XML 67 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Equity-accounted Investments (Tables)
12 Months Ended
Dec. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Condensed Summary of Company's Investments in and Advances to Joint Ventures
A condensed summary of the Company’s investments in equity-accounted investees by segment is as follows (in thousands of U.S. dollars, except percentages):
 
 
 
As at December 31,
Investments in Equity-accounted Investees (1)
Ownership Percentage
 
2017
$
 
2016
$
Teekay Offshore (2)
 
 
 
 
 
Libra Joint Venture
50%
 

 
69,972

Itajai
50%
 

 
71,827

Teekay LNG - Liquefied Gas
 
 
 
 
 
Angola LNG Carriers
33%
 
73,316

 
63,673

Pan Union Joint Venture
20% - 30%
 
38,298

 
33,594

Exmar LNG Joint Venture
50%
 
79,915

 
79,577

Exmar LPG Joint Venture
50%
 
157,926

 
165,064

RasGas3 Joint Venture
40%
 
123,034

 
173,037

Teekay LNG - Marubeni Joint Venture
52%
 
335,897

 
294,764

Yamal LNG Joint Venture
50%
 
194,715

 
152,927

Bahrain LNG Joint Venture
30%
 
77,786

 
64,003

Teekay Tanker - Conventional Tankers
 
 
 
 
 
TIL
11%
 

 
47,710

Wah Kwong Joint Venture
50%
 
24,546

 
22,025

Teekay Parent - Offshore Production
 
 
 
 
 
Sevan
44%
 
15,589

 
22,180

Teekay Parent - Other
 
 
 
 
 
Teekay Offshore (2) (note 3)
14%
 
208,871

 

TOO GP (2) (note 3)
51%
 
4,061

 

Teekay Parent - Conventional Tankers
 
 
 
 
 
TIL
8%
 

 
36,699

Other
50%
 
1,169

 
2,802

 
 
 
1,335,123

 
1,299,854

(1)
Investments in equity-accounted investees is presented in current portion of loans to equity-accounted investees, loans to equity-accounted investees, equity-accounted investments and advances from affiliates in the Company’s consolidated balance sheets.
(2)
The results included for Teekay Offshore are from the date of deconsolidation on September 25, 2017. Itajai and Libra Joint Venture results were included up until September 25, 2017.

Condensed Summary of Company's Financial Information for Joint Venture
A condensed summary of the Company’s financial information for equity-accounted investments (14% to 52%-owned) shown on a 100% basis are as follows:
 
As at December 31,
 
2017
 
2016
Cash and restricted cash
555,566

 
500,355

Other assets - current
370,790

 
150,378

Vessels and equipment, including vessels related to capital leases and advances on newbuilding contracts
8,056,504

 
4,655,170

Net investment in direct financing leases
1,973,307

 
1,776,954

Other assets - non-current
500,108

 
74,096

Current portion of long-term debt and obligations related to capital leases
764,098

 
360,942

Other liabilities - current
593,968

 
160,312

Long-term debt and obligations related to capital leases
5,957,406

 
4,208,214

Other liabilities - non-current
751,416

 
213,060


 
Year Ended December 31,
 
2017
 
2016
 
2015
Revenues
980,078

 
882,650

 
985,318

Income from vessel operations
258,006

 
365,472

 
433,023

Realized and unrealized (loss) gain on non-designated derivative instruments
(17,438
)
 
(10,900
)
 
(38,955
)
Net income
38,646

 
239,766

 
275,259