XML 105 R83.htm IDEA: XBRL DOCUMENT v3.4.0.3
Debt - Covenants on Loans (Details)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 15 Months Ended
Apr. 28, 2016
USD ($)
Dec. 31, 2016
Jun. 30, 2017
Dec. 31, 2016
Dec. 31, 2017
Dec. 31, 2015
USD ($)
Sep. 30, 2016
Mar. 31, 2016
Jun. 19, 2015
USD ($)
Dec. 31, 2014
USD ($)
Feb. 21, 2014
USD ($)
May. 31, 2013
USD ($)
May. 17, 2013
USD ($)
Mar. 20, 2013
USD ($)
Debt Instrument [Line Items]                            
Due to related parties           $ 306,000,000       $ 346,500,000        
Line of Credit                            
Debt Instrument [Line Items]                            
Due to related parties           196,500,000       237,000,000        
Notes Payable to Banks                            
Debt Instrument [Line Items]                            
Debt covenant, cash and cash equivalents           $ 150,000,000                
Debt covenant, EBITDA to interest expense ratio           2.5                
Debt covenant, current assets to current liabilities ratio           1                
Debt covenant, percentage of shares in listed companies owned (in hundredths)           20.00%                
Equity ratio           30.00%                
Debt covenant, net debt to EBITDA (no greater than)           4.5                
Debt instrument, covenant compliance, minimum market value of rigs to loan outstanding           135.00%                
Senior Secured Credit Facilities                            
Debt Instrument [Line Items]                            
Payment default or acceleration, minimum           $ 25,000,000                
Senior Secured Credit Facilities | Line of Credit                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           5.5                
Net leverage to EBITDA, expected In future years           5.0                
Sponsor Revolving Credit Facility                            
Debt Instrument [Line Items]                            
Payment default or acceleration, minimum           $ 25,000,000.0                
US $420 Credit Facility                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity           420,000,000     $ 420,000,000          
$440 facility | Line of Credit                            
Debt Instrument [Line Items]                            
Due to related parties           139,000,000       158,800,000        
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]                            
Debt service cover ratio           1.15                
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 | $440 facility                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity           $ 440,000,000       440,000,000        
West Vela | Notes Payable to Banks                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, minimum market value of rigs to loan outstanding           125.00%                
West Polaris Acquisition | Notes Payable to Banks                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, minimum market value of rigs to loan outstanding           125.00%                
Seadrill | Line of Credit                            
Debt Instrument [Line Items]                            
Due to related parties [1]           $ 0       0        
Seadrill | Vendor Financing Loan                            
Debt Instrument [Line Items]                            
Due to related parties           $ 109,500,000       $ 109,500,000        
Seadrill | $109.5 facility | Vendor Financing Loan                            
Debt Instrument [Line Items]                            
Due to related parties                       $ 109,500,000 $ 109,500,000  
Scenario, Forecast                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)   5.5 6.5 6.0 4.5   6.0              
Leverage Ratio Between 4.50 and 499                            
Debt Instrument [Line Items]                            
Additional margin (percent)           125.00%                
Leverage Ratio Between 5.00 and 5.49                            
Debt Instrument [Line Items]                            
Additional margin (percent)           0.25%                
Leverage Ratio Between 5.50 and 6.00                            
Debt Instrument [Line Items]                            
Additional margin (percent)           0.75%                
Minimum | Leverage Ratio Between 4.50 and 499                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           4.50                
Minimum | Leverage Ratio Between 5.00 and 5.49                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           5.00                
Minimum | Leverage Ratio Between 5.50 and 6.00                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           5.50                
Maximum | Leverage Ratio Between 4.50 and 499                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           4.99                
Maximum | Leverage Ratio Between 5.00 and 5.49                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           5.49                
Maximum | Leverage Ratio Between 5.50 and 6.00                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, net leverage to EBITDA (no more than)           6.00                
Subsequent Event                            
Debt Instrument [Line Items]                            
Period of notice to draw on facility 15 days                          
Subsequent Event | Notes Payable to Banks                            
Debt Instrument [Line Items]                            
Debt covenant, cash and cash equivalents $ 250,000,000                          
Equity ratio 30.00%                          
Subsequent Event | Revolving Credit Facility | $1450 facility                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity $ 1,450,000,000                          
Subsequent Event | West Vela | Notes Payable to Banks                            
Debt Instrument [Line Items]                            
Debt instrument, covenant compliance, minimum market value of rigs to loan outstanding               140.00%            
[1] $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.