XML 44 R34.htm IDEA: XBRL DOCUMENT v3.19.2
INVESTMENT IN ASSOCIATED COMPANIES (Tables)
6 Months Ended
Jun. 30, 2019
Debt Instrument [Line Items]  
Schedule of Debt [Table Text Block]
(in thousands of $)
June 30, 2019

 
December 31, 2018

Long-term debt:
 
 
 
NOK900 million senior unsecured floating rate bonds due 2019

 
77,722

5.75% senior unsecured convertible bonds due 2021
212,230

 
212,230

NOK500 million senior unsecured floating rate bonds due 2020
58,582

 
57,829

4.875% senior unsecured convertible bonds due 2023
148,300

 
151,700

NOK600 million senior unsecured floating rate bonds due 2023
70,298

 
69,395

NOK700 million senior unsecured floating rate bonds due 2024
82,014

 

Total Fixed Rate and Foreign Debt
571,424

 
568,876

U.S. dollar denominated floating rate debt (LIBOR plus margin) due through 2025
913,207

 
891,471

Total debt principal
1,484,631

 
1,460,347

Less: Unamortized debt issuance costs
(21,939
)
 
(23,267
)
Less: Current portion of long-term debt
(188,029
)
 
(267,149
)
Total long-term debt
1,274,663

 
1,169,931


(in thousands of $)
 
 
 
 
 
 
 
 
 
Fixed Rate and Foreign Debt

 
U.S. Dollar Floating Rate Debt

 
Total debt principal

Balance at
December 31, 2018
 
568,876

 
891,471

 
1,460,347

Drawdowns
 
79,862

 
137,476

 
217,338

Repayments and redemptions
 
(81,021
)
 
(115,740
)
 
(196,761
)
Effects of foreign exchange
 
3,707

 

 
3,707

Balance at
June 30, 2019
 
571,424

 
913,207

 
1,484,631


Percentage participation using the equity method of accounting
At June 30, 2019, June 30, 2018 and December 31, 2018, the Company had the following participation in investments that were recorded using the equity method:
 
June 30, 2019

 
June 30, 2018

 
December 31, 2018

SFL Deepwater Ltd (“SFL Deepwater”)
100
%
 
100
%
 
100
%
SFL Hercules Ltd (“SFL Hercules”)
100
%
 
100
%
 
100
%
SFL Linus Ltd (“SFL Linus”)
100
%
 
100
%
 
100
%


Summarized financial statement information of equity method investees
Summarized balance sheet information of the Company’s wholly-owned equity method investees is as follows:
 
As of June 30, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Current assets
60,007

 
24,028

 
18,848

 
17,131

Non-current assets
944,994

 
294,563

 
282,125

 
368,306

Total assets
1,005,001

 
318,591

 
300,973

 
385,437

Current liabilities
60,345

 
18,019

 
19,088

 
23,238

Non-current liabilities
910,558

 
291,692

 
273,846

 
345,020

Total liabilities
970,903

 
309,711

 
292,934

 
368,258

Total stockholders’ equity
34,098

 
8,880

 
8,039

 
17,179


 
As of December 31, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Current assets
58,089

 
19,558

 
16,858

 
21,673

Non-current assets
967,954

 
302,362

 
290,370

 
375,222

Total assets
1,026,043

 
321,920

 
307,228

 
396,895

Current liabilities
69,181

 
18,252

 
19,487

 
31,442

Non-current liabilities
931,755

 
297,060

 
281,627

 
353,068

Total liabilities
1,000,936

 
315,312

 
301,114

 
384,510

Total stockholders’ equity
25,107

 
6,608

 
6,114

 
12,385

Summarized statement of operations information of the Company’s wholly-owned equity method investees is as follows:
 
Six months ended June 30, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Operating revenues
33,289

 
9,817

 
9,536

 
13,936

Net operating revenues
33,289

 
9,817

 
9,536

 
13,936

Net income
8,991

 
2,272

 
1,925

 
4,794

 
 
Six months ended June 30, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Operating revenues
32,271

 
9,651

 
9,552

 
13,068

Net operating revenues
32,271

 
9,651

 
9,552

 
13,068

Net income
7,451

 
1,964

 
1,821

 
3,666

 
 
Year ended December 31, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Operating revenues
64,572

 
19,594

 
19,126

 
25,852

Net operating revenues
64,410

 
19,540

 
19,049

 
25,821

Net income
14,635

 
3,973

 
3,372

 
7,290


Dividends Declared [Table Text Block]
 
Six months ended June 30, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Dividends Paid

 

 

 


 
Six months ended June 30, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Dividends Paid

 

 

 


 
Year ended December 31, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Dividends Paid

 

 

 


Equity Accounted Subsidiaries [Member]  
Debt Instrument [Line Items]  
Schedule of Debt [Table Text Block]
 
Six months ended June 30, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Loan balance outstanding
645,918

 
195,801

 
210,000

 
240,117

Amount available to draw down

 

 

 

Amount guaranteed by SFL
266,114

 
84,697

 
78,947

 
102,470


 
Year ended December 31, 2018
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Loan balance outstanding
655,186

 
203,686

 
210,000

 
241,500

Amount available to draw down

 

 

 

Amount guaranteed by SFL
266,114

 
84,697

 
78,947

 
102,470