Sembcorp Marine Ltd

SGX:S51.SI

1.82 (SGD) • At close May 6, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) SGD.

2023 Q42023 Q22022 Q42022 Q22021 Q42021 Q22020 Q42020 Q32020 Q22019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 2,270.242,330.4072,090.8431,415.3261,104.118788.293772.426193.1071,107.031389.25467.619781.889524.003837.724683.095848.4761,017.7071,3011,057.5771,015.5451,218.9721,216.9711,492.725967.992957.141629.305826.814805.6321,126.5911,078.7761,558.1121,822.9242,283.2311,694.9011,758.8821,811.2321,657.3151,408.9071,015.8271,199.9661,837.8151,989.6121,863.691,591.4372,713.4062,915.097333.575386.638436.2581,978.548494.637494.637494.637513.508513.508513.508513.50853.4853.4853.4853.4830.85930.85930.85930.85918.49718.49718.49718.49727.0827.0827.0827.0812.50812.50812.50812.50868.48717.12217.12217.122
Short Term Investments 51.27934.45240.00710.8873.77813.61119.744.9354.6732.9882.0258.98415.177019.97332.29632.284039.56452.54368.71318.82946.01420.37333.02556.35584.70514.59139.08614.02211.0127.2191.51300.4681.1212.875027.1496.85227.6562.5285.76258.75655.09140.8052,217.5731,996.2341,904.9782.6040.6510.6510.651-34.594-34.594-34.594-34.5943.2133.2133.2133.213000000000000000093.952000
Cash and Short Term Investments 2,321.5192,364.8592,090.8431,426.2131,104.118801.904772.426193.1071,111.704389.25469.644790.873539.18837.724703.068880.7721,049.9911,3011,097.1411,068.0881,287.6851,235.81,538.739988.365990.166685.66911.519820.2231,165.6771,092.7981,569.1241,830.1432,284.7441,694.9011,759.351,812.3521,670.191,408.9071,042.9761,206.8181,865.4711,992.141,869.4521,650.1932,768.4972,955.9022,551.1482,382.8722,341.2361,981.152495.288495.288495.288513.508513.508513.508513.50856.69356.69356.69356.69330.85930.85930.85930.85918.49718.49718.49718.49727.0827.0827.0827.0812.50812.50812.50812.508162.43917.12217.12217.122
Net Receivables 3,616.4023,928.636742.261,258.9371,782.7221,640.2192,059.33801,985.344000001,754.3071,469.3531,088.815000000000000466.107000000000000000000000000000112.679112.679112.679112.679106.546106.546106.546106.54669.10969.10969.10969.10976.5876.5876.5876.5877.72777.72777.72777.727227.54958.11458.11458.114
Inventory 192.116460.95571.06166.69566.96394.85294.36123.59132.163113.108114.456108.39390.77280.17186.13287.63994.7772,775.8473,404.9643,279.2652,987.2843,066.8843,037.1873,767.8973,662.3853,833.0663,427.2652,883.932,830.5553,005.4192,281.9391,788.1571,754.1712,083.5862,042.2111,793.571,745.1241,731.2271,562.5851,433.732980.241926.248797.1481,158.502958.643750.749729.872895.6311,168.2661,252.5313.125313.125313.125208.697208.697208.697208.697390.177390.177390.177390.177298.014298.014298.014298.014158.248158.248158.248158.24897.73597.73597.73597.73563.99363.99363.99363.993247.80661.95261.95261.952
Other Current Assets 169.89820.043141.1371,281.83272.23451.87127.795094.03400000525.761860.5221,878.0460000000000002.794000000000000000000000000000152.005152.005152.005152.005111.244111.244111.244111.244127.425127.425127.425127.425103.589103.589103.589103.58938.18838.18838.18838.1884.90723.48823.48823.488
Total Current Assets 6,299.9356,808.9223,132.9622,774.743,026.0372,588.8453,140.463785.1163,323.2452,565.1012,669.6582,747.8472,633.0982,960.3093,069.2683,298.2864,111.6294,688.4844,900.7035,017.8184,891.9125,018.3055,280.9015,607.2875,348.9865,117.0364,911.4794,606.5014,560.2794,567.1184,297.1054,067.4274,424.374,221.0934,198.3813,993.0553,882.1513,640.8753,332.5453,064.8353,259.3223,398.8693,122.3933,092.6863,919.2943,900.1523,530.6643,495.5693,826.6643,517.841879.46879.46879.46858.88858.88858.88858.88711.554711.554711.554711.554546.663546.663546.663546.663373.279373.279373.279373.279304.984304.984304.984304.984192.416192.416192.416192.416642.701160.675160.675160.675
Non-Current Assets:
Property, Plant & Equipment, Net 4,709.7075,892.5644,075.9384,178.0074,228.4754,252.7444,365.9351,091.4844,547.394,504.2754,545.3444,534.6544,416.3554,179.2574,120.5994,012.5933,945.633,995.0194,010.7243,979.354,075.143,986.6673,823.4123,704.8023,599.2333,540.5553,351.83,250.4323,078.7343,008.9092,896.4692,707.9062,542.7922,394.1672,197.3321,942.0791,551.2491,476.2061,311.3351,211.5991,106.4051,034.345863.056739.314709.064681.948669.465679.339665.058678.361169.59169.59169.59174.426174.426174.426174.426341.285341.285341.285341.285256.503256.503256.503256.503164.379164.379164.379164.379120.968120.968120.968120.968131.124131.124131.124131.124447.886135.041466.426135.041
Goodwill 3,822.121012.011012.011011.9452.986011.97800011.15900011.15900011.1590005.940005.940005.940005.9400000000000000000000000000000000.8380.8380.8380.8380.9040.9040.9040.9042.1220.5310.5310.531
Intangible Assets 393.2624,383.868162.694186.965186.408209.782209.05452.264232.587234.363000197.775000168.042184.92190.635196.407190.966185.189162.939164.44140.66748.10949.6151.11246.674028.66329.50224.40131.13531.97432.81527.71334.49735.33736.16836.99633.02226.48923.1596.1276.1276.1276.1276.1271.5321.5321.5321.5321.5321.5321.5321.8971.8971.8971.8973.4143.4143.4143.4140.90.90.90.9000000002.122014.3710
Goodwill and Intangible Assets 4,215.3834,383.868174.705186.965198.419209.782220.99955.25232.587246.341203.924203.061210.438208.934216.644167.755173.486179.201184.92190.635196.407202.125185.189162.939164.44146.60748.10949.6151.11252.61453.0128.66329.50230.34131.13531.97432.81533.65334.49735.33736.16836.99633.02226.48923.1596.1276.1276.1276.1276.1271.5321.5321.5321.5321.5321.5321.5321.8971.8971.8971.8973.4143.4143.4143.4140.90.90.90.90.8380.8380.8380.8380.9040.9040.9040.9044.2440.53114.3710.531
Long Term Investments 761.799288.8141,549.04713.461,650.7275.322-1.6753.85613.6714.54120.21458.37954.023050.92540.02772.0120115.1592.92783.613110.833303.184345.648353.071347.816462.376557.522553.575543.567553.392561.125550.4660576.539551.381556.0460518.543539.57529.714504.493489.484524.573534.306553.007-1,670.748-1,485.147-1,446.645430.953108.389108.389108.389101.996101.996101.996101.9960000000030.91130.91130.91130.91116.87216.87216.87216.8720000101.778000
Tax Assets 220.052237.388169.232194.984196.215205.004117.28329.32166.66829.19553.46137.3820.00323.22348.27128.18716.6425.8897.4652.0917.64112.04217.96221.81620.8923.4997.8768.038.2258.0449.1789.0927.0187.1083.2223.4542.2922.3880.9320.8260.051.8941.3450.0470.0470.0470.0470.0470.0470.0470.0120.0120.0122.3592.3592.3592.359000000000.2180.2180.2180.2180.3680.3680.3680.3680000216.054000
Other Non-Current Assets 20.1651,416.0380.0041,775.63401,569.3781,127.219277.531,121.0151,099.3191,165.3681,125.1211,117.6141,205.5381,039.92800.49424.402282.85591.559105.045121.6684.86199.50973.78586.255125.609135.82353.59779.81758.16853.27150.46145.746597.39160.03461.85374.603633.335121.96378.931104.89275.04980.585164.642158.738137.8892,285.7932,045.8331,955.34854.21912.90412.90412.90413.76213.76213.76213.76260.97660.97660.97660.97650.79550.79550.79550.79511.84811.84811.84811.84820.81220.81220.81220.81256.83556.83556.83556.83575.89275.892-269.33475.892
Total Non-Current Assets 9,927.10612,218.6725,968.9266,349.056,273.8366,242.235,829.7611,457.445,981.335,893.6715,988.3115,958.5955,818.4335,616.9525,476.3595,049.0524,632.1724,462.9644,409.8184,370.0484,484.4614,396.5284,429.2564,308.994,223.894,084.0864,005.9843,919.1913,771.4633,671.3023,565.323,357.2473,175.5243,029.0072,868.2622,590.7412,217.0052,145.5821,987.271,866.2631,777.2291,652.7771,467.4921,455.0651,425.3141,379.0181,290.6841,246.1991,179.9351,169.707292.427292.427292.427294.075294.075294.075294.075404.158404.158404.158404.158310.712310.712310.712310.712208.256208.256208.256208.256159.858159.858159.858159.858188.863188.863188.863188.863845.854211.464211.464211.464
Total Assets 16,227.04119,027.5949,101.8889,123.799,299.8738,831.0758,970.2242,242.5569,304.5758,458.7728,657.9698,706.4428,451.5318,577.2618,545.6278,347.3388,743.8019,151.4489,310.5219,387.8669,376.3739,414.8339,710.1579,916.2779,572.8769,201.1228,917.4638,525.6928,331.7428,238.427,862.4257,424.6747,599.8947,250.17,066.6436,583.7966,099.1565,786.4575,319.8154,931.0985,036.5515,051.6464,589.8854,547.7515,344.6085,279.174,821.3484,741.7685,006.5994,687.5481,171.8871,171.8871,171.8871,152.9541,152.9541,152.9541,152.9541,115.7121,115.7121,115.7121,115.712857.375857.375857.375857.375581.534581.534581.534581.534464.841464.841464.841464.841381.279381.279381.279381.2791,488.555372.139977.008372.139
Liabilities & Equity:
Current Liabilities:
Account Payables 4,136.953,723.431,018.4091,326.2911,407.0041,426.0631,003.372250.0751,354.0111,273.1031,557.0261,629.9411,503.7381,486.5471,557.6451,345.7661,377.3821,634.9811,843.8861,765.4691,912.6922,054.3472,291.0592,315.0922,269.5832,470.4051,743.9521,636.3181,543.2911,767.3361,616.1581,560.2051,775.4251,765.1971,783.3911,788.2811,752.511,674.691,650.3431,542.1821,524.541,777.1391,580.2091,416.3571,475.7151,453.8151,421.6251,483.7531,566.4491,565.55391.388391.388391.388409.703409.703409.703409.703346.175346.175346.175346.175230.709230.709230.709230.709137.931137.931137.931137.931118.661118.661118.661118.66193.35693.35693.35693.356385.91296.47896.47896.478
Short Term Debt 788.4182,498.8891,695.48899.027841.6751,635.7512,143.49402,054.691,445.5981,270.5142,165.95889.1231,055.979958.6551,133.4281,056.346852.7371,638.2081,466.5091,431.1021,363.961722.5654.82725.563914.9511,002.021808.309724.696433.848290.3230.158210.809166.11184.27433.79133.68332.98182.94634.31234.0935.111025811.08812.194121200000000000000000000000000027.901000
Tax Payables 31.10950.069.21415.5376.28310.6547.86808.8364.30839.11428.27818.2778.32433.69924.1318.16825.28137.20137.72139.98736.96450.81352.55254.29947.96882.194114.62127.07123.097101.473107.482114.178111.531131.687114.72107.25895.992154.663173.865186.525173.976164.369185.106278.72277.3410241.7080253.21800000000000000000000000000035.902000
Deferred Revenue 433.7571,164.405585.801138.018-2.828169.305154.288097.1040000084.32557.00449.864480.53762.41655.44558.714136.571122.066152.905129.815223.623219.723172.297172.366242.06138.556140.836151.885158.286149.417139.996128.951126.505196.73229.121241.547235.5570248.23342.634341.254332.66339.541352.971361.70100000000000000000000000000035.902000
Other Current Liabilities 906.222873.486134.306133.377287.40452.21198.7599.88976.929155.987139.55398.087108.676220.205289.677495.887810.14174.356190.251340.84164.642193.403458.062567.618335.923288.067656.805721.099916.7231,005.3531,206.481,568.681,618.7391,440.8121,613.681,270.68907.123884.038870.601629.14429.13352.445645.366461.635582.432645.704544.502653.503845.929696.031267.433267.433267.433368.207368.207368.207368.207253.181253.181253.181253.181192.015192.015192.015192.015107.787107.787107.787107.78744.26244.26244.26244.26239.43739.43739.43739.43742.40826.55326.55326.553
Total Current Liabilities 6,265.3478,260.213,433.9962,496.7132,533.2553,283.333,399.854849.9643,582.7342,874.6882,967.0933,893.9782,501.5372,762.7312,890.3023,032.0853,293.7323,142.6113,734.7613,628.2633,567.153,748.2823,593.6873,690.4353,460.8843,897.0463,622.5013,338.0233,357.0763,448.5973,251.4943,499.8793,756.8583,530.4063,630.7623,232.7482,822.2672,718.2142,800.622,434.7552,229.3072,400.2522,225.5752,128.2222,405.7812,448.7732,309.8752,488.9912,777.3492,635.282658.821658.821658.821777.91777.91777.91777.91599.356599.356599.356599.356422.724422.724422.724422.724245.718245.718245.718245.718162.923162.923162.923162.923132.793132.793132.793132.793492.123123.031123.031123.031
Non-Current Liabilities:
Long Term Debt 2,273.7911,770.4931,661.9052,501.2082,512.8782,241.1311,697.867357.13,572.4753,233.2923,227.4912,295.1093,428.2583,173.4512,985.3762,708.7492,752.763,247.3862,771.8762,923.7322,913.6942,791.0143,385.5693,326.583,176.2612,465.2241,846.571,652.3181,310.0241,307.5191,357.414710.097600600550550400300000000000258222555545.86745.86745.86745.86762.71262.71262.71262.71237.48337.48337.48337.48337.49537.49537.49537.4950.2910.2910.2910.2910.0140.0144.8510.014
Deferred Revenue Non-Current 488.723000000000000000000000000000000000104.66100000000000000000014.08914.08914.08914.08900000000000000000000-10.6510-51.7260
Deferred Tax Liabilities Non-Current 98.399150.20215.78918.04119.0730.23126.8526.71326.51928.98934.54438.32540.14452.80854.0652.22661.84461.54573.92171.99580.46985.67351.58452.38349.04642.722118.298140.06129.882130.309142.812136.178130.242123.066125.633120.834126.592131.13196.3288.83295.60785.19775.346104.864106.001103.90988.43474.95969.27866.74816.68716.68716.68715.31515.31515.31515.31542.18542.18542.18542.18527.38427.38427.38427.38417.39217.39217.39217.39211.99511.99511.99511.99511.9211.9211.9211.9210.69410.69410.69410.694
Other Non-Current Liabilities 685.219645.036201.807219.469209.6233.268149.504104.743108.483115.025143.419135.862132.757239.836241.05182.992179.031180.534167.378178.708175.613182.243137.878132.441128.846131.851164.967175.698248.478219.968186.86180.666179.008187.1164.523100.62393.5190.08745.75546.845.8960.11743.11939.31139.44639.56231.76838.15614.11817.114.2784.2784.2780.6510.6510.6510.6511.8761.8761.8761.87622222.0172.0172.0172.0171.7511.7511.7511.7510.8070.8070.8070.80746.0710.82447.7130.824
Total Non-Current Liabilities 3,546.1322,565.7311,879.5012,738.7182,741.5482,504.631,874.223468.5563,707.4773,377.3063,405.4542,469.2963,601.1593,466.0953,280.4862,943.9672,993.6353,489.4653,013.1753,174.4353,169.7763,058.933,575.0313,511.4043,354.1532,639.7972,129.8351,968.0761,688.3841,657.7961,687.0861,026.941909.25910.182784.817771.457620.102521.218142.075135.632141.497145.314118.465144.175145.447143.471120.202115.11588.39691.85822.96522.96522.96535.05535.05535.05535.05589.92789.92789.92789.92792.09692.09692.09692.09656.89256.89256.89256.89251.24151.24151.24151.24113.01713.01713.01713.01746.12811.53211.53211.532
Total Liabilities 9,811.47910,825.9415,313.4975,235.4315,274.8035,787.965,274.0771,318.5197,290.2116,251.9946,372.5476,363.2746,102.6966,228.8266,170.7885,976.0526,287.3676,632.0766,747.9366,802.6986,736.9266,807.2127,168.7187,201.8396,815.0376,536.8435,752.3365,306.0995,045.465,106.3934,938.584,526.824,666.1084,440.5884,415.5794,004.2053,442.3693,239.4322,942.6952,570.3872,370.8042,545.5662,344.042,272.3972,551.2282,592.2442,430.0772,604.1062,865.7452,727.14681.785681.785681.785812.965812.965812.965812.965689.283689.283689.283689.283514.82514.82514.82514.82302.61302.61302.61302.61214.164214.164214.164214.164145.811145.811145.811145.811538.251134.56352.564134.563
Equity:
Preferred Stock 000000000000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 8,753.928,753.924,074.2154,074.2154,074.2152,575.3742,575.374643.844488.787486.217484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288484.288480.086480.086480.086479.176470.596470.596470.556461.66456.561453.012451.144443.926443.347110.837110.837110.837110.837110.837110.837110.83700000000000000000000141.432000
Retained Earnings 000000000000000000000000000000000000000000000000000000000000000000000000000000000
Accumulated Other Comprehensive Income/Loss -2,356.601-584.159-304.859-206.666-72.937442.0371,092.793-477.7741,495.02700000000000000000000000000000000000000000-157.385-157.385-157.385-143.948-143.948-143.948-143.948000000000000000000004.595000
Other Total Stockholders Equity -2.693-0.013-0.001-0.466-0.001-0.771-0.771757.967-0.7711,687.0911,766.3121,824.0781,828.921,827.3961,852.641,847.8821,932.0551,993.8852,035.9622,057.2592,109.512,077.7012,009.8252,029.4842,069.0582,026.9172,511.0132,566.2732,621.5432,480.832,297.8042,279.9572,310.0762,192.7482,0471,985.2722,057.9281,958.4381,802.0451,786.272,093.5111,943.6611,699.0551,730.7122,256.9122,142.8421,865.8261,617.4391,617.5741,440.723536.651536.651536.651373.101373.101373.101373.10100000000000000000000793.981000
Total Shareholders Equity 6,394.6268,169.7483,769.3553,867.0834,001.2773,016.643,667.396924.0371,983.0432,173.3082,250.62,308.3662,313.2082,311.6842,336.9282,332.172,416.3432,478.1732,520.252,541.5472,593.7982,561.9892,494.1132,513.7722,553.3462,511.2052,995.3013,050.5613,105.8312,965.1182,782.0922,764.2452,794.3642,677.0362,531.2882,469.562,542.2162,438.5242,282.1312,266.3562,572.6872,414.2572,169.6512,201.2682,718.5722,599.4032,318.8382,068.5832,061.51,884.07490.102490.102490.102339.99339.99339.99339.99426.429426.429426.429426.429342.556342.556342.556342.556278.924278.924278.924278.924250.678250.678250.678250.678235.468235.468235.468235.468940.008237.576914.575237.576
Total Equity 6,415.5628,201.6533,788.3913,888.3594,025.073,043.1153,696.147924.0372,014.3642,206.7782,285.4222,343.1682,348.8352,348.4352,374.8392,371.2862,456.4342,519.3722,562.5852,585.1682,639.4472,607.6212,541.4392,714.4382,757.8392,664.2793,165.1273,219.5933,286.2823,132.0272,923.8452,897.8542,933.7862,809.5122,651.0642,579.5912,656.7872,547.0252,377.122,360.7112,665.7472,506.082,245.8452,275.3542,793.382,686.9262,391.2712,137.6622,140.8541,960.408490.102490.102490.102339.99339.99339.99339.99426.429426.429426.429426.429342.556342.556342.556342.556278.924278.924278.924278.924250.678250.678250.678250.678235.468235.468235.468235.468950.304237.576924.444237.576
Total Liabilities & Shareholders Equity 16,227.04119,027.5949,101.8889,123.799,299.8738,831.0758,970.2242,242.5569,304.5758,458.7728,657.9698,706.4428,451.5318,577.2618,545.6278,347.3388,743.8019,151.4489,310.5219,387.8669,376.3739,414.8339,710.1579,916.2779,572.8769,201.1228,917.4638,525.6928,331.7428,238.427,862.4257,424.6747,599.8947,250.17,066.6436,583.7966,099.1565,786.4575,319.8154,931.0985,036.5515,051.6464,589.8854,547.7515,344.6085,279.174,821.3484,741.7685,006.5994,687.5481,171.8871,171.8871,171.8871,152.9541,152.9541,152.9541,152.9541,115.7121,115.7121,115.7121,115.712857.375857.375857.375857.375581.534581.534581.534581.534464.841464.841464.841464.841381.279381.279381.279381.2791,488.555372.139977.008372.139