XML 51 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2018
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 June 30, 2018 and December 31, 2017 are as follows:

 
 
June 30, 2018
December 31, 2017
(in thousands of $)
Fair value
hierarchy
Carrying value
Fair value
Carrying value
Fair value
Non-Derivatives:
 
 
 
 
 
Cash and cash equivalents
Level 1
375,067

375,067

214,862

214,862

Restricted cash and short-term deposits
Level 1
452,318

452,318

397,815

397,815

Current portion of long-term debt and short-term debt (1)(2)
Level 2
871,507

871,507

1,393,229

1,393,229

Long-term debt - convertible bonds (2)
Level 2
346,698

437,063

340,173

430,361

Long-term debt (2)
Level 2
1,524,963

1,524,963

701,498

701,498

 
 
 
 
 
 
Derivatives:
 
 
 
 
 
FLNG derivative (3)(7)
Level 2
203,000

203,000

94,700

94,700

Interest rate swaps asset (3)(4)
Level 2
17,879

17,879

10,166

10,166

Foreign exchange swaps asset (3)
Level 2
35

35

51

51

Foreign exchange swaps liability (3)
Level 2
573

573

223

223

Total return equity swap liability (3)(4)(5)
Level 2
44,516

44,516

40,141

40,141

Earn-Out Units asset (6)
Level 2
2,900

2,900

7,400

7,400


(1) The carrying amounts of our short-term debt approximate their fair values because of the near term maturity of these instruments.
(2) 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 $18.5 million and $24.1 million at June 30, 2018 and December 31, 2017, respectively.
(3) Derivative liabilities are captured within other current liabilities and derivative assets are generally captured within other non-current assets on the balance sheet.
(4) The fair value of certain 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.
(5) 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.
(6) The Earn-Out Units are issuable to Golar in connection with the IDR Reset transaction between Golar and Golar Partners in October 2016.
(7) The fair value of the FLNG derivative was determined using the estimated discounted cash flows of the additional payments due to us as a result of oil prices moving above a contractual oil price floor over the term of the LTA. Significant inputs used in the valuation of the FLNG derivative include management’s estimate of an appropriate discount rate and the length of time to blend the long-term and the short-term oil prices obtained from quoted prices in active markets.
Schedule of Designated Cash Flow Hedges
As of June 30, 2018, we were party to 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 June 30, 2018 and December 31, 2017 would be adjusted as detailed in the following table:
 
June 30, 2018
 
December 31, 2017
 
(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
17,879

 

 
17,879

 
10,166

 

 
10,166