ASSETS |
|
|
|
|
Non–current assets |
|
|
|
|
Property, plant and equipment |
9 |
443,767 |
286,631 |
287,158 |
Goodwill |
10 |
109,198 |
105,189 |
105,832 |
Intangible assets |
|
91,452 |
75,793 |
85,837 |
| Investment in associates |
11 |
167,272 |
716 |
16,349 |
Available–for–sale financial assets |
11 |
- |
- |
101,494 |
| Long-term trade receivable |
|
79,745 |
- |
- |
Other financial assets |
|
260 |
5,101 |
2,223 |
Deferred income tax assets |
|
29,128 |
28,932 |
26,301 |
| |
|
920,822 |
502,362 |
625,194 |
Current assets |
|
|
|
|
Inventories |
|
9,562 |
6,007 |
7,202 |
Work in progress |
|
520,344 |
903,494 |
803,986 |
Trade and other receivables |
|
1,252,445 |
819,559 |
1,056,759 |
Due from related parties |
17 |
330 |
292 |
327 |
Other financial assets |
|
51,982 |
27,760 |
42,350 |
| Income tax receivable |
|
- |
- |
2,525 |
Cash and short–term deposits |
13 |
1,848,249 |
1,074,853 |
1,063,005 |
| |
|
3,682,912 |
2,831,965 |
2,976,154 |
| |
|
|
|
|
TOTAL ASSETS |
|
4,603,734 |
3,334,327 |
3,601,348 |
| |
EQUITY AND LIABILITIES |
|
|
|
|
Equity attributable to Petrofac Limited shareholders |
|
|
|
|
Share capital |
|
6,915 |
6,912 |
6,914 |
Share premium |
|
1,402 |
- |
992 |
Capital redemption reserve |
|
10,881 |
10,881 |
10,881 |
| Shares to be issued |
|
994 |
1,988 |
994 |
Treasury shares |
14 |
(81,691) |
(67,039) |
(65,317) |
Other reserves |
15 |
60,533 |
3,327 |
34,728 |
Retained earnings |
|
928,005 |
632,662 |
787,270 |
| |
|
927,039 |
588,731 |
776,462 |
Non-controlling interests |
|
3,004 |
2,097 |
2,592 |
TOTAL EQUITY |
|
930,043 |
590,828 |
779,054 |
| |
Non–current liabilities |
|
|
|
|
Interest–bearing loans and borrowings |
|
30,129 |
51,074 |
40,226 |
Provisions |
|
52,214 |
42,008 |
45,441 |
Other financial liabilities |
|
10,027 |
31,546 |
11,453 |
Deferred income tax liabilities |
|
50,247 |
53,789 |
48,086 |
| |
|
142,617 |
178,417 |
145,206 |
| |
Current liabilities |
|
|
|
|
Trade and other payables |
|
1,606,204 |
879,207 |
1,021,436 |
Due to related parties |
17 |
18,205 |
1,077 |
11,710 |
Interest–bearing loans and borrowings |
|
50,091 |
63,157 |
47,435 |
Other financial liabilities |
|
21,734 |
47,565 |
37,054 |
Income tax payable |
|
62,964 |
105,006 |
105,559 |
Billings in excess of cost and estimated earnings |
|
387,750 |
424,719 |
178,429 |
Accrued contract expenses |
|
1,384,126 |
1,044,351 |
1,275,465 |
| |
|
3,531,074 |
2,565,082 |
2,677,088 |
TOTAL LIABILITIES |
|
3,673,691 |
2,743,499 |
2,822,294 |
TOTAL EQUITY AND LIABILITIES |
|
4,603,734 |
3,334,327 |
3,601,348 |