XML 98 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Leases and Restricted Cash (Tables)
12 Months Ended
Dec. 31, 2012
Capital Lease Obligations

Capital Lease Obligations

 

     December 31,
2012
$
     December  31,
2011

$
 

RasGas II LNG Carriers

     472,085        471,397  

Suezmax Tankers

     165,489        175,650  
  

 

 

    

 

 

 

Total

     637,574        647,047  

Less current portion

     70,272        47,203  
  

 

 

    

 

 

 

Total

     567,302        599,844  
  

 

 

    

 

 

 
Commitment Under Capital Leases of RasGas II LNG Carriers and Suezmax Tankers

As at December 31, 2012, the commitments under these capital leases approximated $977.1 million, including imputed interest of $505.0 million, repayable as follows:

 

Year

   Commitment  

2013

   $ 24,000   

2014

   $ 24,000   

2015

   $ 24,000   

2016

   $ 24,000   

2017

   $ 24,000   

Thereafter

   $ 857,128   

 

As at December 31, 2012, the remaining commitments under these capital leases, including the purchase obligations, approximated $190.5 million, including imputed interest of $25.0 million, repayable during 2013 through 2018.

 

Year

   Commitment  

2013

   $ 80,791   

2014

   $ 36,000   

2015

   $ 7,790   

2016

   $ 7,672   

2017

   $ 30,953   

Thereafter

   $ 27,296   
Estimated Future Minimum Rental Payments to be Received and Paid Under the Lease Contracts

As at December 31, 2012, the total estimated future minimum rental payments to be received and paid under the lease contracts are as follows:

 

Year

   Head Lease
Receipts
(1)
     Sublease
Payments
(1)(2)
 

2013

   $ 28,843       $ 24,779   

2014

   $ 28,828       $ 24,779   

2015

   $ 22,188       $ 24,779   

2016

   $ 21,242       $ 24,779   

2017

   $ 21,242       $ 24,779   

Thereafter

   $ 239,063       $ 278,884   
  

 

 

    

 

 

 

Total

   $ 361,406       $ 402,779   
  

 

 

    

 

 

 

 

(1) 

The Head Leases are fixed-rate operating leases while the Subleases have a small variable-rate component. As at December 31, 2012, the Partnership had received $149.0 million of aggregate Head Lease receipts and had paid $90.6 million of aggregate Sublease payments. The portion of the Head Lease receipts that haven’t been recognized into earnings are deferred and amortized on a straight line basis over the lease terms and as at December 31, 2012, $39.1 million of Head Lease receipts had been deferred and included in other long-term liabilities in the Partnership’s consolidated balance sheets.

(2) 

The amount of payments under the Subleases are updated annually to reflect any changes in the lease payments due to changes in tax law.

Net Investments in Direct Financing Leases

following table lists the components of the net investments in direct financing leases:

 

     December  31,
2012

$
    December  31,
2011

$
 

Total minimum lease payments to be received

     623,739       662,912  

Estimated unguaranteed residual value of leased properties

     194,965       194,965  

Initial direct costs

     523       554  

Less unearned revenue

     (415,841     (448,890
  

 

 

   

 

 

 

Total

     403,386       409,541  

Less current portion

     6,656       6,074  
  

 

 

   

 

 

 

Total

     396,730       403,467