SBM Offshore N.V. (FRA:IHCB)
Germany · Delayed Price · Currency is EUR 30.12
-0.48 (-1.57%)
Last updated: Jan 30, 2026, 9:01 AM 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 4,728 | 4,127 | 4,452 | 4,383 | 3,262 | 2,992 |
Other Revenue | 676 | 657 | 510 | 530 | 486 | 504 |
| 5,404 | 4,784 | 4,962 | 4,913 | 3,748 | 3,496 | |
Revenue Growth (YoY) | 14.20% | -3.59% | 1.00% | 31.08% | 7.21% | 3.10% |
Cost of Revenue | 4,008 | 3,652 | 3,543 | 3,731 | 2,826 | 2,611 |
Gross Profit | 1,396 | 1,132 | 1,419 | 1,182 | 922 | 885 |
Selling, General & Admin | 192 | 185 | 205 | 170 | 177 | 183 |
Research & Development | 36 | 40 | 37 | 35 | 29 | 24 |
Other Operating Expenses | 27 | -4 | -20 | -8 | - | 14 |
Operating Expenses | 252 | 221 | 221 | 196 | 206 | 222 |
Operating Income | 1,144 | 911 | 1,198 | 986 | 716 | 663 |
Interest Expense | -663 | -680 | -598 | -383 | -304 | -263 |
Interest & Investment Income | 34 | 26 | 24 | 10 | 2 | 6 |
Earnings From Equity Investments | -1 | 19 | 19 | 12 | 110 | 17 |
Currency Exchange Gain (Loss) | 27 | -8 | -3 | -1 | - | 2 |
Other Non Operating Income (Expenses) | 4 | - | 2 | 1 | 2 | -2 |
EBT Excluding Unusual Items | 545 | 268 | 642 | 625 | 526 | 423 |
Merger & Restructuring Charges | - | - | -11 | - | -1 | -46 |
Gain (Loss) on Sale of Investments | - | - | - | - | 1 | - |
Gain (Loss) on Sale of Assets | 32 | 32 | - | 9 | 1 | -1 |
Asset Writedown | -16 | -16 | -42 | -2 | - | -10 |
Pretax Income | 561 | 284 | 589 | 659 | 543 | 366 |
Income Tax Expense | 93 | 73 | -25 | 104 | 71 | 38 |
Earnings From Continuing Operations | 468 | 211 | 614 | 555 | 472 | 328 |
Minority Interest in Earnings | -112 | -61 | -123 | -105 | -72 | -137 |
Net Income | 356 | 150 | 491 | 450 | 400 | 191 |
Net Income to Common | 356 | 150 | 491 | 450 | 400 | 191 |
Net Income Growth | -16.82% | -69.45% | 9.11% | 12.50% | 109.42% | -47.81% |
Shares Outstanding (Basic) | 176 | 179 | 179 | 178 | 184 | 190 |
Shares Outstanding (Diluted) | 178 | 181 | 182 | 180 | 186 | 191 |
Shares Change (YoY) | -1.78% | -0.27% | 0.91% | -3.11% | -3.04% | -3.58% |
EPS (Basic) | 2.02 | 0.84 | 2.74 | 2.53 | 2.18 | 1.01 |
EPS (Diluted) | 2.00 | 0.83 | 2.70 | 2.50 | 2.16 | 1.00 |
EPS Growth | -15.23% | -69.26% | 8.00% | 15.74% | 116.00% | -45.65% |
Free Cash Flow | 2,002 | 1,403 | -297 | -1,090 | -769 | -169 |
Free Cash Flow Per Share | 11.22 | 7.75 | -1.64 | -6.06 | -4.14 | -0.88 |
Dividend Per Share | 0.880 | 0.880 | 0.830 | 1.100 | 1.000 | 0.885 |
Dividend Growth | 6.02% | 6.02% | -24.55% | 10.00% | 12.94% | 16.50% |
Gross Margin | 25.83% | 23.66% | 28.60% | 24.06% | 24.60% | 25.31% |
Operating Margin | 21.17% | 19.04% | 24.14% | 20.07% | 19.10% | 18.96% |
Profit Margin | 6.59% | 3.14% | 9.89% | 9.16% | 10.67% | 5.46% |
Free Cash Flow Margin | 37.05% | 29.33% | -5.99% | -22.19% | -20.52% | -4.83% |
EBITDA | 1,185 | 956 | 1,240 | 1,049 | 807 | 958 |
EBITDA Margin | 21.93% | 19.98% | 24.99% | 21.35% | 21.53% | 27.40% |
D&A For EBITDA | 41 | 45 | 42 | 63 | 91 | 295 |
EBIT | 1,144 | 911 | 1,198 | 986 | 716 | 663 |
EBIT Margin | 21.17% | 19.04% | 24.14% | 20.07% | 19.10% | 18.96% |
Effective Tax Rate | 16.58% | 25.70% | - | 15.78% | 13.08% | 10.38% |
Revenue as Reported | 5,404 | 4,784 | 4,963 | 4,913 | 3,747 | 3,496 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.