Historical Key Figures

Key Figures IFRS

2016

2015

2014

2013

2012

Turnover

 

2,272

 

2,705

 

5,482

 

4,584

 

3,639

 

Results
(in thousands of US$)

 
Net profit/(loss)
(continuing operations)
247 110 652 175 (75)
Dividend 46 45
Operating profit (EBIT) 564 239 726 188 38
EBITDA 772 462 926 592 681
Shareholders’ equity
at 31 December
2,516 2,496 2,419 2,039 1,459
Net debt 5,216 5,208 4,775 3,400 1,816
Capital expenditure 14 23 65 186 655
Depreciation, amortisation and impairment 208 223 199 404 643
Number of employees (average) 5,237 7,300 8,330 7,126 5,275
Employee benefits

 

512

 

704

 

861

 

831

 

750

 

Ratios (%)

 
Shareholders’ equity :
net assets
26 28 30 31 38
Current ratio 112 244 170 184 117
Return on average capital employed 6.3 2.8 10.0 3.5 1.1
Return on average shareholders’ equity 7.3 1.2 25.8 6.5 (5.8)
Operating profit (EBIT) :
net turnover
24.8 8.8 13.3 4.1 1.0
Net profit/(loss) :
net turnover
10.9 4.1 11.9 3.8 (2.1)
Net debt : total equity 148 150 152 118 119
Enterprise value/EBITDA

 

12.4

 

19.3

 

7.8

 

12.9

 

6.5

 

Information per Share (US$)

 
Net profit/(loss) 0.87 0.14 2.75 0.56 (0.44)
Dividend 0.23 0.21                    –                    –                    –
Shareholders’ equity
at 31 December
12.00

 

11.79

 

11.54

 

9.77

 

7.71

 

Share price (€)

 
– 31 December 14.92 11.66 9.78 14.80 10.50
– highest 15.2 13.80 15.65 16.18 16.39
– lowest 9.59 8.11 8.74 10.04 7.71
Price / earnings ratio 18.4 93.4 4.3 37.2 NA
Number of shares issued
(x 1,000)
213,471 211,695 209,695 208,747 189,142
Market capitalization
(US$ mln)
3,357 2,739 2,490 4,247 2,625
Turnover by volume
(x 1,000)
379,108 478,943 516,024 359,517 481,719
Number of options exercised
Number of shares issued re stock dividend
Number of shares issued                  1776        18,914,221            17,111,757

 

Key Figures Directional

2016

2016

2014

2013

2012 (*)

Turnover

2,013 2,618 3,545 3,373 3,059
Lease and Operate 1.310 1,105 1,059 1,006 977
Turnkey

 

702

 

1,512

 

2,487

 

2,367

 

2,082

 

EBIT

290 191 201 63 (79)
Lease and Operate 398 315 274 (204) (341)
Turnkey

 

-22

 

231

 

195

 

288

 

311

 

EBITDA

725 561 486 520 623

Net profit

24 24 84 (58) (175)

(*) : before implementation of New Directional reporting in 2013 and all vessels proportionally consolidated