XML 95 R46.htm IDEA: XBRL DOCUMENT v3.4.0.3
Derivative Instruments and Hedging Activities (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Commitment of Foreign Currency Forward Contracts

As at December 31, 2015, the Company was committed to the following foreign currency forward contracts:

 

     Contract Amount
in Foreign
Currency
     Average Forward
Rate
 (1)
    

Fair Value /

Carrying Amount

    Expected Maturity  
           of Asset (Liability)
$
    2016
$
     2017
$
 

Euro

     11,103        0.91         (45     12,153        —    

Norwegian Kroner

     1,105,000        7.72         (18,005     100,812        42,274  

Singapore Dollar

     22,442        1.36         (776     16,537        —    
        

 

 

   

 

 

    

 

 

 
           (18,826     129,502        42,274  
        

 

 

   

 

 

    

 

 

 

 

(1)

Average contractual exchange rate represents the contracted amount of foreign currency one U.S. Dollar will buy.

Commitment of Cross Currency Swaps

As at December 31, 2015, the Company was committed to the following cross currency swaps:

 


Notional

Amount

NOK

     Notional
Amount
USD
     Floating Rate Receivable     Fixed Rate
Payable
   

Fair Value /

Carrying

Amount of

    Remaining
Term (years)
      Reference
Rate
   Margin       Asset /
(Liability)
   
  500,000        89,710      NIBOR      4.00     4.94     (33,714   0.1
  600,000        101,351      NIBOR      5.75     7.49     (36,505   1.1
  700,000        125,000      NIBOR      5.25     6.88     (49,703   1.3
  800,000        143,536      NIBOR      4.75     6.07     (56,985   2.1
  900,000        150,000      NIBOR      4.35     6.43     (54,027   2.7
  1,000,000        162,200      NIBOR      4.25     6.42     (56,124   3.1
  1,000,000        134,000      NIBOR      3.70     5.92     (25,052   4.4
            

 

 

   
               (312,110  
            

 

 

   
Interest Rate Swap Agreements

As at December 31, 2015, the Company was committed to the following interest rate swap agreements related to its LIBOR-based debt and EURIBOR-based debt, whereby certain of the Company’s floating-rate debt were swapped with fixed-rate obligations:

 

     Interest
Rate

Index
   Principal
Amount

$
     Fair Value /
Carrying
Amount of
Asset /
(Liability)
$
    Weighted-
Average
Remaining
Term
(years)
   Fixed
Interest
Rate
(%) 
(1)

LIBOR-Based Debt:

             

U.S. Dollar-denominated interest rate swaps (2)

   LIBOR      3,092,442        (312,131   5.4    3.4

U.S. Dollar-denominated interest rate swaps (3)

   LIBOR      412,392        (16,227   3.0    2.8

U.S. Dollar-denominated interest rate swaption (4)

   LIBOR      155,000        (2,626   1.3    2.2

U.S. Dollar-denominated interest rate swaption (4)

   LIBOR      155,000        685     1.3    3.3

U.S. Dollar-denominated interest rate swaption (5)

   LIBOR      160,000        (2,041   2.1    2.0

U.S. Dollar-denominated interest rate swaption (5)

   LIBOR      160,000        1,956     2.1    3.1

U.S. Dollar-denominated interest rate swaption (6)

   LIBOR      160,000        (1,739   2.5    1.8

U.S. Dollar-denominated interest rate swaption (6)

   LIBOR      160,000        2,981     2.5    2.9

EURIBOR-Based Debt:

             

Euro-denominated interest rate swaps (7) (8)

   EURIBOR      241,798        (35,674   5.0    3.1
        

 

 

      
           (364,816     
        

 

 

      

 

(1)

Excludes the margins the Company pays on its variable-rate debt, which, as of December 31, 2015, ranged from 0.3% to 3.95%.

(2)

Principal amount of $200 million is fixed at 2.14%, unless LIBOR exceeds 6%, in which case the Company pays a floating rate of interest.

(3)

Interest rate swaps with an aggregate principal amount of $320 million are being used to economically hedge expected interest payments on new debt that is planned to be outstanding from 2016 to 2021. These interest rate swaps are subject to mandatory early termination in 2016 whereby the swaps will be settled based on their fair value at that time.

(4)

During June 2015, as part of its hedging program, Teekay LNG entered into interest rate swaption agreements whereby it has a one-time option in April 2017 to enter into an interest rate swap at a fixed rate of 3.34% with a third party, and the third party has a one-time option in April 2017 to require Teekay LNG to enter into an interest swap at a fixed rate of 2.15%. If Teekay LNG or the third party exercises its option, there will be a cash settlement in April 2017 for the fair value of the interest rate swap, in lieu of taking delivery of the actual interest rate swap.

(5)

During August 2015, as part of its hedging program, Teekay LNG entered into interest rate swaption agreements whereby it has a one-time option in January 2018 to enter into an interest rate swap at a fixed rate of 3.10% with a third party, and the third party has a one-time option in January 2018 to require Teekay LNG to enter into an interest swap at a fixed rate of 1.97%. If Teekay LNG or the third party exercises its option, there will be a cash settlement in January 2018 for the fair value of the interest rate swap, in lieu of taking delivery of the actual interest rate swap.

(6)

During October 2015, as part of its hedging program, Teekay LNG entered into interest rate swaption agreements whereby it has a one-time option in July 2018 to enter into an interest rate swap at a fixed rate of 2.935% with a third party, and the third party has a one-time option in July 2018 to require Teekay LNG to enter into an interest swap at a fixed rate of 1.83%. If Teekay LNG or the third party exercises its option, there will be a cash settlement in July 2018 for the fair value of the interest rate swap, in lieu of taking delivery of the actual interest rate swap.

(7)

Principal amount reduces monthly to 70.1 million Euros ($76.1 million) by the maturity dates of the swap agreements.

(8)

Principal amount is the U.S. Dollar equivalent of 222.7 million Euros.

Location and Fair Value Amounts of Derivative Instruments

The following table presents the location and fair value amounts of derivative instruments, segregated by type of contract, on the Company’s consolidated balance sheets.

 

     Prepaid
Expenses
and Other
     Derivative
Assets
     Accrued
Liabilities
    Current
Portion of
Derivative
Liabilities
    Derivative
Liabilities
 

As at December 31, 2015

            

Derivatives designated as a cash flow hedge:

            

Interest rate swap agreements

     —          —          —         (338     (777

Derivatives not designated as a cash flow hedge:

            

Foreign currency contracts

     80        —          —         (16,372     (2,534

Interest rate swap agreements

     —          7,516        (18,348     (198,196     (154,673

Cross currency swap agreements

     —          —          (3,377     (52,633     (256,100

Stock purchase warrants

     —          10,328        —         —         —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     80        17,844        (21,725     (267,539     (414,084
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

As at December 31, 2014

            

Derivatives not designated as a cash flow hedge:

            

Foreign currency contracts

     —          —          —         (14,218     (4,189

Interest rate swap agreements

     —          5,101        (22,656     (148,006     (240,171

Cross currency swap agreements

     —          —          (1,835     (41,733     (177,822

Stock purchase warrants

     —          9,314        —         —         —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     —          14,415        (24,491     (203,957     (422,182
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
Effective Portion of Gains (Losses) on Interest Rate Swap Agreements

For the periods indicated, the following table presents the effective portion of gains (losses) on interest rate swap agreements designated and qualifying as cash flow hedges that were (1) recognized in other comprehensive (loss) income, (2) recorded in accumulated other comprehensive income (or AOCI) during the term of the hedging relationship and reclassified to earnings, and (3) recognized in the ineffective portion of gains (losses) on derivative instruments designated and qualifying as cash flow hedges.

 


Year Ended December 31, 2015

Balance

Sheet

(AOCI)

     Statement of Income (Loss)

Effective

Portion

     Effective
Portion
     Ineffective
Portion
     
  (65      —          (1,050   Interest expense

 

 

    

 

 

    

 

 

   
  (65      —          (1,050  

 

 

    

 

 

    

 

 

   
Effect of Gain (Loss) on Derivatives Not Designated as Hedging Instruments

The effect of the gains and losses on derivatives not designated as hedging instruments in the consolidated statements of income are as follows:

 

    Year Ended     Year Ended     Year Ended  
    December 31,     December 31,     December 31,  
    2015     2014     2013  
    $     $     $  

Realized losses relating to:

     

Interest rate swap agreements

    (108,036     (125,424     (122,439

Interest rate swap agreement terminations

    (10,876     (1,319     (35,985

Foreign currency forward contracts

    (21,607     (4,436     (2,027
 

 

 

   

 

 

   

 

 

 
    (140,519     (131,179     (160,451
 

 

 

   

 

 

   

 

 

 

Unrealized gains (losses) relating to:

     

Interest rate swap agreements

    37,723       (86,045     182,800  

Foreign currency forward contracts

    (418     (16,926     (3,935

Stock purchase warrants

    1,014       2,475       —    
 

 

 

   

 

 

   

 

 

 
    38,319       (100,496     178,865  
 

 

 

   

 

 

   

 

 

 

Total realized and unrealized (losses) gains on derivative instruments

    (102,200     (231,675     18,414  
 

 

 

   

 

 

   

 

 

 

Effect of Gains (Losses) on Cross Currency Swaps

The effect of the loss on cross currency swaps on the consolidated statements of income is as follows:

 

    Year Ended December 31,  
    2015     2014     2013  
    $     $     $  

Realized (loss) gain on maturity and partial termination of cross currency swaps

    (36,155     —         6,800  

Realized (losses) gains

    (18,973     (3,955     2,089  

Unrealized losses

    (89,178     (167,334     (65,387
 

 

 

   

 

 

   

 

 

 

Total realized and unrealized (losses) gains on cross currency swaps

    (144,306     (171,289     (56,498