Balance Sheet

Assets

+14%

+63%

10Y

Currency: USD

	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	224	224	171	151	346	281	230	147	111	174	206	166	469	260	415	164	81	82	78	663	110	196	100	522
Cash	0	0	0	0	0	0	0	0	0	0	206	166	469	260	415	164	81	82	78	662	109	196	100	522
Cash Equivalents	224	224	171	151	346	281	230	147	111	174	0	0	0	0	0	0	0	0	0	1	1	0	0	0
Short-Term Investments	3	3	3	2	3	2	2	2	0	0	542	34	5	255	489	793	637	424	336	358	573	347	706	564
Total Receivables	191	286	224	263	594	864	847	590	623	757	556	803	708	514	805	1 687	697	720	3 089	5 152	8 012	8 349	8 357	4 855
Accounts Receivables	152	203	146	242	561	827	611	385	369	510	471	469	458	361	342	250	309	319	2 684	4 746	6 187	7 666	7 587	1 827
Other Receivables	39	83	78	21	33	37	236	205	254	247	85	334	250	153	463	1 437	388	401	405	406	1 825	683	770	3 028
Inventory	215	234	375	12	15	15	23	26	29	28	20	27	10	8	5	10	101	8	143	14	25	149	37	332
Other Current Assets	69	39	36	191	203	374	197	612	1 063	767	1 615	2 433	3 940	4 712	251	431	835	1 162	196	229	351	378	599	524
Total Current Assets	702	787	808	619	1 161	1 535	1 299	1 376	1 827	1 726	2 939	3 463	5 133	5 749	1 965	3 085	2 351	2 396	3 842	6 416	9 071	9 419	9 799	6 797
PP&E Net	1 533	1 897	1 838	1 704	1 662	1 962	2 565	2 830	2 942	2 534	2 482	2 023	1 923	1 686	1 474	1 243	1 198	1 005	542	396	314	384	266	278
PP&E Gross	1 533	1 897	1 838	1 704	1 662	1 962	2 565	2 830	2 942	2 534	2 482	2 023	1 923	1 686	1 474	1 243	1 198	1 005	542	396	314	384	266	278
Accumulated Depreciation	619	776	966	917	1 016	1 202	1 201	1 139	1 464	2 451	1 425	2 098	1 888	2 024	2 221	2 159	2 338	2 570	2 495	1 582	1 728	1 775	1 278	765
Intangible Assets	12	11	10	9	8	11	22	36	43	22	4	5	9	20	21	17	19	23	50	86	117	153	176	194
Goodwill	28	25	23	25	25	25	25	25	25	25	25	25	25	25	25	25	0	0	0	0	0	0	0	0
Note Receivable	30	65	57	0	0	0	212	146	72	0	721	0	0	3 020	7 481	6 146	5 965	6 512	6 285	5 925	5 619	6 427	6 278	10 298
Long-Term Investments	1	2	2	103	72	93	208	231	167	964	113	1 522	3 965	781	484	457	420	324	282	361	290	288	21	24
Other Long-Term Assets	0	0	0	8	12	9	13	13	16	19	52	80	63	59	38	34	39	27	84	27	478	505	617	506
Other Assets	28	25	23	25	25	25	25	25	25	25	25	25	25	25	25	25	0	0	0	0	0	0	0	0
Total Assets	2 306 N/A	2 786 +21%	2 738 -2%	2 469 -10%	2 940 +19%	3 635 +24%	4 345 +20%	4 658 +7%	5 091 +9%	5 290 +4%	6 335 +20%	7 118 +12%	11 118 +56%	11 340 +2%	11 488 +1%	11 007 -4%	9 992 -9%	10 287 +3%	11 085 +8%	13 211 +19%	15 889 +20%	17 176 +8%	17 157 0%	18 097 +5%
Liabilities
Accounts Payable	233	344	191	150	175	222	313	265	228	313	205	402	256	147	120	98	140	143	131	151	204	254	237	252
Accrued Liabilities	182	195	185	164	224	297	473	320	380	0	932	741	1 102	435	399	249	295	398	521	620	948	666	664	793
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	23	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	14	60	29	214	177	234	264	328	285	600	624	376	895	763	557	1 223	519	612	1 236	1 773	1 691	1 105	1 229	2 568
Other Current Liabilities	233	182	244	263	441	577	589	601	494	1 093	744	558	744	1 009	684	944	881	595	686	654	760	775	757	1 100
Total Current Liabilities	662	781	649	791	1 017	1 330	1 638	1 514	1 387	2 006	2 505	2 077	3 020	2 354	1 760	2 514	1 835	1 748	2 574	3 198	3 603	2 800	2 887	4 713
Long-Term Debt	995	1 231	1 329	741	755	922	1 430	1 258	1 487	1 532	1 907	2 514	4 332	4 959	5 564	4 347	4 017	4 309	4 386	5 928	6 873	8 186	7 714	6 587
Deferred Income Tax	3	4	3	0	0	1	1	1	1	2	1	34	11	3	10	16	36	23	37	19	38	173	178	109
Minority Interest	3	3	3	0	0	4	6	14	50	65	71	71	730	970	996	1 058	978	865	905	957	1 517	1 797	2 225	2 076
Other Liabilities	10	56	6	41	49	44	35	69	92	401	383	358	606	559	641	571	492	594	626	529	461	486	534	206
Total Liabilities	1 673 N/A	2 076 +24%	1 990 -4%	1 574 -21%	1 822 +16%	2 301 +26%	3 110 +35%	2 856 -8%	3 018 +6%	4 006 +33%	4 867 +21%	5 054 +4%	8 699 +72%	8 845 +2%	8 971 +1%	8 506 -5%	7 358 -13%	7 539 +2%	8 528 +13%	10 631 +25%	12 492 +18%	13 442 +8%	13 538 +1%	13 691 +1%
Equity
Common Stock	33	41	46	41	46	53	51	59	56	56	62	72	64	58	56	62	59	56	58	51	48	50	46	50
Retained Earnings	337	409	406	531	728	918	801	1 111	1 358	553	539	847	1 482	1 277	1 720	1 393	1 554	1 959	1 834	1 932	2 226	2 528	2 541	3 185
Additional Paid In Capital	262	261	296	324	344	363	383	633	659	675	867	1 145	1 160	1 162	1 163	1 163	1 163	1 034	1 034	1 034	1 007	1 007	1 007	1 007
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	166	35	14	46	51	69	42	26	31	64
Other Equity	0	0	0	0	0	0	0	0	0	0	0	0	287	2	256	82	128	255	318	368	158	175	56	228
Total Equity	633 N/A	711 +12%	748 +5%	895 +20%	1 119 +25%	1 333 +19%	1 235 -7%	1 803 +46%	2 073 +15%	1 284 -38%	1 469 +14%	2 064 +41%	2 419 +17%	2 495 +3%	2 517 +1%	2 501 -1%	2 634 +5%	2 748 +4%	2 557 -7%	2 580 +1%	3 397 +32%	3 734 +10%	3 619 -3%	4 406 +22%
Total Liabilities & Equity	2 306 N/A	2 786 +21%	2 738 -2%	2 469 -10%	2 940 +19%	3 635 +24%	4 345 +20%	4 658 +7%	5 091 +9%	5 290 +4%	6 335 +20%	7 118 +12%	11 118 +56%	11 340 +2%	11 488 +1%	11 007 -4%	9 992 -9%	10 287 +3%	11 085 +8%	13 211 +19%	15 889 +20%	17 176 +8%	17 157 0%	18 097 +5%
Shares Outstanding
Common Shares Outstanding	130	132	137	140	143	146	148	168	172	175	193	209	210	212	213	206	206	199	189	181	178	179	175	169

Income Statement Balance Sheet Cash Flow Statement

SBM Offshore NV
XMUN:IHCB

Balance Sheet

Balance Sheet Decomposition
SBM Offshore NV

Balance Sheet
SBM Offshore NV

See Also

Company

Help

Tools

Stocks

SBM Offshore NV XMUN:IHCB

Balance Sheet

Balance Sheet Decomposition SBM Offshore NV

Balance Sheet SBM Offshore NV

See Also

Company

Help

Tools

Stocks

SBM Offshore NV
XMUN:IHCB

Balance Sheet Decomposition
SBM Offshore NV

Balance Sheet
SBM Offshore NV