XML 65 R51.htm IDEA: XBRL DOCUMENT v3.3.1.900
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Fair values of derivative instruments designated and not designated as cash flow hedges
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

Schedule of interest rate swap transactions designated as hedges against specific loans
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.
Schedule of currency swap transactions
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
Schedule of carrying value and estimated fair value of financial assets and liabilities
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

Schedule of financial assets and liabilities measured at fair value on a recurring basis
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

 

Schedule of changes in the fair values of the asset with Level 3 valuation
he 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".