XML 41 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Carrying Values and Estimated Values of Financial Instruments
The carrying values and estimated fair values of our financial instruments at September 30, 2017 and December 31, 2016 are as follows:

 
 
September 30, 2017
December 31, 2016
(in thousands of $)
Fair value
hierarchy
Carrying value
Fair value
Carrying value
Fair value
Non-Derivatives:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
Level 1
286,562

286,562

224,190

224,190

Restricted cash and short-term deposits
Level 1
452,503

452,503

416,028

416,028

Cost method investments (1)
Level 3
7,347

7,347

7,347

7,347

Current portion of long-term debt and short-term debt (2)(3)
Level 2
1,111,697

1,111,697

455,405

455,405

Long-term debt - convertible bonds (3)
Level 2
336,899

381,236

218,851

219,428

Long-term debt (3)
Level 2
881,341

881,341

1,329,250

1,329,250

 
 
 
 
 
 
Derivatives:
 
 
 
 
 
Interest rate swaps asset (4)(5)
Level 2
5,154

5,154

5,022

5,022

Interest rate swaps liability (4)(5)
Level 2
546

546

1,470

1,470

Foreign exchange swaps asset (4)
Level 2
388

388



Foreign exchange swaps liability (4)
Level 2
17

17

993

993

Total return equity swap liability (4)(5)(6)
Level 2
60,603

60,603

56,763

56,763

Earn-out Units asset (4)
Level 2
17,000

17,000

15,000

15,000



(1) The carrying value of our cost method investments includes our holdings in OLT Offshore LNG Toscana S.p.A (or OLT-O). As we have no established method of determining the fair value of this investment, we have not estimated its fair value as of September 30, 2017, but have not identified any changes in circumstances which would alter our view of fair value as disclosed.
(2) The carrying amounts of our short-term debts and loans receivable approximate their fair values because of the near term maturity of these instruments.
(3) Our debt obligations are recorded at amortized cost in the consolidated balance sheets. The amounts presented in the table above are gross of the deferred finance charges amounting to $27.4 million and $26.3 million at September 30, 2017 and December 31, 2016, respectively.
(4) Derivative liabilities are captured within other current liabilities and derivative assets are captured within other non-current assets on the balance sheet.
(5) The fair value of our derivative instruments is the estimated amount that we would receive or pay to terminate the agreements at the reporting date, taking into account current interest rates, foreign exchange rates, closing quoted market prices and our creditworthiness and that of our counterparties.
(6) The fair value of total return equity swaps is calculated using the closing prices of the underlying listed shares, dividends paid since inception and the interest rate charged by the counterparty.
Schedule of Designated Cash Flow Hedges
As of September 30, 2017, we had entered into the following interest rate swap transactions involving the payment of fixed rates in exchange for LIBOR as summarized below:

Instrument (in thousands of $)
Notional value

Maturity dates
Fixed interest rates
Interest rate swaps:
 
 
 
Receiving floating, pay fixed
1,250,000

2018 to 2021
1.13% to 1.94%

Offsetting Assets
We have elected not to offset the fair values of derivative assets and liabilities executed with the same counterparty that are generally subject to enforceable master netting arrangements. However, if we were to offset and record the asset and liability balances of derivatives on a net basis, the amounts presented in our consolidated balance sheets as of September 30, 2017 and December 31, 2016 would be adjusted as detailed in the following table:
 
September 30, 2017
 
December 31, 2016
 
(in thousands of $)
Gross amounts presented in the consolidated balance sheet
 
Gross amounts not offset in the consolidated balance sheet subject to netting agreements
 
Net amount
 
Gross amounts presented in the consolidated balance sheet
 
Gross amounts not offset in the consolidated balance sheet subject to netting agreements
 
Net amount
 
Total asset derivatives
5,154

 
(546
)
 
4,608

 
5,022

 
(1,351
)
 
3,671

 
Total liability derivatives
546

 
(546
)
 

 
1,470

 
(1,351
)
 
119

 
Offsetting Liabilities
We have elected not to offset the fair values of derivative assets and liabilities executed with the same counterparty that are generally subject to enforceable master netting arrangements. However, if we were to offset and record the asset and liability balances of derivatives on a net basis, the amounts presented in our consolidated balance sheets as of September 30, 2017 and December 31, 2016 would be adjusted as detailed in the following table:
 
September 30, 2017
 
December 31, 2016
 
(in thousands of $)
Gross amounts presented in the consolidated balance sheet
 
Gross amounts not offset in the consolidated balance sheet subject to netting agreements
 
Net amount
 
Gross amounts presented in the consolidated balance sheet
 
Gross amounts not offset in the consolidated balance sheet subject to netting agreements
 
Net amount
 
Total asset derivatives
5,154

 
(546
)
 
4,608

 
5,022

 
(1,351
)
 
3,671

 
Total liability derivatives
546

 
(546
)
 

 
1,470

 
(1,351
)
 
119