XML 53 R56.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Reporting - Adjusted EBITDA to Net Loss (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ 671,898 $ 782,521 $ 522,394
Depreciation and amortization 349,379 372,290 309,975
Write-down / sale of vessels with capitalized dry-dock costs (332,125) (223,355) (318,078)
Interest expense (notes 8, 11 and 12) (205,709) (199,395) (154,890)
Interest income 5,111 3,598 2,707
Derivative Instruments Not Designated as Hedging Instruments, Gain (Loss), Net (80,141) 14,036 (43,753)
Foreign currency exchange gain (loss) (note 12) 2,193 (9,413) (14,006)
Losses on debt repurchases (notes 8 and 11k) 0 (55,479) (3,102)
Other (expense) income - net (1,225) (4,602) 14,167
Expenses and losses relating to equity accounted investments (65,055) (53,179) (18,918)
Adjusted EBITDA Attributable to Non-Controlling Interests 11,364 16,270 23,914
Net loss before taxes (343,068) (101,288) (299,540)
Income Tax Expense (Benefit) (7,827) (22,657) 98
Net loss (350,895) (123,945) (299,442)
FPSO Segment      
Segment Reporting Information [Line Items]      
Depreciation and amortization 145,900 145,500 143,600
Write-down / sale of vessels with capitalized dry-dock costs (227,400) (180,200) (265,200)
Shuttle tankers      
Segment Reporting Information [Line Items]      
Depreciation and amortization 134,300 155,900 125,600
Write-down / sale of vessels with capitalized dry-dock costs (900) (43,200) (51,700)
FSO Segment      
Segment Reporting Information [Line Items]      
Depreciation and amortization 41,700 44,100 19,400
Write-down / sale of vessels with capitalized dry-dock costs 11,200   (1,100)
UMS      
Segment Reporting Information [Line Items]      
Depreciation and amortization 6,600 6,600 6,600
Write-down / sale of vessels with capitalized dry-dock costs (115,000)    
Towage Segment      
Segment Reporting Information [Line Items]      
Depreciation and amortization 20,900 20,300 15,600
Eliminations      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (5,054) (1,850) (989)
Depreciation and amortization   (100) (800)
Adjusted EBITDA Attributable to Non-Controlling Interests $ 0 $ 0 $ 0