SBM Offshore N.V. (AMS:SBMO)
Netherlands · Delayed Price · Currency is EUR 35.32
-0.16 (-0.45%)
Sep 4, 2026, 5:35 PM CET
SBM Offshore Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 4,877 | 5,055 | 4,127 | 4,452 | 4,383 | 3,262 |
Other Revenue | 971 | 848 | 657 | 510 | 530 | 486 |
| 5,848 | 5,903 | 4,784 | 4,962 | 4,913 | 3,748 | |
Revenue Growth | 8.22% | 23.39% | -3.59% | 1.00% | 31.08% | 7.21% |
Cost of Revenue | 3,792 | 3,884 | 3,652 | 3,543 | 3,731 | 2,826 |
Gross Profit | 2,056 | 2,019 | 1,132 | 1,419 | 1,182 | 922 |
Selling, General & Admin | 243 | 222 | 185 | 205 | 170 | 177 |
Research & Development | 40 | 35 | 40 | 37 | 35 | 29 |
Other Operating Expenses | -9 | -8 | 12 | -20 | -8 | - |
Operating Expenses | 275 | 247 | 237 | 221 | 196 | 206 |
Operating Income | 1,781 | 1,772 | 895 | 1,198 | 986 | 716 |
Interest Expense | -571 | -653 | -680 | -598 | -383 | -304 |
Interest & Investment Income | 38 | 41 | 26 | 24 | 10 | 2 |
Earnings From Equity Investments | -1 | -4 | 19 | 19 | 12 | 110 |
Currency Exchange Gain (Loss) | 2 | 34 | -8 | -3 | -1 | - |
Other Non Operating Income (Expenses) | -19 | 7 | - | 2 | 1 | 2 |
EBT Excluding Unusual Items | 1,230 | 1,197 | 252 | 642 | 625 | 526 |
Merger & Restructuring Charges | - | - | - | -11 | - | -1 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 1 |
Gain (Loss) on Sale of Assets | 28 | 28 | 32 | - | 9 | 1 |
Asset Writedown | - | - | - | -42 | -2 | - |
Pretax Income | 1,258 | 1,225 | 284 | 589 | 659 | 543 |
Income Tax Expense | 113 | 117 | 73 | -25 | 104 | 71 |
Earnings From Continuing Operations | 1,145 | 1,108 | 211 | 614 | 555 | 472 |
Minority Interest in Earnings | -220 | -186 | -61 | -123 | -105 | -72 |
Net Income | 925 | 922 | 150 | 491 | 450 | 400 |
Net Income to Common | 925 | 922 | 150 | 491 | 450 | 400 |
Net Income Growth | 159.83% | 514.67% | -69.45% | 9.11% | 12.50% | 109.42% |
Shares Outstanding (Basic) | 170 | 173 | 179 | 179 | 178 | 184 |
Shares Outstanding (Diluted) | 173 | 176 | 181 | 182 | 180 | 186 |
Shares Change | -3.13% | -2.95% | -0.27% | 0.91% | -3.11% | -3.04% |
EPS (Basic) | 5.43 | 5.33 | 0.84 | 2.74 | 2.53 | 2.18 |
EPS (Diluted) | 5.36 | 5.25 | 0.83 | 2.70 | 2.50 | 2.16 |
EPS Growth | 167.77% | 532.53% | -69.26% | 8.00% | 15.74% | 116.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 3,277 | 1,180 | 1,403 | -297 | -1,090 | -769 |
Free Cash Flow Per Share | 18.97 | 6.72 | 7.75 | -1.64 | -6.06 | -4.14 |
Dividend Per Share | 1.170 | 1.170 | 0.880 | 0.830 | 1.100 | 1.000 |
Dividend Growth | 32.95% | 32.95% | 6.02% | -24.55% | 10.00% | 12.94% |
Gross Margin | 35.16% | 34.20% | 23.66% | 28.60% | 24.06% | 24.60% |
Operating Margin | 30.45% | 30.02% | 18.71% | 24.14% | 20.07% | 19.10% |
Profit Margin | 15.82% | 15.62% | 3.14% | 9.89% | 9.16% | 10.67% |
Free Cash Flow Margin | 56.04% | 19.99% | 29.33% | -5.99% | -22.19% | -20.52% |
EBITDA | 1,818 | 1,803 | 940 | 1,240 | 1,049 | 807 |
EBITDA Margin | 31.09% | 30.54% | 19.65% | 24.99% | 21.35% | 21.53% |
D&A For EBITDA | 37 | 31 | 45 | 42 | 63 | 91 |
EBIT | 1,781 | 1,772 | 895 | 1,198 | 986 | 716 |
EBIT Margin | 30.45% | 30.02% | 18.71% | 24.14% | 20.07% | 19.10% |
Effective Tax Rate | 8.98% | 9.55% | 25.70% | - | 15.78% | 13.08% |
Revenue as Reported | 5,848 | 5,903 | 4,784 | 4,963 | 4,913 | 3,747 |