XML 144 R56.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Debt
 (in thousands of $)
 
 Floating rate debt

 
 Fixed rate debt

 
Sellers credit

 
Deferred charges

 
Total

 Balance at December 31, 2014
 
363,500

 

 

 
(3,534
)
 
359,966

 Debt assumed as a result of the Merger
 
426,602

 
161,200

 
4,511

 

 
592,313

 Loan repayments
 
(244,338
)
 

 

 

 
(244,338
)
 Loan draw downs
 
215,975

 

 

 

 
215,975

  Amortization of purchase price adjustment
 

 
6,615

 
228

 

 
6,843

  Capitalized financing fees and expenses
 

 

 

 
(3,825
)
 
(3,825
)
  Amortization of capitalized fees and expenses
 

 

 

 
1,562

 
1,562

 Balance at December 31, 2015
 
761,739

 
167,815

 
4,739

 
(5,797
)
 
928,496

 Loan repayments
 
(17,471
)
 

 
(4,748
)
 

 
(22,219
)
 Loan draw downs
 
142,200

 

 

 

 
142,200

  Amortization of purchase price adjustment
 

 
9,485

 
9

 

 
9,494

  Capitalized financing fees and expenses
 

 

 

 
(898
)
 
(898
)
  Amortization of capitalized fees and expenses
 

 

 

 
1,345

 
1,345

 Balance at December 31, 2016
 
886,468

 
177,300

 

 
(5,350
)
 
1,058,418

Schedule of Maturities of Long-term Debt
The outstanding debt as of December 31, 2016 is repayable as follows:
(in thousands of $)
 
 
2017
 

2018
 
84,290

2019
 
485,092

2020
 
374,168

2021
 
142,918

Thereafter
 

 
 
1,086,468

  Amortization of purchase price adjustment
 
(22,700
)
 
 
1,063,768

Schedule of Long-term Debt Instruments [Table Text Block]
(in thousands of $)
 
2016

 
2015

 $33.93 million term loan
 
28,275

 
28,841

 $82.5 million term loan
 
44,367

 
47,597

 $284.0 million term loan
 
258,538

 
262,541

 $420.0 million term loan
 
388,545

 
395,875

 $425.0 million term loan
 
166,743

 
26,885

Total U.S. dollar denominated floating rate debt
 
886,468

 
761,739

U.S. dollar denominated fixed rate debt
 
177,300

 
167,815

Sellers credit
 

 
4,739

Deferred charges
 
(5,350
)
 
(5,797
)
Total debt
 
1,058,418

 
928,496

Less: current portion
 

 
(20,380
)
 
 
1,058,418

 
908,116