XML 136 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition of FPSO Units and Investment in Sevan Marine ASA (Tables)
12 Months Ended
Dec. 31, 2011
Acquisition of FPSO Units and Investment in Sevan Marine ASA [Abstract]  
Summarized balance sheet of variable interest entity (VIE)
         

ASSETS

       

Cash and cash equivalents

    30,963  

Other current assets

    7,195  

Vessels and equipment

    322,092  

Loan to equity accounted investees

    50,000  

Deferred tax assets

    1,955  
   

 

 

 

Total assets

    362,205  
   

 

 

 

LIABILITIES AND EQUITY

       

Accounts payable

    11,860  

Accrued liabilities

    3,063  

Long-term debt (note 8)

    220,497  

Derivative liabilities

    4,969  

Other long-term liabilities

    1,523  
   

 

 

 

Total liabilities

    241,912  

Total equity

    120,293  
   

 

 

 

Total liabilities and total equity

    362,205  
   

 

 

 
Preliminary fair values of the assets acquired and liabilities assumed, including VIE
         
    As at November 30,  
    2011  
    $  

ASSETS

       

Cash and cash equivalents

    50,230  

Other current assets

    29,209  

Vessels and equipment

    869,952  

Deferred income taxes

    3,307  

Investment in Sevan Marine

    49,200  

Other assets—long-term

    659  
   

 

 

 

Total assets acquired

    1,002,557  
   

 

 

 

LIABILITIES

       

Current liabilities

    41,376  

In-process revenue contracts

    158,968  

Long-term debt (note 8)

    220,497  

Other long-term liabilities

    6,036  

Non-controlling interest

    144,600  
   

 

 

 

Total liabilities assumed

    571,477  
   

 

 

 

Net assets acquired

    431,080  
   

 

 

 

Bargain purchase gain

    (58,235
   

 

 

 

Cash consideration

    372,845  
   

 

 

 
Comparative summarized consolidated pro forma financial information
                 
    Pro Forma
Year Ended
December 31,
2011
(unaudited)

$
    Pro Forma
Year Ended
December 31,
2010
(unaudited)

$
 

Revenues

    2,109,929       2,284,336  

Net loss

    (382,432     (176,456

Loss per common share

               

—Basic

    (5.18     (3.79

—Diluted

    (5.18     (3.79