XML 97 R75.htm IDEA: XBRL DOCUMENT v3.4.0.3
Debt - Debt amounts outstanding (Details) - USD ($)
Dec. 31, 2015
Jun. 19, 2015
Dec. 31, 2014
Feb. 21, 2014
May. 31, 2013
May. 17, 2013
Mar. 20, 2013
Debt Instrument [Line Items]              
Long-term Debt $ 3,592,300,000   $ 3,303,900,000        
Less current portion long term external debt (105,300,000)   (76,500,000)        
Long-term external debt 3,487,000,000   3,227,400,000        
Total related party debt 306,000,000   346,500,000        
Less current portion of related party debt (145,800,000)   (40,400,000)        
Long-term related party debt and related party loan notes 160,200,000   306,100,000        
Total external and related party debt 3,898,300,000   3,650,400,000        
Amount borrowed from related parties 306,000,000   346,500,000        
Line of Credit              
Debt Instrument [Line Items]              
Total related party debt 196,500,000   237,000,000        
Amount borrowed from related parties 196,500,000   237,000,000        
Senior Secured Credit Facilities | Line of Credit              
Debt Instrument [Line Items]              
Long-term Debt 2,894,700,000   2,881,000,000        
$1450 facility              
Debt Instrument [Line Items]              
Long-term Debt 775,600,000            
$1450 facility | Line of Credit              
Debt Instrument [Line Items]              
Long-term Debt 382,600,000   422,900,000        
US $420 Credit Facility              
Debt Instrument [Line Items]              
Maximum borrowing capacity 420,000,000 $ 420,000,000          
US $420 Credit Facility | Line of Credit              
Debt Instrument [Line Items]              
Long-term Debt 315,000,000   0        
West Vencedor Loan Agreement | Line of Credit              
Debt Instrument [Line Items]              
Total related party debt 57,500,000   78,200,000        
Amount borrowed from related parties 57,500,000   78,200,000        
$440 facility | Line of Credit              
Debt Instrument [Line Items]              
Long-term Debt 224,300,000   258,400,000        
Total related party debt 139,000,000   158,800,000        
Amount borrowed from related parties 139,000,000   158,800,000        
$109.5 facility | Discount Notes              
Debt Instrument [Line Items]              
Total related party debt 109,500,000   109,500,000        
Amount borrowed from related parties 109,500,000   109,500,000        
Revolving Credit Facility | Senior Secured Credit Facilities              
Debt Instrument [Line Items]              
Maximum borrowing capacity 100,000,000     $ 100,000,000      
Revolving Credit Facility | $1450 facility              
Debt Instrument [Line Items]              
Maximum borrowing capacity 1,450,000,000   1,450,000,000       $ 1,450,000,000
Revolving Credit Facility | US $420 Credit Facility              
Debt Instrument [Line Items]              
Maximum borrowing capacity   $ 100,000,000          
Revolving Credit Facility | West Vencedor Loan Agreement              
Debt Instrument [Line Items]              
Maximum borrowing capacity 1,200,000,000   1,200,000,000        
Revolving Credit Facility | $440 facility              
Debt Instrument [Line Items]              
Maximum borrowing capacity 440,000,000   440,000,000        
Seadrill              
Debt Instrument [Line Items]              
Less current portion of related party debt [1] (354,700,000)   (250,000,000)        
Seadrill | Vendor Financing Loan              
Debt Instrument [Line Items]              
Total related party debt 109,500,000   109,500,000        
Amount borrowed from related parties 109,500,000   109,500,000        
Seadrill | Line of Credit              
Debt Instrument [Line Items]              
Total related party debt [2] 0   0        
Amount borrowed from related parties [2] 0   0        
Seadrill | Discount Notes              
Debt Instrument [Line Items]              
Total related party debt [3] 0   0        
Amount borrowed from related parties [3] 0   0        
Seadrill | $109.5 facility | Vendor Financing Loan              
Debt Instrument [Line Items]              
Total related party debt         $ 109,500,000 $ 109,500,000  
Amount borrowed from related parties         109,500,000 $ 109,500,000  
Debt face amount $ 109,500,000.0   $ 109,500,000.0   $ 109,500,000.0    
[1] Trading balances – Receivables and payables with Seadrill and its subsidiaries are comprised primarily of unpaid management fees, advisory and administrative services, as well as, accrued interest. In addition, certain receivables and payables arise when the Company pays an invoice on behalf of a related party and vice versa. Receivables and payables are generally settled quarterly in arrears. Trading balances to Seadrill and its subsidiaries are unsecured, generally bear interest at a rate equal to LIBOR plus approximately 4% per annum, and are intended to be settled in the ordinary course of business.
[2] $100 million revolving credit facility – In October 2012 the Company entered into a $300 million revolving credit facility with Seadrill. The facility is for a term of five years and bears interest at a rate of LIBOR plus 5% per annum, with an annual 2% commitment fee on the undrawn balance. On March 1, 2014, the revolving credit facility was amended to reduce the maximum borrowing limit from $300 million to $100 million. During 2015 the Company drew down nothing from the revolving credit facility and repaid nothing. As at December 31, 2015 and 2014, the outstanding balance was nil and nil, respectively.
[3] Discount loan notes:•$229.9 million discount note - On December 13, 2013, as part of the acquisition of the West Sirius, Seadrill Capricorn Holdings issued a zero coupon discount note from Seadrill for $229.9 million. The note was repayable in June 2015 and upon maturity, the Company was due to pay $238.5 million to Seadrill. This note was repaid in full in February 2014 with proceeds from the Senior Secured Credit Facilities.•$70.0 million discount note - On December 13, 2013, as part of the acquisition of the West Sirius, the Company issued a zero coupon discount note from Seadrill for $70.0 million. The note was repayable in June 2015 and upon maturity, the Company was due to pay $72.6 million to Seadrill.This note was repaid in full in February 2014 with proceeds from the Senior Secured Credit Facilities.•$100.0 million discount note - On March 21, 2014, as part of the acquisition of the West Auriga, Seadrill Capricorn Holdings issued a zero coupon discount note to Seadrill in an initial amount of $100.0 million. The note was repayable in September 2015 and upon maturity, the Company was due to pay $103.7 million to Seadrill. This note was repaid in June 2014 with proceeds from the Senior Secured Credit Facilities.