranche that was drawn on November 18, 2014. The credit facility bears interest at LIBOR plus a margin
  and is repayable in 20 equal quarterly installments of $5,625 each and a final balloon payment of $337,500 together with the last quarterly installment in 2019. The balance outstanding as of December 31, 2014 was $450,000. The aforementioned refinancing is considered an extinguishment of the existing
  debt facilities. Consequently, the unamortized loan fees of $9,019 were written off to profit or loss for the year ended December 31, 2014.

Securities covenants and guarantees

The obligations under the aforementioned facilities are or with respect to the undrawn facility will be secured by a first priority mortgage over the vessels, a pledge of the share capital of the respective vessel owning companies and a first priority assignment of earnings related to the vessels, including
  charter revenue, management revenue and any insurance and requisition compensation. Obligations under the GasLog Partners Credit Facility are facilities guaranteed by the Partnership and GasLog Partners Holdings LLC, while obligations under the remaining facilities are guaranteed by GasLog and
  GasLog Carriers Ltd. The facilities include customary respective covenants, and among other restrictions the facilities include a fair market value covenant pursuant to which an event of default could occur under the facilities if the aggregate fair market value of the collateral vessels (without taking into
  account any charter arrangements) were to fall below 120% of the aggregate outstanding principal balance under the facilities and any negative marked-to market value arising under any hedging transaction. The Group was in compliance with the required minimum security coverage as of December 31,
  2014.

Committed Loan Facilities

On December 19, 2014, the Group accepted two commitment letters from DnB Bank ASA, acting through its London Branch, for a senior secured term loan facility of up to $325,000 and a subordinated term loan facility of up to $135,000 with a two year maturity, for the purpose of financing the
  two ships to be acquired from BG Group. The senior secured term loan facility will be repaid in one bullet installment on the final maturity date and the subordinated term loan facility will be repaid in four consecutive quarterly installments of $16,875, beginning 15 months after the signing date, with a
  balloon payment equal to $67,500 payable on the final maturity date. Amounts drawn will bear interest at LIBOR plus a margin.

Senior Unsecured Notes

On June 27, 2013, GasLog issued a senior unsecured bond of NOK 500,000 (or $83,206 based on the exchange rate on June 27, 2013) that will mature on June 27, 2018. On May 2, 2014, GasLog closed a follow-on issue of the Norwegian bond of NOK 500,000 (or $83,612 based on the exchange rate
  on closing date) at a premium of $4,180 (based on the exchange rate on closing date). The total outstanding balance of the Norwegian bond, including the follow-on issue (the Bond) amounts to NOK 1 billion.

The Bond bears interest at NIBOR plus margin. Interest payments shall be made in arrears on a quarterly basis. GasLog may redeem the Bond in whole or in part as follows (Call Option): (a) with settlement date at any time from June 27, 2016 to but not including June 27, 2017 at 105.00%

F-34



---



of par plus accrued interests on redeemed amount, (b) with settlement date at any time from June 27, 2017 to but not including December 27, 2017 at 103.00% of par plus accrued interests on redeemed amount, and (c) with settlement date at any time from December 27, 2017 to but not including the
  maturity date at 101.75% of par plus accrued interests on redeemed amount.

The carrying amount of the Bond, net of unamortized financing costs and unamortized premium, as of December 31, 2014 was $132,685, while its fair value was $133,353 based on a NOK/USD exchange rate of 0.1347 as of December 31, 2014.

Corporate guarantor financial covenants

GasLog Partners financial covenants

GasLog Partners as corporate guarantor for the GasLog Partners Credit Facility is subject to specified financial covenants on a consolidated basis. These financial covenants include the following as defined in the agreements:

|
|
|
|
|
|
|
|
|

The GasLog Partners Credit Facility also imposes certain restrictions relating to GasLog Partners, including restrictions that limit its ability to make any substantial change in the nature of its business or to change the corporate structure without approval from the lenders.

Compliance with the financial covenants is required on a semi-annual basis. GasLog Partners was in compliance with the respective financial covenants as of December 31, 2014.

GasLogs financial covenants

GasLog, as corporate guarantor for the loan facilities listed above except for the GasLog Partners Credit Facility, is subject to specified financial covenants on a consolidated basis. GasLog Carriers Ltd. is not subject to any financial covenants.

The financial covenants include the following:

|
|
|
|
|
|
|
|
|
|
|
|
|

The credit facilities also impose certain restrictions relating to GasLog, including restrictions that limit its ability to make any substantial change in the nature of its business or to engage in transactions that would constitute a change of control, as defined in the relevant credit facility,

F-35



---



without repaying all of the Groups indebtedness in full, or to allow the Groups largest shareholders to reduce their shareholding in GasLog below specified thresholds.

GasLog as issuer of the Bond is required to comply with the financial covenants (ii), (iii), (iv) and (vi) listed above. In addition, the NOK denominated bond agreement signed on June 25, 2013, between GasLog Ltd. and the bond trustee, as amended, or the Bond Agreement, includes a dividend
  restriction according to which we may not (i) declare or make any dividend payment or distribution, whether in cash or in kind, (ii) repurchase any of our shares or undertake other similar transactions (including, but not limited to, total return swaps related to our shares), or (iii) grant any loans or make
  other distributions or transactions constituting a transfer of value to our shareholders (items (i), (ii) and (iii) collectively referred to as the Distributions) that in aggregate exceed during any calendar year 50% of our consolidated net profit after taxes based on the audited annual accounts for the
  previous financial year (any unutilized portion of the permitted dividend pursuant to the above may not be carried forward). On November 14, 2014, GasLog signed an amendment to its Bond Agreement to revise the covenants to reflect GasLogs growth and the anticipated growth of GasLog Partners.
  Under the amended agreement (a) GasLog is permitted to make Distributions up to an aggregate maximum per share, for the years 2014, 2015, 2016, 2017 and 2018 of $0.70/share, $1.00/share, $1.10/share, $1.20/share and $1.30/share, respectively, provided that total indebtedness divided by total assets
  (giving pro forma effect for the Distribution) does not exceed 67.5% immediately after the Distribution is made, the ratio of EBITDA over debt service obligations on a trailing 12 months basis ending the quarter immediately prior to that in which the Distribution is made is no less than 115.0% and no
  event of default would result from such Distribution, (b) the amount of debt or committed debt availability that GasLog provides to GasLog Partners cannot exceed $75,000, and (c) GasLog has agreed to pay a one-time fee of 1.0% of the face value of the Bond.

As the above mentioned amendments to the covenants did not result in substantially different terms to the Bond Agreement, the amendments are considered a modification of the terms of the Bond Agreement. Consequently the additional fees incurred during the year ended December 31, 2014
  which amounted to $2,557 have been accounted as deferred financing fees and will be amortized over the remaining term of the Bond Agreement.

Compliance with the loan financial covenants is required on a semi-annual basis while compliance for the Bond covenants is required at all times. The Group was in compliance as of December 31, 2014.

Loan Repayment Schedule

The maturity table below reflects the principal repayments of the loans outstanding as of December 31, 2014 based on the repayment schedule of the respective loan facilities (as described above):

|                                                    |  |                     
|--------------------------------------------------- |  | --------------------
|                                                    |  | At December 31, 2014
|Not later than one year                             |  |                     
|Later than one year and not later than three years  |  |                     
|Later than three year and not later than five years |  |                     
|Later than five years                               |  |                     
|                                                    |  |                     
|Total                                               |  |                     
|                                                    |  |                     

The weighted average interest rate for the outstanding loan facilities as of December 31, 2014 was 3.30% (December 31, 2013: 3.36%) excluding the fixed interest rate for the interest rate swaps that hedge accounting is not applicable (Note 23).

The carrying amount of the Groups bank debt recognized in the consolidated financial statements approximates its fair value since the debt bears interest at a variable interest rate.

F-36



---



13. Other Payables and Accruals

An analysis of other payables and accruals is as follows:

|                                    |      |                 |      |       
|----------------------------------- | ---- | --------------- | ---- | ------
|                                    |      | At December 31,
|                                    | 2013 |                 | 2014
|Social contributions                |      |                 |      | 951   
|Unearned revenue                    |      |                 |      | 14,236
|Accrued legal and professional fees |      |                 |      | 1,054 
|Accrued board of directors fees    |      |                 |      | 328   
|Accrued employee costs              |      |                 |      | 4,064 
|Accrued off-hire                    |      |                 |      |      
|Accrued crew costs                  |      |                 |      | 1,704 
|Other accruals                      |      |                 |      | 1,004 
|Accrued financing cost              |      |                 |      | 2,350 
|Accrued interest                    |      |                 |      | 4,581 
|                                    |      |                 |      |       
|Total                               |      |                 |      | 30,272
|                                    |      |                 |      |       

The unearned revenue represents charter hires received in advance in December 2014 relating to January 2015, for 11 vessels (December 2013: 6 vessels).

The accrued off-hire balance as of December 31, 2014, consists of (i) accrued loss of hire as per the terms of the relevant charter party agreements, and (ii) cargo and fuel consumption during off-hire that are paid by the owner and have not yet been invoiced by the charterers.

14. Vessel Operating and Supervision Costs

An analysis of vessel operating and supervision costs is as follows:

|                               |      |                                |      |        |      | 
|------------------------------ | ---- | ------------------------------ | ---- | ------ | ---- | 
|                               |      | For the year endedDecember 31,
|                               | 2012 |                                | 2013 |        | 2014
|Employee costs                 |      |                                |      | 4,999  |      | 
|Crew wages                     |      |                                |      | 5,942  |      | 
|Technical maintenance expenses |      |                                |      | 1,683  |      | 
|Provisions and stores          |      |                                |      | 588    |      | 
|Insurance expenses             |      |                                |      | 729    |      | 
|Brokers commissions           |      |                                |      | 292    |      | 
|Bunkers consumption            |      |                                |      |       |      | 
|Management fees                |      |                                |      |       |      | 
|Vessels tax                   |      |                                |      | 261    |      | 
|Other operating expenses       |      |                                |      | 152    |      | 
|                               |      |                                |      |        |      | 
|Total                          |      |                                |      | 14,646 |      | 
|                               |      |                                |      |        |      | 

F-37



---



15. General and Administrative Expenses

An analysis of general and administrative expenses is as follows:

|                                    |      |                                |      |        |      | 
|----------------------------------- | ---- | ------------------------------ | ---- | ------ | ---- | 
|                                    |      | For the year endedDecember 31,
|                                    | 2012 |                                | 2013 |        | 2014
|Employee costs                      |      |                                |      | 10,996 |      | 
|Board of directors fees            |      |                                |      | 865    |      | 
|Recognition of share-based payments |      |                                |      | 3,168  |      | 
|Rent and utilities                  |      |                                |      | 1,194  |      | 
|Travel and accommodation            |      |                                |      | 1,320  |      | 
|Legal and professional              |      |                                |      | 2,082  |      | 
|Foreign exchange differences, net   |      |                                |      | (643   | )    | 
|Managers liability insurance       |      |                                |      | 794    |      | 
|Other expenses                      |      |                                |      | 604    |      | 
|                                    |      |                                |      |        |      | 
|Total                               |      |                                |      | 20,380 |      | 
|                                    |      |                                |      |        |      | 

16. Net Financial Income and Costs

An analysis of financial income and costs is as follows:

|                                                                   |      |                                |      |        |      | 
|------------------------------------------------------------------ | ---- | ------------------------------ | ---- | ------ | ---- | 
|                                                                   |      | For the year endedDecember 31,
|                                                                   | 2012 |                                | 2013 |        | 2014
|Financial Income                                                   |      |                                |      |        |      | 
|Interest income                                                    |      |                                |      | 1,174  |      | 
|                                                                   |      |                                |      |        |      | 
|Total financial income                                             |      |                                |      | 1,174  |      | 
|                                                                   |      |                                |      |        |      | 
|Financial Costs                                                    |      |                                |      |        |      | 
|Amortization and write-off of deferred loan issuance costs         |      |                                |      | 726    |      | 
|Interest expense on loans and realized loss on cash flow hedges    |      |                                |      | 10,781 |      | 
|Interest expense on Bond and realized loss on cross currency swaps |      |                                |      |       |      | 
|Other financial costsincluding termination fees                   |      |                                |      | 163    |      | 
|                                                                   |      |                                |      |        |      | 
|Total financial costs                                              |      |                                |      | 11,670 |      | 
|                                                                   |      |                                |      |        |      | 

During the year ended December 31, 2014, an amount of $9,019 representing the write-off of the unamortized deferred loan issuance costs in connection with the refinancing of the Partnerships credit facilities (Note 12) is included in Amortization and write-off of deferred loan issuance costs.

17. Contingencies

Various claims, suits and complaints, including those involving government regulations, arise in the ordinary course of the shipping business. In addition, losses may arise from disputes with charterers, environmental claims, agents and insurers and from claims with suppliers relating to the operations of
  the Groups vessels. Currently, management is not aware of any such claims or contingent liabilities requiring disclosure in the consolidated financial statements.

F-38



---



18. Related Party Transactions

The Group had the following balances with related parties which have been included in the consolidated statements of financial position:

Dividends receivable and due from related parties

|                                             |      |                 |      |      
|-------------------------------------------- | ---- | --------------- | ---- | -----
|                                             |      | At December 31,
|                                             | 2013 |                 | 2014
|Dividends receivable from associate (Note 5) |      |                 |      | 750  
|Commission for newbuildings                  |      |                 |      | 1,715
|Other receivables                            |      |                 |      | 11   
|                                             |      |                 |      |      
|Total                                        |      |                 |      | 2,476
|                                             |      |                 |      |      

Pursuant to a commission agreement with Samsung, commissions due from the shipyard in relation to the newbuilding orders will be paid by Samsung to DryLog Investments Ltd., an affiliate of Ceres Shipping. Upon receipt of the commissions, DryLog Investments Ltd. will forward the payments to
  the vessel-owning subsidiaries, after deducting handling fees for each payment. The outstanding receivable as of December 31, 2014 is $789 (December 31, 2013: $1,715).

The other receivables due from related parties of $80 (December 31, 2013: $11) are due from various related entities for payments processed and paid to various vendors on their behalf by the Group, as well as management and accounting services performed by GasLog LNG Services Ltd.

Current Liabilities

|                               |      |                 |      |    
|------------------------------ | ---- | --------------- | ---- | ---
|                               |      | At December 31,
|                               | 2013 |                 | 2014
|Ship management creditors      |      |                 |      | 282
|Amounts due to related parties |      |                 |      | 123

Ship management creditors liability comprises cash collected from Egypt LNG Shipping Ltd. to cover the obligations of its vessel under the Groups management.

Amounts due to related parties of $181 (December 31, 2013: $123) are expenses paid by a related party on behalf of the Group and payables to other related parties for the office lease and other operating expenses.

The Group had the following transactions with related parties which have been included in the consolidated statements of profit or loss for the years ended December 31, 2012, 2013 and 2014:

|    |  |                             |  |                                         |  |                                     |  |      |  |      |  |     
|--- |  | --------------------------- |  | --------------------------------------- |  | ----------------------------------- |  | ---- |  | ---- |  | ----
|    |  | Company                     |  | Details                                 |  | Statement ofincome account          |  | 2012 |  | 2013 |  | 2014
|(a) |  | Egypt LNG Shipping Ltd.     |  | Vessel management                       |  | Revenues                            |  | 806  |  | 714  |  | 731 
|(b) |  | Nea Dimitra Property        |  | Office rent and utilities               |  | General and administrative expenses |  | 653  |  | 687  |  | 758 
|(b) |  | Nea Dimitra Property        |  | Internet line and other office services |  | General and administrative expenses |  | 7    |  |     |  | 57  
|(c) |  | Ceres Monaco S.A.M.         |  | Office rent and utilities               |  | General and administrative expenses |  | 169  |  | 27   |  |    
|(d) |  | Euronav (UK) Agencies Ltd.  |  | Office rent and utilities               |  | General and administrative expenses |  |     |  |     |  | 150 
|(d) |  | Euronav (UK) Agencies Ltd.  |  | Professional services                   |  | General and administrative expenses |  |     |  |     |  | 109 
|(e) |  | Seres S.A.                  |  | Catering                                |  | General and administrative expenses |  | 137  |  | 151  |  | 195 
|(e) |  | Seres S.A.                  |  | Consultancy services                    |  | General and administrative expenses |  | 82   |  | 53   |  | 53  
|(f) |  | C Transport Maritime S.A.M. |  | Claims and Insurance fee                |  | General and administrative expenses |  | 56   |  | 86   |  | 110 
|(g) |  | Seaflight Aviation Limited  |  | Travel expenses                         |  | General and administrative expenses |  | 30   |  | 36   |  |    
|(g) |  | Chartwell Management Inc.   |  | Travel expenses                         |  | General and administrative expenses |  | 666  |  | 134  |  | 348 
|(h) |  | Unisea Maritime Ltd.        |  | Office rent and utilities               |  | General and administrative expenses |  |     |  |     |  | 50  



|
|
|
|
|

F-39



---



|
|
|
|
|
|
|
|
|
|
|
|
|

Compensation of key management personnel

The remuneration of directors and key management was as follows:

|                                                                     |      |                                 |      |       |      | 
|-------------------------------------------------------------------- | ---- | ------------------------------- | ---- | ----- | ---- | 
|                                                                     |      | For the year ended December 31,
|                                                                     | 2012 |                                 | 2013 |       | 2014
|Remuneration                                                         |      |                                 |      | 4,276 |      | 
|Short-term benefits                                                  |      |                                 |      | 127   |      | 
|Expense recognized in respect of equity-settled share based payments |      |                                 |      | 2,263 |      | 
|                                                                     |      |                                 |      |       |      | 
|Total                                                                |      |                                 |      | 6,666 |      | 
|                                                                     |      |                                 |      |       |      | 

Peter G. Livanos, served as our chief executive officer for the period January 7, 2012 until January 8, 2013 and received a nominal salary of one euro.

In July 2011, GasLogs board of directors approved the award of a special bonus of $3,800 in the aggregate to certain key members of management for their achievements in the successful negotiation of commercial terms and conditions with the shipyard for the construction of two of the Groups
  newbuilding vessels (the GasLog Shanghai and the GasLog Santiago). The special bonus is directly related to the services provided by these key members of management during the vessel construction contract negotiations phase and is not related to any other services provided to the Group by these key
  members of management. The special bonus therefore represents an employee benefit directly attributable to the construction of the vessels and it is included in Vessels. A portion of the special bonus was accelerated and paid in January 2012, in connection with the resignation of GasLogs former chief
  executive officer. A total amount of $1,672 was paid during the year ended December 31, 2013 (December 31, 2012: $1,843). As of December 31, 2013 and December 31, 2014, there are no outstanding obligations in respect of the special bonus.

19. Share-Based Payments

Pre IPO Incentive Plan

On January 1, 2010, GasLog granted its manager and subsidiary manager shares to its key management personnel, including executives and senior employees (the Beneficiaries) of GasLog

F-40



---



(2,541,602 manager shares) and GasLog LNG Services Ltd. (859,894 subsidiary manager shares), in order for the Beneficiaries to have a strong incentive to perform their responsibilities under their respective contracts of employment. In accordance with the terms of the grant, the Beneficiaries had full
  voting, participation in earnings and dividend rights, but they could not sell, assign, transfer or otherwise dispose of in whole or in part, any of the legal title or beneficial ownership of the shares issued to the Beneficiary or their nominee, until the completion of the IPO.

In January 2012 the former chief executive officer of GasLog, Jeppe Jensen, resigned from his executive position and his position on the board of directors. In connection with his resignation, GasLog entered into a separation agreement with Mr. Jensen pursuant to which the 801,346 manager shares
  held by Mr. Jensen were immediately converted to common shares and were purchased by Blenheim Holdings Ltd. Immediately prior to the completion of the IPO on April 4, 2012, all outstanding manager shares and subsidiary manager shares vested immediately and were converted into common shares.

Both conversions resulted in the accelerated recognition of $1,795 of compensation expense, which was charged to earnings in 2012.

Omnibus Incentive Compensation Plan

On May 17, 2013, GasLog granted to executives, managers and certain employees of GasLog and GasLog LNG Services Ltd., Restricted Stock Units (RSU) and Stock Appreciation Rights (SAR) in accordance with its 2013 Omnibus Incentive Compensation Plan (the Plan). The RSUs will vest
  on April 29, 2016 while the SARs will vest incrementally with one-third of the SARs vesting on each of April 29, 2014, 2015 and 2016. The compensation cost for the SARs is recognized on an accelerated basis as though each separately vesting portion of the SARs is a separate award. Prior to the
  exercise date the holders will not have any voting rights and will not be entitled to dividends or other distributions.

The grant date was determined to be May 17, 2013, being the date the Group provided each concerned employee with the relevant agreements, which include information about the grant date, vesting and exercise periods, number of RSUs and SARs awarded, the exercise price in the case of SARs,
  and other information and which were signed by the employee as evidence of acceptance.

|       |  |        |  |            |  |             |  |                |              |                        
|------ |  | ------ |  | ---------- |  | ----------- |  | -------------- | ------------ | -----------------------
|Awards |  | Number |  | Grant date |  | Expiry date |  | Exercise price |              | Fair value atgrant date
|RSUs   |  |        |  | 64,792     |  |             |  |                | May 17, 2013 |                        
|SARs   |  |        |  | 352,943    |  |             |  |                | May 17, 2013 |                        

On April 1, 2014, GasLog Ltd. granted to executives, managers and certain employees of GasLog Ltd. and GasLog LNG Services Ltd., 76,251 RSUs and 286,746 SARs in accordance with the Plan. The RSUs will vest on March 31, 2017 while the SARs will vest incrementally with one-third of the
  SARs vesting on each of March 31, 2015, 2016 and 2017. The compensation cost for the SARs is recognized on an accelerated basis as though each separately vesting portion of the SARs is a separate award. Prior to the exercise date the holders will not have any voting rights and will not be entitled to
  dividends or other distributions.

|       |  |        |  |            |  |             |  |                |               |                        
|------ |  | ------ |  | ---------- |  | ----------- |  | -------------- | ------------- | -----------------------
|Awards |  | Number |  | Grant date |  | Expiry date |  | Exercise price |               | Fair value atgrant date
|RSUs   |  |        |  | 76,251     |  |             |  |                | April 1, 2014 |                        
|SARs   |  |        |  | 286,746    |  |             |  |                | April 1, 2014 |                        

In accordance with the terms of the Plan, there are only service condition requirements. The awards will be settled in cash or in shares which is at the sole discretion of the compensation committee of the board of directors and hence these have been treated as equity settled, as the Group has no
  present obligation to settle in cash. The amount to be settled for each SAR exercised is computed in each case, as the excess, if any, of the fair market value (the closing price of shares) on the exercise date over the exercise price of the SAR.

F-41



---



Fair value

The fair value of the SARs has been calculated based on the Modified Black-Scholes-Merton method. Expected volatility was based on historical share price volatility for the period since the IPO. The expected dividend is based on managements expectations of future payments on the grant date.
  The significant assumptions used to estimate the fair value of the SARs is set out below:

|                                                                    |  |      |   |        
|------------------------------------------------------------------- |  | ---- | - | -------
|Inputs into the model                                               |  | 2013 |   | 2014   
|Grant date share closing price                                      |  |      | $ |        
|Exercise price                                                      |  |      | $ |        
|Expected volatility                                                 |  |      |   | 29.31  
|Expected term                                                       |  |      |   | 6 years
|Risk-free interest rate for the period similar to the expected term |  |      |   | 1.08   

The fair value of the RSUs in accordance with its 2013 Plan was determined by using the grant date closing price of $13.26 per share and adjusting for the effect of the expected dividends to which holders of RSUs are not entitled using a risk-free interest rate of 0.4% for the three years until the
  expiry of the RSUs, which resulted in a fair value of $11.95 per RSU.

The fair value of the RSUs in accordance with its 2014 Plan was determined by using the grant date closing price of $24.00 per share and adjusting for the effect of the expected dividends which holders of RSUs are not entitled using a risk-free interest rate of 0.91% for the three years until the
  expiry of the RSUs which resulted in a fair value of $22.58 per RSU.

Movement in RSUs and SARs during the period

The summary of RSUs and SARs is presented below:

|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                     |  | 
|----------------------------------- |  | --------------- |  | -------------------------------------- | - | ------------------------------------------------- |  | ------------------------------- | ----- | ------------------- |  | 
|                                    |  | Number ofawards |  | Weightedaverageexercise priceper share |   | Weightedaverage shareprice at thedate of exercise |  | Weightedaveragecontractual life |       | Aggregatefair value |  | 
|RSUs                                |  |                 |  |                                        |   |                                                   |  |                                 |       |                     |  | 
|Outstanding as of January 1, 2013   |  |                 |  |                                       |   |                                                   |  |                                 |      |                     |  | 
|Granted during the period           |  |                 |  | 64,792                                 |   |                                                   |  |                                 |      |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Outstanding as of December 31, 2013 |  |                 |  | 64,792                                 |   |                                                   |  |                                 |      |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Granted during the period           |  |                 |  | 76,251                                 |   |                                                   |  |                                 |      |                     |  | 
|Forfeited during the period         |  |                 |  | (1,374                                 | ) |                                                   |  |                                 |       |                    |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Outstanding as of December 31, 2014 |  |                 |  | 139,669                                |   |                                                   |  |                                 |      |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|SARs                                |  |                 |  |                                        |   |                                                   |  |                                 |       |                     |  | 
|Outstanding as of January 1, 2013   |  |                 |  |                                       |   |                                                   |  |                                 |      |                     |  | 
|Granted during the period           |  |                 |  | 325,943                                |   |                                                   |  |                                 | 13.26 |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Outstanding as of December 31, 2013 |  |                 |  | 325,943                                |   |                                                   |  |                                 | 13.26 |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Granted during the period           |  |                 |  | 286,746                                |   |                                                   |  |                                 | 24.00 |                     |  | 
|Exercised during the period         |  |                 |  | (20,614                                | ) |                                                   |  |                                 |       | 13.26               |  | 
|Forfeited during the period         |  |                 |  | (1,722                                 | ) |                                                   |  |                                 |       | 24.00               |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    
|Outstanding as of December 31, 2014 |  |                 |  | 590,353                                |   |                                                   |  |                                 | 18.45 |                     |  | 
|                                    |  |                 |  |                                        |   |                                                   |  |                                 |       |                    

As of December 31, 2014, 99,836 SARs have been vested but not exercised.

The total expense recognized in respect of equity-settled employee benefits for the year ended December 31, 2014 is $1,856 (December 31, 2013: $493 and December 31, 2012: $3,168).

F-42



---



20. Commitments

(a) At December 31, 2013 and 2014 the Group had the following commitments as lessee relating to buildings under operating leases:

|                                                     |      |                 |      |      
|---------------------------------------------------- | ---- | --------------- | ---- | -----
|                                                     |      | At December 31,
|                                                     | 2013 |                 | 2014
|Not later than one year                              |      |                 |      | 644  
|Later than one year and not later than three years   |      |                 |      | 477  
|Later than three years and not later than five years |      |                 |      |     
|More than five years                                 |      |                 |      |     
|                                                     |      |                 |      |      
|Total operating lease commitment                     |      |                 |      | 1,121
|                                                     |      |                 |      |      

(b) Commitments relating to the vessels under construction (Note 6) at December 31, 2013 and 2014 payable to Samsung were as follows:

|                                                   |      |                 |      |          
|-------------------------------------------------- | ---- | --------------- | ---- | ---------
|                                                   |      | At December 31,
|                                                   | 2013 |                 | 2014
|Not later than one year                            |      |                 |      | 376,950  
|Later than one year and not later than three years |      |                 |      | 897,856  
|                                                   |      |                 |      |          
|Total vessel construction commitment               |      |                 |      | 1,274,806
|                                                   |      |                 |      |          

GasLog has issued performance guarantees in favor of Samsung for the outstanding commitments relating to the vessels under construction.

(c) Future gross minimum revenues upon collection of hire under non-cancellable time charter agreements for vessels in operation as of December 31, 2013 and December 31, 2014 are as follows (30 off-hire days are assumed when each vessel will undergo scheduled drydocking; in addition early
  delivery of the vessels by the charterers or any exercise of the charterers options to extend the terms of the charters are not accounted for):

|                                                     |      |                 |      |        
|---------------------------------------------------- | ---- | --------------- | ---- | -------
|                                                     |      | At December 31,
|                                                     | 2013 |                 | 2014
|Not later than one year                              |      |                 |      | 195,771
|Later than one year and not later than three years   |      |                 |      | 347,042
|Later than three years and not later than five years |      |                 |      | 206,693
|Later than five years                                |      |                 |      | 114,635
|                                                     |      |                 |      |        
|Total future gross minimum charter hire              |      |                 |      | 864,141
|                                                     |      |                 |      |        

Future gross minimum lease revenues disclosed in the above table excludes the revenues of the vessels that are under construction as of December 31, 2014 (Note 6). For these vessels, the following charter party agreements have been signed:

|
|
|
|
|

(d) Related to the acquisition of the six vessels from a subsidiary of BG Group (Note 6), the Group is committed to purchase from BG Group depot spares with an aggregate value of $6,000, of which $660 have been purchased and paid as of December 31, 2014 and are included in Tangible fixed
  assets (Note 6). The remaining spares should be acquired before the end of the initial term of the charter party agreements.

(e) Other Guarantees

F-43



---



As of December 31, 2014, GasLog LNG Services Ltd. has provided bank guarantees as follows:

|
|
|
|
|
|
|

21. Financial Risk Management

The Groups activities expose it to a variety of financial risks, including market price risk, liquidity risk and credit risk. The Groups overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Groups financial
  performance. The Group makes use of derivative financial instruments such as interest rate swaps to moderate certain risk exposures.

Market risk

Interest rate risk: Interest rate risk is the risk that interest costs will fluctuate due to changes in market interest rates. The Groups financial income and operating cash flows fluctuate based on changes in market interest rates as the Group has loans that bear interest at floating rates. The Group uses
  interest rate swaps to manage its exposure to interest rate movements on bank borrowings. At December 31, 2014, the Group has hedged 53.90% of its variable rate interest exposure relating to its existing and undrawn loan facilities and the Bond by swapping the variable rate for a fixed rate (December
  31, 2013: 64.83%).

The fair value of the interest rate swaps at December 31, 2014 was estimated as a loss of $15,444 (December 31, 2013: $5,725). The effective movement in the fair value of the interest rate swaps designated as cash flow hedging instruments (Note 23) amounting to $6,515 loss (December 31, 2013:
  $6,083 gain and December 31, 2012: $15,993 loss) was recognized directly in equity.

Interest rate sensitivity analysis: The interest rate swap agreements described below are subject to market risk as they are recorded at fair value in the statement of financial position at year end. The fair value of interest rate swaps liabilities increases when interest rates decrease and decreases when
  interest rates increase. At December 31, 2014, if interest rates had increased or decreased by 10 basis points with all other variables held constant, the positive/(negative) impact, respectively, on the fair value of the interest rate and cross currency swaps would have amounted to approximately $4,405
  (December 31, 2013: $4,520 and December 31, 2012: $3,806). This amount would have affected the other comprehensive income by $2,192 (December 31, 2013: $1,526 and December 31, 2012: $3,031) and the loss on swaps by $2,213 (December 31, 2013: $2,994 and December 31, 2012: $776). During the
  year ended December 31, 2014, if interest rates had increased or decreased by 10 basis points with all other variables held constant, the increase/(decrease), respectively, in interest expense on the un-hedged portion of the Groups loans would have amounted to approximately $678 (December 31, 2013: $221
  and December 31, 2012: $119).

Other price risk: The decrease in the fair value Egypt LNG Shipping Ltd., in response to unfavorable market conditions resulting in a decrease in charter rates and vessel values, could negatively impact the value of the Groups investment in associate. Therefore, management might conclude that
  impairment is necessary in the future.

Currency risk: Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. Currency risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not the Groups functional
  currency. The Group is exposed to foreign exchange risk arising from various currency exposures primarily with respect to general and crew costs denominated in Euros. The Group has entered into cross currency swaps (Note 23) to hedge its currency exposure from the Bond. In addition,

F-44



---



management monitors the exchange rate fluctuations on a continuous basis. As an indication of the extent of our sensitivity to changes in exchange rate, a 10% increase in the average euro/dollar exchange rate would have decreased our profit and cash flows during the year ended December 31, 2014 by
  $6,893, based upon our expenses during the year (December 31, 2013: $4,118 and December 31, 2012: $2,653).

Liquidity risk

Liquidity risk is the risk that arises when the maturity of assets and liabilities does not match. An unmatched position potentially enhances profitability, but can also increase the risk of losses. The Group minimizes liquidity risk by maintaining sufficient cash and cash equivalents and by having
  available adequate amounts of undrawn credit facilities. The Group is not significantly exposed to liquidity risk resulting from the commitments under the vessel construction contracts as bank facilities will be contracted to meet the obligations.

The following tables detail the Groups expected cash flows for its non-derivative financial liabilities. The tables have been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the Group can be required to pay. The table includes both interest and
  principal cash flows. Variable future interest payments were determined based on an average LIBOR plus the margins applicable to the Groups loans at the end of each year presented.

|                                 |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|-------------------------------- |  | ------------------------------------- |  | --------------- | - | ---------- |  | ----------- | ------ | --------- |  | -------- |  | ------
|                                 |  | Weighted-averageeffectiveinterestrate |  | Lessthan 1month |   | 1-3 months |  | 3-12 months |        | 1-5 years |  | 5+ years |  | Total 
|December 31, 2014                |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|Trade and other accounts payable |  |                                       |  |                |   |            |  |             | 7,134  |           |  |          |  | 961   
|Due to related parties           |  |                                       |  |                |   |            |  |             | 181    |           |  |          |  |      
|Other payables and accruals      |  |                                       |  |                |   |            |  |             | 27,245 |           |  |          |  | 29,167
|Other non-current liabilities    |  |                                       |  |                |   |            |  |             |       |           |  |          |  |      
|Variable interest loans          |  |                                       |  | 2.71            | % |            |  |             |        | 4,954     |  |          |  |       
|Bond                             |  |                                       |  |                |   |            |  |             |       |           |  |          |  | 2,314 
|                                 |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|Total                            |  |                                       |  |                |   |            |  |             | 39,514 |           |  |          |  | 97,714
|                                 |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|December 31, 2013                |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|Trade and other accounts payable |  |                                       |  |                |   |            |  |             | 3,156  |           |  |          |  | 1,764 
|Due to related parties           |  |                                       |  |                |   |            |  |             | 106    |           |  |          |  | 17    
|Other payables and accruals      |  |                                       |  |                |   |            |  |             | 18,998 |           |  |          |  | 8,935 
|Other non-current liabilities    |  |                                       |  |                |   |            |  |             |       |           |  |          |  |      
|Variable interest loans          |  |                                       |  | 2.71            | % |            |  |             |        | 2,291     |  |          |  |       
|Bond                             |  |                                       |  |                |   |            |  |             |       |           |  |          |  | 1,478 
|                                 |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       
|Total                            |  |                                       |  |                |   |            |  |             | 24,551 |           |  |          |  | 72,037
|                                 |  |                                       |  |                 |   |            |  |             |        |           |  |          |  |       

The amounts included above for variable interest rate instruments is subject to change if changes in variable interest rates differ from those estimates of interest rates determined at the end of the reporting period.

The following tables detail the Groups expected cash flows for its derivative financial liabilities. The table has been drawn up based on the undiscounted contractual net cash inflows and outflows on derivative instruments that settle on a net basis. When the amount payable or receivable is not fixed,
  the amount disclosed has been determined by reference to the projected interest rates as illustrated by the yield curves existing at the end of the reporting period. The undiscounted contractual cash flows are based on the contractual maturities of the derivatives.

F-45



---



|                     |  |                 |  |            |  |             |  |           |       |          |  |      
|-------------------- |  | --------------- |  | ---------- |  | ----------- |  | --------- | ----- | -------- |  | -----
|                     |  | Lessthan 1month |  | 1-3 months |  | 3-12 months |  | 1-5 years |       | 5+ years |  | Total
|December 31, 2014    |  |                 |  |            |  |             |  |           |       |          |  |      
|Interest rate swaps  |  |                 |  | 540        |  |             |  |           | 3,010 |          |  |      
|Cross current swaps  |  |                 |  |           |  |             |  |           | 448   |          |  |      
|                     |  |                 |  |            |  |             |  |           |       |          |  |      
|Total                |  |                 |  | 540        |  |             |  |           | 3,458 |          |  |      
|                     |  |                 |  |            |  |             |  |           |       |          |  |      
|December 31, 2013    |  |                 |  |            |  |             |  |           |       |          |  |      
|Interest rate swap   |  |                 |  | 856        |  |             |  |           | 2,038 |          |  |      
|Cross currency swaps |  |                 |  |           |  |             |  |           | 74    |          |  |      
|                     |  |                 |  |            |  |             |  |           |       |          |  |      
|Total                |  |                 |  | 856        |  |             |  |           | 2,112 |          |  |      
|                     |  |                 |  |            |  |             |  |           |       |          |  |      

The Group expects to be able to meet its current obligations resulting from financing and operating its vessels using the liquidity existing at year end and the cash generated by operating activities. The Group expects to be able to meet its long-term obligations resulting from financing its vessels
  through cash generated from operations.

Credit risk

Credit risk is the risk that a counterparty will fail to discharge its obligations and cause a financial loss. The Group is exposed to credit risk in the event of non-performance by any of its counterparties. To limit this risk, the Group deals exclusively with financial institutions and customers with high
  credit ratings.

|                                                  |      |                 |      |        
|------------------------------------------------- | ---- | --------------- | ---- | -------
|                                                  |      | At December 31,
|                                                  | 2013 |                 | 2014
|Cash                                              |      |                 |      | 103,798
|Short-term investments                            |      |                 |      | 4,500  
|Trade and other receivables                       |      |                 |      | 7,257  
|Dividends receivable and due from related parties |      |                 |      | 2,476  
|Restricted cash                                   |      |                 |      |       
|Derivative financial instruments                  |      |                 |      | 9,145  

For the year ended December 31, 2014, approximately 80% of the Groups revenue and for each of the years ended December 31, 2013 and 2012, approximately all of the Groups revenue was mainly earned from one customer and accounts receivable were not collateralized; however, management
  believes that the credit risk is partially offset by the creditworthiness of the Groups counterparty. The Group did not experience significant credit losses on its accounts receivable portfolio during the three years ended December 31, 2014. The carrying amount of financial assets recorded in the
  consolidated financial statements represents the Groups maximum exposure to credit risk. Management monitors exposure to credit risk, and they believe that there is no substantial credit risk arising from the Groups counter parties.

The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies.

22. Capital Risk Management

The Groups objectives when managing capital are to safeguard the Groups ability to continue as a going concern, to ensure that it maintains a strong credit rating and healthy capital ratios in order to support its business and maximize shareholders value.

F-46



---



The Group monitors capital using a gearing ratio, which is total debt divided by total equity plus total debt. The gearing ratio is as follows:

|                               |      |              |      |          
|------------------------------ | ---- | ------------ | ---- | ---------
|                               |      | December 31,
|                               | 2013 |              | 2014
|Borrowingscurrent portion     |      |              |      | 100,320  
|Borrowingsnon-current portion |      |              |      | 1,014,754
|                               |      |              |      |          
|Total debt                     |      |              |      | 1,115,074
|Total equity                   |      |              |      | 639,533  
|                               |      |              |      |          
|Total debt and equity          |      |              |      | 1,754,607
|                               |      |              |      |          
|Gearing ratio                  |      |              |      | 63.55    

23. Derivative Financial Instruments

The fair value of the derivative assets is as follows:

|                                                                                        |      |                 |      |      
|--------------------------------------------------------------------------------------- | ---- | --------------- | ---- | -----
|                                                                                        |      | At December 31,
|                                                                                        | 2013 |                 | 2014
|Derivative assets designated and effective as hedging instruments carried at fair value |      |                 |      |      
|Interest rate swaps                                                                     |      |                 |      | 96   
|Derivative assets carried at fair value through profit or loss (FVTPL)                  |      |                 |      |      
|Interest rate swaps                                                                     |      |                 |      | 9,049
|                                                                                        |      |                 |      |      
|Total                                                                                   |      |                 |      | 9,145
|                                                                                        |      |                 |      |      
|Derivative financial instruments, non-current asset                                     |      |                 |      | 9,145
|                                                                                        |      |                 |      |      
|Total                                                                                   |      |                 |      | 9,145
|                                                                                        |      |                 |      |      

The fair value of the derivative liabilities is as follows:

|                                                                                             |      |                 |      |       
|-------------------------------------------------------------------------------------------- | ---- | --------------- | ---- | ------
|                                                                                             |      | At December 31,
|                                                                                             | 2013 |                 | 2014
|Derivative liabilities designated and effective as hedging instruments carried at fair value |      |                 |      |       
|Interest rate swaps                                                                          |      |                 |      | 5,526 
|Cross currency swaps                                                                         |      |                 |      | 2,283 
|Derivative liabilities carried at fair value through profit or loss (FVTPL)                  |      |                 |      |       
|Interest rate swaps                                                                          |      |                 |      | 9,344 
|                                                                                             |      |                 |      |       
|Total                                                                                        |      |                 |      | 17,153
|                                                                                             |      |                 |      |       
|Derivative financial instruments, current liability                                          |      |                 |      | 14,235
|Derivative financial instruments, non-current liability                                      |      |                 |      | 2,918 
|                                                                                             |      |                 |      |       
|Total                                                                                        |      |                 |      | 17,153
|                                                                                             |      |                 |      |       

Interest rate swap agreements

The Group enters into fixed interest rate swap agreements which convert the floating interest rate exposure into a fixed interest rate in order to hedge a portion of the Groups exposure to fluctuations in prevailing market interest rates. Under the interest rate swaps, the bank counterparty effects
  quarterly floating-rate payments to the Group for the notional amount based on the three-month U.S. dollar LIBOR, and the Group effects quarterly payments to the bank on the notional amount at the respective fixed rates.

F-47



---



Interest rate swaps designated as cash flow hedging instruments

The principal terms of the interest rate swaps designated as cash flow hedging instruments were as follows:

|                    |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |      |   |        
|------------------- | ---------------- | ------------------- | ---------------- | ---------- |  | ------------- |  | --------------- |  | ----------------- |  | --------------- | - | ---- | - | -------
|Subsidiary          |                  | Counterparty        |                  | TradeDate  |  | EffectiveDate |  | TerminationDate |  | FixedInterestRate |  | Notional Amount
|                    | December 31,2013 |                     | December 31,2014
|GAS-two Ltd.        |                  | DNB Bank ASA        |                  | Sept 2013  |  | Feb 2014      |  | April 2018      |  |                   |  |                 |   | 1.69 | % |        
|GAS-two Ltd.        |                  | SEB(1)              |                  | Sept 2013  |  | Feb 2014      |  | April 2018      |  |                   |  |                 |   | 1.66 | % |        
|GAS-two Ltd.        |                  | CBA(2)              |                  | Sept 2013  |  | Feb 2014      |  | April 2018      |  |                   |  |                 |   | 1.69 | % |        
|GAS-five Ltd.(3)    |                  | Nordea Bank Finland |                  | Nov 2011   |  | May 2013      |  | May 2018        |  |                   |  |                 |   | 2.04 | % |        
|GAS-five Ltd.(4)    |                  | Nordea Bank Finland |                  | Nov 2011   |  | May 2013      |  | May 2018        |  |                   |  |                 |   | 1.96 | % |        
|GAS-six Ltd.        |                  | Nordea Bank Finland |                  | Nov 2011   |  | July 2013     |  | July 2018       |  |                   |  |                 |   | 2.04 | % |        
|GAS-nine Ltd.       |                  | CBA(2)              |                  | April 2014 |  | Dec 2014      |  | Dec 2019        |  |                   |  |                 |   | 2.23 | % |        
|GAS-nine Ltd.       |                  | DNB Bank ASA        |                  | April 2014 |  | Dec 2014      |  | Dec 2019        |  |                   |  |                 |   | 2.24 | % |        
|GAS-ten Ltd.        |                  | SEB(1)              |                  | April 2014 |  | Feb 2015      |  | Feb 2020        |  |                   |  |                 |   | 2.25 | % |        
|GAS-ten Ltd.        |                  | ING                 |                  | May 2014   |  | Feb 2015      |  | Feb 2020        |  |                   |  |                 |   | 2.23 | % |        
|GAS-fifteen Ltd.(5) |                  | Citibank            |                  | July 2014  |  | Sept 2014     |  | Sept 2018       |  |                   |  | 0.66            | % |      |   |        
|                    |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |      |   |        
|                    |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |      |   | 307,427
|                    |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |      |   |        



|
|
|
|
|
|
|
|
|
|
|

The derivative instruments listed above qualified as cash flow hedging instruments for accounting purposes as of December 31, 2014.

For the year ended December 31, 2014, the effective portion of changes in the fair value of derivatives designated as cash flow hedging instruments amounting to $6,515 loss has been recognized in Other comprehensive income (December 31, 2013: $6,083 gain, December 31, 2012: $15,993 loss).

F-48



---



Interest rate swaps held for trading

The principal terms of the interest rate swaps held for trading were as follows:

|                  |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |        
|----------------- | ---------------- | ------------------- | ---------------- | ---------- |  | ------------- |  | --------------- |  | ----------------- |  | --------------- | - | -------
|Subsidiary        |                  | Counterparty        |                  | TradeDate  |  | EffectiveDate |  | TerminationDate |  | FixedInterestRate |  | Notional Amount
|                  | December 31,2013 |                     | December 31,2014
|GAS-eight Ltd.    |                  | SEB                 |                  | Feb 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.26            | % |        
|GAS-eight Ltd.    |                  | ING Bank N.V.       |                  | Feb 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.26            | % |        
|GAS-eight Ltd.    |                  | SEB                 |                  | May 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.05            | % |        
|GAS-eight Ltd.    |                  | ING Bank N.V.       |                  | May 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.05            | % |        
|GAS-eight Ltd.    |                  | DNB Bank ASA        |                  | May 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.05            | % |        
|GAS-eight Ltd.    |                  | CBA                 |                  | May 2012   |  | Mar 2014      |  | Mar 2021        |  |                   |  | 2.06            | % |        
|GAS-one Ltd.(3)   |                  | Danish Ship Finance |                  | Oct 2011   |  | Nov 2011      |  | May 2020        |  |                   |  | 2.10            | % |        
|GAS-one Ltd.(3)   |                  | Danish Ship Finance |                  | June 2013  |  | Aug 2013      |  | May 2020        |  |                   |  | 2.03            | % |        
|GAS-three Ltd.(1) |                  | DNB Bank ASA        |                  | April 2012 |  | Jan 2013      |  | Jan 2018        |  |                   |  | 1.45            | % |        
|GAS-four Ltd.(1)  |                  | DNB Bank ASA        |                  | April 2012 |  | Mar 2013      |  | Mar 2018        |  |                   |  | 1.50            | % |        
|GAS-six Ltd.(3)   |                  | ABN-AMRO Bank       |                  | May 2012   |  | July 2013     |  | July 2019       |  |                   |  | 1.72            | % |        
|GAS-seven Ltd.(3) |                  | Credit Suisse AG    |                  | Mar 2012   |  | Nov 2013      |  | Nov 2020        |  |                   |  | 2.23            | % |        
|GAS-seven Ltd.(4) |                  | Credit Suisse AG    |                  | April 2014 |  | May 2014      |  | May 2019        |  |                   |  | 1.77            | % |        
|GAS-five Ltd.(2)  |                  | Nordea Bank Finland |                  | Nov 2011   |  | May 2013      |  | May 2018        |  |                   |  | 1.96            | % |        
|GAS-two Ltd.(4)   |                  | CBA                 |                  | Sept 2013  |  | Feb 2014      |  | April 2018      |  |                   |  | 1.69            | % |        
|                  |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |        
|                  |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   | 630,187
|                  |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |        



|
|
|
|
|
|
|
|
|

The derivative instruments listed above were not designated as cash flow hedging instruments. The change in the fair value of these contracts as of December 31, 2014 amounted to a net loss of $7,873 (December 31, 2013: $19,829 gain, December 31, 2012: $4,619 loss), which was recognized against
  earnings in the period incurred and is included in (Loss)/gain on swaps. During the year ended December 31, 2014, the net loss of $7,873 derived mainly from the fact that the LIBOR yield curve, which was used to calculate the present value of the estimated future cash flows, was lower than the agreed
  fixed interest rates resulting in an increase in derivative liabilities from interest rate swaps held for trading. During the year ended December 31, 2013, the net gain of $19,829 derived from the fact that hedge accounting for seven interest rate swaps was discontinued because the effectiveness criteria were
  not met. The increase in the notional amount and the increase in the LIBOR yield curve, resulted in a positive movement in the fair value of the swaps classified as held for trading.

Cross currency swap agreements (CCS)

The Group enters into CCSs which convert the floating interest rate exposure and the variability of the USD functional currency equivalent cash flows into a fixed interest rate and

F-49



---



principal on maturity, in order to hedge the Groups exposure to fluctuations deriving from its senior unsecured notes.

In June 2013, GasLog entered into three CCSs to exchange interest payments and principal on maturity on the same terms as the NOK Bond (Note 12), thereby hedging the variability of the USD functional currency equivalent cash flows on the Bond.

In April 2014, GasLog entered into three CCSs to exchange interest payments and principal on maturity on the same terms as the additional NOK Bond (Note 12), thereby hedging the variability of the USD functional currency equivalent cash flows on the Bond.

The CCSs qualified as cash flow hedging instruments for accounting purposes.

The principal terms of the CCSs designated as cash flow hedging instruments were as follows:

|            |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |       
|----------- | ---------------- | ------------------- | ---------------- | ---------- |  | ------------- |  | --------------- |  | ----------------- |  | --------------- | - | ------
|Company     |                  | Counterparty        |                  | TradeDate  |  | EffectiveDate |  | TerminationDate |  | FixedInterestRate |  | Notional Amount
|            | December 31,2013 |                     | December 31,2014
|GasLog Ltd. |                  | DNB Bank ASA        |                  | June 2013  |  | June 2013     |  | June 2018       |  |                   |  | 7.40            | % |       
|GasLog Ltd. |                  | SEB                 |                  | June 2013  |  | June 2013     |  | June 2018       |  |                   |  | 7.41            | % |       
|GasLog Ltd. |                  | Nordea Bank Finland |                  | June 2013  |  | June 2013     |  | June 2018       |  |                   |  | 7.43            | % |       
|GasLog Ltd. |                  | DNB Bank ASA        |                  | April 2014 |  | May 2014      |  | June 2018       |  |                   |  | 5.99            | % |       
|GasLog Ltd. |                  | SEB                 |                  | April 2014 |  | May 2014      |  | June 2018       |  |                   |  | 5.99            | % |       
|GasLog Ltd. |                  | Nordea Bank Finland |                  | April 2014 |  | May 2014      |  | June 2018       |  |                   |  | 5.99            | % |       
|            |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |       
|            |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   | 83,206
|            |                  |                     |                  |            |  |               |  |                 |  |                   |  |                 |   |       

For the year ended December 31, 2014, the effective portion of changes in the fair value of CCSs amounting to a loss of $37,782 has been recognized in Other comprehensive income (December 31, 2013: $2,282 loss). Additionally, for the year ended December 31, 2014, a gain of $31,106, was
  reclassified to profit or loss to offset the amount recognized from the retranslation of the Bond in U.S. dollars as of December 31, 2014 (December 31, 2013: $972 gain).

An analysis of (Loss)/gain on swaps is as follows:

|                                                                 |      |                                |      |        |      | 
|---------------------------------------------------------------- | ---- | ------------------------------ | ---- | ------ | ---- | 
|                                                                 |      | For the year endedDecember 31,
|                                                                 | 2012 |                                | 2013 |        | 2014
|Inception loss for cash flow hedges                              |      |                                |      | (2,060 | )    | 
|Unrealized (loss)/gain on interest rate swaps held for trading   |      |                                |      | (4,619 | )    | 
|Realized loss on interest rate swaps held for trading            |      |                                |      |       |      | 
|Recycled loss of cash flow hedges reclassified to profit or loss |      |                                |      |       |      | 
|Ineffective portion of cash flow hedges                          |      |                                |      | (104   | )    | 
|                                                                 |      |                                |      |        |      | 
|Total                                                            |      |                                |      | (6,783 | )    | 
|                                                                 |      |                                |      |        |      | 

Fair value measurements

The fair value of the Groups financial assets and liabilities approximate to their carrying amounts at the balance sheet date.

The fair value of the interest rate swaps at the end of reporting period was determined by discounting the future cash flows using the interest rate yield curves at the end of reporting period and the credit risk inherent in the contract. The fair value of the CCSs at the end of the reporting period was
  determined by discounting the future cash flows that are estimated based on forward exchange rates and contract forward rates, discounted at a rate that reflects the credit risk of the counterparties. The Group uses its judgment to make assumptions that are primarily based on market conditions for the
  estimation of the counterparty risk and the Groups own risk that are considered for the calculation of the fair value of the interest rate and cross currency swaps. The interest rate swaps and CCSs meet Level 2 classification, according to the fair value hierarchy as defined by IFRS 13 Fair Value
  Measurement. There were no financial instruments in Levels 1 or 3

F-50



---



and no transfers between Levels 1, 2 or 3 during the periods presented. The definitions of the levels, provided by IFRS 13 are based on the degree to which the fair value is observable:

|
|
|
|
|
|
|

24. Taxation

Under the laws of the countries of the Groups domestication/incorporation and/or vessels registration, the Group is not subject to tax on international shipping income. However, it is subject to registration and tonnage taxes, which are included in vessel operating and supervision costs in the
  consolidated statement of profit or loss.

Under the United States Internal Revenue Code of 1986, as amended (the Code), the U.S. source gross transportation income of a ship-owning or chartering corporation, such as GasLog, is subject to a 4% U.S. Federal income tax without allowance for deduction, unless that corporation qualifies
  for exemption from tax under Section 883 of the Code and the Treasury Regulations promulgated thereunder. U.S. source gross transportation income consists of 50% of the gross shipping income that is attributable to transportation that begins or ends, but that does not both begin and end, in the
  United States.

The Group did not qualify for this exemption for the three years ended December 31, 2014; however, the effect on the results is insignificant.

25. Earnings per share

Basic earnings per share (EPS) was calculated by dividing the net profit for the year attributable to the owners of the common shares by the weighted average number of common shares issued and outstanding during the year. Manager shares and subsidiary manager shares contained the right to
  receive non-forfeitable dividends (whether paid or unpaid) and participated equally with common shares in undistributed earnings and therefore were participating securities and, thus, are included in the two-class method of computing basic earnings per share for 2012. In 2013 and 2014, there were no
  participating securities as the manager shares and subsidiary manager shares were converted to common shares prior to the completion of the IPO.

Diluted EPS is calculated by dividing the profit for the year attributable to the owners of the Group by the weighted average number of all potential ordinary shares assumed to have been converted into common shares.

F-51



---



The following reflects the earnings and share data used in the basic and diluted earnings per share computations:

|                                                                                                                      |      |                                 |      |            |      | 
|--------------------------------------------------------------------------------------------------------------------- | ---- | ------------------------------- | ---- | ---------- | ---- | 
|                                                                                                                      |      | For the year ended December 31,
|                                                                                                                      | 2012 |                                 | 2013 |            | 2014
|Basic earnings per share                                                                                              |      |                                 |      |            |      | 
|Profit for the year attributable to owners of the Group                                                               |      |                                 |      | 4,250      |      | 
|Less: Undistributed gain allocated to manager shares and subsidiary manager shares                                    |      |                                 |      | 45         |      | 
|                                                                                                                      |      |                                 |      |            |      | 
|Earnings attributable to the owners of common shares (including common A shares) used in the calculation of basic EPS |      |                                 |      | 4,205      |      | 
|Weighted average number of shares outstanding, basic                                                                  |      |                                 |      | 56,093,775 |      | 
|                                                                                                                      |      |                                 |      |            |      | 
|Basic earnings per share                                                                                              |      |                                 |      | 0.07       |      | 
|                                                                                                                      |      |                                 |      |            |      | 
|Diluted earnings per share                                                                                            |      |                                 |      |            |      | 
|Profit for the year attributable to owners of the Group used in the calculation of diluted EPS                        |      |                                 |      | 4,250      |      | 
|Weighted average number of shares outstanding, basic                                                                  |      |                                 |      | 56,093,775 |      | 
|Dilutive potential ordinary shares                                                                                    |      |                                 |      | 601,744    |      | 
|                                                                                                                      |      |                                 |      |            |      | 
|Weighted average number of shares used in the calculation of diluted EPS                                              |      |                                 |      | 56,695,519 |      | 
|                                                                                                                      |      |                                 |      |            |      | 
|Diluted earnings per share                                                                                            |      |                                 |      | 0.07       |      | 
|                                                                                                                      |      |                                 |      |            |      | 

The Group excluded the dilutive effect of 285,024 SARs and 74,877 RSUs in calculating diluted EPS for the year ended December 31, 2014, as they were anti-dilutive (December 31, 2013: 325,943 SARs and 64,792 RSUs).

26. Subsequent Events

On February 26, 2015, the Board of Directors declared a quarterly cash dividend of $0.14 per common share paid on March 13, 2015 to shareholders of record as of March 10, 2015.

On March 25, 2015, in connection with the Pending Vessels Acquisition, GasLog, through its vessel-owning subsidiaries GAS-twenty six Ltd. and GAS-twenty seven Ltd., entered into a senior secured term loan facility of up to $325,000 with ABN Amro Bank N.V., Commonwealth Bank of Australia,
  Credit Agricole Corporate and Investment Bank, Deutsche Bank AG Filiale Deutschlandgeschäft, DNB Bank ASA, London Branch and ING Bank N.V., London Branch, and a subordinated term loan facility of up to $135,000 with ABN Amro Bank N.V., Credit Agricole Corporate and Investment
  Bank, Deutsche Bank AG Filiale Deutschlandgeschäft and DNB Bank ASA, London Branch, pursuant to the commitment letters with DNB Bank ASA, London Branch dated December 19, 2014 (Note 12), for the purpose of financing the two ships to be acquired from BG Group. The obligations under
  the senior secured term loan facility and the subordinated term loan facility are secured by a first and second priority mortgage, respectively, over each of the relevant vessels and are guaranteed by GasLog and GasLog Carriers Ltd.

F-52



---