XML 88 R48.htm IDEA: XBRL DOCUMENT v3.20.1
INVESTMENT IN ASSOCIATED COMPANIES (Tables)
12 Months Ended
Dec. 31, 2019
Variable Interest Entity, Not Primary Beneficiary, Disclosures [Abstract]  
Percentage participation using the equity method of accounting
At December 31, 2019, 2018 and 2017, the Company had the following participation in investments that are recorded using the equity method:

 
2019

 
2018

 
2017

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
%

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, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
SFL Linus

Current assets
75,079

 
29,047

 
22,645

 
23,387

Non-current assets
920,801

 
286,222

 
273,621

 
360,958

Total assets
995,880

 
315,269

 
296,266

 
384,345

Current liabilities
65,832

 
19,168

 
20,761

 
25,903

Non-current liabilities (1)
887,887

 
285,147

 
265,769

 
336,971

Total liabilities
953,719

 
304,315

 
286,530

 
362,874

Total stockholders' equity (2)
42,161

 
10,954

 
9,736

 
21,471







 
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 (1)
931,755

 
297,060

 
281,627

 
353,068

Total liabilities
1,000,936

 
315,312

 
301,114

 
384,510

Total stockholders' equity (2)
25,107

 
6,608

 
6,114

 
12,385

 
(1)
SFL Deepwater, SFL Hercules and SFL Linus non-current liabilities at December 31, 2019, include $113.0 million (2018: $109.0 million), $80.0 million (2018: $80.0 million) and $121.0 million (2018: $121.0 million) due to SFL, respectively (see Note 24: Related party transactions). In addition, SFL Deepwater, SFL Hercules and SFL Linus current liabilities at December 31, 2019, include a further $1.2 million (2018: $0.0 million), $3.4 million (2018: $10.1 million) and $7.4 million (2018: $21.7 million) due to SFL, respectively (see Note 24: Related party transactions).
(2)
In the year ended December 31, 2019, SFL Deepwater, SFL Hercules and SFL Linus did not pay any dividends (2018: $0.0 million; 2017: $3.4 million), (2018: $0.0 million; 2017: $3.8 million), (2018: $0.0 million; 2017: $7.3 million), respectively.


Summarized statement of operations information of the Company's wholly-owned equity method investees is shown below. 
 
Year ended December 31, 2019
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
     SFL Linus

 
Operating revenues
64,142

 
18,966

 
18,378

 
26,798

 
Net operating revenues
64,142

 
18,966

 
18,378

 
26,798

 
Net income (3)
17,054

 
4,346

 
3,622

 
9,086

 
 
 
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 (3)
14,635

 
3,973

 
3,372

 
7,290

 

 
Year ended December 31, 2017
(in thousands of $)
TOTAL

 
SFL Deepwater

 
SFL Hercules

 
     SFL Linus

 
Operating revenues
73,487

 
20,873

 
21,827

 
30,787

 
Net operating revenues
73,487

 
20,873

 
21,827

 
30,787

 
Net income (3)
23,766

 
5,981

 
6,462

 
11,323

 

(3)
The net income of SFL Deepwater, SFL Hercules and SFL Linus for the year ended December 31, 2019, includes interest payable to SFL amounting to $5.1 million (2018: $5.1 million; 2017: $5.4 million), $3.6 million (2018: $3.6 million; 2017: $4.3 million), and $5.4 million (2018: $5.4 million; 2017: $5.5 million), respectively (see Note 24: Related party transactions).