Subsea 7 SA
OSE:SUBC
Income Statement
Earnings Waterfall
Subsea 7 SA
Revenue
|
6.1B
USD
|
Cost of Revenue
|
-5.7B
USD
|
Gross Profit
|
392.5m
USD
|
Operating Expenses
|
-271.4m
USD
|
Operating Income
|
121.1m
USD
|
Other Expenses
|
-58.8m
USD
|
Net Income
|
62.3m
USD
|
Income Statement
Subsea 7 SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 498
N/A
|
6 723
+3%
|
7 061
+5%
|
6 870
-3%
|
6 383
-7%
|
5 830
-9%
|
5 128
-12%
|
4 758
-7%
|
4 323
-9%
|
3 931
-9%
|
3 659
-7%
|
3 567
-3%
|
3 718
+4%
|
3 780
+2%
|
3 915
+4%
|
3 986
+2%
|
3 897
-2%
|
4 035
+4%
|
4 054
+0%
|
4 074
+0%
|
4 124
+1%
|
3 922
-5%
|
3 790
-3%
|
3 657
-4%
|
3 548
-3%
|
3 344
-6%
|
3 341
0%
|
3 466
+4%
|
3 712
+7%
|
4 156
+12%
|
4 659
+12%
|
5 010
+8%
|
5 208
+4%
|
5 257
+1%
|
5 210
-1%
|
5 136
-1%
|
5 188
+1%
|
5 459
+5%
|
5 633
+3%
|
5 974
+6%
|
6 123
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 750)
|
(5 628)
|
(5 881)
|
(5 606)
|
(5 213)
|
(4 817)
|
(4 225)
|
(3 623)
|
(3 417)
|
(3 041)
|
(2 791)
|
(2 543)
|
(2 919)
|
(2 895)
|
(3 052)
|
(3 090)
|
(3 180)
|
(3 484)
|
(3 556)
|
(3 547)
|
(3 661)
|
(3 487)
|
(3 395)
|
(3 241)
|
(3 236)
|
(3 418)
|
(3 495)
|
(3 262)
|
(3 865)
|
(4 007)
|
(4 423)
|
(4 668)
|
(4 929)
|
(4 923)
|
(4 901)
|
(4 792)
|
(4 826)
|
(5 106)
|
(5 269)
|
(5 541)
|
(5 730)
|
|
Gross Profit |
748
N/A
|
1 095
+46%
|
1 179
+8%
|
1 264
+7%
|
1 170
-7%
|
1 013
-13%
|
903
-11%
|
1 136
+26%
|
906
-20%
|
891
-2%
|
868
-3%
|
1 024
+18%
|
799
-22%
|
884
+11%
|
864
-2%
|
896
+4%
|
717
-20%
|
550
-23%
|
498
-9%
|
527
+6%
|
463
-12%
|
435
-6%
|
395
-9%
|
416
+5%
|
312
-25%
|
(74)
N/A
|
(154)
-108%
|
204
N/A
|
(153)
N/A
|
149
N/A
|
236
+58%
|
342
+45%
|
279
-18%
|
333
+19%
|
309
-7%
|
344
+11%
|
363
+6%
|
354
-3%
|
365
+3%
|
432
+19%
|
393
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(301)
|
(303)
|
(315)
|
(315)
|
(1 488)
|
(1 499)
|
(1 502)
|
(262)
|
(809)
|
(799)
|
(773)
|
(203)
|
(327)
|
(317)
|
(318)
|
(244)
|
(271)
|
(278)
|
(278)
|
(286)
|
(270)
|
(266)
|
(274)
|
(268)
|
(373)
|
(281)
|
(255)
|
(224)
|
(840)
|
(223)
|
(238)
|
(232)
|
(232)
|
(234)
|
(236)
|
(249)
|
(195)
|
(204)
|
(205)
|
(266)
|
(271)
|
|
Selling, General & Administrative |
(301)
|
(303)
|
(315)
|
(194)
|
(304)
|
(316)
|
(319)
|
(169)
|
(288)
|
(278)
|
(252)
|
(136)
|
(237)
|
(226)
|
(227)
|
(146)
|
(271)
|
(278)
|
(278)
|
(145)
|
(270)
|
(266)
|
(274)
|
(139)
|
(273)
|
(281)
|
(255)
|
(123)
|
(235)
|
(223)
|
(238)
|
(128)
|
(232)
|
(234)
|
(236)
|
(143)
|
(251)
|
(259)
|
(260)
|
(157)
|
(271)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(37)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(99)
|
(1 183)
|
(1 183)
|
(1 183)
|
(70)
|
(521)
|
(521)
|
(521)
|
(50)
|
(90)
|
(90)
|
(90)
|
(77)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(93)
|
(100)
|
0
|
0
|
(62)
|
(605)
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(72)
|
56
|
56
|
56
|
(73)
|
0
|
|
Operating Income |
447
N/A
|
792
+77%
|
865
+9%
|
949
+10%
|
(318)
N/A
|
(486)
-53%
|
(599)
-23%
|
874
N/A
|
97
-89%
|
92
-5%
|
96
+4%
|
821
+757%
|
472
-42%
|
568
+20%
|
546
-4%
|
652
+19%
|
447
-32%
|
272
-39%
|
220
-19%
|
242
+10%
|
193
-20%
|
169
-12%
|
121
-29%
|
147
+22%
|
(61)
N/A
|
(355)
-484%
|
(409)
-15%
|
(19)
+95%
|
(993)
-5 045%
|
(74)
+93%
|
(3)
+97%
|
110
N/A
|
47
-58%
|
99
+111%
|
73
-26%
|
95
+30%
|
168
+77%
|
150
-11%
|
160
+7%
|
166
+4%
|
121
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
95
|
72
|
57
|
95
|
72
|
62
|
75
|
107
|
73
|
87
|
62
|
104
|
35
|
(10)
|
(33)
|
(96)
|
(41)
|
(26)
|
(11)
|
2
|
4
|
(5)
|
(13)
|
(38)
|
(15)
|
(19)
|
(16)
|
(59)
|
(21)
|
(7)
|
(9)
|
26
|
(12)
|
(23)
|
(20)
|
(22)
|
(22)
|
(22)
|
(30)
|
(17)
|
(33)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1 272)
|
0
|
0
|
0
|
(794)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(168)
|
0
|
(678)
|
(678)
|
(1 014)
|
0
|
(27)
|
(27)
|
(43)
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
(69)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(27)
|
(5)
|
(2)
|
0
|
48
|
1
|
60
|
31
|
14
|
74
|
41
|
0
|
65
|
15
|
(4)
|
26
|
(87)
|
(33)
|
(8)
|
6
|
20
|
(13)
|
5
|
4
|
19
|
20
|
(10)
|
20
|
(22)
|
(17)
|
31
|
4
|
36
|
81
|
25
|
6
|
(8)
|
4
|
21
|
0
|
73
|
|
Pre-Tax Income |
515
N/A
|
858
+67%
|
921
+7%
|
(230)
N/A
|
(197)
+14%
|
(423)
-114%
|
(464)
-10%
|
185
N/A
|
185
0%
|
253
+37%
|
198
-22%
|
577
+191%
|
572
-1%
|
573
+0%
|
509
-11%
|
555
+9%
|
319
-42%
|
214
-33%
|
201
-6%
|
216
+8%
|
217
+0%
|
152
-30%
|
113
-26%
|
(53)
N/A
|
(57)
-8%
|
(1 032)
-1 701%
|
(1 113)
-8%
|
(1 072)
+4%
|
(1 036)
+3%
|
(126)
+88%
|
(8)
+93%
|
101
N/A
|
71
-30%
|
157
+122%
|
77
-51%
|
136
+76%
|
138
+1%
|
131
-5%
|
150
+15%
|
80
-47%
|
161
+101%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(171)
|
(236)
|
(259)
|
(152)
|
(176)
|
(127)
|
(140)
|
(222)
|
(226)
|
(246)
|
(188)
|
(158)
|
(154)
|
(145)
|
(119)
|
(100)
|
(28)
|
5
|
(17)
|
(52)
|
(54)
|
(39)
|
(34)
|
(30)
|
(44)
|
(14)
|
(18)
|
(33)
|
(31)
|
(33)
|
(62)
|
(64)
|
(47)
|
(98)
|
(64)
|
(100)
|
(118)
|
(119)
|
(102)
|
(70)
|
(93)
|
|
Income from Continuing Operations |
344
|
623
|
662
|
(381)
|
(373)
|
(550)
|
(604)
|
(37)
|
(41)
|
6
|
11
|
418
|
418
|
428
|
390
|
455
|
291
|
219
|
184
|
165
|
163
|
113
|
79
|
(82)
|
(101)
|
(1 046)
|
(1 131)
|
(1 105)
|
(1 067)
|
(158)
|
(70)
|
36
|
23
|
59
|
13
|
36
|
20
|
12
|
48
|
10
|
68
|
|
Income to Minority Interest |
23
|
34
|
50
|
43
|
36
|
34
|
39
|
20
|
17
|
13
|
1
|
18
|
13
|
10
|
11
|
0
|
13
|
19
|
17
|
18
|
11
|
10
|
11
|
(1)
|
(1)
|
5
|
6
|
12
|
14
|
5
|
2
|
(5)
|
(8)
|
9
|
13
|
21
|
32
|
17
|
12
|
5
|
(6)
|
|
Net Income (Common) |
370
N/A
|
663
+79%
|
722
+9%
|
(338)
N/A
|
(330)
+2%
|
(512)
-55%
|
(565)
-10%
|
(17)
+97%
|
(24)
-42%
|
19
N/A
|
11
-40%
|
436
+3 725%
|
431
-1%
|
441
+2%
|
403
-8%
|
455
+13%
|
306
-33%
|
238
-22%
|
201
-15%
|
183
-9%
|
174
-5%
|
123
-29%
|
90
-27%
|
(84)
N/A
|
(103)
-23%
|
(1 041)
-916%
|
(1 126)
-8%
|
(1 093)
+3%
|
(1 053)
+4%
|
(154)
+85%
|
(68)
+56%
|
32
N/A
|
15
-53%
|
68
+356%
|
26
-61%
|
57
+116%
|
52
-9%
|
29
-44%
|
60
+108%
|
15
-74%
|
62
+305%
|
|
EPS (Diluted) |
0.98
N/A
|
1.77
+81%
|
1.94
+10%
|
-1.02
N/A
|
-0.94
+8%
|
-1.47
-56%
|
-1.62
-10%
|
-0.05
+97%
|
-0.07
-40%
|
0.05
N/A
|
0.03
-40%
|
1.27
+4 133%
|
1.26
-1%
|
1.29
+2%
|
1.23
-5%
|
1.34
+9%
|
0.93
-31%
|
0.72
-23%
|
0.61
-15%
|
0.56
-8%
|
0.55
-2%
|
0.4
-27%
|
0.3
-25%
|
-0.27
N/A
|
-0.34
-26%
|
-3.49
-926%
|
-3.78
-8%
|
-3.67
+3%
|
-3.54
+4%
|
-0.52
+85%
|
-0.23
+56%
|
0.11
N/A
|
0.05
-55%
|
0.23
+360%
|
0.09
-61%
|
0.19
+111%
|
0.17
-11%
|
0.09
-47%
|
0.19
+111%
|
0.05
-74%
|
0.2
+300%
|