XML 85 R59.htm IDEA: XBRL DOCUMENT v2.4.0.8
DEBT (Tables)
12 Months Ended
Dec. 31, 2013
Debt Disclosure [Abstract]  
Long-term debt
(in thousands of $)
2013

 
2012

U.S. dollar denominated fixed rate debt:
 

 
 

4.5% convertible bond due 2015
190,000

 
215,000

7.84% to 8.04% First Preferred Mortgage Term Notes
279,480

 
268,992

Unamortized discount on issuance of 7.84% First Preferred Mortgage Term Notes
(10,402
)
 

Total U.S. dollar fixed rate debt
459,078

 
483,992

Less: current portion of long-term debt
(22,706
)
 
(20,700
)
Long term portion of debt
436,372

 
463,292

Summary of movement in debt
Movements in debt in each of the three years ended December 31, 2013, maybe summarized as follows:
(in thousands of$)
 
Balance at December 31, 2010
1,364,358

Loan drawdowns
72,000

Loan repayments
(256,527
)
Assumed by Frontline 2012
(666,318
)
Balance at December 31, 2011
513,513

4.5% convertible bond buy-back
(10,000
)
Loan repayments
(19,521
)
Balance at December 31, 2012
483,992

4.5% convertible bond buy-back
(25,000
)
Loan repayments
(21,531
)
Issuance of 7.84% First Preferred Mortgage Term Notes
32,019

Discount on issuance of 7.84% First Preferred Mortgage Term Notes
(12,222
)
Amortization of discount on issuance of 7.84% First Preferred Mortgage Term Notes
1,820

Balance at December 31, 2013
459,078

Debt repayment schedule
The outstanding debt as of December 31, 2013 is repayable as follows:
(in thousands of $)
 
Year ending December 31,
 
2014
22,706

2015
214,909

2016
27,289

2017
29,850

2018
32,619

Thereafter
131,705

 
459,078

Schedule of sinking fund redemption payments
(in thousands of $)
Year ending December 31,
Total Debt

Unamortized Discount

Net Debt

2014
24,855

(2,149
)
22,706

2015
26,850

(1,941
)
24,909

2016
29,025

(1,736
)
27,289

2017
31,365

(1,515
)
29,850

2018
33,895

(1,276
)
32,619

Thereafter
133,490

(1,785
)
131,705

 
279,480

(10,402
)
269,078

Assets pledged
(in thousands of $)
2013

 
2012

Vessels, net, held in ITCL
263,367

 
280,929

Restricted cash and investments
66,249

 
86,280