XML 67 R48.htm IDEA: XBRL DOCUMENT v3.5.0.2
VARIABLE INTEREST ENTITIES ("VIE") (Tables)
12 Months Ended
Dec. 31, 2015
VARIABLE INTEREST ENTITIES [Abstract]  
Schedule of sale leaseback transactions
The following table gives a summary of the sale and leaseback arrangements, including repurchase options and obligations as of December 31, 2015:

Vessel
Effective from
Sales value (in $ millions)
First repurchase option (in $ millions)
Date of first repurchase option
Repurchase obligation at end of lease term
   (in $ millions)
End of lease term

Golar Glacier
October 2014
204.0
173.8
October 2019
142.7
October 2024
Golar Kelvin
January 2015
204.0
173.8
January 2020
142.7
January 2025
Golar Snow
January 2015
204.0
173.8
January 2020
142.7
January 2025
Golar Ice
February 2015
204.0
173.8
February 2020
142.7
February 2025
Golar Tundra
November 2015
254.6
194.1
November 2018
101.8
November 2025

Summary of the bareboat charter rates per day based on Base LIBOR Interest Rate for the next five years
A summary of our payment obligations (excluding repurchase options and obligations) under the bareboat charters with the lessor VIEs as of December 31, 2015, are shown below:
(in $ thousands)
2016
2017
2018
2019
2020
2021+
Golar Glacier
17,147
17,100
17,100
17,100
17,147
64,137
Golar Kelvin
17,147
17,100
17,100
17,100
17,147
66,995
Golar Snow
17,147
17,100
17,100
17,100
17,147
66,995
Golar Ice
17,147
17,100
17,100
17,100
17,147
69,899
Golar Tundra
12,729
12,729
12,729
12,729
12,729
61,522
Schedule of assets and liabilities of lessor VIEs
The assets and liabilities of the ICBCL and CMBL lessor VIEs that most significantly impact our consolidated balance sheet as of December 31, 2015 and 2014, are as follows:

(in $ thousands)
Golar Glacier
Golar Kelvin
Golar Snow
Golar Ice
Golar Tundra
2015
 
2014
Assets
 
 
 
 
 
Total
 
Total
Restricted cash and short term receivables (see note 20)
7,132

16,942

8,648

2,728


35,450

 

Restricted cash - held-for-sale current assets (1) (see note 19)




3,618

3,618

 

 
7,132

16,942

8,648

2,728

3,618

39,068

 

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Debt:
 
 
 
 
 
 
 
 
Short-term interest bearing debt (see note 25)
31,826

182,540

22,566

172,046


408,978

 
31,826

Long-term interest bearing debt - current portion (see note 25)
7,650


8,000



15,650

 
7,650

Long-term interest bearing debt - non-current portion (see note 25)
137,700


148,000



285,700

 
145,350

Short-term interest bearing debt - held-for-sale (1) (see note 19)




201,725

201,725

 

 
177,176

182,540

178,566

172,046

201,725

912,053

 
184,826


(1)
The assets and liabilities relating to the Golar Tundra lessor VIE have been reclassified as “held-for-sale” in connection with the sale of our interests in the companies that own and operate the vessel to Golar Partners (see note 19).