Sahara International Petrochemical Company
TADAWUL:2310.SR
26.2 (SAR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SAR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 1,504.04 | 2,455.935 | 2,690.39 | 2,496.871 | 1,791.277 | 1,013.514 | 1,722.754 | 1,815.653 | 2,124.559 | 2,458.75 | 2,857.604 | 3,053.454 | 3,629.881 | 1,620.644 | 1,831.202 | 2,581.034 | 1,562.012 | 1,507.118 |
Short Term Investments
| 326 | 150.019 | 20.223 | 318.115 | 348.9 | 321.833 | 253.533 | 23.673 | 158.774 | 91.772 | 226.518 | 186.508 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,830.04 | 2,605.954 | 2,710.613 | 2,814.986 | 2,140.177 | 1,335.347 | 1,976.287 | 1,815.653 | 2,124.559 | 2,458.75 | 2,857.604 | 3,053.454 | 3,629.881 | 1,620.644 | 1,831.202 | 2,581.034 | 1,562.012 | 1,507.118 |
Net Receivables
| 1,123.789 | 1,182.452 | 1,874.333 | 1,132.315 | 891.709 | 659.895 | 876.778 | 623.568 | 556.595 | 861.52 | 1,087.813 | 853.1 | 682.996 | 595.114 | 305.972 | 0 | 328.357 | 255.867 |
Inventory
| 1,108.966 | 1,398.55 | 1,145.427 | 907.526 | 957.467 | 806.927 | 668.355 | 782.233 | 698.345 | 532.008 | 302.726 | 277.956 | 281.081 | 208.53 | 78.682 | 106.729 | 101.764 | 59.962 |
Other Current Assets
| 259.28 | 236.279 | 215.154 | 189.867 | 187.54 | 229.625 | 116.53 | 85.13 | 195.891 | 207.931 | 226.518 | 4.119 | 4.913 | 1.281 | 1.82 | 153.86 | 2.618 | 1.123 |
Total Current Assets
| 4,322.075 | 5,423.235 | 5,945.822 | 4,973.297 | 4,127.542 | 3,031.793 | 3,637.95 | 3,306.584 | 3,575.389 | 4,060.21 | 4,474.661 | 4,188.63 | 4,598.871 | 2,425.569 | 2,217.677 | 2,841.623 | 1,994.751 | 1,824.071 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 11,779.988 | 12,048.644 | 12,338.159 | 13,076.862 | 14,038.633 | 11,274.556 | 11,207.724 | 13,030.616 | 13,293.725 | 12,888.114 | 11,547.457 | 10,648.927 | 9,807.702 | 9,505.559 | 9,517.403 | 7,682.107 | 5,416.419 | 3,199.861 |
Goodwill
| 630.483 | 630.483 | 630.483 | 630.483 | 630.483 | 29.544 | 29.544 | 29.544 | 29.544 | 29.544 | 29.544 | 29.544 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 542.844 | 553.087 | 606.185 | 379.388 | 334.113 | 352.948 | 386.245 | 103.734 | 131.135 | 169.069 | 163.765 | 69.249 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,173.327 | 1,183.57 | 1,236.668 | 1,009.871 | 964.596 | 382.492 | 415.789 | 133.277 | 160.678 | 198.613 | 193.309 | 98.793 | 39.163 | 32.793 | 31.092 | 199.925 | 168.143 | 197.439 |
Long Term Investments
| 4,043.425 | 4,001.388 | 4,195.096 | 3,435.821 | 3,440.408 | 370.123 | 709.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.932 | 4.932 | 2.177 | 4.97 | 38.453 | 9.872 | 9.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 700.152 | 813.537 | 786.42 | 1,264.26 | 1,381.64 | 311.08 | -9.566 | 0 | 29.465 | 62.16 | 473.322 | 252.577 | 218.851 | 62.624 | 52.032 | 109.733 | 170.739 | 40.836 |
Total Non-Current Assets
| 17,701.824 | 18,052.071 | 18,558.52 | 18,791.784 | 19,863.73 | 12,348.122 | 12,332.636 | 13,163.894 | 13,483.868 | 13,148.887 | 12,214.089 | 11,000.297 | 10,065.716 | 9,600.976 | 9,600.527 | 7,991.765 | 5,755.301 | 3,438.136 |
Total Assets
| 22,023.899 | 23,475.306 | 24,504.342 | 23,765.081 | 23,991.272 | 15,379.915 | 15,970.586 | 16,470.477 | 17,059.258 | 17,209.097 | 16,688.75 | 15,188.927 | 14,664.587 | 12,026.546 | 11,818.204 | 10,833.388 | 7,750.053 | 5,262.206 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 291.619 | 251.003 | 312.325 | 222.597 | 148.56 | 183.578 | 186.979 | 108.8 | 52.326 | 111.765 | 168.938 | 115.205 | 144.376 | 0 | 0 | 0 | 0 | 241.707 |
Short Term Debt
| 543.738 | 288.064 | 663.559 | 2,076.562 | 860.84 | 1,157.366 | 930.817 | 1,320.231 | 1,093.796 | 522.364 | 540.643 | 642.344 | 542.395 | 406.712 | 263.421 | 175.875 | 1,050.861 | 124.63 |
Tax Payables
| 300.129 | 489.053 | 562.877 | 219.845 | 222.061 | 95.652 | 149.547 | 96.129 | 98.168 | 124.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 132.248 | 135.239 | 1,719.675 | 1,004.015 | 838.112 | 95.652 | 679.571 | 96.129 | 98.168 | 124.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,285.974 | 1,557.521 | 1,378.581 | 931.346 | 669.4 | 439.022 | 582.634 | 570.444 | 545.515 | 554.685 | 575.528 | 631.023 | 630.52 | 449.799 | 600.697 | 833.528 | 1,112.692 | 234.899 |
Total Current Liabilities
| 2,553.708 | 2,720.88 | 2,936.201 | 3,465.096 | 1,931.035 | 1,925.004 | 1,860.481 | 2,090.506 | 1,789.805 | 1,561.654 | 1,288.333 | 1,388.572 | 1,317.29 | 856.51 | 903.103 | 1,009.403 | 2,163.554 | 601.237 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 2,176.044 | 3,184.302 | 4,875.46 | 5,456.517 | 6,842.214 | 5,897.012 | 6,525.756 | 6,679.222 | 7,348.238 | 7,682.284 | 7,873.735 | 6,028.373 | 6,068.896 | 4,201.965 | 4,221.288 | 3,106.393 | 1,085.496 | 1,688.005 |
Deferred Revenue Non-Current
| 38.163 | 42.788 | 170.614 | 149.5 | 164.246 | 25.301 | 35.422 | 50.603 | 50.603 | 50.603 | 0 | 0 | 65.927 | 52.611 | 40.319 | 33.531 | 19.807 | 12.958 |
Deferred Tax Liabilities Non-Current
| 44.824 | 55.839 | 55.417 | 49.4 | 42.712 | 35.319 | 329.407 | 182.003 | 0 | 136.728 | 0 | 0 | 184.869 | 62.624 | 52.032 | 109.733 | 170.739 | 40.836 |
Other Non-Current Liabilities
| 788.834 | 734.674 | 714.473 | 808.692 | 673.065 | 372.293 | 337.963 | 292.833 | 165.819 | -21.521 | 105.644 | 636.659 | 72.004 | 838.94 | 750.014 | 716.061 | 418.286 | -27.878 |
Total Non-Current Liabilities
| 3,047.865 | 4,017.603 | 5,872.523 | 6,464.109 | 7,722.237 | 6,329.925 | 6,899.141 | 6,909.846 | 7,564.659 | 7,693.2 | 7,979.379 | 6,665.031 | 6,325.769 | 5,156.14 | 5,083.145 | 3,965.717 | 1,694.328 | 1,700.962 |
Total Liabilities
| 5,601.573 | 6,738.483 | 8,808.724 | 9,929.205 | 9,653.272 | 8,254.929 | 8,759.622 | 9,000.353 | 9,354.464 | 9,254.853 | 9,267.711 | 8,053.603 | 7,643.06 | 6,012.651 | 5,986.248 | 4,975.12 | 3,857.882 | 2,302.199 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.195 | 0 | 4.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7,333.333 | 7,333.333 | 7,333.333 | 7,333.333 | 7,333.333 | 3,666.667 | 3,666.667 | 3,666.667 | 3,666.667 | 3,666.667 | 3,666.667 | 3,666.667 | 3,666.667 | 3,333.333 | 3,333.333 | 3,333.333 | 2,000 | 1,500 |
Retained Earnings
| 2,498.417 | 2,891.166 | 2,013.981 | 397.522 | 603.326 | 1,010.867 | 795.806 | 966.44 | 905.615 | 868.398 | 783.328 | 960.458 | 604.938 | 488.497 | 483.759 | 692.5 | 544.93 | 787.955 |
Accumulated Other Comprehensive Income/Loss
| 1,787.938 | 1,615.763 | 1,136.493 | 1,170.758 | 1,234.917 | 1,211.806 | 1,212.844 | 1,211.9 | -7.195 | 25.53 | -4.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,949.541 | 3,967.001 | 4,101.342 | 4,085.063 | 4,170.605 | 29.567 | 27.39 | 1,232.464 | 0 | 0 | -4.053 | 998.707 | 0 | 0 | 0 | 938.761 | 451.948 | 117.551 |
Total Shareholders Equity
| 15,569.229 | 15,807.263 | 14,585.149 | 12,986.676 | 13,342.181 | 5,918.907 | 5,702.707 | 5,843.538 | 5,812.375 | 5,968.498 | 5,793.223 | 5,625.831 | 5,630.22 | 4,921.486 | 4,922.081 | 4,964.595 | 3,098.927 | 2,405.505 |
Total Equity
| 16,422.326 | 16,736.823 | 15,695.618 | 13,835.876 | 14,338 | 7,124.986 | 7,210.965 | 7,470.125 | 7,704.794 | 7,954.244 | 7,421.038 | 7,135.324 | 7,021.527 | 6,013.895 | 5,831.956 | 5,858.268 | 3,892.17 | 2,960.007 |
Total Liabilities & Shareholders Equity
| 22,023.899 | 23,475.306 | 24,504.342 | 23,765.081 | 23,991.272 | 15,379.915 | 15,970.586 | 16,470.477 | 17,059.258 | 17,209.097 | 16,688.75 | 15,188.927 | 14,664.587 | 12,026.546 | 11,818.204 | 10,833.388 | 7,750.053 | 5,262.206 |