XML 57 R43.htm IDEA: XBRL DOCUMENT v3.3.1.900
INVESTMENT IN ASSOCIATED COMPANIES (Tables)
12 Months Ended
Dec. 31, 2015
Variable Interest Entity, Not Primary Beneficiary, Disclosures [Abstract]  
Percentage participation using the equity method of accounting
At December 31, 2015, 2014 and 2013, the Company had the following participation in investments that are recorded using the equity method:
 
2015

 
2014

 
2013

SFL West Polaris Limited

 

 
100.00
%
SFL Deepwater Ltd
100.00
%
 
100.00
%
 
100.00
%
SFL Hercules Ltd
100.00
%
 
100.00
%
 
100.00
%
SFL Linus Ltd
100.00
%
 
100.00
%
 
100.00
%
Bluelot Shipping Company Limited

 

 
100.00
%
SFL Corte Real Limited

 

 
100.00
%
Summarized financial statement information of equity method investees
Summarized balance sheet information of the Company's equity method investees is as follows:
 
As of December 31, 2015
 
 
 
 
(in thousands of $)
TOTAL

 
SFL Deepwater

 
      SFL West Polaris

 
SFL Hercules

 
      SFL Linus

 
Bluelot

 
Corte Real

Current assets
120,251

 
33,735

 

 
38,936

 
47,580

 

 

Non-current assets
1,212,302

 
366,893

 

 
362,419

 
482,990

 

 

Total assets
1,332,553

 
400,628

 

 
401,355

 
530,570

 

 

Current liabilities
128,455

 
25,221

 

 
28,624

 
74,610

 

 

Non-current liabilities (1)
1,119,483

 
335,881

 

 
354,025

 
429,577

 

 

Total liabilities
1,247,938

 
361,102

 

 
382,649

 
504,187

 

 

Total shareholders' equity
84,615

 
39,526

 

 
18,706

 
26,383

 

 

 
 
As of December 31, 2014
 
 
 
 
(in thousands of $)
TOTAL

 
SFL Deepwater

 
      SFL West Polaris

 
SFL Hercules

 
     SFL Linus

 
Bluelot

 
Corte Real

Current assets (1)
127,268

 
44,297

 

 
38,619

 
44,352

 

 

Non-current assets
1,324,765

 
397,191

 

 
397,226

 
530,348

 

 

Total assets
1,452,033

 
441,488

 

 
435,845

 
574,700

 

 

Current liabilities
122,861

 
38,376

 

 
32,945

 
51,540

 

 

Non-current liabilities (1)
1,275,715

 
371,147

 

 
391,500

 
513,068

 

 

Total liabilities
1,398,576

 
409,523

 

 
424,445

 
564,608

 

 

Total shareholders' equity
53,457

 
31,965

 

 
11,400

 
10,092

 

 

 
(1)
SFL Deepwater, SFL Hercules and SFL Linus non-current liabilities at December 31, 2015, include $137.4 million (2014: $100.0 million), $125.3 million (2014: $135.3 million) and $125.0 million (2014: $110.7 million) due to Ship Finance, respectively (see Note 23: Related party transactions). In addition, SFL Linus current liabilities at December 31, 2015, include a further $23.2 million (2014: $nil) due to Ship Finance (see Note 23: Related party transactions).


Summarized statement of operations information of the Company's wholly-owned equity method investees is shown below. 
 
Year ended December 31, 2015
(in thousands of $)
TOTAL

 
SFL Deepwater

 
      SFL West Polaris

 
SFL Hercules

 
     SFL Linus

 
Bluelot

 
Corte Real

Operating revenues
82,731

 
22,424

 

 
23,315

 
36,992

 

 

Net operating revenues
82,725

 
22,422

 

 
23,313

 
36,990

 

 

Net income (2)
31,001

 
7,561

 

 
7,306

 
16,134

 

 

 

 
Year ended December 31, 2014
(in thousands of $)
TOTAL

 
SFL Deepwater

 
      SFL West Polaris

 
SFL Hercules

 
     SFL Linus

 
Bluelot

 
Corte Real

Operating revenues
108,632

 
24,917

 
22,251

 
24,565

 
33,236

 
1,171

 
2,492

Net operating revenues
105,567

 
24,905

 
22,234

 
24,544

 
33,221

 
232

 
431

Net income (2)
33,497

 
8,023

 
4,643

 
7,755

 
12,413

 
232

 
431

 
 
Year ended December 31, 2013
(in thousands of $)
TOTAL

 
SFL Deepwater

 
      SFL West Polaris

 
SFL Hercules

 
     SFL Linus

 
Bluelot

 
Corte Real

Operating revenues
122,792

 
46,145

 
23,701

 
13,832

 

 
19,490

 
19,624

Net operating revenues
88,121

 
46,109

 
23,681

 
13,808

 

 
2,261

 
2,262

Net income (3)
28,200

 
17,747

 
2,324

 
3,645

 
(38
)
 
2,261

 
2,261


(2)
The net income of SFL Deepwater, SFL West Polaris, SFL Hercules and SFL Linus in the year ended December 31, 2015, includes interest payable to Ship Finance amounting to $6.5 million (2014: $6.5 million; 2013: $9.6 million), $nil (2014: $6.5 million; 2013: $6.5 million), $6.5 million (2014: $6.5 million; 2013: $3.5 million) and $5.6 million (2014: $4.9 million; 2013: $nil), respectively (see Note 23: Related party transactions).