XML 100 R51.htm IDEA: XBRL DOCUMENT v3.4.0.3
Equity Accounted Investments (Tables)
12 Months Ended
Dec. 31, 2015
Equity Method Investments and Joint Ventures [Abstract]  
Condensed Summary of Company's Investments in and Advances to Joint Ventures

A condensed summary of the Company’s investments in equity-accounted investees by segment are as follows (in thousands of U.S. dollars, except percentages):

 

          As at December 31,  

Investments in Equity-accounted Investees (1)

   Ownership
Percentage
   2015
$
     2014
$
 

Teekay Offshore - Offshore Production

  

Libra Joint Venture

   50%      17,952         413   

Itajai

   50%      59,692         59,764   

Teekay LNG - Liquefied Gas

        

Angola LNG Carriers

   33%      56,203         47,863   

BG (note 3f)

   20% - 30%      25,574         20,704   

Exmar LNG Joint Venture

   50%      77,844         99,541   

Exmar LPG Joint Venture

   50%      163,730         209,367   

RasGas3 Joint Venture

   40%      160,684         145,764   

Teekay LNG - Marubeni Joint Venture

   52%      283,589         274,431   

Yamal LNG Joint Venture (note 3e)

   50%      100,084         96,791   

Teekay Tanker - Conventional Tankers

        

TIL (note 3h)

   10%      44,195         36,907   

High-Q Joint Venture

   50%      21,166         18,948   

Teekay Parent - Offshore Production

        

Sevan

   43%      22,581         34,985   

Itajai

        —           12,781   

Teekay Parent - Conventional Tankers

        

TIL (note 3h)

   7%      34,224         29,043   

Other

   50%      16,072         32,791   
     

 

 

    

 

 

 
        1,083,590         1,120,093   
     

 

 

    

 

 

 

 

(1)

Investments in equity-accounted investees is presented under current portion of loans to equity-accounted investees, loans to equity-accounted investees, equity-accounted investments and accrued liabilities in the Company’s consolidated balance sheets.

Condensed Summary of Company's Financial Information for Joint Venture

A condensed summary of the Company’s financial information for equity-accounted investments (16% to 52% owned) shown on a 100% basis are as follows:

 

     As at December 31,  
     2015      2014(1)  

Cash and restricted cash

     386,727         434,833   

Other assets- current

     162,414         249,882   

Vessels and equipment

     3,936,718         3,329,796   

Net investment in direct financing leases

     1,813,991         1,850,279   

Other assets - non-current

     80,987         132,849   

Current portion of long-term debt and obligations under capital lease

     345,336         521,148   

Other liabilities - current and obligations under capital lease

     162,076         217,180   

Long-term debt and obligations under capital lease

     3,459,187         2,906,560   

Other liabilities - non-current

     447,947         459,907   

 

     Year ended December 31,  
     2015      2014(1)      2013(2)  

Revenues

     985,318         998,655         940,156   

Income from vessel operations

     433,023         454,135         328,430   

Realized and unrealized (loss) gain on derivative instruments

     (38,955      (58,884      16,334   

Net income

     275,259         300,837         288,550   

 

Certain of the comparative figures have been adjusted to conform to the presentation adopted in the current year.

 

(1)

The results included for TIL are from the date of incorporation in January 2014.

(2)

The results included for the Exmar LPG BVBA are from the date of acquisition in February 2013.