XML 45 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
FINANCIAL INSTRUMENTS
FINANCIAL INSTRUMENTS
 
In certain situations, the Company may enter into financial instruments to reduce the risk associated with fluctuations in interest rates and exchange rates. The Company has a portfolio of swaps which swap floating rate interest to fixed rate, and which also fix the Norwegian kroner to US dollar exchange rate applicable to the interest payable and principal repayment on the NOK bonds due 2017 and 2019. From a financial perspective these swaps hedge interest rate and exchange rate exposure. The counterparties to such contracts are DNB Bank, Nordea Bank Finland Plc., ABN AMRO Bank N.V., NIBC Bank N.V., Skandinaviska Enskilda Banken AB (publ), ING Bank N.V., Danske Bank A/S and Swedbank AB (publ). Credit risk exists to the extent that the counterparties are unable to perform under the contracts, but this risk is considered remote as the counterparties are all banks which have provided the Company with loans.
 
The following tables present the fair values of the Company's derivative instruments that were designated as cash flow hedges and qualified as part of a hedging relationship, and those that were not designated: 
(in thousands of $)
2015

 
2014

Designated derivative instruments -short-term liabilities:
 
 
 
Interest rate swaps

 
292

Non-designated derivative instruments -short-term liabilities:
 
 
 
Interest rate swaps

 
225

Total derivative instruments - short-term liabilities

 
517

Designated derivative instruments -long-term liabilities:
 
 
 
Interest rate swaps
11,458

 
40,058

Cross currency interest rate swaps
87,642

 
63,083

Non-designated derivative instruments -long-term liabilities:
 

 
 

Interest rate swaps
2,897

 
1,565

Cross currency interest rate swaps
11,645

 
1,973

Total derivative instruments - long-term liabilities
113,642

 
106,679

 
(in thousands of $)
2015

 
2014

Designated derivative instruments -long-term assets:
 
 
 
Interest rate swaps
487

 
710

Non-designated derivative instruments -long-term assets:
 
 
 
Interest rate swaps
313

 
2,584

Total derivative instruments - long-term assets
800

 
3,294


 
Interest rate risk management 
The Company manages its debt portfolio with interest rate swap agreements denominated in U.S. dollars and Norwegian kroner to achieve an overall desired position of fixed and floating interest rates. At December 31, 2015, the Company and its consolidated subsidiaries had entered into interest rate swap transactions, involving the payment of fixed rates in exchange for LIBOR or NIBOR, as summarized below. The summary includes all swap transactions, most of which are hedges against specific loans.
Notional Principal (in thousands of $)
Inception date
Maturity date
Fixed interest rate

 
$31,604 (reducing to $24,794)
March 2008
August 2018
4.05% - 4.15%

 
$34,140 (reducing to $23,394)
April 2011
December 2018
2.13% - 2.80%

 
$50,760 (reducing to $34,044)
May 2011
January 2019
0.80% - 2.58%

 
$100,000 (remaining at $100,000)
August 2011
August 2021
2.50% - 2.93%

 
$157,933 (terminating at $79,733)
May 2012
August 2022
1.76% - 1.85%

 
$105,436 (equivalent to NOK600 million)
October 2012
October 2017
5.92% - 6.23%

*
$39,900 (reducing to $32,142)
February 2013
December 2017
0.81% - 0.82%

 
$100,000 (remaining at $100,000)
March 2013
April 2023
1.85% - 1.97%

 
$151,008 (equivalent to NOK900 million)
March 2014
March 2019
6.03
%
*
$108,375 (reducing to $70,125)
December 2016
December 2021
1.86% - 3.33%

 
$110,500 (reducing to $70,125)
January 2017
January 2022
1.56% - 3.09%

 
$33,973 (reducing to $19,413)
September 2015
March 2022
1.67
%
 

*
These swaps relate to the NOK600 million and the NOK900 million unsecured bonds, and the fixed interest rates paid are exchanged for NIBOR plus the margin on the bonds. For the remaining swaps the fixed interest rate paid is exchanged for LIBOR, excluding margin on the underlying loans.
 
The interest rate swap with a notional principal of $108.4 million has an inception date of December 2016, and the interest rate swap with a notional principal of $110.5 million has an inception date of January, 2017. The total notional principal amount subject to swap agreements as at December 31, 2015, excluding those with inception dates in the future, was $804.8 million (2014: $1,094.1 million).
 
Foreign currency risk management
The Company has entered into currency swap transactions, involving the payment of U.S. dollars in exchange for Norwegian kroner, which are designated as hedges against the NOK600 million senior unsecured bonds due 2017 and the NOK900 million senior unsecured bonds due 2019. 
Principal Receivable
Principal Payable
Inception date
Maturity date
NOK600 million
US$105.4 million
October 2012
October 2017
NOK900 million
US$151.0 million
March 2014
March 2019

 
Apart from the NOK600 million and NOK900 million senior unsecured bonds due 2017 and 2019, respectively, the majority of the Company's transactions, assets and liabilities are denominated in U.S. dollars, the functional currency of the Company. Other than the corresponding currency swap transactions summarized above, the Company has not entered into forward contracts for either transaction or translation risk. Accordingly, there is a risk that currency fluctuations could have an adverse effect on the Company's cash flows, financial condition and results of operations.
 
Fair Values 
The carrying value and estimated fair value of the Company's financial assets and liabilities at December 31, 2015, and 2014, are as follows: 
 
 
2015

 
2015

 
2014

 
2014

(in thousands of $)
 
Carrying value

 
Fair value

 
Carrying value

 
Fair  value

Non-derivatives:
 
 
 
 
 
 
 
 
Available for sale securities
 
199,594

 
199,594

 
73,656

 
73,656

Floating rate NOK bonds due 2017
 
63,681

 
63,719

 
76,487

 
75,210

Floating rate NOK bonds due 2019
 
85,434

 
79,549

 
119,277

 
108,542

3.75% unsecured convertible bonds due 2016
 
117,500

 
118,021

 
125,000

 
124,375

3.25% unsecured convertible bonds due 2018
 
350,000

 
378,315

 
350,000

 
335,563

Derivatives:
 
 
 
 
 
 
 
 
Interest rate/ currency swap contracts – long-term receivables
 
800

 
800

 
3,294

 
3,294

Interest rate/ currency swap contracts – short-term payables
 

 

 
517

 
517

Interest rate/ currency swap contracts – long-term payables
 
113,642

 
113,642

 
106,679

 
106,679



 
The above long-term receivables relating to interest rate/ currency swap contracts at December 31, 2015, include $0.3 million which relates to non-designated swap contracts (2014: $2.6 million), with the balance relating to designated hedges. The above short-term payables relating to interest rate/ currency swap contracts at December 31, 2015, include $nil which relates to non-designated swap contracts (2014: $0.2 million), with the balance relating to designated hedges. The above long-term payables relating to interest rate/ currency swap contracts at December 31, 2015, include $14.5 million which relates to non-designated swap contracts (2014: $3.5 million), with the balance relating to designated hedges.

In accordance with the accounting policy relating to interest rate and currency swaps (see Note 2 "Accounting policies: Derivatives – Interest rate and currency swaps"), where the Company has designated the swap as a hedge, and to the extent that the hedge is effective, changes in the fair values of interest rate swaps are recognized in other comprehensive income. Changes in the fair value of other swaps and the ineffective portion of swaps designated as hedges are recognized in the consolidated statement of operations.
 
The above fair values of financial assets and liabilities as at December 31, 2015, are measured as follows: 
 
 
 
Fair value measurements using
 
Total fair value as at December 31, 2015
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
(in thousands of $)
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Available for sale securities
199,594

 
199,594

 
 
 
 
Interest rate/ currency swap contracts - long-term receivables
800

 
 
 
800

 
 
Total assets
200,394

 
199,594

 
800

 

Liabilities:
 
 
 
 
 
 
 
Floating rate NOK bonds due 2017
63,719

 
63,719

 
 
 
 
Floating rate NOK bonds due 2019
79,549

 
79,549

 
 
 
 
3.75% unsecured convertible bonds due 2016
118,021

 
118,021

 
 
 
 
3.25% unsecured convertible bonds due 2018
378,315

 
378,315

 
 
 
 
Interest rate/ currency swap contracts – long-term payables
113,642

 
 
 
113,642

 
 
Total liabilities
753,246

 
639,604

 
113,642

 




The above fair values of financial assets and liabilities as at December 31, 2014, were measured as follows:
 
 
 
Fair value measurements using
 
Total fair value as at December 31, 2014
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
(in thousands of $)
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Available for sale securities
73,656

 
49,913

 
 
 
23,743

Interest rate/ currency swap contracts – long-term receivables
3,294

 
 
 
3,294

 
 
Total assets
76,950

 
49,913

 
3,294

 
23,743

Liabilities:
 
 
 
 
 
 
 
Floating rate NOK bonds due 2017
75,210

 
75,210

 
 
 
 
Floating rate NOK bonds due 2019
108,542

 
108,542

 
 
 
 
3.75% unsecured convertible bonds due 2016
124,375

 
124,375

 
 
 
 
3.25% unsecured convertible bonds due 2018
335,563

 
335,563

 
 
 
 
Interest rate/ currency swap contracts – short-term payables
517

 
 
 
517

 
 
Interest rate/ currency swap contracts – long-term payables
106,679

 
 
 
106,679

 
 
Total liabilities
750,886

 
643,690

 
107,196

 



ASC Topic 820 "Fair Value Measurement and Disclosures" ("ASC 820") emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC 820 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within levels one and two of the hierarchy) and the reporting entity's own assumptions about market participant assumptions (unobservable inputs classified within level three of the hierarchy).
 
Level 1 inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs are inputs other than quoted prices included in level one that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability, other than quoted prices, such as interest rates, foreign exchange rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the assets or liabilities, which typically are based on an entity's own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
 
Available for sale securities consist of (i) listed Frontline shares (December 31, 2015, only), (ii) secured listed and unlisted corporate bonds and (iii) Horizon Lines, LLC second lien loan notes (December 31, 2014, only). The fair value of the listed Frontline shares and the listed and unlisted corporate bonds consists of their aggregate market value as at the balance sheet date. The fair value of the Horizon Lines, LLC loan notes at December 31, 2014, was a Level 3 input, determined from analysis of projected cash flows, based on factors including the terms, provisions and other characteristics of the notes, credit ratings and default risk of the issuing entity, the fundamental financial and other characteristics of that entity, and the current economic environment and trading activity in the debt market. The Horizon Lines, LLC loan notes were sold in May 2015 (see note 9: Gain on sale of loan notes and share warrants - other).

The following table shows the changes in the fair value of the asset with Level 3 valuation during the year ended December 31, 2015:
(in thousands of $)
 
Horizon Lines, LLC loan notes

Fair values - Level 3 inputs:
 
 
Balance as at December 31, 2014
 
23,743

Interest income, receivable in form of unlisted second lien loan notes - see (a) below
 
2,182

Balance on sale of notes at May 29, 2015
 
25,925


(a) The interest income of $2.2 million is recognized in the Consolidated Statement of Operations under "Interest income - other".
There were no changes to the above valuation during the year ended December 31, 2015, no related gains or losses recognized in "Other Comprehensive Income" and no transfers of items between Level 3 and other valuation levels.
 
The estimated fair values for the floating rate NOK bonds due 2017 and 2019, and the 3.75% and 3.25% unsecured convertible bonds are based on the quoted market prices as at the balance sheet date.
 
The fair value of interest rate and currency swap contracts is calculated using a well-established independent valuation technique applied to contracted cash flows and LIBOR/NIBOR interest rates as at the balance sheet date.
 
Concentrations of risk 
There is a concentration of credit risk with respect to cash and cash equivalents to the extent that most of the amounts are carried with Skandinaviska Enskilda Banken, ABN AMRO, Nordea, DNB and Credit Agricole Corporate and Investment Bank. However, the Company believes this risk is remote.
 
Since the Company was spun-off from Frontline in 2004, Frontline has accounted for a significant proportion of our operating revenues. In the year ended December 31, 2015, Frontline accounted for 33% of our operating revenues (2014: 37%, 2013: 38%). There is thus a concentration of revenue risk with Frontline.