These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
For the fiscal year ended
|
December 31, 2018
|
|
For the transition period from
|
|
|
Date of event requiring this shell company report
|
|
|
Commission file number
|
001-32199
|
|
|
|
|
Ship Finance International Limited
|
|
|
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
(Translation of Registrant's name into English)
|
|
|
|
|
|
Bermuda
|
|
|
(Jurisdiction of incorporation or organization)
|
|
|
|
|
|
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
|
|
(Address of principal executive offices)
|
|
|
|
|
|
James Ayers
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
Tel: +1 (441)295-9500, Fax: +1(441)295-3494
|
|
|
(Name, Telephone, Email and/or Facsimile number and Address of Company Contact Person)
|
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Shares, $0.01 Par Value
|
|
New York Stock Exchange
|
|
None
|
|
(Title of Class)
|
|
None
|
|
(Title of Class)
|
|
119,373,064
|
|
Common Shares, $0.01 Par Value
|
|
Large accelerated filer [ X ]
|
Accelerated filer [ ]
|
Non-accelerated filer [ ]
|
|
|
|
Emerging growth company [ ]
|
|
[ X ] U.S. GAAP
|
[ ] International Financial Reporting Standards as issued by the International Accounting Standards Board
|
[ ] Other
|
|
PAGE
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
▪
|
the strength of world economies;
|
|
▪
|
the Company’s ability to generate cash to service its indebtedness;
|
|
▪
|
the Company’s ability to continue to satisfy its financial and other covenants, or obtain waivers relating to such covenants from its lenders under its credit facilities;
|
|
▪
|
the Company’s ability to obtain financing in the future to fund capital expenditures, acquisitions and other general corporate activities;
|
|
▪
|
the Company’s counterparties’ ability or willingness to honor their obligations under agreements with it;
|
|
▪
|
fluctuations in currencies and interest rates;
|
|
▪
|
general market conditions including fluctuations in charter hire rates and vessel values;
|
|
▪
|
changes in supply and generally the number, size and form of providers of goods and services in the markets in which the Company operates;
|
|
▪
|
changes in demand in the markets in which the Company operates;
|
|
▪
|
changes in demand resulting from changes in the Organization of the Petroleum Exporting Countries’ petroleum production levels and worldwide oil consumption and storage;
|
|
▪
|
developments regarding the technologies relating to oil exploration;
|
|
▪
|
changes in market demand in countries which import commodities and finished goods and changes in the amount and location of the production of those commodities and finished goods;
|
|
▪
|
increased inspection procedures and more restrictive import and export controls;
|
|
▪
|
the imposition of sanctions by the Office of Foreign Assets Control of the Department of the U.S. Treasury or pursuant to other applicable laws or regulations against the Company or any of its subsidiaries;
|
|
▪
|
changes in the Company’s operating expenses, including bunker prices, drydocking and insurance costs;
|
|
▪
|
performance of the Company’s charterers and other counterparties with whom the Company deals;
|
|
▪
|
the impact of any restructuring of the counterparties with whom the Company deals, including any ongoing restructurings of Deep Sea Supply Shipowing II AS and Solstad Offshore ASA or Solstad;
|
|
▪
|
timely delivery of vessels under construction within the contracted price;
|
|
▪
|
changes in governmental rules and regulations or actions taken by regulatory authorities;
|
|
▪
|
potential liability from pending or future litigation;
|
|
▪
|
general domestic and international political conditions;
|
|
▪
|
potential disruption of shipping routes due to accidents; and
|
|
▪
|
piracy or political events.
|
|
ITEM 1.
|
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
|
ITEM 2.
|
OFFER STATISTICS AND EXPECTED TIMETABLE
|
|
ITEM 3.
|
KEY INFORMATION
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|||||
|
|
(in thousands of dollars except common share and per share data)
|
||||||||||||||||||
|
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating revenues
|
418,712
|
|
|
380,878
|
|
|
412,951
|
|
|
406,740
|
|
|
327,487
|
|
|||||
|
Net operating income
|
117,615
|
|
|
154,626
|
|
|
168,089
|
|
|
166,046
|
|
|
145,146
|
|
|||||
|
Net income
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
200,832
|
|
|
122,815
|
|
|||||
|
Earnings per share, basic
|
$
|
0.70
|
|
|
$
|
1.06
|
|
|
$
|
1.57
|
|
|
$
|
2.15
|
|
|
$
|
1.32
|
|
|
Earnings per share, diluted
|
$
|
0.69
|
|
|
$
|
1.03
|
|
|
$
|
1.50
|
|
|
$
|
1.88
|
|
|
$
|
1.24
|
|
|
Dividends declared
|
149,261
|
|
|
152,907
|
|
|
168,289
|
|
|
162,594
|
|
|
152,142
|
|
|||||
|
Dividends declared per share
|
$
|
1.40
|
|
|
$
|
1.60
|
|
|
$
|
1.80
|
|
|
$
|
1.74
|
|
|
$
|
1.63
|
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
|
(in thousands of dollars except common share and per share data)
|
|||||||||||||
|
Balance Sheet Data (at end of period):
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
211,394
|
|
|
153,052
|
|
|
62,382
|
|
|
70,175
|
|
|
50,818
|
|
|
Vessels and equipment, net (including newbuildings)
|
1,559,712
|
|
|
1,762,596
|
|
|
1,770,616
|
|
|
1,681,466
|
|
|
1,464,700
|
|
|
Vessels and equipment under capital lease, net
|
749,889
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Investment in direct financing and sales-type leases (including current portion)
|
802,159
|
|
|
618,071
|
|
|
556,035
|
|
|
511,443
|
|
|
746,531
|
|
|
Investment in associated companies (including loans and receivables)
|
366,907
|
|
|
328,505
|
|
|
330,877
|
|
|
495,479
|
|
|
399,488
|
|
|
Total assets
|
3,877,845
|
|
|
3,012,082
|
|
|
2,937,377
|
|
|
3,032,554
|
|
|
3,004,596
|
|
|
Short and long term debt (including current portion)
|
1,437,080
|
|
|
1,504,007
|
|
|
1,552,874
|
|
|
1,634,205
|
|
|
1,695,501
|
|
|
Capital lease obligations (including current portion)
|
1,172,051
|
|
|
239,607
|
|
|
122,403
|
|
|
—
|
|
|
—
|
|
|
Share capital
|
1,194
|
|
|
1,109
|
|
|
1,015
|
|
|
93,468
|
|
|
93,404
|
|
|
Stockholders' equity
|
1,180,032
|
|
|
1,194,997
|
|
|
1,134,095
|
|
|
1,241,810
|
|
|
1,153,492
|
|
|
Common shares outstanding (1)
|
119,373,064
|
|
|
110,930,873
|
|
|
101,504,575
|
|
|
93,468,000
|
|
|
93,404,000
|
|
|
Weighted average common shares outstanding(1)
|
105,897,798
|
|
|
95,596,644
|
|
|
93,496,744
|
|
|
93,449,904
|
|
|
93,330,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities
|
200,975
|
|
|
177,796
|
|
|
230,073
|
|
|
258,401
|
|
|
132,401
|
|
|
Cash provided by (used in) investing activities
|
(866,564
|
)
|
|
48,362
|
|
|
39,399
|
|
|
(205,782
|
)
|
|
(21,940
|
)
|
|
Cash provided by (used in) financing activities
|
724,931
|
|
|
(135,488
|
)
|
|
(277,265
|
)
|
|
(33,262
|
)
|
|
(118,284
|
)
|
|
•
|
supply and demand for energy resources, commodities, semi-finished and finished consumer and industrial products;
|
|
•
|
changes in the exploration for and production of energy resources, commodities, semi-finished and finished consumer and industrial products;
|
|
•
|
the location of regional and global production and manufacturing facilities;
|
|
•
|
the location of consuming regions for energy resources, commodities, semi-finished and finished consumer and industrial products;
|
|
•
|
the globalization of production and manufacturing;
|
|
•
|
global and regional economic and political conditions, including armed conflicts, terrorist activities, embargoes and strikes;
|
|
•
|
developments in international trade;
|
|
•
|
changes in seaborne and other transportation patterns, including the distance cargo is transported by sea;
|
|
•
|
environmental and other regulatory developments;
|
|
•
|
currency exchange rates; and
|
|
•
|
weather and natural disasters.
|
|
•
|
the number of newbuilding deliveries;
|
|
•
|
the scrapping rate of older vessels;
|
|
•
|
the price of steel and vessel equipment;
|
|
•
|
changes in environmental and other regulations that may limit the useful lives of vessels;
|
|
•
|
vessel casualties;
|
|
•
|
the number of vessels that are out of service; and
|
|
•
|
port or canal congestion.
|
|
•
|
worldwide production and demand for oil and gas;
|
|
•
|
the cost of exploring for, developing, producing and delivering oil and gas;
|
|
•
|
expectations regarding future energy prices;
|
|
•
|
advances in exploration, development and production technology;
|
|
•
|
the ability of the Organization of Petroleum Exporting Countries, or OPEC, to set and maintain production levels and pricing;
|
|
•
|
the level of production in non-OPEC countries;
|
|
•
|
international sanctions on oil-producing countries or the lifting of such sanctions;
|
|
•
|
government regulations, including restrictions on offshore transportation of oil and gas;
|
|
•
|
local and international political, economic and weather conditions;
|
|
•
|
domestic and foreign tax policies;
|
|
•
|
the development and implementation of policies to increase the use of renewable energy;
|
|
•
|
increased supply of oil and gas from onshore hydraulic fracturing and shale development, and the relative costs of offshore and onshore production of oil and gas;
|
|
•
|
worldwide economic and financial problems and any resulting decline in demand for oil and gas and, consequently, our services;
|
|
•
|
the policies of various governments regarding exploration and development of their oil and gas reserves;
|
|
•
|
accidents, severe weather, natural disasters and other similar incidents relating to the oil and gas industry; and
|
|
•
|
the worldwide military and political environment, including uncertainty or instability resulting from an escalation or additional outbreak of armed hostilities, insurrection, or other crises in the Middle East, eastern Europe or other geographic areas, or further acts of terrorism in the United States, Europe or elsewhere.
|
|
•
|
the availability of competing offshore drilling units;
|
|
•
|
the availability of debt financing on reasonable terms;
|
|
•
|
the level of costs for associated offshore oilfield and construction services;
|
|
•
|
oil and gas transportation costs;
|
|
•
|
the level of rig operating costs, including crew and maintenance;
|
|
•
|
the discovery of new oil and gas reserves;
|
|
•
|
the cost of non-conventional hydrocarbons, such as the exploitation of oil sands; and
|
|
•
|
regulatory restrictions on offshore drilling.
|
|
•
|
an absence of financing for vessels or rigs;
|
|
•
|
no active second-hand market for the sale of vessels or rigs;
|
|
•
|
extremely low charter rates, particularly for vessels employed in the spot market;
|
|
•
|
widespread loan covenant defaults in the shipping and offshore industries; and
|
|
•
|
declaration of bankruptcy by some operators, rig and ship owners as well as charterers.
|
|
•
|
global and regional economic and political conditions;
|
|
•
|
supply and demand for oil and refined petroleum products, which is affected by, among other things, competition from alternative sources of energy;
|
|
•
|
supply and demand for energy resources, commodities, semi-finished and finished consumer and industrial products;
|
|
•
|
developments in international trade;
|
|
•
|
changes in seaborne and other transportation patterns, including changes in the distances that cargoes are transported;
|
|
•
|
environmental concerns and regulations;
|
|
•
|
weather;
|
|
•
|
the number of newbuilding deliveries;
|
|
•
|
the improved fuel efficiency of newer vessels;
|
|
•
|
the scrapping rate of older vessels; and
|
|
•
|
changes in production of crude oil, particularly by OPEC and other key producers.
|
|
•
|
limitations on the incurrence of additional indebtedness, including issuance of additional guarantees;
|
|
•
|
limitations on incurrence of liens;
|
|
•
|
limitations on our ability to pay dividends and make other distributions; and
|
|
•
|
limitations on our ability to renegotiate or amend our charters, management agreements and other material agreements.
|
|
•
|
provide additional security under the loan facility or prepay an amount of the loan facility as necessary to maintain the fair market value of our vessels securing the loan facility at not less than specified percentages (ranging from 100% to 150%) of the principal amount outstanding under the loan facility;
|
|
•
|
maintain available cash on a consolidated basis of not less than $25 million;
|
|
•
|
maintain positive working capital on a consolidated basis; and
|
|
•
|
maintain a ratio of total liabilities to adjusted total assets of less than 0.80.
|
|
ITEM 4.
|
INFORMATION ON THE COMPANY
|
|
•
|
In April 2018, the Company took delivery of a fleet of
15
second-hand feeder size containerships, ranging from
1,100
TEU to
4,400
TEU. Upon delivery, the vessels immediately commenced
seven
year bareboat charters to a leading container line.
|
|
•
|
In May 2018, the Company acquired and took delivery of
four
2014-built 13,800 TEU containerships,
Thalassa Mana
,
Thalassa Tyhi
,
Thalassa Doxa
and
Thalassa Axia
. Upon delivery, the vessels were employed under long term time charters for six years to a leading container line. In September and October 2018, the Company entered into lease financing agreements totaling $400 million with an Asian based leasing institution to finance these four vessels.
|
|
•
|
In September and October, the Company acquired and took delivery of
three
2015-built 10,600 TEU containerships,
Cap San Juan, Cap San Lazaro
and
Cap San Vincent
. Upon delivery, the vessels were employed under long term time charters from Maersk Line A/S (“Maersk”) for
six
years. In December 2018, the Company entered into a lease financing agreement totaling $270 million with an Asian based leasing institution to finance the three vessels.
|
|
•
|
In December, the Company chartered-in
two
2016-built 19,400 TEU containerships,
MSC Erica
and
MSC Reef
. Upon delivery, the vessels each commenced a
15
year bareboat charter to a leading container line.
|
|
•
|
In February 2018, the Company delivered the 1999-built VLCC
Front Circassia
to an unrelated third party for gross sale proceeds of
$17.9 million
. Furthermore, the Company agreed with Frontline Shipping Limited (“FSL”), to terminate the long-term charter for the vessel upon the sale and delivery. The charter with FSL was terminated in February 2018, and the Company received an interest bearing loan note of
$8.9 million
from FSL as compensation for the early termination of the charter.
|
|
•
|
In March 2018, the Company agreed to sell the 2010-built 1,700 TEU container vessel
SFL Avon
to an unrelated third party for gross sales proceeds of
$12.7 million
. The vessel was delivered to its new owners in May 2018.
|
|
•
|
In July 2018, the Company agreed to sell the 2002-built VLCCs
Front Serenade
,
Front Page
and
Front Stratus
to an unrelated third party, ADS Crude Carriers Ltd (“ADS”) for gross sale proceeds of
$22.5 million
for each vessel. Also as part of the sale, the Company received 4,031,800 shares worth
$10.0 million
in ADS, representing
17.24%
ownership in ADS. Upon the sale and delivery, the Company agreed with FSL to terminate the long-term charter of the three vessels. The Company received compensation in the form of three promissory notes of
$3.4 million
each in respect of the charter terminations from Frontline Ltd.
|
|
•
|
In September 2018, the Company agreed to sell the 2001-built VLCC
Front Ariake
to an unrelated third party, for gross sale proceeds of
$17.5 million
. The vessel was delivered to its new owners in October 2018. Upon delivery, the Company agreed to terminate its long term charter with FSL and Frontline made a compensation payment to the Company in the form of a loan note with a value of
$3.4 million
.
|
|
•
|
In November 2018, the Company agreed to sell the 2002-built VLCC
Front Falcon
to an unrelated third party, for gross sale proceeds of
$31.0 million
. The vessel was delivered to its new owners in December 2018. Upon delivery, the Company agreed to an early termination of its long term charter with FSL, and no compensation was due to the Company.
|
|
•
|
In December 2018, the Company sold the 2007-built jack up rig,
Soehanah
, through the disposal of its shares in its subsidiary, Rig Finance Limited, for gross proceeds of
$84.6 million
and a gain of
$7.6 million
was recorded.
|
|
(1)
|
Expand our asset base.
We have increased, and intend to further increase, the size of our asset base through timely and selective acquisitions of additional assets that we believe will be accretive to long-term distributable cash flow per share. We will seek to expand our asset base through placing newbuilding orders, acquiring second-hand vessels and entering into medium or long-term charter arrangements. We also make financial investments or provide loans secured by vessels and rigs. From time to time we may also acquire vessels with no or limited initial charter coverage. We believe that by entering into newbuilding contracts or acquiring second-hand vessels or rigs we can provide for long-term growth of our assets.
|
|
(2)
|
Diversify our asset base.
Since 2004, we have diversified our asset base and now have
nine
asset types,
which comprise crude oil tankers, chemical tankers, oil product tankers, container vessels, car carriers, dry bulk carriers, jack-up drilling rigs, ultra-deepwater drilling units and offshore support vessels.
We believe that there are other attractive markets that could provide us with the opportunity to further diversify our asset base. These markets include vessels and other assets that are of long-term strategic importance to certain operators in the shipping and offshore industries. We believe that the expertise and relationships of our management, together with our relationship and affiliation with Mr. John Fredriksen, could provide us with incremental opportunities to expand our asset base.
|
|
(3)
|
Expand and diversify our customer relationships.
Since 2004, we have increased our customer base from one to more than 10 customers. Of these long term customers, Frontline Shipping, Seadrill and Golden Ocean are related parties. We intend to continue to expand our relationships with our existing customers and also to add new customers, as companies servicing the international shipping and offshore oil exploration markets continue to expand their use of chartered-in assets to add capacity.
|
|
(4)
|
Pursue medium to long-term fixed-rate charters.
We intend to continue to pursue medium to long-term fixed rate charters, which provide us with stable future cash flows. Our customers typically employ long-term charters for strategic expansion as most of their assets are typically of strategic importance to certain operating pools, established trade routes or dedicated oil-field installations. We believe that we will be well positioned to participate in their growth. In addition, we will also seek to enter into charter agreements that are shorter and provide for profit sharing, so that we can generate incremental revenue and share in the upside during strong markets.
|
|
(iii)
|
net loss of taxes, royalties, rents, fees or net profit revenues resulting from injury, destruction or loss of real or personal property, or natural resources;
|
|
(v)
|
lost profits or impairment of earning capacity due to injury, destruction or loss of real or personal property or natural resources; and
|
|
(vi)
|
net cost of increased or additional public services necessitated by removal activities following a discharge of oil, such as protection from fire, safety or health hazards, and loss of subsistence use of natural resources.
|
|
•
|
on-board installation of automatic identification systems to provide a means for the automatic transmission of safety-related information from among similarly equipped ships and shore stations, including information on a ship’s identity, position, course, speed and navigational status;
|
|
•
|
on-board installation of ship security alert systems, which do not sound on the vessel but only alert the authorities on shore;
|
|
•
|
the development of vessel security plans;
|
|
•
|
ship identification number to be permanently marked on a vessel’s hull;
|
|
•
|
a continuous synopsis record kept onboard showing a vessel's history including the name of the ship, the state whose flag the ship is entitled to fly, the date on which the ship was registered with that state, the ship's identification number, the port at which the ship is registered and the name of the registered owner(s) and their registered address; and
|
|
•
|
compliance with flag state security certification requirements.
|
|
|
|
Approximate
|
|
|
|
Lease
|
|
Charter Termination
|
||||
|
Vessel
|
|
Built
|
|
Dwt.
|
|
Flag
|
|
Classification
|
|
Date
|
||
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Front Hakata
|
|
2002
|
|
298,500
|
|
|
BA
|
|
Direct Financing
|
|
2025
|
|
|
Front Energy
|
|
2004
|
|
305,000
|
|
|
MI
|
|
Direct Financing
|
|
2027
|
|
|
Front Force
|
|
2004
|
|
305,000
|
|
|
MI
|
|
Direct Financing
|
|
2027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suezmaxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Glorycrown
|
|
2009
|
|
156,000
|
|
|
MI
|
|
n/a
|
|
n/a
|
(4)
|
|
Everbright
|
|
2010
|
|
156,000
|
|
|
MI
|
|
n/a
|
|
n/a
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capesize Dry Bulk Carriers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Belgravia
|
|
2009
|
|
170,000
|
|
|
MI
|
|
Operating
|
|
2025
|
(1)
|
|
Battersea
|
|
2009
|
|
170,000
|
|
|
MI
|
|
Operating
|
|
2025
|
(1)
|
|
Golden Magnum
|
|
2009
|
|
180,000
|
|
|
HK
|
|
Operating
|
|
2025
|
(1)
|
|
Golden Beijing
|
|
2010
|
|
176,000
|
|
|
HK
|
|
Operating
|
|
2025
|
(1)
|
|
Golden Future
|
|
2010
|
|
176,000
|
|
|
HK
|
|
Operating
|
|
2025
|
(1)
|
|
Golden Zhejiang
|
|
2010
|
|
176,000
|
|
|
HK
|
|
Operating
|
|
2025
|
(1)
|
|
Golden Zhoushan
|
|
2011
|
|
176,000
|
|
|
HK
|
|
Operating
|
|
2025
|
(1)
|
|
KSL China
|
|
2013
|
|
180,000
|
|
|
MI
|
|
Operating
|
|
2025
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kamsarmax Dry Bulk Carriers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sinochart Beijing
|
|
2012
|
|
82,000
|
|
|
HK
|
|
Operating
|
|
2022
|
|
|
Min Sheng 1
|
|
2012
|
|
82,000
|
|
|
HK
|
|
Operating
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Handysize Dry Bulk Carriers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SFL Spey
|
|
2011
|
|
34,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Medway
|
|
2011
|
|
34,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Trent
|
|
2012
|
|
34,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Kent
|
|
2012
|
|
34,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Tyne
|
|
2012
|
|
32,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Clyde
|
|
2012
|
|
32,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Dee
|
|
2013
|
|
32,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Tankers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SFL Trinity
|
|
2017
|
|
114,000
|
|
|
MI
|
|
Operating
|
|
2024
|
|
|
SFL Sabine
|
|
2017
|
|
114,000
|
|
|
MI
|
|
Operating
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chemical Tankers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maria Victoria V
|
|
2008
|
|
17,000
|
|
|
PAN
|
|
Operating
|
|
2021
|
(1)
|
|
SC Guangzhou
|
|
2008
|
|
17,000
|
|
|
PAN
|
|
Operating
|
|
2021
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Container vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MSC Margarita
|
|
2001
|
|
5,800 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2024
|
(1) (7)
|
|
MSC Vidhi
|
|
2002
|
|
5,800 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2024
|
(1) (7)
|
|
MSC Vaishnavi R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
(1) (7)
|
|
MSC Julia R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
(1) (7)
|
|
MSC Arushi R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
(1) (7)
|
|
MSC Katya R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
(1) (7)
|
|
MSC Anisha R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2020
|
(1)
|
|
MSC Vidisha R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2020
|
(1)
|
|
MSC Zlata R.
|
|
2002
|
|
4,100 TEU
|
|
|
LIB
|
|
Operating
|
|
2020
|
(1)
|
|
MSC Alice
|
|
2003
|
|
1,700 TEU
|
|
|
MI
|
|
Sales Type
|
|
2022
|
(1)
|
|
Heung-A Green
|
|
2005
|
|
1,700 TEU
|
|
|
MAL
|
|
Operating
|
|
2020
|
(1)
|
|
Green Ace
|
|
2005
|
|
1,700 TEU
|
|
|
MAL
|
|
Operating
|
|
2020
|
(1)
|
|
San Felipe
|
|
2014
|
|
8,700 TEU
|
|
|
MI
|
|
Operating
|
|
2021
|
|
|
San Felix
|
|
2014
|
|
8,700 TEU
|
|
|
MI
|
|
Operating
|
|
2021
|
|
|
San Fernando
|
|
2015
|
|
8,700 TEU
|
|
|
MI
|
|
Operating
|
|
2022
|
|
|
San Francisca
|
|
2015
|
|
8,700 TEU
|
|
|
MI
|
|
Operating
|
|
2022
|
|
|
Maersk Sarat
|
|
2015
|
|
9,500 TEU
|
|
|
LIB
|
|
Operating
|
|
2020
|
|
|
Maersk Skarstind
|
|
2016
|
|
9,500 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
|
|
Maersk Shivling
|
|
2016
|
|
9,300 TEU
|
|
|
LIB
|
|
Operating
|
|
2021
|
|
|
MSC Anna
|
|
2016
|
|
19,200 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2031
|
(1) (5)
|
|
MSC Viviana
|
|
2017
|
|
19,200 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2032
|
(1) (5)
|
|
MSC Alabama
|
|
1996
|
|
3,424 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Alyssa
|
|
2001
|
|
4,354 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Belle
|
|
1998
|
|
1,098 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Caitlin
|
|
1998
|
|
1,733 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Edith
|
|
1998
|
|
1,733 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Erminia
|
|
1993
|
|
3,720 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Giannina
|
|
1997
|
|
2,061 TEU
|
|
|
PT
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Himanshi
|
|
1997
|
|
2,072 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Japan
|
|
1996
|
|
3,424 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Jemima
|
|
1994
|
|
2,394 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Korea
|
|
1996
|
|
3,424 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Mandy
|
|
1993
|
|
3,007 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Nilgun
|
|
1994
|
|
2,394 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Rossella
|
|
1993
|
|
3,502 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
MSC Santhya
|
|
1991
|
|
3,005 TEU
|
|
|
PAN
|
|
Direct Financing
|
|
2025
|
(1)
|
|
Thalassa Axia
|
|
2014
|
|
13,800 TEU
|
|
|
LIB
|
|
Operating
|
|
2024
|
(6)
|
|
Thalassa Doxa
|
|
2014
|
|
13,800 TEU
|
|
|
LIB
|
|
Operating
|
|
2024
|
(6)
|
|
Thalassa Mana
|
|
2014
|
|
13,800 TEU
|
|
|
LIB
|
|
Operating
|
|
2024
|
(6)
|
|
Thalassa Tyhi
|
|
2014
|
|
13,800 TEU
|
|
|
LIB
|
|
Operating
|
|
2024
|
(6)
|
|
Cap San Vincent
|
|
2015
|
|
10,600 TEU
|
|
|
MI
|
|
Operating
|
|
2024
|
(1) (6)
|
|
Cap San Lazaro
|
|
2015
|
|
10,600 TEU
|
|
|
MI
|
|
Operating
|
|
2024
|
(1) (6)
|
|
Cap San Juan
|
|
2015
|
|
10,600 TEU
|
|
|
MI
|
|
Operating
|
|
2024
|
(1) (6)
|
|
MSC Erica
|
|
2016
|
|
19.400 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2033
|
(1) (5)
|
|
MSC Reef
|
|
2016
|
|
19.400 TEU
|
|
|
LIB
|
|
Direct Financing
|
|
2033
|
(1) (5)
|
|
Car Carriers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composer
|
|
2005
|
|
6,500 CEU
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
Conductor
|
|
2006
|
|
6,500 CEU
|
|
|
PAN
|
|
n/a
|
|
n/a
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jack-Up Drilling Rigs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West Linus
|
|
2014
|
|
450 ft
|
|
|
NOR
|
|
Direct Financing
|
|
2029
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ultra-Deepwater Drill Units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West Hercules
|
|
2008
|
|
10,000 ft
|
|
|
PAN
|
|
Direct Financing
|
|
2024
|
(1)
|
|
West Taurus
|
|
2008
|
|
10,000 ft
|
|
|
PAN
|
|
Direct Financing
|
|
2024
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supramax Dry Bulk Carriers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SFL Hudson
|
|
2009
|
|
57,000
|
|
|
MI
|
|
Operating
|
|
2020
|
|
|
SFL Yukon
|
|
2010
|
|
57,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Sara
|
|
2011
|
|
57,000
|
|
|
HK
|
|
n/a
|
|
n/a
|
(4)
|
|
SFL Kate
|
|
2011
|
|
57,000
|
|
|
HK
|
|
Operating
|
|
2021
|
|
|
SFL Humber
|
|
2012
|
|
57,000
|
|
|
HK
|
|
Operating
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offshore support vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sea Leopard
|
|
1998
|
|
AHTS
|
|
(2)
|
CYP
|
|
Direct Financing
|
|
2027
|
|
|
Sea Cheetah
|
|
2007
|
|
AHTS
|
|
(2)
|
CYP
|
|
Operating
|
|
2027
|
|
|
Sea Jaguar
|
|
2007
|
|
AHTS
|
|
(2)
|
CYP
|
|
Operating
|
|
2027
|
|
|
Sea Halibut
|
|
2007
|
|
PSV
|
|
(3)
|
CYP
|
|
Operating
|
|
2027
|
|
|
Sea Pike
|
|
2007
|
|
PSV
|
|
(3)
|
CYP
|
|
Operating
|
|
2027
|
|
|
(1)
|
Charterer has purchase options or obligations during the term or at the end of the charter.
|
|
(2)
|
Anchor handling tug supply vessel (AHTS).
|
|
(3)
|
Platform supply vessel (PSV).
|
|
(4)
|
Currently employed on a short-term charter or trading in the spot market.
|
|
(5)
|
Vessel chartered-in and out on direct financing leases
|
|
(6)
|
Vessel chartered-in as capital leases and out as operating leases
|
|
(7)
|
Extended in 2019. Lease assessment is preliminary and may change.
|
|
ITEM 4A.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 5.
|
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
|
|
|
Total fleet
|
|
Additions/
Disposals
|
|
Total fleet
|
|
Additions/
Disposals
|
|
Total fleet
|
|||||||||||
|
Vessel type
|
|
December 31, 2016
|
|
2017
|
|
December 31, 2017
|
|
2018
|
|
December 31, 2018
|
|||||||||||
|
Oil Tankers
|
|
15
|
|
|
|
|
-4
|
|
|
11
|
|
|
|
|
-6
|
|
5
|
|
|||
|
Chemical tankers
|
|
2
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
2
|
|
||||
|
Dry bulk carriers
|
|
22
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
22
|
|
||||
|
Container vessels
|
|
21
|
|
|
+1
|
|
|
|
|
22
|
|
|
+24
|
|
-1
|
|
45
|
|
|||
|
Car carriers
|
|
2
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
2
|
|
||||
|
Jack-up drilling rigs
|
|
2
|
|
|
|
|
|
|
2
|
|
|
|
|
-1
|
|
1
|
|
||||
|
Ultra-deepwater drill units
|
|
2
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
2
|
|
||||
|
Offshore support vessels
|
|
5
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
5
|
|
|||
|
Product tankers
|
|
—
|
|
|
+2
|
|
|
|
|
2
|
|
|
|
|
|
|
2
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Active Fleet
|
|
71
|
|
|
+3
|
|
|
-4
|
|
|
70
|
|
|
+24
|
|
|
-8
|
|
|
86
|
|
|
•
|
the earnings of our vessels under time charters and bareboat charters to Frontline Shipping, the Seadrill Charterers, the Golden Ocean Charterer and other charterers;
|
|
•
|
the amount we receive under the profit sharing arrangements with Frontline Shipping, the Golden Ocean Charterer and the Solstad Charterer;
|
|
•
|
the earnings and expenses related to any additional vessels that we acquire;
|
|
•
|
earnings from the sale of assets and termination of charters;
|
|
•
|
vessel management fees and operating expenses;
|
|
•
|
administrative expenses;
|
|
•
|
interest expenses; and
|
|
•
|
mark-to-market adjustments to the valuation of our interest rate swaps and other derivative financial instruments.
|
|
|
|
|
Aggregate carrying value at
|
|
|
|
|
Number of
|
|
|
December 31, 2018
|
|
|
|
owned vessels
|
|
|
($ millions)
|
|
|
Tanker vessels (1)
|
9
|
|
|
340
|
|
|
Dry bulk carriers (2)
|
22
|
|
|
539
|
|
|
Liners (3)
|
36
|
|
|
856
|
|
|
Offshore units (4)
|
8
|
|
|
1,063
|
|
|
|
75
|
|
|
2,798
|
|
|
(1)
|
Includes
nine
vessels with an aggregate carrying value of
$340 million
, which we believe exceeds their aggregate charter-free market value by approximately
$68 million
.
|
|
(2)
|
Includes
14
vessels with an aggregate carrying value of
$321 million
, which we believe exceeds their aggregate charter-free market value by approximately
$133 million
and
eight
vessels with an aggregate carrying value of
$218 million
, which we believe is approximately
$23 million
less than their aggregate charter-free market value.
|
|
(3)
|
Includes
nine
vessels with an aggregate carrying value of
$357 million
, which we believe exceeds their aggregate charter-free market value by approximately
$47 million
, and
27
vessels with an aggregate carrying value of
$500 million
, which we believe is approximately
$40 million
less than their aggregate charter-free market value.
|
|
(4)
|
Includes
five
vessels with an aggregate net carrying value of
$43 million
, which we believe does not exceed their aggregate charter-free market value following their impairment at December 31, 2018, and
three
vessels with an aggregate carrying value of
$1,020 million
, which we believe is approximately
$174 million
less than their aggregate charter-free market value.
|
|
(
in thousands of $)
|
2018
|
|
|
2017
|
|
|
Total operating revenues
|
418,712
|
|
|
380,878
|
|
|
Gain/(loss) on sale of assets and termination of charters
|
(2,578
|
)
|
|
1,124
|
|
|
Gain/(loss) on sale of subsidiaries and disposal groups
|
7,613
|
|
|
—
|
|
|
Total operating expenses
|
306,132
|
|
|
227,376
|
|
|
Net operating income
|
117,615
|
|
|
154,626
|
|
|
Interest income
|
17,951
|
|
|
19,330
|
|
|
Interest expense
|
(113,886
|
)
|
|
(90,414
|
)
|
|
Gain/(loss) on purchase of bonds
|
1,146
|
|
|
(2,305
|
)
|
|
Other non-operating items (net)
|
36,161
|
|
|
(3,794
|
)
|
|
Equity in earnings of associated companies
|
14,635
|
|
|
23,766
|
|
|
Net income
|
73,622
|
|
|
101,209
|
|
|
(
in thousands of $)
|
2018
|
|
|
2017
|
|
|
Direct financing lease interest income
|
39,678
|
|
|
38,265
|
|
|
Finance lease service revenues
|
22,095
|
|
|
35,010
|
|
|
Profit sharing revenues
|
1,779
|
|
|
5,814
|
|
|
Time charter revenues
|
292,726
|
|
|
238,409
|
|
|
Bareboat charter revenues
|
36,222
|
|
|
40,596
|
|
|
Voyage charter revenues
|
24,339
|
|
|
21,037
|
|
|
Other operating income
|
1,873
|
|
|
1,747
|
|
|
Total operating revenues
|
418,712
|
|
|
380,878
|
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Charterhire payments accounted for as:
|
|
|
|
||
|
Direct financing and sales-type lease interest income
|
39,678
|
|
|
38,265
|
|
|
Finance lease service revenues
|
22,095
|
|
|
35,010
|
|
|
Direct financing lease repayments
|
33,486
|
|
|
31,929
|
|
|
Total direct financing and sales-type lease payments received
|
95,259
|
|
|
105,204
|
|
|
(
in thousands of $)
|
2018
|
|
|
2017
|
|
|
Vessel operating expenses
|
128,548
|
|
|
131,794
|
|
|
Depreciation
|
104,079
|
|
|
88,150
|
|
|
Vessel impairment charge
|
64,338
|
|
|
—
|
|
|
Administrative expenses
|
9,167
|
|
|
7,432
|
|
|
|
306,132
|
|
|
227,376
|
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Interest on US$ floating rate loans
|
51,357
|
|
|
33,466
|
|
|
Interest on NOK 600M floating rate bonds due 2017
|
—
|
|
|
2,082
|
|
|
Interest on NOK 900M floating rate bonds due 2019
|
4,597
|
|
|
4,691
|
|
|
Interest on NOK 500M floating rate bonds due 2020
|
3,531
|
|
|
1,852
|
|
|
Interest on NOK 600M floating rate bonds due 2023
|
1,232
|
|
|
—
|
|
|
Interest on 3.25% convertible bonds due 2018
|
171
|
|
|
5,107
|
|
|
Interest on 5.75% convertible bonds due 2021
|
12,926
|
|
|
12,866
|
|
|
Interest on 4.875% convertible bonds due 2023
|
5,448
|
|
|
—
|
|
|
Swap interest
|
2,661
|
|
|
5,328
|
|
|
Interest on capital lease obligation
|
21,775
|
|
|
15,982
|
|
|
Other interest
|
—
|
|
|
26
|
|
|
Amortization of deferred charges
|
10,188
|
|
|
9,014
|
|
|
|
113,886
|
|
|
90,414
|
|
|
(
in thousands of $)
|
2017
|
|
|
2016
|
|
|
Total operating revenues
|
380,878
|
|
|
412,951
|
|
|
Gain/(loss) on sale of assets and termination of charters
|
1,124
|
|
|
(167
|
)
|
|
Total operating expenses
|
(227,376
|
)
|
|
(244,695
|
)
|
|
Net operating income
|
154,626
|
|
|
168,089
|
|
|
Interest income
|
19,330
|
|
|
21,736
|
|
|
Interest expense
|
(90,414
|
)
|
|
(71,843
|
)
|
|
Loss/(gain) on purchase of bonds
|
(2,305
|
)
|
|
(8,802
|
)
|
|
Other non-operating items (net)
|
(3,794
|
)
|
|
9,461
|
|
|
Equity in earnings of associated companies
|
23,766
|
|
|
27,765
|
|
|
Net income
|
101,209
|
|
|
146,406
|
|
|
(
in thousands of $)
|
2017
|
|
|
2016
|
|
|
Direct financing lease interest income
|
38,265
|
|
|
23,181
|
|
|
Finance lease service revenues
|
35,010
|
|
|
44,523
|
|
|
Profit sharing revenues
|
5,814
|
|
|
51,544
|
|
|
Time charter revenues
|
238,409
|
|
|
226,748
|
|
|
Bareboat charter revenues
|
40,596
|
|
|
45,039
|
|
|
Voyage charter revenues
|
21,037
|
|
|
19,329
|
|
|
Other operating income
|
1,747
|
|
|
2,587
|
|
|
Total operating revenues
|
380,878
|
|
|
412,951
|
|
|
(in thousands of $)
|
2017
|
|
|
2016
|
|
|
Charterhire payments accounted for as:
|
|
|
|
||
|
Direct financing and sales-type lease interest income
|
38,265
|
|
|
23,181
|
|
|
Finance lease service revenues
|
35,010
|
|
|
44,523
|
|
|
Direct financing lease repayments
|
31,929
|
|
|
30,410
|
|
|
Total direct financing and sales-type lease payments received
|
105,204
|
|
|
98,114
|
|
|
(
in thousands of $)
|
2017
|
|
|
2016
|
|
|
Vessel operating expenses
|
131,794
|
|
|
136,016
|
|
|
Depreciation
|
88,150
|
|
|
94,293
|
|
|
Vessel impairment charge
|
—
|
|
|
5,314
|
|
|
Administrative expenses
|
7,432
|
|
|
9,072
|
|
|
|
227,376
|
|
|
244,695
|
|
|
(in thousands of $)
|
2017
|
|
|
2016
|
|
|
Interest on US$ floating rate loans
|
33,466
|
|
|
29,032
|
|
|
Interest on NOK floating rate bonds due 2017
|
2,082
|
|
|
4,152
|
|
|
Interest on NOK floating rate bonds due 2019
|
4,691
|
|
|
4,697
|
|
|
Interest on NOK floating rate bonds due 2020
|
1,852
|
|
|
—
|
|
|
Interest on 3.75% convertible bonds due 2016
|
—
|
|
|
329
|
|
|
Interest on 3.25% convertible bonds due 2018
|
5,107
|
|
|
10,093
|
|
|
Interest on 5.75% convertible bonds due 2021
|
12,866
|
|
|
3,127
|
|
|
Swap interest
|
5,328
|
|
|
9,165
|
|
|
Interest on capital lease obligation
|
15,982
|
|
|
246
|
|
|
Other interest
|
26
|
|
|
30
|
|
|
Amortization of deferred charges
|
9,014
|
|
|
10,972
|
|
|
|
90,414
|
|
|
71,843
|
|
|
|
|
- NOK900 million senior unsecured bonds due 2019
|
|
- NOK500 million senior unsecured bonds due 2020
|
|
- 5.75% senior unsecured convertible bonds due 2021
|
|
- NOK600 million senior unsecured bonds due 2023
|
|
- 4.875% senior unsecured convertible bonds due 2023
|
|
- $17.5 million secured term loan facility due 2023
|
|
- $45 million secured term loan and revolving credit facility due 2019
|
|
- $75 million secured term loan facility due 2019
|
|
- $20 million secured term loan facility due 2019
|
|
- $43 million secured term loan facility due 2019
|
|
- $43 million secured term loan facility due 2020
|
|
- $101 million secured term loan facility due 2023
|
|
- $128 million secured term loan facility due 2021
|
|
- $210 million secured term loan facility due 2021
|
|
- $128 million secured term loan facility due 2022
|
|
- $171 million secured loan facility due 2023
|
|
- $39 million secured term loan facility due 2022
|
|
- $166 million secured term loan facility due 2022
|
|
- $76 million secured term loan facility due 2024
|
|
- $50 million secured term credit facility due 2025
|
|
-
|
$390 million secured term loan and revolving credit facility due 2022
|
|
-
|
$375 million secured term loan and revolving credit facility due 2023
|
|
-
|
$475 million secured term loan and revolving credit facility due 2023
|
|
|
December 31, 2018
|
||||
|
(in millions of $)
|
Outstanding balance on loan
|
|
|
Net amount available to draw
|
|
|
Unsecured borrowings:
|
|
|
|
||
|
NOK900 million bonds due 2019
|
77.7
|
|
|
—
|
|
|
NOK500 million bonds due 2020
|
57.8
|
|
|
—
|
|
|
5.75% convertible bonds due 2021
|
212.2
|
|
|
—
|
|
|
NOK600 million bonds due 2023
|
69.4
|
|
|
—
|
|
|
4.875% senior unsecured convertible bonds due 2023
|
151.7
|
|
|
—
|
|
|
Total unsecured borrowings
|
568.8
|
|
|
—
|
|
|
U.S. dollar denominated floating rate debt due through 2025
|
891.5
|
|
|
—
|
|
|
Total borrowings of Company and consolidated subsidiaries
|
1,460.3
|
|
|
—
|
|
|
Equity accounted subsidiaries: Loan facilities secured with mortgages on vessels and rigs
|
655.2
|
|
|
—
|
|
|
Total borrowings
|
2,115.5
|
|
|
—
|
|
|
|
Payment due by period
|
|||||||||||||
|
|
Less than
1 year
|
|
|
1–3
years
|
|
|
3–5
years
|
|
|
After
5 years
|
|
|
Total
|
|
|
|
(in millions of $)
|
|||||||||||||
|
NOK900 million senior unsecured bonds due 2019
|
77.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77.7
|
|
|
NOK500 million senior unsecured bonds due 2020
|
—
|
|
|
57.8
|
|
|
—
|
|
|
—
|
|
|
57.8
|
|
|
5.75% unsecured convertible bonds due 2021
|
—
|
|
|
212.2
|
|
|
—
|
|
|
—
|
|
|
212.2
|
|
|
NOK600 million senior unsecured bonds due 2023
|
—
|
|
|
—
|
|
|
69.4
|
|
|
—
|
|
|
69.4
|
|
|
4.875% senior unsecured convertible bonds due 2023
|
—
|
|
|
—
|
|
|
151.7
|
|
|
—
|
|
|
151.7
|
|
|
Floating rate long-term debt
|
189.4
|
|
|
389.6
|
|
|
300.2
|
|
|
12.3
|
|
|
891.5
|
|
|
Floating rate long-term debt in unconsolidated subsidiaries (1)
|
33.2
|
|
|
96.0
|
|
|
526.0
|
|
|
—
|
|
|
655.2
|
|
|
Total debt repayments
|
300.3
|
|
|
755.6
|
|
|
1,047.3
|
|
|
12.3
|
|
|
2,115.5
|
|
|
Total interest payments (2)
|
117.4
|
|
|
203.1
|
|
|
121.4
|
|
|
10.5
|
|
|
452.4
|
|
|
Capital lease obligations
|
67.4
|
|
|
138.3
|
|
|
153.5
|
|
|
813.1
|
|
|
1,172.3
|
|
|
Interest on capital lease obligations
|
62.8
|
|
|
115.3
|
|
|
99.9
|
|
|
163.7
|
|
|
441.7
|
|
|
Total contractual cash obligations
|
547.9
|
|
|
1,212.3
|
|
|
1,422.1
|
|
|
999.6
|
|
|
4,181.9
|
|
|
(1)
|
The floating rate long-term debt facilities in the unconsolidated subsidiaries relate to the three drilling units on charter to the Seadrill Charterers. In connection with Seadrill’s Restructuring Plan, the loan facilities have been extended by four years, subject to court approval of the Restructuring Plan. The numbers in the above table assume that the Restructuring Plan is approved by the court.
|
|
(2)
|
Interest payments are based on the existing borrowings of both fully consolidated and equity-accounted subsidiaries. It is assumed that no further refinancing of existing loans takes place and that there is no repayment on revolving credit facilities. Interest rate swaps have not been included in the calculation. The interest has been calculated using the five year U.S. dollar swap of
2.48%
, the five year NOK swap of
1.81%
and the exchange rate of
NOK8.52
= $1 as of March 19, 2019, plus agreed margins. Interest on fixed rate loans is calculated using the contracted interest rates.
|
|
Name
|
|
Age
|
|
Position
|
|
James O'Shaughnessy
|
|
55
|
|
Director of the Company and Chairperson of the Audit Committee
|
|
Harald Thorstein
|
|
39
|
|
Director of the Company
|
|
Bert Bekker
|
|
80
|
|
Director of the Company
|
|
Gary Vogel
|
|
53
|
|
Director of the Company
|
|
Keesjan Cordia
|
|
44
|
|
Director of the Company
|
|
Ole B. Hjertaker
|
|
52
|
|
Chief Executive Officer of SFL Management AS
|
|
Aksel C. Olesen
|
|
42
|
|
Chief Financial Officer of SFL Management AS
|
|
Director or Officer
|
|
Beneficial interest in Common Shares of
$0.01 each
|
|
Additional interest in options to
acquire Common Shares
which have vested
|
|
Percentage of
Common Shares
Outstanding
|
||
|
James O'Shaughnessy
|
|
—
|
|
|
—
|
|
|
*
|
|
Harald Thorstein
|
|
—
|
|
|
17,500
|
|
|
*
|
|
Bert Bekker
|
|
—
|
|
|
10,000
|
|
|
*
|
|
Gary Vogel
|
|
—
|
|
|
—
|
|
|
*
|
|
Keesjan Cordia
|
|
—
|
|
|
—
|
|
|
*
|
|
Ole B. Hjertaker
|
|
91,840
|
|
|
92,333
|
|
|
*
|
|
Aksel C. Olesen
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
Number of options
|
|
|
|
|
||||||
|
Director or Officer
|
|
Total
|
|
|
Vested
|
|
|
Exercise price
|
|
Expiration Date
|
||
|
James O'Shaughnessy
|
|
25,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Harald Thorstein
|
|
17,500
|
|
|
17,500
|
|
|
$
|
9.68
|
|
|
March 2021
|
|
Harald Thorstein
|
|
25,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Bert Bekker
|
|
10,000
|
|
|
10,000
|
|
|
$
|
9.68
|
|
|
March 2021
|
|
Bert Bekker
|
|
25,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Gary Vogel
|
|
25,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Keesjan Cordia
|
|
25,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Ole B. Hjertaker
|
|
79,000
|
|
|
79,000
|
|
|
$
|
9.68
|
|
|
March 2021
|
|
Ole B. Hjertaker
|
|
40,000
|
|
|
13,333
|
|
|
$
|
12.20
|
|
|
September 2022
|
|
Ole B. Hjertaker
|
|
30,000
|
|
|
—
|
|
|
$
|
13.27
|
|
|
April 2023
|
|
Ole B. Hjertaker
|
|
150,000
|
|
|
—
|
|
|
$
|
12.35
|
|
|
March 2024
|
|
Aksel C. Olesen
|
|
100,000
|
|
|
—
|
|
|
$
|
11.50
|
|
|
January 2024
|
|
ITEM 7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
|
Owner
|
|
Number of Common Shares
|
|
Percent of Common Shares
|
|
Hemen Holding Limited (1)
|
|
26,918,687
|
|
22.5%
|
|
(1)
|
According to the Schedule 13D/A filed with the SEC on November 16, 2018, Hemen Holding Limited ("Hemen") is a Cyprus holding company, indirectly controlled by trusts established by Mr. John Fredriksen for the benefit of his immediate family. Mr. Fredriksen disclaims beneficial ownership of the
26,918,687
shares of our common stock, except to the extent of his voting and dispositive interests in such shares of common stock and Mr. Fredriksen has no pecuniary interest in such shares.
|
|
(1)
|
From October 2017, Deep Sea was determined to no longer be a related party (see below).
|
|
ITEM 8.
|
FINANCIAL INFORMATION
|
|
Payment Date
|
Amount per Share
|
|
||
|
2014
|
|
|
||
|
March 28, 2014
|
$
|
0.40
|
|
|
|
June 30, 2014
|
$
|
0.41
|
|
|
|
September 30, 2014
|
$
|
0.41
|
|
|
|
December 30, 2014
|
$
|
0.41
|
|
|
|
|
|
|
||
|
2015
|
|
|
||
|
March 27, 2015
|
$
|
0.42
|
|
|
|
June 30, 2015
|
$
|
0.43
|
|
|
|
September 30, 2015
|
$
|
0.44
|
|
|
|
December 30, 2015
|
$
|
0.45
|
|
|
|
|
|
|
||
|
2016
|
|
|
||
|
March 30, 2016
|
$
|
0.45
|
|
|
|
June 29, 2016
|
$
|
0.45
|
|
|
|
September 29, 2016
|
$
|
0.45
|
|
|
|
December 29, 2016
|
$
|
0.45
|
|
|
|
|
|
|
||
|
2017
|
|
|
||
|
March 30, 2017
|
$
|
0.45
|
|
|
|
June 30, 2017
|
$
|
0.45
|
|
|
|
September 29, 2017
|
$
|
0.35
|
|
|
|
December 29, 2017
|
$
|
0.35
|
|
|
|
|
|
|
||
|
2018
|
|
|
||
|
March 27, 2018
|
$
|
0.35
|
|
|
|
June 29, 2018
|
$
|
0.35
|
|
|
|
September 27, 2018
|
$
|
0.35
|
|
|
|
December 28, 2018
|
$
|
0.35
|
|
|
|
ITEM 9.
|
THE OFFER AND LISTING
|
|
ITEM 10.
|
ADDITIONAL INFORMATION
|
|
(i)
|
It is organized in a "qualified foreign country," which is one that grants an equivalent exemption from tax to corporations organized in the United States in respect of the shipping income for which exemption is being claimed under Section 883, and which the Company refers to as the Country of Organization Requirement; and
|
|
(ii)
|
It can satisfy any one of the following two stock ownership requirements for more than half the days during the taxable year:
|
|
•
|
the Company's stock is "primarily and regularly traded on an established securities market" located in the United States or a "qualified foreign country," which the Company refers to as the Publicly-Traded Test; or
|
|
•
|
more than 50% of the Company's stock, in terms of value, is beneficially owned by any combination of one or more individuals who are residents of a "qualified foreign country" or foreign corporations that satisfy the Country of Organization Requirement and the Publicly-Traded Test, which the Company refers to as the 50% Ownership Test.
|
|
•
|
we had, or were considered to have, a fixed place of business in the United States involved in the earning of U.S. source shipping income; and
|
|
•
|
substantially all of our U.S. source shipping income were attributable to regularly scheduled transportation, such as the operation of a vessel that followed a published schedule with repeated sailings at regular intervals between the same points for voyages that begin or end in the United States, or, in the case of income from the chartering of a vessel, were attributable to a fixed place of business in the United States.
|
|
•
|
the excess distribution or gain would be allocated ratably over the Non-Electing Holders' aggregate holding period for the common shares;
|
|
•
|
the amount allocated to the current taxable year and any taxable years before the Company became a PFIC would be taxed as ordinary income; and
|
|
•
|
the amount allocated to each of the other taxable years would be subject to tax at the highest rate of tax in effect for the applicable class of taxpayer for that year, and an interest charge for the deemed deferral benefit would be imposed with respect to the resulting tax attributable to each such other taxable year.
|
|
•
|
the gain is effectively connected with the Non-U.S. Holder's conduct of a trade or business in the United States (and, if the Non-U.S. Holder is entitled to the benefits of an income tax treaty with respect to that gain, that gain is attributable to a permanent establishment maintained by the Non-U.S. Holder in the United States); or
|
|
•
|
the Non-U.S. Holder is an individual who is present in the United States for 183 days or more during the taxable year of disposition and other conditions are met.
|
|
•
|
fail to provide an accurate taxpayer identification number;
|
|
•
|
are notified by the IRS that you have failed to report all interest or dividends required to be shown on your U.S. federal income tax returns; or
|
|
•
|
in certain circumstances, fail to comply with applicable certification requirements.
|
|
ITEM 11.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
|
ITEM 13.
|
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
|
ITEM 14.
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
|
ITEM 15.
|
CONTROLS AND PROCEDURES
|
|
a)
|
Disclosure Controls and Procedures
|
|
b)
|
Management's annual report on internal controls over financial reporting
|
|
•
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of Company's management and directors; and
|
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
|
c)
|
Attestation report of the registered public accounting firm
|
|
d)
|
Changes in internal control over financial reporting
|
|
ITEM 16A.
|
AUDIT COMMITTEE FINANCIAL EXPERT
|
|
ITEM 16B.
|
CODE OF ETHICS
|
|
ITEM 16C.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
|
|
2018
|
|
|
2017
|
|
||
|
Audit Fees (a)
|
$
|
560,000
|
|
|
$
|
540,000
|
|
|
Audit-Related Fees (b)
|
$
|
129,000
|
|
|
$
|
117,000
|
|
|
Tax Fees (c)
|
—
|
|
|
—
|
|
||
|
All Other Fees (d)
|
$
|
39,000
|
|
|
$
|
30,075
|
|
|
Total
|
$
|
728,000
|
|
|
$
|
687,075
|
|
|
(a)
|
Audit Fees
|
|
(b)
|
Audit -Related Fees
|
|
(c)
|
Tax Fees
|
|
(d)
|
All Other Fees
|
|
(e)
|
Audit Committee's Pre-Approval Policies and Procedures
|
|
ITEM 16D.
|
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
|
ITEM 16E.
|
PURCHASE OF EQUITY SECURITIES BY ISSUER AND AFFILIATED PURCHASERS
|
|
ITEM 16F.
|
CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT
|
|
ITEM 16G.
|
CORPORATE GOVERNANCE
|
|
ITEM 16H.
|
MINE SAFETY DISCLOSURE
|
|
ITEM 17.
|
FINANCIAL STATEMENTS
|
|
ITEM 18.
|
FINANCIAL STATEMENTS
|
|
Number
|
Description of Exhibit
|
|
1.1*
|
|
|
|
|
|
1.2*
|
|
|
|
|
|
1.3*
|
|
|
|
|
|
1.4*
|
|
|
|
|
|
2.1*
|
|
|
|
|
|
4.1*
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
4.3*
|
|
|
|
|
|
4.4*
|
|
|
|
|
|
4.5*
|
|
|
|
|
|
4.6*
|
|
|
|
|
|
4.7*
|
|
|
|
|
|
4.8*
|
|
|
|
|
|
4.9*
|
|
|
|
|
|
4.11*
|
|
|
|
|
|
4.12*
|
|
|
|
|
|
4.13*
|
|
|
|
|
|
4.14*
|
|
|
|
|
|
4.15a*
|
|
|
|
|
|
4.15b*
|
|
|
|
|
|
4.16*
|
|
|
|
|
|
4.17*
|
|
|
|
|
|
4.18*
|
|
|
|
|
|
4.19*
|
|
|
|
|
|
4.20*
|
|
|
|
|
|
4.21*
|
|
|
|
|
|
4.22
|
|
|
|
|
|
4.23
|
|
|
|
|
|
8.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
12.2
|
|
|
|
|
|
13.1
|
|
|
|
|
|
13.2
|
|
|
|
|
|
15.1
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Schema Calculation Linkbase Document
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Schema Definition Linkbase Document
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Schema Label Linkbase Document
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Schema Presentation Linkbase Document
|
|
|
|
SHIP FINANCE INTERNATIONAL LIMITED
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
Date:
|
March 26, 2019
|
By:
|
/s/ Aksel C. Olesen
|
|
|
|
|
Aksel C. Olesen
|
|
|
|
|
Principal Executive Officer
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|||
|
Operating revenues
|
|
|
|
|
|
||||||
|
Direct financing lease interest income - related parties
|
9,623
|
|
|
16,362
|
|
|
22,850
|
|
|||
|
Direct financing and sales-type lease interest income - other
|
30,055
|
|
|
21,903
|
|
|
331
|
|
|||
|
Finance lease service revenues - related parties
|
22,095
|
|
|
35,010
|
|
|
44,523
|
|
|||
|
Profit sharing revenues - related parties
|
1,779
|
|
|
5,753
|
|
|
51,470
|
|
|||
|
Profit sharing revenues - other
|
—
|
|
|
61
|
|
|
74
|
|
|||
|
Time charter revenues - related parties
|
53,258
|
|
|
51,832
|
|
|
55,265
|
|
|||
|
Time charter revenues - other
|
239,468
|
|
|
186,577
|
|
|
171,483
|
|
|||
|
Bareboat charter revenues - related parties
|
—
|
|
|
5,736
|
|
|
10,075
|
|
|||
|
Bareboat charter revenues - other
|
36,222
|
|
|
34,860
|
|
|
34,964
|
|
|||
|
Voyage charter revenues - other
|
24,339
|
|
|
21,037
|
|
|
19,329
|
|
|||
|
Other operating income
|
1,873
|
|
|
1,747
|
|
|
2,587
|
|
|||
|
Total operating revenues
|
418,712
|
|
|
380,878
|
|
|
412,951
|
|
|||
|
Gain/(Loss) on sale of assets and termination of charters, net
|
(2,578
|
)
|
|
1,124
|
|
|
(167
|
)
|
|||
|
Gain/(Loss) on sale of subsidiaries and disposal groups
|
7,613
|
|
|
—
|
|
|
—
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|||
|
Vessel operating expenses - related parties
|
45,266
|
|
|
57,714
|
|
|
67,221
|
|
|||
|
Vessel operating expenses - other
|
83,282
|
|
|
74,080
|
|
|
68,795
|
|
|||
|
Depreciation
|
104,079
|
|
|
88,150
|
|
|
94,293
|
|
|||
|
Vessel impairment charge
|
64,338
|
|
|
—
|
|
|
5,314
|
|
|||
|
Administrative expenses - related parties
|
1,072
|
|
|
831
|
|
|
1,443
|
|
|||
|
Administrative expenses - other
|
8,095
|
|
|
6,601
|
|
|
7,629
|
|
|||
|
Total operating expenses
|
306,132
|
|
|
227,376
|
|
|
244,695
|
|
|||
|
Net operating income
|
117,615
|
|
|
154,626
|
|
|
168,089
|
|
|||
|
Non-operating income / (expense)
|
|
|
|
|
|
|
|
|
|||
|
Interest income – related parties, associated companies
|
14,128
|
|
|
15,265
|
|
|
18,675
|
|
|||
|
Interest income – related parties, other
|
880
|
|
|
422
|
|
|
897
|
|
|||
|
Interest income - other
|
2,943
|
|
|
3,643
|
|
|
2,164
|
|
|||
|
Interest expense - related parties
|
(6,378
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest expense - other
|
(107,508
|
)
|
|
(90,414
|
)
|
|
(71,843
|
)
|
|||
|
(Loss)/gain on purchase of bonds
|
1,146
|
|
|
(2,305
|
)
|
|
(8,802
|
)
|
|||
|
Available-for-sale securities impairment charge
|
—
|
|
|
(4,410
|
)
|
|
—
|
|
|||
|
Dividend income - related parties
|
—
|
|
|
3,300
|
|
|
11,550
|
|
|||
|
Net unrealized gain on equity securities
|
12,277
|
|
|
—
|
|
|
—
|
|
|||
|
Realized gain on sale of debt and equity securities
|
13,477
|
|
|
—
|
|
|
—
|
|
|||
|
Other financial items, net
|
10,407
|
|
|
(2,684
|
)
|
|
(2,089
|
)
|
|||
|
Net income before equity in earnings of associated companies
|
58,987
|
|
|
77,443
|
|
|
118,641
|
|
|||
|
Equity in earnings of associated companies
|
14,635
|
|
|
23,766
|
|
|
27,765
|
|
|||
|
Net income
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|||
|
Per share information:
|
|
|
|
|
|
|
|
|
|||
|
Basic earnings per share
|
$
|
0.70
|
|
|
$
|
1.06
|
|
|
$
|
1.57
|
|
|
Weighted average number of shares outstanding, basic
|
105,898
|
|
|
95,597
|
|
|
93,497
|
|
|||
|
Diluted earnings per share
|
$
|
0.69
|
|
|
$
|
1.03
|
|
|
$
|
1.50
|
|
|
Weighted average number of shares outstanding, diluted
|
107,606
|
|
|
102,900
|
|
|
108,040
|
|
|||
|
Cash dividend per share declared and paid
|
$
|
1.40
|
|
|
$
|
1.60
|
|
|
$
|
1.80
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Comprehensive income, net of tax
|
|
|
|
|
|
|||
|
Net income
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
Fair value adjustments to hedging financial instruments
|
(3,433
|
)
|
|
9,974
|
|
|
9,702
|
|
|
Earnings reclassification of previously deferred fair value adjustments to hedging financial instruments
|
(3,127
|
)
|
|
1,555
|
|
|
—
|
|
|
Fair value adjustments to investment securities classified as available-for-sale
|
2,244
|
|
|
(23,528
|
)
|
|
(93,406
|
)
|
|
Unrealized loss from investment securities classified as available-for-sale securities reclassified to Consolidated Statement of Operations
|
—
|
|
|
2,106
|
|
|
—
|
|
|
Fair value adjustments to hedging financial instruments in associated companies
|
(206
|
)
|
|
1,182
|
|
|
1,150
|
|
|
Other items of comprehensive (loss)/income
|
(74
|
)
|
|
60
|
|
|
(38
|
)
|
|
Other comprehensive (loss)/income, net of tax
|
(4,596
|
)
|
|
(8,651
|
)
|
|
(82,592
|
)
|
|
Comprehensive income
|
69,026
|
|
|
92,558
|
|
|
63,814
|
|
|
|
2018
|
|
|
2017
|
|
|
ASSETS
|
|
|
|
||
|
Current assets
|
|
|
|
||
|
Cash and cash equivalents
|
211,394
|
|
|
153,052
|
|
|
Restricted cash
|
1,000
|
|
|
—
|
|
|
Investment in debt and equity securities
|
87,174
|
|
|
93,802
|
|
|
Trade accounts receivable
|
2,976
|
|
|
12,583
|
|
|
Due from related parties
|
41,771
|
|
|
9,625
|
|
|
Other receivables
|
13,041
|
|
|
9,012
|
|
|
Inventories
|
8,547
|
|
|
5,126
|
|
|
Prepaid expenses and accrued income
|
2,593
|
|
|
2,291
|
|
|
Investment in direct financing and sales-type leases, current portion
|
39,804
|
|
|
32,096
|
|
|
Financial instruments (short-term): at fair value
|
5,279
|
|
|
108
|
|
|
Total current assets
|
413,579
|
|
|
317,695
|
|
|
Vessels and equipment, net
|
1,559,712
|
|
|
1,762,596
|
|
|
Vessels and equipment under capital lease, net
|
749,889
|
|
|
—
|
|
|
Investment in direct financing and sales-type leases, long-term portion
|
762,355
|
|
|
585,975
|
|
|
Investment in associated companies
|
25,107
|
|
|
10,678
|
|
|
Loans to related parties - associated companies, long-term
|
310,144
|
|
|
314,000
|
|
|
Long-term receivables from related parties
|
15,616
|
|
|
—
|
|
|
Other long-term assets
|
30,810
|
|
|
12,791
|
|
|
Financial instruments (long-term): at fair value
|
10,633
|
|
|
8,347
|
|
|
Total assets
|
3,877,845
|
|
|
3,012,082
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
267,149
|
|
|
313,823
|
|
|
Current portion of obligations under capital leases
|
67,793
|
|
|
9,031
|
|
|
Trade accounts payable
|
1,945
|
|
|
487
|
|
|
Due to related parties
|
1,349
|
|
|
857
|
|
|
Accrued expenses
|
12,510
|
|
|
13,351
|
|
|
Financial instruments (short-term): at fair value
|
45,047
|
|
|
503
|
|
|
Other current liabilities
|
8,332
|
|
|
5,693
|
|
|
Total current liabilities
|
404,125
|
|
|
343,745
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
Long-term debt
|
1,169,931
|
|
|
1,190,184
|
|
|
Obligations under capital leases
|
1,104,258
|
|
|
230,576
|
|
|
Financial instruments (long-term): at fair value
|
16,213
|
|
|
48,618
|
|
|
Other long-term liabilities
|
3,286
|
|
|
3,962
|
|
|
Total liabilities
|
2,697,813
|
|
|
1,817,085
|
|
|
Commitments and contingent liabilities
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Share capital ($0.01 par value; 200,000,000 shares authorized; 119,373,064 shares issued and outstanding at December 31, 2018). $0.01 par value; 150,000,000 shares authorized; 110,930,873 shares issued and outstanding at December 31, 2017).
|
1,194
|
|
|
1,109
|
|
|
Additional paid-in capital
|
468,844
|
|
|
403,659
|
|
|
Contributed surplus
|
680,703
|
|
|
680,703
|
|
|
Accumulated other comprehensive loss
|
(220
|
)
|
|
(94,612
|
)
|
|
Accumulated other comprehensive loss – associated companies
|
—
|
|
|
206
|
|
|
Retained earnings
|
29,511
|
|
|
203,932
|
|
|
Total stockholders' equity
|
1,180,032
|
|
|
1,194,997
|
|
|
Total liabilities and stockholders' equity
|
3,877,845
|
|
|
3,012,082
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
104,079
|
|
|
88,150
|
|
|
94,293
|
|
|
Amortization of deferred charges
|
10,187
|
|
|
9,013
|
|
|
10,972
|
|
|
Amortization of seller's credit
|
(447
|
)
|
|
(1,249
|
)
|
|
(1,324
|
)
|
|
Amortization of long-term charter contract values acquired with vessels
|
1,699
|
|
|
—
|
|
|
—
|
|
|
Vessel impairment charge
|
64,338
|
|
|
—
|
|
|
5,314
|
|
|
Available-for-sale securities impairment charge
|
—
|
|
|
4,410
|
|
|
—
|
|
|
Long-term assets impairment charge
|
1,730
|
|
|
—
|
|
|
—
|
|
|
Equity in earnings of associated companies
|
(14,635
|
)
|
|
(23,766
|
)
|
|
(27,765
|
)
|
|
Loss/(gain) on sale of assets and termination of charters
|
2,578
|
|
|
(1,124
|
)
|
|
167
|
|
|
Gain on sale of subsidiary and disposal groups
|
(7,613
|
)
|
|
—
|
|
|
—
|
|
|
Adjustment of derivatives to fair value recognized in net income
|
(13,898
|
)
|
|
(8,208
|
)
|
|
(4,399
|
)
|
|
Unrealized gain on marketable securities
|
(12,277
|
)
|
|
—
|
|
|
—
|
|
|
Loss/(gain) on repurchase of bonds
|
(1,146
|
)
|
|
2,305
|
|
|
8,802
|
|
|
Realized gain on sale of debt and equity securities
|
(13,476
|
)
|
|
—
|
|
|
—
|
|
|
Interest receivable in form of notes
|
—
|
|
|
(635
|
)
|
|
(633
|
)
|
|
Other, net
|
1,108
|
|
|
3,959
|
|
|
365
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
9,607
|
|
|
(9,034
|
)
|
|
(1,492
|
)
|
|
Due from related parties
|
(1,308
|
)
|
|
10,543
|
|
|
8,433
|
|
|
Other receivables
|
(3,870
|
)
|
|
2,418
|
|
|
(856
|
)
|
|
Other current assets
|
(157
|
)
|
|
—
|
|
|
—
|
|
|
Inventories
|
(3,423
|
)
|
|
(42
|
)
|
|
(27
|
)
|
|
Prepaid expenses and accrued income
|
(301
|
)
|
|
1,317
|
|
|
2,181
|
|
|
Trade accounts payable
|
2,370
|
|
|
(742
|
)
|
|
394
|
|
|
Accrued expenses
|
(433
|
)
|
|
(1,188
|
)
|
|
1,046
|
|
|
Other current liabilities
|
2,641
|
|
|
460
|
|
|
(11,804
|
)
|
|
Net cash provided by operating activities
|
200,975
|
|
|
177,796
|
|
|
230,073
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Repayments from investments in direct financing and sales-type leases
|
33,486
|
|
|
31,929
|
|
|
30,410
|
|
|
Additions to newbuildings
|
—
|
|
|
(81,664
|
)
|
|
(188,142
|
)
|
|
Purchase of vessels
|
(1,137,703
|
)
|
|
—
|
|
|
—
|
|
|
Proceeds from sale of vessels and termination of charters
|
145,654
|
|
|
74,791
|
|
|
29,102
|
|
|
Proceeds from sale of subsidiaries, net of cash disposed of
|
83,485
|
|
|
—
|
|
|
—
|
|
|
Net amounts received from/(paid to) associated companies
|
(24,161
|
)
|
|
27,322
|
|
|
193,517
|
|
|
Other investments and long-term assets, net
|
32,675
|
|
|
(4,016
|
)
|
|
(25,488
|
)
|
|
Net cash provided by/(used in) investing activities
|
(866,564
|
)
|
|
48,362
|
|
|
39,399
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Proceeds from shares issued, net of issuance costs
|
—
|
|
|
88
|
|
|
323
|
|
|
Principal settlements of cross currency swaps, net
|
—
|
|
|
(29,186
|
)
|
|
—
|
|
|
Proceeds from capital leases
|
944,097
|
|
|
—
|
|
|
—
|
|
|
Repurchase of bonds
|
(97,248
|
)
|
|
(68,383
|
)
|
|
(296,800
|
)
|
|
Proceeds from issuance of short-term and long-term debt
|
825,984
|
|
|
302,104
|
|
|
522,000
|
|
|
Repayments of short-term and long-term debt
|
(778,731
|
)
|
|
(179,354
|
)
|
|
(329,303
|
)
|
|
Debt fees paid
|
(8,257
|
)
|
|
(2,554
|
)
|
|
(5,099
|
)
|
|
Repayments of lease obligation liability
|
(11,653
|
)
|
|
(5,296
|
)
|
|
(97
|
)
|
|
Cash dividends paid
|
(149,261
|
)
|
|
(152,907
|
)
|
|
(168,289
|
)
|
|
Net cash provided by/(used in) financing activities
|
724,931
|
|
|
(135,488
|
)
|
|
(277,265
|
)
|
|
Net increase/(decrease) in cash and cash equivalents
|
59,342
|
|
|
90,670
|
|
|
(7,793
|
)
|
|
Cash, restricted cash and cash equivalents at start of the year
|
153,052
|
|
|
62,382
|
|
|
70,175
|
|
|
Cash, restricted cash and cash equivalents at end of the year
|
212,394
|
|
|
153,052
|
|
|
62,382
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
Interest paid, net of capitalized interest
|
104,620
|
|
|
88,201
|
|
|
65,184
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Number of shares outstanding
|
|
|
|
|
|
|||
|
At beginning of year
|
110,930,873
|
|
|
101,504,575
|
|
|
93,468,000
|
|
|
Shares issued
|
8,442,191
|
|
|
9,426,298
|
|
|
8,036,575
|
|
|
At end of year
|
119,373,064
|
|
|
110,930,873
|
|
|
101,504,575
|
|
|
Share capital
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
1,109
|
|
|
1,015
|
|
|
93,468
|
|
|
Shares issued
|
85
|
|
|
94
|
|
|
117
|
|
|
Transfer arising from reduction in par value of issued shares
|
—
|
|
|
—
|
|
|
(92,570
|
)
|
|
At end of year
|
1,194
|
|
|
1,109
|
|
|
1,015
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
403,659
|
|
|
282,502
|
|
|
285,859
|
|
|
Amortization of stock-based compensation
|
454
|
|
|
374
|
|
|
403
|
|
|
Stock-based compensation forfeitures
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
Shares issued
|
—
|
|
|
88
|
|
|
206
|
|
|
Shares issued arising from conversion of 3.25% convertible bonds due 2018
|
9,927
|
|
|
137,063
|
|
|
—
|
|
|
Adjustment to equity component of convertible bonds due 2021 and 2023 arising from reacquisition of bonds
|
(1,096
|
)
|
|
—
|
|
|
—
|
|
|
Equity component of convertible bond issuance due 2021
|
—
|
|
|
—
|
|
|
4,551
|
|
|
Adjustment to equity component of 3.25% convertible bond issuance due 2018 arising from reacquisition of bonds
|
(9,933
|
)
|
|
(16,368
|
)
|
|
(8,517
|
)
|
|
Shares issued arising from consideration paid on vessel acquisition
|
57,960
|
|
|
—
|
|
|
—
|
|
|
Recognition of equity component arising from issuance of 4.875% convertible bonds due 2023
|
7,906
|
|
|
—
|
|
|
—
|
|
|
At end of year
|
468,844
|
|
|
403,659
|
|
|
282,502
|
|
|
Contributed surplus
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
680,703
|
|
|
680,703
|
|
|
588,133
|
|
|
Transfer arising from reduction in par value of issued shares
|
—
|
|
|
—
|
|
|
92,570
|
|
|
At end of year
|
680,703
|
|
|
680,703
|
|
|
680,703
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
(94,612
|
)
|
|
(84,779
|
)
|
|
(1,037
|
)
|
|
Fair value adjustments to hedging financial instruments
|
(3,433
|
)
|
|
9,974
|
|
|
9,702
|
|
|
Earnings reclassification of previously deferred fair value adjustments to hedging financial instruments
|
(3,127
|
)
|
|
1,555
|
|
|
—
|
|
|
Reclassification of unrealised losses upon adopting of ASU 2016-01
|
98,782
|
|
|
—
|
|
|
—
|
|
|
Fair value adjustments to available-for-sale securities
|
2,244
|
|
|
(23,528
|
)
|
|
(93,406
|
)
|
|
Unrealized loss from available-for-sale securities reclassified to Consolidated Statement of Operations
|
—
|
|
|
2,106
|
|
|
—
|
|
|
Other comprehensive loss
|
(74
|
)
|
|
60
|
|
|
(38
|
)
|
|
At end of year (for breakdown see below)
|
(220
|
)
|
|
(94,612
|
)
|
|
(84,779
|
)
|
|
Accumulated other comprehensive loss – associated companies
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
206
|
|
|
(976
|
)
|
|
(2,126
|
)
|
|
Fair value adjustment to hedging financial instruments
|
(206
|
)
|
|
1,182
|
|
|
1,150
|
|
|
At end of year (consists entirely of fair value adjustments to hedging financial instruments)
|
—
|
|
|
206
|
|
|
(976
|
)
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
At beginning of year
|
203,932
|
|
|
255,630
|
|
|
277,513
|
|
|
Reclassification of unrealized losses upon adoption of ASU 2016-01
|
(98,782
|
)
|
|
—
|
|
|
—
|
|
|
Net income
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
Dividends declared
|
(149,261
|
)
|
|
(152,907
|
)
|
|
(168,289
|
)
|
|
At end of year
|
29,511
|
|
|
203,932
|
|
|
255,630
|
|
|
Total stockholders' equity
|
1,180,032
|
|
|
1,194,997
|
|
|
1,134,095
|
|
|
Accumulated other comprehensive loss
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Fair value adjustments to hedging financial instruments
|
(488
|
)
|
|
6,072
|
|
|
(5,457
|
)
|
|
Fair value adjustments to available-for-sale securities
|
644
|
|
|
(100,382
|
)
|
|
(78,960
|
)
|
|
Other items
|
(376
|
)
|
|
(302
|
)
|
|
(362
|
)
|
|
Accumulated other comprehensive loss
|
(220
|
)
|
|
(94,612
|
)
|
|
(84,779
|
)
|
|
1.
|
GENERAL
|
|
2.
|
ACCOUNTING POLICIES
|
|
3.
|
RECENTLY ISSUED ACCOUNTING STANDARDS
|
|
4.
|
SEGMENT INFORMATION
|
|
5.
|
TAXATION
|
|
6.
|
EARNINGS PER SHARE
|
|
|
Year ended December 31,
|
|||||||
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|||
|
Net income available to stockholders
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
Net income available to stockholders
|
73,622
|
|
|
101,209
|
|
|
146,406
|
|
|
Interest and other expenses attributable to convertible bonds
|
123
|
|
|
4,511
|
|
|
15,310
|
|
|
Net income assuming dilution
|
73,745
|
|
|
105,720
|
|
|
161,716
|
|
|
|
Year ended December 31,
|
|||||||
|
(in thousands)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|||
|
Weighted average number of common shares outstanding
|
105,898
|
|
|
95,597
|
|
|
93,497
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding*
|
105,898
|
|
|
95,597
|
|
|
93,497
|
|
|
Effect of dilutive share options
|
59
|
|
|
26
|
|
|
—
|
|
|
Effect of dilutive convertible bonds
|
1,649
|
|
|
7,277
|
|
|
14,543
|
|
|
Weighted average number of common shares outstanding assuming dilution
|
107,606
|
|
|
102,900
|
|
|
108,040
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|||
|
Basic earnings per share:
|
$
|
0.70
|
|
|
$
|
1.06
|
|
|
$
|
1.57
|
|
|
Diluted earnings per share:
|
$
|
0.69
|
|
|
$
|
1.03
|
|
|
$
|
1.50
|
|
|
7.
|
OPERATING LEASES
|
|
Year ending December 31,
|
(in thousands of $)
|
|
|
2019
|
313,018
|
|
|
2020
|
298,033
|
|
|
2021
|
250,742
|
|
|
2022
|
179,092
|
|
|
2023
|
161,125
|
|
|
Thereafter
|
209,844
|
|
|
Total minimum lease revenues
|
1,411,854
|
|
|
(
in thousands of $)
|
2018
|
|
|
2017
|
|
|
Cost
|
2,336,269
|
|
|
2,256,747
|
|
|
Accumulated depreciation
|
309,135
|
|
|
494,151
|
|
|
Total
|
2,027,134
|
|
|
1,762,596
|
|
|
8.
|
GAIN/(LOSS) ON SALE OF ASSETS AND TERMINATION OF CHARTERS
|
|
|
Year ended December 31,
|
||||
|
(in thousands of $)
|
2018
|
|
2017
|
|
2016
|
|
(Loss)/gain on sale of vessels
|
(2,578)
|
|
(1,699)
|
|
(167)
|
|
Gain on termination of charters
|
—
|
|
2,823
|
|
—
|
|
Total loss/(gain) on sale of assets and termination of charters
|
(2,578)
|
|
1,124
|
|
(167)
|
|
9.
|
GAIN ON SALE OF SUBSIDIARIES AND DISPOSAL GROUPS
|
|
(in thousands of $)
|
December 31, 2018
|
|
|
Cash and cash equivalents
|
915
|
|
|
Vessel and equipment, net
|
76,875
|
|
|
Charter deposit
|
(913
|
)
|
|
Other current liabilities
|
(90
|
)
|
|
Net assets
|
76,787
|
|
|
10.
|
OTHER FINANCIAL ITEMS
|
|
|
Year ended December 31,
|
|||||||
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Net cash payments on non-designated derivatives
|
(721
|
)
|
|
(5,124
|
)
|
|
(4,913
|
)
|
|
Net increase in fair value of non-designated derivatives
|
13,908
|
|
|
8,068
|
|
|
3,917
|
|
|
Net increase in fair value of designated derivatives (ineffective portion)
|
(11
|
)
|
|
140
|
|
|
482
|
|
|
Other items
|
(2,769
|
)
|
|
(5,768
|
)
|
|
(1,575
|
)
|
|
Total other financial items
|
10,407
|
|
|
(2,684
|
)
|
|
(2,089
|
)
|
|
11.
|
INVESTMENTS IN DEBT AND EQUITY SECURITIES
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Amortized cost
|
76,234
|
|
|
194,184
|
|
|
Accumulated net unrealized (loss)/gain
|
10,940
|
|
|
(100,382
|
)
|
|
Carrying value
|
87,174
|
|
|
93,802
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||||||||||||||
|
(in thousands of $)
|
Amortised Cost
|
|
Unrealised gains/ (losses)*
|
|
Fair value
|
|
Amortised Cost
|
|
Unrealised gains/ (losses)*
|
|
Fair value
|
||||||
|
Corporate Bonds:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Golden Close Senior
|
—
|
|
|
—
|
|
|
—
|
|
|
17,754
|
|
|
(2,240
|
)
|
|
15,514
|
|
|
Golden Close Convertible
|
—
|
|
|
—
|
|
|
—
|
|
|
9,960
|
|
|
—
|
|
|
9,960
|
|
|
Golden Close Super Senior
|
—
|
|
|
—
|
|
|
—
|
|
|
2,561
|
|
|
347
|
|
|
2,908
|
|
|
NorAm Drilling
|
4,715
|
|
|
477
|
|
|
5,192
|
|
|
5,181
|
|
|
293
|
|
|
5,474
|
|
|
Oro Negro
|
7,886
|
|
|
167
|
|
|
8,053
|
|
|
7,886
|
|
|
—
|
|
|
7,886
|
|
|
Total corporate bonds
|
12,601
|
|
|
644
|
|
|
13,245
|
|
|
43,342
|
|
|
(1,600
|
)
|
|
41,742
|
|
|
Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Frontline
|
50,490
|
|
|
10,340
|
|
|
60,830
|
|
|
150,004
|
|
|
(99,514
|
)
|
|
50,490
|
|
|
NorAm Drilling
|
3,035
|
|
|
893
|
|
|
3,928
|
|
|
730
|
|
|
732
|
|
|
1,462
|
|
|
Golden Close
|
108
|
|
|
(108
|
)
|
|
—
|
|
|
108
|
|
|
—
|
|
|
108
|
|
|
ADS Crude Carriers
|
10,000
|
|
|
(829
|
)
|
|
9,171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total shares
|
63,633
|
|
|
10,296
|
|
|
73,929
|
|
|
150,842
|
|
|
(98,782
|
)
|
|
52,060
|
|
|
Total
|
76,234
|
|
|
10,940
|
|
|
87,174
|
|
|
194,184
|
|
|
(100,382
|
)
|
|
93,802
|
|
|
12.
|
TRADE ACCOUNTS RECEIVABLE AND OTHER RECEIVABLES
|
|
13.
|
VESSELS AND EQUIPMENT, NET
|
|
(
in thousands of $)
|
2018
|
|
|
2017
|
|
|
Cost
|
1,955,880
|
|
|
2,256,747
|
|
|
Accumulated depreciation
|
396,168
|
|
|
494,151
|
|
|
Vessels and equipment, net
|
1,559,712
|
|
|
1,762,596
|
|
|
14.
|
VESSELS UNDER CAPITAL LEASE, NET
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Cost
|
754,392
|
|
|
—
|
|
|
Accumulated depreciation
|
4,503
|
|
|
—
|
|
|
Vessels under capital lease, net
|
749,889
|
|
|
—
|
|
|
15.
|
NEWBUILDINGS
|
|
16.
|
INVESTMENTS IN DIRECT FINANCING AND SALES TYPE LEASES
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Total minimum lease payments to be received
|
1,173,152
|
|
|
916,765
|
|
|
Less
: amounts representing estimated executory costs including profit thereon, included in total minimum lease payments
|
(74,077
|
)
|
|
(211,508
|
)
|
|
Net minimum lease payments receivable
|
1,099,075
|
|
|
705,257
|
|
|
Estimated residual values of leased property (un-guaranteed)
|
180,080
|
|
|
232,424
|
|
|
Less
: unearned income
|
(476,996
|
)
|
|
(319,610
|
)
|
|
Total investment in direct financing leases
|
802,159
|
|
|
618,071
|
|
|
Current portion
|
39,804
|
|
|
32,096
|
|
|
Long-term portion
|
762,355
|
|
|
585,975
|
|
|
|
802,159
|
|
|
618,071
|
|
|
Year ending December 31,
|
(in thousands of $)
|
|
|
2019
|
106,503
|
|
|
2020
|
105,877
|
|
|
2021
|
105,257
|
|
|
2022
|
104,849
|
|
|
2023
|
104,690
|
|
|
Thereafter
|
645,976
|
|
|
Total minimum lease revenues
|
1,173,152
|
|
|
17.
|
INVESTMENT IN ASSOCIATED COMPANIES
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
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
|
%
|
|
|
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 shareholders' equity (2)
|
25,107
|
|
|
6,608
|
|
|
6,114
|
|
|
12,385
|
|
|
|
As of December 31, 2017
|
||||||||||
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Current assets
|
97,723
|
|
|
26,242
|
|
|
29,152
|
|
|
42,329
|
|
|
Non-current assets
|
1,020,067
|
|
|
317,450
|
|
|
305,852
|
|
|
396,765
|
|
|
Total assets
|
1,117,790
|
|
|
343,692
|
|
|
335,004
|
|
|
439,094
|
|
|
Current liabilities
|
106,628
|
|
|
25,642
|
|
|
29,443
|
|
|
51,543
|
|
|
Non-current liabilities (1)
|
1,000,484
|
|
|
315,415
|
|
|
302,819
|
|
|
382,250
|
|
|
Total liabilities
|
1,107,112
|
|
|
341,057
|
|
|
332,262
|
|
|
433,793
|
|
|
Total shareholders' equity (2)
|
10,678
|
|
|
2,635
|
|
|
2,742
|
|
|
5,301
|
|
|
(1)
|
SFL Deepwater, SFL Hercules and SFL Linus non-current liabilities at
December 31, 2018
, include
$109.0 million
(
2017
:
$113.0 million
),
$80.0 million
(
2017
:
$80.0 million
) and
$121.0 million
(
2017
:
$121.0 million
) due to Ship Finance, respectively (see Note 24: Related party transactions). In addition, SFL Hercules and SFL Linus current liabilities at
December 31, 2018
, include a further
$10.1 million
and
$21.7 million
due to Ship Finance. SFL Deepwater balance was $nil (
2017
:
$0.1 million
,
$3.6 million
and
$0.2 million
) due to Ship Finance (see Note 24: Related party transactions).
|
|
(2)
|
In the year ended
December 31, 2018
, SFL Deepwater, SFL Hercules and SFL Linus did not pay any dividends (
2017
:
$3.4 million
;
2016
:
$46.3 million
), (
2017
:
$3.8 million
;
2016
:
$25.1 million
), (
2017
:
$7.3 million
;
2016
:
$42.1 million
), respectively.
|
|
|
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
|
|
|
|
|
Year ended December 31, 2016
|
|||||||||||
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
|
Operating revenues
|
80,269
|
|
|
22,088
|
|
|
23,292
|
|
|
34,889
|
|
|
|
Net operating revenues
|
80,269
|
|
|
22,088
|
|
|
23,292
|
|
|
34,889
|
|
|
|
Net income (3)
|
27,765
|
|
|
6,778
|
|
|
6,424
|
|
|
14,563
|
|
|
|
(3)
|
The net income of SFL Deepwater, SFL Hercules and SFL Linus for the year ended
December 31, 2018
, includes interest payable to Ship Finance amounting to
$5.1 million
(
2017
:
$5.4 million
;
2016
:
$6.5 million
),
$3.6 million
(
2017
:
$4.3 million
;
2016
:
$6.5 million
), and
$5.4 million
(
2017
:
$5.5 million
;
2016
:
$5.6 million
), respectively (see Note 24: Related party transactions).
|
|
18.
|
ACCRUED EXPENSES
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Vessel operating expenses
|
5,395
|
|
|
6,111
|
|
|
Administrative expenses
|
628
|
|
|
552
|
|
|
Interest expense
|
6,487
|
|
|
6,688
|
|
|
|
12,510
|
|
|
13,351
|
|
|
19.
|
OTHER CURRENT LIABILITIES
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Deferred and prepaid charter revenue
|
7,562
|
|
|
3,936
|
|
|
Employee taxes
|
195
|
|
|
18
|
|
|
Other items
|
575
|
|
|
1,739
|
|
|
|
8,332
|
|
|
5,693
|
|
|
20.
|
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Long-term debt:
|
|
|
|
||
|
3.25% senior unsecured convertible bonds due 2018
|
—
|
|
|
63,218
|
|
|
Norwegian kroner 900 million senior unsecured floating rate bonds due 2019
|
77,722
|
|
|
92,477
|
|
|
Norwegian kroner 500 million senior unsecured floating rate bonds due 2020
|
57,829
|
|
|
61,001
|
|
|
5.75% senior unsecured convertible bonds due 2021
|
212,230
|
|
|
225,000
|
|
|
Norwegian kroner 600 million senior unsecured floating rate bonds due 2023
|
69,395
|
|
|
—
|
|
|
4.875% senior unsecured convertible bonds due 2023
|
151,700
|
|
|
—
|
|
|
U.S. dollar denominated floating rate debt due through 2025
|
891,471
|
|
|
1,081,204
|
|
|
Total debt principal
|
1,460,347
|
|
|
1,522,900
|
|
|
Less
: unamortized debt issuance costs
|
(23,267
|
)
|
|
(18,893
|
)
|
|
Less
: current portion of long-term debt
|
(267,149
|
)
|
|
(313,823
|
)
|
|
Total long-term debt
|
1,169,931
|
|
|
1,190,184
|
|
|
Year ending December 31,
|
(in thousands of $)
|
|
|
2019
|
267,149
|
|
|
2020
|
196,093
|
|
|
2021
|
463,516
|
|
|
2022
|
199,466
|
|
|
2023
|
321,830
|
|
|
Thereafter
|
12,293
|
|
|
Total debt principal
|
1,460,347
|
|
|
21.
|
CAPITAL LEASE OBLIGATIONS AND OTHER LONG-TERM LIABILITIES
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Unamortized sellers' credit
|
3,282
|
|
|
3,958
|
|
|
Other items
|
4
|
|
|
4
|
|
|
|
3,286
|
|
|
3,962
|
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Current portion of obligations under capital leases
|
67,793
|
|
|
9,031
|
|
|
Obligations under capital leases - long-term portion
|
1,104,258
|
|
|
230,576
|
|
|
|
1,172,051
|
|
|
239,607
|
|
|
Year ending December 31,
|
(in thousands of $)
|
|
|
2019
|
130,169
|
|
|
2020
|
126,868
|
|
|
2021
|
126,726
|
|
|
2022
|
126,726
|
|
|
2023
|
126,726
|
|
|
Thereafter
|
976,801
|
|
|
Total lease obligations
|
1,614,016
|
|
|
Less: imputed interest payable
|
(441,965
|
)
|
|
Present value of obligations under capital leases
|
1,172,051
|
|
|
Less: current portion
|
(67,793
|
)
|
|
Obligations under capital leases - long-term portion
|
1,104,258
|
|
|
22.
|
SHARE CAPITAL, ADDITIONAL PAID-IN CAPITAL AND CONTRIBUTED SURPLUS
|
|
(in thousands of $, except share data)
|
2018
|
|
|
2017
|
|
|
200,000,000 common shares of $0.01 par value each (2017: 150,000,000 common shares of $0.01 par value each)
|
2,000
|
|
|
1,500
|
|
|
(in thousands of $, except share data)
|
2018
|
|
|
2017
|
|
|
119,373,064 common shares of $0.01 par value each (2017: 110,930,873 common shares of $0.01 par value each)
|
1,194
|
|
|
1,109
|
|
|
23.
|
SHARE OPTION PLAN
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
|
Options
|
|
|
Weighted average exercise price $
|
|
|
Options
|
|
|
Weighted average exercise price $
|
|
|
Options
|
|
|
Weighted average exercise price $
|
|
|
Options outstanding at beginning of year
|
369,500
|
|
|
12.20
|
|
|
279,000
|
|
|
13.03
|
|
|
125,000
|
|
|
12.56
|
|
|
Granted
|
83,000
|
|
|
14.67
|
|
|
113,000
|
|
|
14.30
|
|
|
279,000
|
|
|
14.38
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
(7,500
|
)
|
|
11.78
|
|
|
(125,000
|
)
|
|
12.11
|
|
|
Forfeited
|
(35,000
|
)
|
|
10.03
|
|
|
(15,000
|
)
|
|
11.78
|
|
|
—
|
|
|
—
|
|
|
Options outstanding at end of year
|
417,500
|
|
|
11.43
|
|
|
369,500
|
|
|
12.20
|
|
|
279,000
|
|
|
13.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Exercisable at end of year
|
111,500
|
|
|
10.03
|
|
|
85,500
|
|
|
11.43
|
|
|
—
|
|
|
—
|
|
|
24.
|
RELATED PARTY TRANSACTIONS
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Amounts due from:
|
|
|
|
||
|
Frontline Shipping
|
1,225
|
|
|
—
|
|
|
Frontline
|
8,430
|
|
|
5,579
|
|
|
Deep Sea
|
—
|
|
|
—
|
|
|
Seadrill
|
223
|
|
|
—
|
|
|
SFL Linus
|
21,718
|
|
|
3,559
|
|
|
SFL Deepwater
|
—
|
|
|
171
|
|
|
SFL Hercules
|
10,125
|
|
|
97
|
|
|
Golden Ocean
|
50
|
|
|
153
|
|
|
Other related parties
|
—
|
|
|
66
|
|
|
Total amount due from related parties
|
41,771
|
|
|
9,625
|
|
|
Loans to related parties - associated companies, long-term
|
|
|
|
|
|
|
SFL Deepwater
|
109,144
|
|
|
113,000
|
|
|
SFL Hercules
|
80,000
|
|
|
80,000
|
|
|
SFL Linus
|
121,000
|
|
|
121,000
|
|
|
Total loans to related parties - associated companies, long-term
|
310,144
|
|
|
314,000
|
|
|
Long-term receivables from related parties
|
|
|
|
||
|
Frontline
|
11,170
|
|
|
—
|
|
|
Frontline Shipping
|
4,446
|
|
|
—
|
|
|
Total long-term receivables from related parties
|
15,616
|
|
|
—
|
|
|
Amounts due to:
|
|
|
|
|
|
|
Frontline Shipping
|
1,125
|
|
|
539
|
|
|
Frontline
|
125
|
|
|
147
|
|
|
Seatankers
|
—
|
|
|
60
|
|
|
Golden Ocean
|
91
|
|
|
—
|
|
|
Other related parties
|
8
|
|
|
111
|
|
|
Total amount due to related parties
|
1,349
|
|
|
857
|
|
|
(in millions of $)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Operating lease income
|
53.3
|
|
|
59.4
|
|
|
65.3
|
|
|
Direct financing lease interest income
|
9.6
|
|
|
16.4
|
|
|
22.9
|
|
|
Finance lease service revenue
|
22.1
|
|
|
35.0
|
|
|
44.5
|
|
|
Direct financing lease repayments
|
16.8
|
|
|
25.1
|
|
|
30.3
|
|
|
Profit sharing revenues
|
1.8
|
|
|
5.8
|
|
|
51.5
|
|
|
|
Year ended
|
|||||||
|
(in thousands of $)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
Frontline:
|
|
|
|
|
|
|||
|
Vessel Management Fees
|
24,033
|
|
|
36,536
|
|
|
45,931
|
|
|
Newbuilding Supervision Fees
|
—
|
|
|
979
|
|
|
—
|
|
|
Commissions and Brokerage
|
287
|
|
|
269
|
|
|
390
|
|
|
Administration Services Fees
|
323
|
|
|
335
|
|
|
576
|
|
|
Golden Ocean:
|
|
|
|
|
|
|||
|
Vessel Management Fees
|
20,440
|
|
|
20,440
|
|
|
20,496
|
|
|
Operating Management Fees
|
793
|
|
|
738
|
|
|
795
|
|
|
Seatankers:
|
|
|
|
|
|
|||
|
Administration Services Fees
|
290
|
|
|
82
|
|
|
315
|
|
|
Office Facilities:
|
|
|
|
|
|
|||
|
Seatankers Management Norway AS
|
108
|
|
|
105
|
|
|
—
|
|
|
Frontline Management AS
|
185
|
|
|
136
|
|
|
317
|
|
|
Frontline Corporate Services Ltd
|
166
|
|
|
173
|
|
|
235
|
|
|
25.
|
FINANCIAL INSTRUMENTS
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Designated derivative instruments -short-term assets:
|
|
|
|
||
|
Interest rate swaps
|
—
|
|
|
108
|
|
|
Non-designated derivative instruments -short-term assets:
|
|
|
|
||
|
Cross currency interest rate swaps
|
5,279
|
|
|
—
|
|
|
Total derivative instruments - short-term assets
|
5,279
|
|
|
108
|
|
|
Designated derivative instruments -long-term assets:
|
|
|
|
||
|
Interest rate swaps
|
5,459
|
|
|
5,136
|
|
|
Non-designated derivative instruments -long-term assets:
|
|
|
|
||
|
Interest rate swaps
|
5,174
|
|
|
3,211
|
|
|
Total derivative instruments - long-term assets
|
10,633
|
|
|
8,347
|
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Designated derivative instruments -short-term liabilities:
|
|
|
|
||
|
Interest rate swaps
|
—
|
|
|
248
|
|
|
Cross currency interest rate swaps
|
33,004
|
|
|
—
|
|
|
Non-designated derivative instruments -short-term liabilities:
|
|
|
|
||
|
Interest rate swaps
|
—
|
|
|
255
|
|
|
Cross currency interest rate swaps
|
12,043
|
|
|
—
|
|
|
Total derivative instruments - short-term liabilities
|
45,047
|
|
|
503
|
|
|
Designated derivative instruments -long-term liabilities:
|
|
|
|
||
|
Interest rate swaps
|
1,811
|
|
|
5,109
|
|
|
Cross currency interest rate swaps
|
4,709
|
|
|
36,120
|
|
|
Cross currency swaps
|
9,607
|
|
|
—
|
|
|
Non-designated derivative instruments -long-term liabilities:
|
|
|
|
|
|
|
Interest rate swaps
|
86
|
|
|
553
|
|
|
Cross currency interest rate swaps
|
—
|
|
|
6,836
|
|
|
Total derivative instruments - long-term liabilities
|
16,213
|
|
|
48,618
|
|
|
Notional Principal
(in thousands of $)
|
Inception date
|
Maturity date
|
Fixed interest rate
|
|
|
|
$11,130 (remaining at $11,130)
|
May 2011
|
January 2019
|
2.08% - 2.58%
|
|
|
|
$100,000 (remaining at $100,000)
|
August 2011
|
August 2021
|
2.50% - 2.93%
|
|
|
|
$121,133 (terminating at $79,733)
|
May 2012
|
August 2022
|
1.76% - 1.85%
|
|
|
|
$100,000 (remaining at $100,000)
|
March 2013
|
April 2023
|
1.85% - 1.97%
|
|
|
|
$151,008 (equivalent to NOK900 million)
|
March 2014
|
March 2019
|
6.03
|
%
|
*
|
|
$92,438 (reducing to $70,125)
|
December 2016
|
December 2021
|
2.29% - 2.63%
|
|
|
|
$95,625 (reducing to $70,125)
|
January 2017
|
January 2022
|
2.12% - 2.58%
|
|
|
|
$26,693 (reducing to $19,413)
|
September 2015
|
March 2022
|
1.67
|
%
|
|
|
$173,906 (reducing to $149,844)
|
February 2016
|
February 2021
|
1.07% - 1.26%
|
|
|
|
$63,987 (equivalent to NOK500 million)
|
October 2017
|
March - June 2020
|
6.86% - 6.96%
|
|
*
|
|
$16,833 (equivalent to NOK100 million)
|
September 2018
|
March 2019
|
6.03
|
%
|
†
|
|
*
|
These swaps relate to the
NOK900 million
and
NOK500 million
unsecured bonds due 2019 and 2020, respectively, and the fixed interest rates paid are exchanged for NIBOR plus the margin on the bonds.
|
|
†
|
This swap relates to the
NOK900 million
unsecured bond due 2019, where NIBOR plus a margin is paid in exchange for a fixed interest rate. For the remaining swaps, the fixed interest rate paid is exchanged for LIBOR, excluding margin on the underlying loans.
|
|
Principal Receivable
|
Principal Payable
|
Inception date
|
Maturity date
|
|
NOK900 million
|
US$151.0 million
|
March 2014
|
March 2019
|
|
NOK500 million
|
US$64.0 million
|
October 2017
|
March - June 2020
|
|
NOK472 million
|
US$62.1 million
|
September 2018
|
September 2023
|
|
US$16.8 million
|
NOK100 million
|
September 2018
|
March 2019
|
|
|
|
2018
|
|
|
2018
|
|
|
2017
|
|
|
2017
|
|
|
(in thousands of $)
|
|
Carrying value
|
|
|
Fair value
|
|
|
Carrying value
|
|
|
Fair value
|
|
|
Non-derivatives:
|
|
|
|
|
|
|
|
|
||||
|
Available-for-sale debt securities
|
|
13,245
|
|
|
13,245
|
|
|
41,742
|
|
|
41,742
|
|
|
Equity Securities
|
|
73,929
|
|
|
73,929
|
|
|
52,060
|
|
|
52,060
|
|
|
Floating rate NOK bonds due 2019
|
|
77,722
|
|
|
77,916
|
|
|
92,477
|
|
|
92,709
|
|
|
Floating rate NOK bonds due 2020
|
|
57,829
|
|
|
58,841
|
|
|
61,001
|
|
|
61,306
|
|
|
Floating rate NOK bonds due 2023
|
|
69,395
|
|
|
69,568
|
|
|
—
|
|
|
—
|
|
|
3.25% unsecured convertible bonds due 2018
|
|
—
|
|
|
—
|
|
|
63,218
|
|
|
71,662
|
|
|
5.75% unsecured convertible bonds due 2021
|
|
212,230
|
|
|
199,496
|
|
|
225,000
|
|
|
242,719
|
|
|
4.875% unsecured convertible bonds due 2023
|
|
151,700
|
|
|
139,374
|
|
|
—
|
|
|
—
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
||||
|
Interest rate/ currency swap contracts – short-term receivables
|
|
5,279
|
|
|
5,279
|
|
|
108
|
|
|
108
|
|
|
Interest rate/ currency swap contracts – long-term receivables
|
|
10,633
|
|
|
10,633
|
|
|
8,347
|
|
|
8,347
|
|
|
Interest rate/ currency swap contracts – short-term payables
|
|
45,047
|
|
|
45,047
|
|
|
503
|
|
|
503
|
|
|
Interest rate/ currency swap contracts – long-term payables
|
|
16,213
|
|
|
16,213
|
|
|
48,618
|
|
|
48,618
|
|
|
|
|
|
Fair value measurements using
|
||||||||
|
|
December 31, 2018
|
|
Quoted Prices in Active Markets for Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
||||
|
(in thousands of $)
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|||||
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Available-for-sale debt securities
|
13,245
|
|
|
13,245
|
|
|
|
|
|
||
|
Equity securities
|
73,929
|
|
|
73,929
|
|
|
|
|
|
||
|
Interest rate/ currency swap contracts – short-term receivables
|
5,279
|
|
|
|
|
5,279
|
|
|
|
||
|
Interest rate/ currency swap contracts - long-term receivables
|
10,633
|
|
|
|
|
10,633
|
|
|
|
||
|
Total assets
|
103,086
|
|
|
87,174
|
|
|
15,912
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||
|
Floating rate NOK bonds due 2019
|
77,916
|
|
|
77,916
|
|
|
|
|
|
||
|
Floating rate NOK bonds due 2020
|
58,841
|
|
|
58,841
|
|
|
|
|
|
||
|
Floating rate NOK bonds due 2023
|
69,568
|
|
|
69,568
|
|
|
|
|
|
||
|
5.75% unsecured convertible bonds due 2021
|
199,496
|
|
|
199,496
|
|
|
|
|
|
||
|
4.875% unsecured convertible bonds due 2023
|
139,374
|
|
|
139,374
|
|
|
|
|
|
||
|
Interest rate/ currency swap contracts – short-term payables
|
45,047
|
|
|
|
|
45,047
|
|
|
|
||
|
Interest rate/ currency swap contracts – long-term payables
|
16,213
|
|
|
|
|
16,213
|
|
|
|
||
|
Total liabilities
|
606,455
|
|
|
545,195
|
|
|
61,260
|
|
|
—
|
|
|
|
|
|
Fair value measurements using
|
||||||||
|
|
December 31, 2017
|
|
Quoted Prices in Active Markets for Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
||||
|
(in thousands of $)
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|||||
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Available-for-sale debt securities
|
41,742
|
|
|
41,742
|
|
|
|
|
—
|
|
|
|
Equity securities
|
52,060
|
|
|
52,060
|
|
|
|
|
|
||
|
Interest rate/ currency swap contracts – short-term receivables
|
108
|
|
|
|
|
108
|
|
|
|
||
|
Interest rate/ currency swap contracts – long-term receivables
|
8,347
|
|
|
|
|
8,347
|
|
|
|
||
|
Total assets
|
102,257
|
|
|
93,802
|
|
|
8,455
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||
|
Floating rate NOK bonds due 2019
|
92,709
|
|
|
92,709
|
|
|
|
|
|
||
|
Floating rate NOK bonds due 2020
|
61,306
|
|
|
61,306
|
|
|
|
|
|
||
|
3.25% unsecured convertible bonds due 2018
|
71,662
|
|
|
71,662
|
|
|
|
|
|
||
|
5.75% unsecured convertible bonds due 2021
|
242,719
|
|
|
242,719
|
|
|
|
|
|
||
|
Interest rate/ currency swap contracts – short-term payables
|
503
|
|
|
|
|
503
|
|
|
|
||
|
Interest rate/ currency swap contracts – long-term payables
|
48,618
|
|
|
|
|
48,618
|
|
|
|
||
|
Total liabilities
|
517,517
|
|
|
468,396
|
|
|
49,121
|
|
|
—
|
|
|
26.
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
|
2018
|
2017
|
|
Carrying value of consolidated assets pledged under ship mortgages
|
$1,527 million
|
$1,908 million
|
|
27.
|
CONSOLIDATED VARIABLE INTEREST ENTITIES
|
|
28.
|
SUBSEQUENT EVENTS
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|