Sembcorp Industries Ltd
SGX:U96
Income Statement
Earnings Waterfall
Sembcorp Industries Ltd
Revenue
|
7B
SGD
|
Cost of Revenue
|
-5.5B
SGD
|
Gross Profit
|
1.6B
SGD
|
Operating Expenses
|
-390m
SGD
|
Operating Income
|
1.2B
SGD
|
Other Expenses
|
-241m
SGD
|
Net Income
|
942m
SGD
|
Income Statement
Sembcorp Industries Ltd
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 047
N/A
|
9 476
+5%
|
9 977
+5%
|
9 620
-4%
|
10 189
+6%
|
10 108
-1%
|
9 939
-2%
|
10 639
+7%
|
10 798
+1%
|
11 075
+3%
|
11 109
+0%
|
11 204
+1%
|
10 895
-3%
|
10 606
-3%
|
10 460
-1%
|
9 790
-6%
|
9 545
-3%
|
9 102
-5%
|
8 560
-6%
|
8 300
-3%
|
7 907
-5%
|
8 133
+3%
|
8 568
+5%
|
8 647
+1%
|
9 026
+4%
|
9 662
+7%
|
10 725
+11%
|
11 528
+7%
|
11 689
+1%
|
11 411
-2%
|
10 439
-9%
|
9 868
-5%
|
6 735
-32%
|
11 802
+75%
|
5 447
-54%
|
5 214
-4%
|
6 408
+23%
|
7 019
+10%
|
7 825
+11%
|
6 728
-14%
|
7 042
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 693)
|
(8 101)
|
(8 557)
|
(8 237)
|
(8 809)
|
(8 731)
|
(8 598)
|
(9 351)
|
(9 504)
|
(9 790)
|
(9 819)
|
(9 861)
|
(9 480)
|
(9 215)
|
(9 050)
|
(8 435)
|
(8 813)
|
(8 390)
|
(7 914)
|
(7 645)
|
(6 802)
|
(7 062)
|
(7 462)
|
(7 464)
|
(7 791)
|
(8 372)
|
(9 568)
|
(10 504)
|
(10 769)
|
(10 483)
|
(9 430)
|
(8 855)
|
(5 753)
|
(10 221)
|
(4 660)
|
(4 057)
|
(5 589)
|
(6 243)
|
(6 598)
|
(5 346)
|
(5 469)
|
|
Gross Profit |
1 354
N/A
|
1 375
+1%
|
1 420
+3%
|
1 383
-3%
|
1 380
0%
|
1 376
0%
|
1 341
-3%
|
1 288
-4%
|
1 294
+0%
|
1 285
-1%
|
1 290
+0%
|
1 343
+4%
|
1 415
+5%
|
1 391
-2%
|
1 410
+1%
|
1 355
-4%
|
732
-46%
|
712
-3%
|
647
-9%
|
655
+1%
|
1 105
+69%
|
1 071
-3%
|
1 106
+3%
|
1 182
+7%
|
1 235
+4%
|
1 290
+4%
|
1 157
-10%
|
1 024
-11%
|
920
-10%
|
929
+1%
|
1 010
+9%
|
1 013
+0%
|
982
-3%
|
1 581
+61%
|
787
-50%
|
1 157
+47%
|
819
-29%
|
776
-5%
|
1 227
+58%
|
1 382
+13%
|
1 573
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(289)
|
(299)
|
(243)
|
(230)
|
(230)
|
(196)
|
(244)
|
(164)
|
(188)
|
(207)
|
(216)
|
(276)
|
(267)
|
(264)
|
(268)
|
(326)
|
(434)
|
(421)
|
(409)
|
(365)
|
(282)
|
(264)
|
(298)
|
(309)
|
(368)
|
(370)
|
(342)
|
(357)
|
(302)
|
(317)
|
(335)
|
(324)
|
(167)
|
(400)
|
(250)
|
(334)
|
(365)
|
(340)
|
(412)
|
(465)
|
(390)
|
|
Selling, General & Administrative |
(273)
|
(283)
|
(280)
|
(281)
|
(305)
|
(296)
|
(312)
|
(310)
|
(333)
|
(345)
|
(348)
|
(357)
|
(352)
|
(340)
|
(344)
|
(374)
|
(524)
|
(515)
|
(509)
|
(476)
|
(361)
|
(337)
|
(358)
|
(358)
|
(420)
|
(399)
|
(383)
|
(403)
|
(408)
|
(385)
|
(418)
|
(425)
|
(356)
|
(661)
|
(344)
|
(278)
|
(393)
|
(380)
|
(499)
|
(527)
|
(432)
|
|
Depreciation & Amortization |
(16)
|
(17)
|
(18)
|
(19)
|
0
|
(15)
|
(14)
|
(13)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(15)
|
(16)
|
(14)
|
0
|
(14)
|
(15)
|
(19)
|
0
|
(20)
|
(19)
|
(12)
|
0
|
(12)
|
(13)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
55
|
70
|
76
|
115
|
81
|
159
|
144
|
151
|
145
|
94
|
85
|
90
|
89
|
62
|
91
|
108
|
116
|
125
|
79
|
86
|
75
|
68
|
52
|
49
|
59
|
58
|
106
|
79
|
96
|
118
|
189
|
261
|
94
|
(56)
|
28
|
40
|
87
|
62
|
42
|
|
Operating Income |
1 066
N/A
|
1 076
+1%
|
1 177
+9%
|
1 153
-2%
|
1 151
0%
|
1 181
+3%
|
1 097
-7%
|
1 124
+2%
|
1 105
-2%
|
1 078
-2%
|
1 074
0%
|
1 067
-1%
|
1 147
+8%
|
1 127
-2%
|
1 142
+1%
|
1 029
-10%
|
298
-71%
|
291
-2%
|
238
-18%
|
291
+22%
|
824
+183%
|
807
-2%
|
809
+0%
|
873
+8%
|
867
-1%
|
920
+6%
|
814
-11%
|
667
-18%
|
618
-7%
|
611
-1%
|
674
+10%
|
688
+2%
|
815
+18%
|
1 181
+45%
|
537
-55%
|
823
+53%
|
454
-45%
|
436
-4%
|
815
+87%
|
917
+13%
|
1 183
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
160
|
162
|
0
|
(8)
|
0
|
7
|
22
|
39
|
88
|
121
|
128
|
124
|
106
|
78
|
47
|
29
|
(202)
|
(284)
|
(365)
|
(435)
|
(218)
|
(243)
|
(286)
|
(263)
|
(262)
|
(293)
|
(191)
|
(184)
|
(226)
|
(236)
|
(258)
|
(279)
|
(246)
|
(429)
|
(221)
|
(101)
|
15
|
185
|
69
|
(4)
|
(69)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
3
|
4
|
2
|
(9)
|
28
|
21
|
24
|
37
|
9
|
(7)
|
(18)
|
27
|
(7)
|
331
|
353
|
295
|
250
|
(68)
|
(43)
|
(33)
|
(20)
|
26
|
(51)
|
(49)
|
21
|
47
|
41
|
34
|
10
|
(113)
|
(213)
|
(95)
|
(186)
|
(180)
|
20
|
(1)
|
(3)
|
5
|
|
Total Other Income |
45
|
47
|
142
|
60
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
5
|
5
|
5
|
(19)
|
3
|
(3)
|
(7)
|
(8)
|
(19)
|
(10)
|
(9)
|
(15)
|
(13)
|
(18)
|
106
|
111
|
|
Pre-Tax Income |
1 271
N/A
|
1 285
+1%
|
1 319
+3%
|
1 208
-8%
|
1 155
-4%
|
1 158
+0%
|
1 111
-4%
|
1 191
+7%
|
1 214
+2%
|
1 223
+1%
|
1 238
+1%
|
1 200
-3%
|
1 246
+4%
|
1 187
-5%
|
1 216
+2%
|
1 051
-14%
|
426
-59%
|
359
-16%
|
168
-53%
|
106
-37%
|
537
+407%
|
522
-3%
|
489
-6%
|
591
+21%
|
611
+3%
|
582
-5%
|
580
0%
|
509
-12%
|
420
-18%
|
419
0%
|
447
+7%
|
412
-8%
|
448
+9%
|
520
+16%
|
211
-59%
|
527
+150%
|
274
-48%
|
628
+129%
|
865
+38%
|
1 016
+17%
|
1 230
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(125)
|
(128)
|
(138)
|
(108)
|
(122)
|
(127)
|
(118)
|
(115)
|
(117)
|
(114)
|
(111)
|
(133)
|
(162)
|
(160)
|
(160)
|
(118)
|
28
|
39
|
52
|
33
|
(100)
|
(85)
|
(88)
|
(106)
|
(118)
|
(141)
|
(133)
|
(125)
|
(88)
|
(68)
|
(59)
|
(44)
|
(115)
|
(162)
|
(32)
|
(93)
|
(123)
|
(133)
|
(138)
|
(166)
|
(182)
|
|
Income from Continuing Operations |
1 146
|
1 157
|
1 181
|
1 100
|
1 033
|
1 031
|
993
|
1 076
|
1 097
|
1 109
|
1 127
|
1 067
|
1 084
|
1 027
|
1 056
|
933
|
454
|
398
|
219
|
139
|
437
|
437
|
401
|
485
|
493
|
441
|
447
|
385
|
332
|
351
|
388
|
368
|
333
|
358
|
179
|
434
|
151
|
495
|
727
|
850
|
1 048
|
|
Income to Minority Interest |
(337)
|
(331)
|
(340)
|
(300)
|
(280)
|
(278)
|
(265)
|
(275)
|
(277)
|
(281)
|
(285)
|
(283)
|
(283)
|
(269)
|
(253)
|
(204)
|
94
|
116
|
157
|
170
|
(42)
|
(33)
|
(27)
|
(72)
|
(110)
|
(97)
|
(77)
|
(26)
|
15
|
13
|
(8)
|
0
|
(28)
|
60
|
(22)
|
(100)
|
(21)
|
(22)
|
(23)
|
(28)
|
(28)
|
|
Net Income (Common) |
809
N/A
|
826
+2%
|
842
+2%
|
801
-5%
|
753
-6%
|
754
+0%
|
728
-3%
|
801
+10%
|
816
+2%
|
824
+1%
|
838
+2%
|
780
-7%
|
792
+1%
|
749
-5%
|
793
+6%
|
719
-9%
|
521
-28%
|
486
-7%
|
349
-28%
|
280
-20%
|
356
+27%
|
365
+3%
|
335
-8%
|
374
+12%
|
340
-9%
|
343
+1%
|
369
+8%
|
359
-3%
|
304
-15%
|
363
+20%
|
379
+4%
|
368
-3%
|
211
-43%
|
151
-28%
|
(1 014)
N/A
|
(837)
+17%
|
279
N/A
|
723
+159%
|
848
+17%
|
888
+5%
|
942
+6%
|