XML 118 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities      
Net (loss) income $ (41,466,000)us-gaap_ProfitLoss $ 135,713,000us-gaap_ProfitLoss $ 1,014,443,000us-gaap_ProfitLoss
Adjustments to reconcile net (loss) income to net cash provided by operating activities:      
Depreciation and amortization 49,811,000us-gaap_DepreciationAndAmortization 36,871,000us-gaap_DepreciationAndAmortization 85,524,000us-gaap_DepreciationAndAmortization
Amortization of deferred charges and debt guarantee 2,459,000glng_Amortizationoffinancingcostsanddebtguarantee 1,120,000glng_Amortizationoffinancingcostsanddebtguarantee 1,900,000glng_Amortizationoffinancingcostsanddebtguarantee
Equity in net (earnings) losses of affiliates (19,408,000)glng_UndistributedEarningsOfNonConsolidatedInvestees (15,821,000)glng_UndistributedEarningsOfNonConsolidatedInvestees 609,000glng_UndistributedEarningsOfNonConsolidatedInvestees
Gain on disposals to Golar Partners (including amortization of deferred gain) (43,783,000)us-gaap_GainOnSaleOfInvestments (65,619,000)us-gaap_GainOnSaleOfInvestments 0us-gaap_GainOnSaleOfInvestments
Gain on loss of control 0us-gaap_DeconsolidationGainOrLossAmount 0us-gaap_DeconsolidationGainOrLossAmount (853,996,000)us-gaap_DeconsolidationGainOrLossAmount
Gain on business acquisition 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 4,084,000us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount
Loss on disposal of fixed assets 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment 151,000us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Dividend income from available-for-sale and cost investments recognized in operating income (27,203,000)glng_Dividendincomefromavailableforsaleandcostinvestmentsrecognizedinoperatingincome (30,960,000)glng_Dividendincomefromavailableforsaleandcostinvestmentsrecognizedinoperatingincome 0glng_Dividendincomefromavailableforsaleandcostinvestmentsrecognizedinoperatingincome
Dividends received 61,967,000us-gaap_ProceedsFromDividendsReceived 64,198,000us-gaap_ProceedsFromDividendsReceived 125,000us-gaap_ProceedsFromDividendsReceived
Loss on disposal of available-for-sale securities 0us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet 754,000us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet 0us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet
Gain on disposal of high yield bond in Golar Partners 0glng_GainonsaleofhighyieldbondinGolarPartners (841,000)glng_GainonsaleofhighyieldbondinGolarPartners 0glng_GainonsaleofhighyieldbondinGolarPartners
Compensation cost related to stock options 1,619,000us-gaap_StockOptionPlanExpense 500,000us-gaap_StockOptionPlanExpense 1,357,000us-gaap_StockOptionPlanExpense
Net foreign exchange losses (gain) 1,314,000us-gaap_ForeignCurrencyTransactionGainLossUnrealized (277,000)us-gaap_ForeignCurrencyTransactionGainLossUnrealized 11,905,000us-gaap_ForeignCurrencyTransactionGainLossUnrealized
Amortization of deferred tax benefits on intra-group transfers 3,488,000glng_AmortizationOfDeferredTaxBenefitsIntragroupTransfers 3,487,000glng_AmortizationOfDeferredTaxBenefitsIntragroupTransfers 7,257,000glng_AmortizationOfDeferredTaxBenefitsIntragroupTransfers
Impairment of long-term assets 500,000us-gaap_ImpairmentOfLongLivedAssetsHeldForUse 500,000us-gaap_ImpairmentOfLongLivedAssetsHeldForUse 500,000us-gaap_ImpairmentOfLongLivedAssetsHeldForUse
Drydocking expenditure (8,947,000)glng_DrydockingExpenditure (4,248,000)glng_DrydockingExpenditure (20,939,000)glng_DrydockingExpenditure
Interest element included in obligations under capital leases 0glng_InterestElementIncludedInObligationsUnderCapitalLeases 0glng_InterestElementIncludedInObligationsUnderCapitalLeases 401,000glng_InterestElementIncludedInObligationsUnderCapitalLeases
Trade accounts receivable (10,533,000)us-gaap_IncreaseDecreaseInAccountsReceivable 304,000us-gaap_IncreaseDecreaseInAccountsReceivable 2,256,000us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (809,000)us-gaap_IncreaseDecreaseInInventories (10,137,000)us-gaap_IncreaseDecreaseInInventories 167,000us-gaap_IncreaseDecreaseInInventories
Prepaid expenses, accrued income and other assets 27,612,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (50,877,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (7,600,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Amounts due from/to related companies (6,003,000)glng_IncreaseDecreaseInDueToFromRelatedParties 3,497,000glng_IncreaseDecreaseInDueToFromRelatedParties (1,021,000)glng_IncreaseDecreaseInDueToFromRelatedParties
Trade accounts payable (1,746,000)us-gaap_IncreaseDecreaseInAccountsPayableTrade 2,525,000us-gaap_IncreaseDecreaseInAccountsPayableTrade (520,000)us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expenses 13,802,000us-gaap_IncreaseDecreaseInAccruedLiabilities 3,349,000us-gaap_IncreaseDecreaseInAccruedLiabilities 10,668,000us-gaap_IncreaseDecreaseInAccruedLiabilities
Other current liabilities (1) 29,175,000us-gaap_IncreaseDecreaseInOtherCurrentLiabilities [1] 658,000us-gaap_IncreaseDecreaseInOtherCurrentLiabilities [1] (779,000)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities [1]
Net cash provided by operating activities 24,873,000us-gaap_NetCashProvidedByUsedInOperatingActivities 67,722,000us-gaap_NetCashProvidedByUsedInOperatingActivities 233,810,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities      
Additions to vessels and equipment (2,359,000)glng_AdditionsToVessels (802,000)glng_AdditionsToVessels (97,228,000)glng_AdditionsToVessels
Additions to newbuildings (1,150,669,000)us-gaap_PaymentsToAcquireOtherProductiveAssets (733,353,000)us-gaap_PaymentsToAcquireOtherProductiveAssets (245,759,000)us-gaap_PaymentsToAcquireOtherProductiveAssets
Additions on asset under development (313,645,000)glng_Additionstoassetsunderdevelopment 0glng_Additionstoassetsunderdevelopment 0glng_Additionstoassetsunderdevelopment
Investment in subsidiary, net of cash acquired 0us-gaap_PaymentsToAcquireBusinessesAndInterestInAffiliates 0us-gaap_PaymentsToAcquireBusinessesAndInterestInAffiliates (19,438,000)us-gaap_PaymentsToAcquireBusinessesAndInterestInAffiliates
Cash effect of the deconsolidation of Golar Partners 0glng_PaymentsForProceedsFromDeconsolidationOfBusiness 0glng_PaymentsForProceedsFromDeconsolidationOfBusiness (85,467,000)glng_PaymentsForProceedsFromDeconsolidationOfBusiness
Vendor refinancing - loan repayment from Golar Partners 0us-gaap_ProceedsFromRelatedPartyDebt 0us-gaap_ProceedsFromRelatedPartyDebt 155,000,000us-gaap_ProceedsFromRelatedPartyDebt
Proceeds from disposal of investments in available-for-sale securities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 99,210,000us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Additions to available-for-sale-securities 0us-gaap_PaymentsToAcquireAvailableForSaleSecurities (12,400,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (173,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Additions to investments 0us-gaap_PaymentsToAcquireInvestments (5,649,000)us-gaap_PaymentsToAcquireInvestments 0us-gaap_PaymentsToAcquireInvestments
Short-term loan granted to third party 0glng_Shorttermloangrantedtothirdparty (11,960,000)glng_Shorttermloangrantedtothirdparty 0glng_Shorttermloangrantedtothirdparty
Repayment of short-term loan granted to third party 0glng_Repaymentofshorttermloangrantedtothirdparty 2,469,000glng_Repaymentofshorttermloangrantedtothirdparty 0glng_Repaymentofshorttermloangrantedtothirdparty
Proceeds from disposals to Golar Partners, net of cash disposed 155,319,000glng_ProceedsofsaleofGolarmariatoGolarPartners 119,927,000glng_ProceedsofsaleofGolarmariatoGolarPartners 0glng_ProceedsofsaleofGolarmariatoGolarPartners
Proceeds from disposal of high yield bond in Golar Partners 0glng_Proceedsfromsaleofhighyieldbond 34,483,000glng_Proceedsfromsaleofhighyieldbond 0glng_Proceedsfromsaleofhighyieldbond
Short-term loan to Golar Partners (20,000,000)glng_ShorttermloantoGolarPartners (20,000,000)glng_ShorttermloantoGolarPartners 0glng_ShorttermloantoGolarPartners
Additions to other long-term assets (49,873,000)us-gaap_PaymentsToAcquireProductiveAssets 0us-gaap_PaymentsToAcquireProductiveAssets 0us-gaap_PaymentsToAcquireProductiveAssets
Repayment of short-term loan granted to Golar Partners 0glng_RepaymentofshorttermloangrantedtoGolarPartners 20,000,000glng_RepaymentofshorttermloangrantedtoGolarPartners 0glng_RepaymentofshorttermloangrantedtoGolarPartners
Proceeds from disposal of fixed assets 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 40,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Restricted cash and short-term investments (48,043,000)us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments (24,992,000)us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments 2,325,000us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments
Net cash used in investing activities (1,429,270,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (533,067,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (290,700,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities      
Proceeds from short-term debt 67,559,000us-gaap_ProceedsFromShortTermDebt 0us-gaap_ProceedsFromShortTermDebt 0us-gaap_ProceedsFromShortTermDebt
Proceeds from long-term debt (including related parties) 1,155,187,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 306,358,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 642,241,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of obligations under capital leases 0us-gaap_RepaymentsOfLongTermCapitalLeaseObligations 0us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (6,288,000)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Repayments of short-term and long-term debt (including related parties) (239,903,000)us-gaap_RepaymentsOfLongTermDebt (9,400,000)us-gaap_RepaymentsOfLongTermDebt (325,166,000)us-gaap_RepaymentsOfLongTermDebt
Financing costs paid (18,672,000)us-gaap_PaymentsOfFinancingCosts (22,612,000)us-gaap_PaymentsOfFinancingCosts (7,842,000)us-gaap_PaymentsOfFinancingCosts
Cash dividends paid (155,996,000)us-gaap_PaymentsOfCapitalDistribution (108,976,000)us-gaap_PaymentsOfCapitalDistribution (175,904,000)us-gaap_PaymentsOfCapitalDistribution
Non-controlling interest dividends 0us-gaap_PaymentsOfDividendsMinorityInterest 0us-gaap_PaymentsOfDividendsMinorityInterest (32,082,000)us-gaap_PaymentsOfDividendsMinorityInterest
Proceeds from exercise of share options (including disposal of treasury shares) 1,338,000us-gaap_ProceedsFromStockOptionsExercised 608,000us-gaap_ProceedsFromStockOptionsExercised 2,613,000us-gaap_ProceedsFromStockOptionsExercised
Proceeds from issuance of equity 660,947,000us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of equity in Golar Partners to non-controlling interests 0us-gaap_ProceedsFromMinorityShareholders 0us-gaap_ProceedsFromMinorityShareholders 317,119,000us-gaap_ProceedsFromMinorityShareholders
Net cash provided by financing activities 1,470,460,000us-gaap_NetCashProvidedByUsedInFinancingActivities 165,978,000us-gaap_NetCashProvidedByUsedInFinancingActivities 414,691,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 66,063,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (299,367,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 357,801,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 125,347,000us-gaap_CashAndCashEquivalentsAtCarryingValue 424,714,000us-gaap_CashAndCashEquivalentsAtCarryingValue 66,913,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 191,410,000us-gaap_CashAndCashEquivalentsAtCarryingValue 125,347,000us-gaap_CashAndCashEquivalentsAtCarryingValue 424,714,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the year for:      
Interest paid, net of capitalized interest 11,372,000us-gaap_InterestPaidNet 0us-gaap_InterestPaidNet 35,798,000us-gaap_InterestPaidNet
Income taxes paid $ 1,372,000us-gaap_IncomeTaxesPaid $ 1,322,000us-gaap_IncomeTaxesPaid $ 1,671,000us-gaap_IncomeTaxesPaid
[1] Includes accretion of discount on convertible bonds of $5.0 million, $4.7 million and $4.0 million for the years ended December 31, 2014, 2013 and 2012, respectively.