XML 104 R89.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor Financial Information - Consolidated Balance Sheets (Detail) - USD ($)
$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 357,327 $ 253,176 $ 367,901  
Short-term investments 2,532 104    
Accounts receivable 13,001 11,678    
Intercompany accounts receivable 0      
Loans to affiliate 0 36,100    
Prepaid expenses and other 36,519 44,869    
Gross investment in lease 44,348 35,478    
Fair value of financial instruments 113 0    
Total current assets 453,840 381,405    
Vessels 5,926,274 4,537,216    
Gross investment in lease 817,631 687,896    
Goodwill 75,321 75,321    
Intercompany accounts receivable (payable)   0    
Investment in subsidiaries 0 0    
Other assets 204,931 196,304    
Total assets 7,477,997 5,878,142    
Current liabilities:        
Accounts payable and accrued liabilities 70,211 63,220    
Intercompany accounts payable 0      
Loans from affiliate 0      
Current portion of deferred revenue 55,915 55,367    
Current portion of long-term debt 722,641 257,800    
Current portion of long-term obligations under capital lease 48,384 43,912    
Current portion of other long-term liabilities 32,243 23,635    
Total current liabilities 929,394 443,934    
Deferred revenue 376,884 328,681    
Long-term debt 2,764,900 2,192,833    
Long-term obligations under capital lease 591,372 595,016    
Other long-term liabilities 180,157 199,386    
Fair value of financial instruments 127,172 168,860    
Total liabilities 4,969,879 3,928,710    
Puttable preferred shares 48,139 0    
Shareholders’ equity:        
Share capital 2,102 1,646    
Treasury shares (371) (377)    
Additional paid in capital 3,126,457 2,752,988    
Retained earnings (deficit) (645,638) (781,137)    
Accumulated other comprehensive loss (22,571) (23,688)    
Total shareholders' equity 2,459,979 1,949,432 $ 1,747,249 $ 1,776,183
Total liabilities and shareholders' equity 7,477,997 5,878,142    
Eliminations [Member]        
Current assets:        
Cash and cash equivalents 0 0    
Short-term investments 0 0    
Accounts receivable 0 (50,972)    
Intercompany accounts receivable (236,519)      
Loans to affiliate (36,527) 0    
Prepaid expenses and other (22,088) (15,454)    
Gross investment in lease 0 0    
Fair value of financial instruments 0      
Total current assets (295,134) (66,426)    
Vessels (723) 0    
Gross investment in lease 0 0    
Goodwill 0 0    
Intercompany accounts receivable (payable)   0    
Investment in subsidiaries (1,528,367) (534,615)    
Other assets (10,479) (10,417)    
Total assets (1,834,703) (611,458)    
Current liabilities:        
Accounts payable and accrued liabilities 0 (50,001)    
Intercompany accounts payable (236,519)      
Loans from affiliate (36,527)      
Current portion of deferred revenue (20,985) (15,455)    
Current portion of long-term debt 0 0    
Current portion of long-term obligations under capital lease 0 0    
Current portion of other long-term liabilities 0 0    
Total current liabilities (294,031) (65,456)    
Deferred revenue 0 0    
Long-term debt 0 0    
Long-term obligations under capital lease 0 0    
Other long-term liabilities (11,740) (11,346)    
Fair value of financial instruments 0 0    
Total liabilities (305,771) (76,802)    
Puttable preferred shares 0      
Shareholders’ equity:        
Share capital (963,201) (75,088)    
Treasury shares 0 0    
Additional paid in capital (349,866) (343,227)    
Retained earnings (deficit) (215,865) (116,341)    
Accumulated other comprehensive loss 0 0    
Total shareholders' equity (1,528,932) (534,656)    
Total liabilities and shareholders' equity (1,834,703) (611,458)    
Parent Issuer [Member]        
Current assets:        
Cash and cash equivalents 218,903 146,328    
Short-term investments 0 0    
Accounts receivable 1,926 37,303    
Intercompany accounts receivable 169,170      
Loans to affiliate 36,527 36,100    
Prepaid expenses and other 24,045 29,037    
Gross investment in lease 44,348 35,478    
Fair value of financial instruments 0      
Total current assets 494,919 284,246    
Vessels 3,813,906 3,918,672    
Gross investment in lease 817,631 687,896    
Goodwill 0 0    
Intercompany accounts receivable (payable)   (11,594)    
Investment in subsidiaries 951,062 474,713    
Other assets 100,264 116,154    
Total assets 6,177,782 5,470,087    
Current liabilities:        
Accounts payable and accrued liabilities 29,443 35,307    
Intercompany accounts payable 48,942      
Loans from affiliate 0      
Current portion of deferred revenue 51,191 54,578    
Current portion of long-term debt 619,839 239,858    
Current portion of long-term obligations under capital lease 32,050 28,534    
Current portion of other long-term liabilities 23,594 23,635    
Total current liabilities 805,059 381,912    
Deferred revenue 376,884 327,641    
Long-term debt 1,732,110 2,001,504    
Long-term obligations under capital lease 459,520 445,279    
Other long-term liabilities 169,934 195,459    
Fair value of financial instruments 126,157 168,860    
Total liabilities 3,669,664 3,520,655    
Puttable preferred shares 48,139      
Shareholders’ equity:        
Share capital 2,102 1,646    
Treasury shares (371) (377)    
Additional paid in capital 3,126,457 2,752,988    
Retained earnings (deficit) (645,638) (781,137)    
Accumulated other comprehensive loss (22,571) (23,688)    
Total shareholders' equity 2,459,979 1,949,432    
Total liabilities and shareholders' equity 6,177,782 5,470,087    
Guarantors [Member]        
Current assets:        
Cash and cash equivalents 32,017 77,712    
Short-term investments 105 104    
Accounts receivable 7,707 25,347    
Intercompany accounts receivable 65,173      
Loans to affiliate 0 0    
Prepaid expenses and other 33,388 30,348    
Gross investment in lease 0 0    
Fair value of financial instruments 0      
Total current assets 138,390 133,511    
Vessels 294,305 286,342    
Gross investment in lease 0 0    
Goodwill 75,321 75,321    
Intercompany accounts receivable (payable)   11,189    
Investment in subsidiaries 577,305 59,902    
Other assets 18,978 81,463    
Total assets 1,104,299 647,728    
Current liabilities:        
Accounts payable and accrued liabilities 38,620 75,125    
Intercompany accounts payable 38,499      
Loans from affiliate 0      
Current portion of deferred revenue 20,985 16,104    
Current portion of long-term debt 0 0    
Current portion of long-term obligations under capital lease 16,334 15,378    
Current portion of other long-term liabilities 0 0    
Total current liabilities 114,438 106,607    
Deferred revenue 0 1,040    
Long-term debt 0 0    
Long-term obligations under capital lease 131,852 149,737    
Other long-term liabilities 15,530 15,273    
Fair value of financial instruments 0 0    
Total liabilities 261,820 272,657    
Puttable preferred shares 0      
Shareholders’ equity:        
Share capital 436,669 41,789    
Treasury shares 0 0    
Additional paid in capital 233,739 233,739    
Retained earnings (deficit) 172,071 99,543    
Accumulated other comprehensive loss 0 0    
Total shareholders' equity 842,479 375,071    
Total liabilities and shareholders' equity 1,104,299 647,728    
Non-Guarantors [Member]        
Current assets:        
Cash and cash equivalents 106,407 29,136    
Short-term investments 2,427 0    
Accounts receivable 3,368 0    
Intercompany accounts receivable 2,176      
Loans to affiliate 0 0    
Prepaid expenses and other 1,174 938    
Gross investment in lease 0 0    
Fair value of financial instruments 113      
Total current assets 115,665 30,074    
Vessels 1,818,786 332,202    
Gross investment in lease 0 0    
Goodwill 0 0    
Intercompany accounts receivable (payable)   405    
Investment in subsidiaries 0 0    
Other assets 96,168 9,104    
Total assets 2,030,619 371,785    
Current liabilities:        
Accounts payable and accrued liabilities 2,148 2,789    
Intercompany accounts payable 149,078      
Loans from affiliate 36,527      
Current portion of deferred revenue 4,724 140    
Current portion of long-term debt 102,802 17,942    
Current portion of long-term obligations under capital lease 0 0    
Current portion of other long-term liabilities 8,649 0    
Total current liabilities 303,928 20,871    
Deferred revenue 0 0    
Long-term debt 1,032,790 191,329    
Long-term obligations under capital lease 0 0    
Other long-term liabilities 6,433 0    
Fair value of financial instruments 1,015 0    
Total liabilities 1,344,166 212,200    
Puttable preferred shares 0      
Shareholders’ equity:        
Share capital 526,532 33,299    
Treasury shares 0 0    
Additional paid in capital 116,127 109,488    
Retained earnings (deficit) 43,794 16,798    
Accumulated other comprehensive loss 0 0    
Total shareholders' equity 686,453 159,585    
Total liabilities and shareholders' equity $ 2,030,619 $ 371,785