Euronav NV
Euronav NV, together with its subsidiaries, engages in the transportation and storage of crude oil worldwide. The company also offers floating, storage, and offloading (FSO) services. As of April 1, 2022, it owned and operated a fleet of 72 vessels, incl…
Oil & Gas Midstream
BE, Antwerp [HQ]
EURN/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 461.00 | 525.00 | 394.00 | 410.00 | 400.00 | 473.00 | 846.00 | 684.00 | 513.00 | 600.00 | 932.00 | 1,230.00 | 419.00 | 854.00 | 1,260.00 | |
|
EPS
|
-0.35 | 0.39 | -1.92 | -2.38 | -1.79 | -0.39 | 2.25 | 1.29 | 0.01 | -0.57 | 0.52 | 2.42 | -1.68 | 1.03 | 4.34 | |
| Diluted in mil. | -0.35 | 0.39 | -1.92 | -2.38 | -1.79 | -0.39 | 2.22 | 1.29 | 0.01 | -0.57 | 0.52 | 2.42 | -1.68 | 1.02 | 4.34 | |
|
Profit
|
248.00 | 285.00 | 162.00 | -13.00 | -12.00 | 34.00 | 385.00 | 219.00 | 39.00 | -28.00 | 237.00 | 566.00 | -274.00 | 235.00 | 649.00 | |
| Gross Margin | 53.83 | 54.38 | 41.14 | -3.40 | -3.20 | 7.38 | 45.54 | 32.01 | 7.76 | -4.83 | 25.48 | 46.07 | -65.39 | 27.50 | 51.53 | |
| Pre Tax | -18.00 | 19.00 | -95.00 | -119.00 | -89.00 | -81.00 | 304.00 | 163.00 | -30.00 | -125.00 | 96.00 | 464.00 | -339.00 | 206.00 | 883.00 | |
| Profit Margin | -3.97 | 3.77 | -24.30 | -29.14 | -22.43 | -17.26 | 35.95 | 23.88 | -5.85 | -20.98 | 10.34 | 37.72 | -80.81 | 24.11 | 70.03 | |
| ETR | 3.92 | 0.58 | -0.12 | 0.61 | -0.20 | 7.02 | 1.85 | -0.11 | 4.52 | -0.19 | 0.62 | 0.42 | 0.13 | 1.36 | 0.69 | |
| Net | -17.00 | 19.00 | -95.00 | -118.00 | -89.00 | -45.00 | 350.00 | 204.00 | 1.00 | -110.00 | 112.00 | 473.00 | -338.00 | 203.00 | 858.00 | |
| Profit Margin | -3.82 | 3.75 | -24.33 | -28.96 | -22.37 | -9.66 | 41.36 | 29.82 | 0.27 | -18.34 | 12.04 | 38.45 | -80.71 | 23.78 | 68.04 | |
| EBITDA | 194.00 | 250.00 | 125.00 | -37.00 | 133.00 | 163.00 | 560.00 | 416.00 | 235.00 | 195.00 | 539.00 | 852.00 | 86.00 | 465.00 | 811.00 | |
| EBITDA Margin | 42.19 | 47.64 | 31.89 | -9.24 | 33.31 | 34.48 | 66.18 | 60.88 | 45.78 | 32.54 | 57.82 | 69.29 | 20.55 | 54.51 | 64.36 | |
| Operating Income | 31.00 | 88.00 | -40.00 | -60.00 | -28.00 | 11.00 | 351.00 | 208.00 | 13.00 | -74.00 | 195.00 | 534.00 | -258.00 | 294.00 | 585.00 | |
| Operating Margin | 6.80 | 16.79 | -10.18 | -14.84 | -7.21 | 2.43 | 41.58 | 30.43 | 2.61 | -12.43 | 20.98 | 43.41 | -61.64 | 34.40 | 46.47 | |
| Interest Income | - - | - - | - - | - - | - - | - - | 3.00 | 6.00 | 7.00 | 15.00 | 20.00 | 21.00 | 14.00 | 27.00 | 20.00 | |
| Loss | -429.00 | -447.00 | -437.00 | -449.00 | -429.00 | -468.00 | -499.00 | -502.00 | -515.00 | -690.00 | -751.00 | -719.00 | -716.00 | -656.00 | -675.00 | |
| Cost of Revenue | -212.00 | -239.00 | -232.00 | -424.00 | -413.00 | -439.00 | -461.00 | -465.00 | -473.00 | -629.00 | -694.00 | -663.00 | -694.00 | -619.00 | -611.00 | |
|
Operating Expenses
|
-216.00 | -208.00 | -205.00 | -24.00 | -15.00 | -29.00 | -38.00 | -37.00 | -41.00 | -61.00 | -56.00 | -55.00 | -22.00 | -36.00 | -63.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -15.00 | -15.00 | -36.00 | -35.00 | -27.00 | -39.00 | -46.00 | -44.00 | -46.00 | -66.00 | -66.00 | -65.00 | -32.00 | -51.00 | -59.00 | |
| SG&A | -15.00 | -15.00 | -36.00 | -35.00 | -27.00 | -39.00 | -46.00 | -44.00 | -46.00 | -66.00 | -66.00 | -65.00 | -32.00 | -51.00 | -60.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1.00 | |
| Depreciation and Amortization | - - | - - | - - | -147.00 | -167.00 | -160.00 | -210.00 | -227.00 | -229.00 | -270.00 | -337.00 | -319.00 | -344.00 | -222.00 | -225.00 | |
| Interest Expenses | -49.00 | -69.00 | -54.00 | -61.00 | -58.00 | -89.00 | -50.00 | -51.00 | -50.00 | -89.00 | -119.00 | -91.00 | -95.00 | -133.00 | -132.00 | |
| Other Expenses | -1.00 | -11.00 | -1.00 | -20.00 | -2.00 | -5.00 | -5.00 | -26.00 | -15.00 | -38.00 | -99.00 | -70.00 | -80.00 | -87.00 | -297.00 | |
|
WA Shares Outstanding
|
50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 116.00 | 155.00 | 158.00 | 158.00 | 191.00 | 216.00 | 210.00 | 201.00 | 201.00 | 201.00 | |
| Diluted | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 116.00 | 157.00 | 158.00 | 158.00 | 191.00 | 216.00 | 210.00 | 201.00 | 201.00 | 201.00 |