XML 66 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
VARIABLE INTEREST ENTITIES ("VIE") (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017:

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
168.7
November 2018
76.4
November 2025
Golar Seal
March 2016
203.0
132.8
March 2021
87.4
March 2026
Golar Crystal
March 2017
187.0
97.3
March 2020
50.6
March 2027
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, 2017, are shown below:
(in $ thousands)
2018
2019
2020
2021
2022
2023+
Golar Glacier
17,100
17,100
17,147
17,100
17,100
29,985
Golar Kelvin
17,100
17,100
17,147
17,100
17,100
32,795
Golar Snow
17,100
17,100
17,147
17,100
17,100
32,795
Golar Ice
17,100
17,100
17,147
17,100
17,100
35,700
Golar Tundra (1)
24,545
23,360
22,260
21,136
20,067
51,286
Golar Seal
15,151
15,193
15,151
15,151
15,151
45,495
Golar Crystal (1)
12,151
11,925
11,718
11,471
11,266
45,522


(1) The payment obligations relating to the Golar Tundra and Golar Crystal above include variable rental payments due under the lease based on an assumed LIBOR plus a margin.
Schedule of assets and liabilities of lessor VIEs
The assets and liabilities of the lessor VIEs that most significantly impact our consolidated balance sheets as of December 31, 2017 and 2016, are as follows:
(in $ thousands)
Golar Glacier
Golar Kelvin
Golar Snow
Golar Ice
Golar Tundra
Golar Seal
Golar Crystal
2017
2016
Assets
 
 
 
 
 
 
 
Total
Total
Restricted cash and short-term deposits (see note 18)
16,179

53,003

16,379

8

38,514

3,778

2,202

130,063

70,021

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Debt:
 
 
 
 
 
 
 
 
 
Short-term interest bearing debt (see note 23)
31,659

182,540

22,393

134,954

198,613

143,849

104,006

818,014

388,628

Long-term interest bearing debt - current portion (see note 23)
7,650


8,000





15,650

21,532

Long-term interest bearing debt - non-current portion (see note 23)*
121,586


131,105





252,691

624,384

 
160,895

182,540

161,498

134,954

198,613

143,849

104,006

1,086,355

1,034,544

*These balances are net of deferred finance charges