Income Statement

Revenue

+9%

+56%

10Y

Currency: USD

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	96	105	106	107	112	104	107	111	114	119	129	126	130	132	125	128	127	126	126	124	117	112	106	103	101	99	100	99	103	95	91	89	95	89	86	82	87	76	80	83	86	84	79	75	71	70	70	70	72	75	81	88	90	92	95	101	114	128	137	141	137	139	140	134	126	119	104	99	91	97	99	104	111	127	142	154	160	164	169	175	175	186	0	0	0
Revenue	492 N/A	448 -9%	450 +0%	446 -1%	438 -2%	439 +0%	435 -1%	445 +2%	425 -5%	427 +1%	433 +1%	400 -8%	398 0%	434 +9%	459 +6%	479 +5%	458 -5%	433 -5%	401 -8%	366 -9%	345 -6%	331 -4%	324 -2%	317 -2%	308 -3%	298 -3%	291 -2%	290 0%	295 +2%	307 +4%	317 +3%	318 +0%	320 +1%	301 -6%	283 -6%	277 -2%	271 -2%	289 +6%	296 +2%	311 +5%	328 +5%	335 +2%	354 +6%	382 +8%	407 +7%	434 +7%	446 +3%	429 -4%	413 -4%	392 -5%	382 -2%	383 +0%	381 0%	376 -1%	379 +1%	396 +5%	419 +6%	443 +6%	457 +3%	458 +0%	459 +0%	464 +1%	472 +2%	476 +1%	471 -1%	458 -3%	457 0%	476 +4%	513 +8%	557 +8%	593 +7%	625 +5%	670 +7%	691 +3%	703 +2%	741 +5%	752 +2%	808 +7%	834 +3%	885 +6%	904 +2%	862 -5%	864 +0%	787 -9%	733 -7%
Gross Profit
Cost of Revenue	(107)	(99)	(102)	(110)	(114)	(116)	(119)	(117)	(120)	(121)	(116)	(111)	(106)	(103)	(102)	(101)	(100)	(99)	(98)	(95)	(92)	(89)	(85)	(82)	(81)	(80)	(81)	(81)	(81)	(82)	(86)	(91)	(95)	(97)	(97)	(99)	(106)	(111)	(116)	(119)	(120)	(118)	(115)	(119)	(121)	(128)	(136)	(136)	(136)	(135)	(133)	(132)	(132)	(129)	(127)	(128)	(129)	(130)	(133)	(133)	(134)	(142)	(148)	(153)	(156)	(152)	(149)	(152)	(157)	(164)	(168)	(177)	(188)	(215)	(240)	(272)	(181)	(192)	(193)	(204)	(343)	(338)	(359)	(333)	(302)
Gross Profit	386 N/A	349 -10%	348 0%	335 -3%	324 -3%	323 0%	316 -2%	328 +4%	305 -7%	306 +0%	317 +3%	288 -9%	292 +1%	331 +14%	356 +8%	378 +6%	358 -5%	334 -7%	303 -9%	272 -10%	254 -7%	242 -4%	239 -2%	235 -2%	227 -3%	217 -4%	210 -3%	210 0%	214 +2%	225 +5%	232 +3%	227 -2%	225 -1%	204 -9%	186 -9%	178 -4%	165 -7%	177 +7%	179 +1%	191 +7%	208 +9%	217 +4%	239 +10%	263 +10%	286 +9%	306 +7%	310 +1%	293 -6%	277 -5%	258 -7%	249 -3%	251 +1%	249 -1%	247 -1%	252 +2%	269 +7%	290 +8%	313 +8%	325 +4%	324 0%	324 +0%	322 -1%	324 +1%	323 0%	315 -2%	307 -3%	308 +0%	324 +5%	357 +10%	393 +10%	425 +8%	448 +5%	482 +8%	476 -1%	463 -3%	469 +1%	571 +22%	616 +8%	642 +4%	681 +6%	561 -18%	524 -7%	505 -4%	453 -10%	431 -5%
Operating Income
Operating Expenses	(38)	(30)	(26)	(23)	(22)	(22)	(21)	(20)	(21)	(21)	(22)	(24)	(28)	(32)	(37)	(39)	(38)	(39)	(39)	(42)	(43)	(43)	(44)	(42)	(43)	(47)	(51)	(56)	(60)	(62)	(63)	(63)	(65)	(64)	(65)	(65)	(66)	(67)	(69)	(72)	(75)	(78)	(80)	(82)	(85)	(90)	(95)	(101)	(103)	(102)	(100)	(97)	(96)	(97)	(100)	(105)	(113)	(121)	(126)	(129)	(127)	(125)	(124)	(123)	(123)	(123)	(128)	(136)	(151)	(170)	(185)	(197)	(220)	(226)	(230)	(238)	(342)	(349)	(355)	(366)	(260)	(264)	(265)	(259)	(253)
Selling, General & Administrative	(4)	(4)	(3)	(3)	(2)	(2)	(3)	(4)	(7)	(8)	(9)	(9)	(8)	(9)	(10)	(10)	(10)	(10)	(10)	(12)	(12)	(12)	(12)	(10)	(9)	(9)	(9)	(10)	(10)	(9)	(9)	(9)	(9)	(9)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(7)	(8)	(7)	(7)	(8)	(7)	(8)	(9)	(8)	(8)	(8)	(7)	(8)	(9)	(9)	(9)	(10)	(10)	(10)	(10)	(10)	(10)	(11)	(11)	(10)	(12)	(12)	(13)	(16)	(15)	(15)	(15)	(15)	(15)	(15)	(16)	(16)	(18)	(20)	(21)	(20)	(19)	(18)	(18)
Depreciation & Amortization	(35)	(26)	(22)	(20)	(20)	(20)	(18)	(17)	(15)	(13)	(13)	(15)	(21)	(24)	(28)	(29)	(28)	(30)	(30)	(30)	(30)	(31)	(31)	(32)	(34)	(37)	(41)	(46)	(50)	(53)	(54)	(55)	(56)	(55)	(56)	(57)	(58)	(60)	(62)	(64)	(67)	(71)	(72)	(75)	(78)	(82)	(88)	(93)	(94)	(93)	(91)	(89)	(88)	(89)	(91)	(96)	(104)	(111)	(116)	(119)	(116)	(114)	(113)	(112)	(111)	(113)	(116)	(124)	(138)	(155)	(169)	(181)	(188)	(194)	(199)	(207)	(214)	(220)	(227)	(233)	(239)	(243)	(246)	(241)	(235)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17)	(17)	(17)	(17)	(113)	(113)	(111)	(113)	0	0	0	0	0
Operating Income	347 N/A	319 -8%	322 +1%	313 -3%	301 -4%	301 0%	295 -2%	307 +4%	284 -8%	285 +0%	295 +4%	264 -11%	263 0%	299 +14%	319 +7%	339 +6%	320 -6%	295 -8%	264 -11%	230 -13%	211 -8%	200 -6%	195 -2%	193 -1%	184 -5%	171 -7%	159 -7%	153 -4%	154 +1%	162 +5%	168 +4%	164 -3%	160 -2%	140 -13%	121 -13%	112 -7%	99 -11%	110 +11%	110 N/A	119 +8%	133 +12%	139 +4%	159 +14%	181 +14%	201 +11%	216 +7%	215 -1%	192 -10%	174 -10%	156 -10%	150 -4%	154 +3%	154 0%	151 -2%	152 +1%	164 +8%	177 +8%	192 +8%	198 +4%	195 -2%	198 +1%	197 0%	201 +2%	201 N/A	193 -4%	184 -5%	180 -2%	188 +5%	205 +9%	223 +8%	241 +8%	251 +5%	262 +4%	250 -5%	233 -7%	230 -1%	229 -1%	267 +17%	286 +7%	315 +10%	301 -4%	261 -14%	240 -8%	194 -19%	178 -8%
Pre-Tax Income
Interest Income Expense	(93)	(103)	(104)	(104)	(109)	(101)	(102)	(107)	(112)	(110)	(116)	(126)	(123)	(143)	(138)	(131)	(101)	(140)	(82)	(61)	(21)	(10)	(49)	(46)	(30)	(29)	(29)	(28)	(33)	(25)	(22)	(12)	(17)	(15)	(9)	(17)	(25)	(11)	(16)	(12)	(27)	(1)	4	9	57	67	59	58	(20)	(17)	(29)	(36)	(43)	(48)	(31)	(39)	(41)	(48)	(56)	(56)	(30)	(81)	(77)	(94)	(87)	(8)	(22)	(13)	(74)	(80)	(76)	(68)	(65)	(111)	(128)	(149)	(148)	(144)	(150)	(163)	(160)	(175)	(180)	(175)	(165)
Non-Reccuring Items	0	1	0	1	(1)	(0)	9	8	10	40	35	35	42	18	24	24	17	11	(34)	(34)	(9)	19	52	53	28	1	7	6	13	8	23	25	44	63	41	40	18	10	15	20	18	8	(26)	(28)	(56)	(56)	(26)	(30)	(6)	(6)	(5)	(4)	(3)	(5)	(28)	(34)	(59)	(58)	(44)	(64)	(69)	(146)	(138)	(112)	(329)	(251)	(253)	(253)	37	38	53	53	13	16	9	11	11	9	0	(0)	5	(29)	(24)	(24)	(41)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	9	33	0	20	18	13	23	(2)	(1)	(12)	(16)	0	(15)	(1)	(1)	(1)	(55)	(1)	(2)	(2)	11	(1)	(1)	(1)	(16)	(2)	(2)	(4)	(3)	(11)	(11)	(12)	(2)	(9)	(11)	(13)	(3)	(12)	(15)	(12)	(1)	(30)	25	11	(2)	(13)	(62)	(48)	(2)	(2)	(3)	(5)	(6)	(5)	(4)	(1)	(3)	(3)	(3)	(7)	(9)	(1)	(33)	(30)	(1)	(32)	(3)	(4)	(4)	0	1	(2)	(8)	7	8	9	(5)	(5)	(4)	(1)	(5)	5	7	8	4
Pre-Tax Income	263 N/A	249 -5%	218 -12%	230 +6%	210 -9%	214 +2%	226 +6%	206 -9%	181 -12%	202 +12%	198 -2%	173 -13%	168 -3%	172 +3%	204 +18%	231 +13%	182 -21%	165 -9%	147 -11%	133 -9%	193 +44%	207 +7%	197 -5%	198 +0%	166 -16%	141 -15%	139 -1%	132 -5%	131 0%	138 +5%	158 +14%	165 +5%	186 +13%	179 -3%	143 -20%	122 -15%	89 -27%	98 +9%	95 -3%	116 +22%	123 +6%	115 -6%	161 +39%	172 +7%	201 +17%	215 +7%	185 -14%	172 -7%	146 -15%	132 -10%	113 -14%	110 -3%	101 -8%	94 -8%	89 -5%	90 +1%	74 -18%	83 +12%	95 +15%	69 -27%	89 +29%	(32) N/A	(48) -51%	(36) +26%	(224) -530%	(106) +53%	(98) +7%	(81) +18%	164 N/A	180 +9%	218 +21%	234 +8%	203 -13%	162 -20%	122 -25%	101 -17%	87 -14%	127 +45%	132 +4%	150 +14%	141 -6%	62 -56%	42 -33%	3 -94%	(25) N/A
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(4)	(5)	(9)	(11)	(9)	(7)	(4)	(2)
Income from Continuing Operations	263	249	218	230	210	214	226	206	181	202	198	173	168	172	204	231	182	165	147	133	193	207	197	198	166	141	139	132	131	138	158	165	186	179	143	122	89	98	95	116	123	115	161	172	201	215	185	172	146	132	113	110	101	94	89	90	74	83	95	69	89	(32)	(48)	(36)	(224)	(106)	(98)	(81)	164	180	218	234	203	162	122	101	84	123	127	142	131	53	34	(2)	(26)
Net Income (Common)	263 N/A	249 -5%	218 -12%	230 +6%	210 -9%	214 +2%	226 +6%	206 -9%	181 -12%	202 +12%	198 -2%	173 -13%	168 -3%	172 +3%	204 +18%	231 +13%	182 -21%	165 -9%	147 -11%	133 -9%	193 +44%	207 +7%	197 -5%	198 +0%	166 -16%	141 -15%	139 -1%	132 -5%	131 0%	138 +5%	158 +14%	165 +5%	186 +13%	179 -3%	143 -20%	122 -15%	89 -27%	98 +9%	95 -3%	116 +22%	123 +6%	115 -6%	161 +39%	172 +7%	201 +17%	215 +7%	185 -14%	172 -7%	146 -15%	132 -10%	113 -14%	110 -3%	101 -8%	94 -8%	89 -5%	90 +1%	74 -18%	83 +12%	95 +15%	69 -27%	89 +29%	(32) N/A	(48) -51%	(36) +26%	(224) -530%	(106) +53%	(98) +7%	(81) +18%	164 N/A	180 +9%	218 +21%	234 +8%	203 -13%	162 -20%	122 -25%	101 -17%	84 -17%	123 +46%	127 +3%	142 +12%	131 -8%	53 -59%	34 -36%	(2) N/A	(26) -1 573%
EPS (Diluted)	3.52 N/A	3.32 -6%	2.86 -14%	3.12 +9%	2.84 -9%	2.93 +3%	3.11 +6%	2.79 -10%	2.48 -11%	2.77 +12%	2.71 -2%	2.37 -13%	2.3 -3%	2.36 +3%	2.8 +19%	3.17 +13%	2.5 -21%	2.25 -10%	1.99 -12%	1.72 -14%	2.59 +51%	2.62 +1%	2.51 -4%	2.51 N/A	2.1 -16%	1.79 -15%	1.76 -2%	1.67 -5%	1.56 -7%	1.74 +12%	1.99 +14%	2.08 +5%	2.16 +4%	1.67 -23%	1.66 -1%	1.3 -22%	0.93 -28%	0.83 -11%	0.81 -2%	0.99 +22%	1.05 +6%	0.96 -9%	1.35 +41%	1.44 +7%	1.68 +17%	1.76 +5%	1.52 -14%	1.41 -7%	1.35 -4%	1.11 -18%	1.21 +9%	0.75 -38%	0.98 +31%	0.89 -9%	0.84 -6%	0.61 -27%	0.68 +11%	0.76 +12%	0.73 -4%	0.64 -12%	0.83 +30%	-0.29 N/A	-0.44 -52%	-0.33 +25%	-2.06 -524%	-0.9 +56%	-0.82 +9%	-0.63 +23%	1.18 N/A	1.41 +19%	1.71 +21%	1.84 +8%	1.48 -20%	1.27 -14%	0.95 -25%	0.8 -16%	0.66 -18%	0.97 +47%	1 +3%	1.06 +6%	1.01 -5%	0.41 -59%	0.26 -37%	-0.01 N/A	-0.2 -1 900%

Income Statement Balance Sheet Cash Flow Statement

SFL Corporation Ltd
NYSE:SFL

Income Statement

Earnings Waterfall
SFL Corporation Ltd

Income Statement
SFL Corporation Ltd

See Also

Company

Help

Tools

Stocks

SFL Corporation Ltd NYSE:SFL

Income Statement

Earnings Waterfall SFL Corporation Ltd

Income Statement SFL Corporation Ltd

See Also

Company

Help

Tools

Stocks

SFL Corporation Ltd
NYSE:SFL

Earnings Waterfall
SFL Corporation Ltd

Income Statement
SFL Corporation Ltd