2 |
CMB.TECH | Financial Report HY 2026 |
3 | ||
CMB.TECH | Financial Report HY 2026 |
4 |
CMB.TECH | Financial Report HY 2026 |
5 | ||
CMB.TECH | Financial Report HY 2026 |
Note | June 30, 2026 | December 31, 2025 | ||||
ASSETS | ||||||
Non-current assets | ||||||
Vessels | 12 | 6,875,419 | 6,323,773 | |||
Assets under construction | 12 | 532,660 | 739,373 | |||
Right-of-use assets | 12 | 4,935 | 4,847 | |||
Other tangible assets | 12 | 48,002 | 23,981 | |||
Intangible assets | 13 | 16,055 | 12,710 | |||
Goodwill | 13 | 177,022 | 177,022 | |||
Receivables | 20 | 98,018 | 97,116 | |||
Investments | 25 | 154,217 | 111,346 | |||
Deferred tax assets | - | 2,541 | 2,850 | |||
Total non-current assets | 7,908,869 | 7,493,018 | ||||
Current assets | ||||||
Inventory | 21 | 120,674 | 77,175 | |||
Trade and other receivables | 22 | 415,688 | 320,843 | |||
Current tax assets | - | 2,828 | 4,912 | |||
Short-term investments | 25 | 8,271 | — | |||
Cash and cash equivalents | - | 151,574 | 146,529 | |||
699,035 | 549,459 | |||||
Non-current assets held for sale | 8 | 219,985 | 363,097 | |||
Total current assets | 919,020 | 912,556 | ||||
TOTAL ASSETS | 8,827,889 | 8,405,574 | ||||
6 |
CMB.TECH | Financial Report HY 2026 |
EQUITY and LIABILITIES | ||||||
Equity | ||||||
Share capital | - | 343,440 | 343,440 | |||
Share premium | - | 1,689,882 | 1,817,557 | |||
Translation reserve | - | 5,146 | 9,502 | |||
Hedging reserve | 14 | 1,044 | 90 | |||
Treasury shares | - | (284,508) | (284,508) | |||
Retained earnings | - | 1,365,990 | 737,239 | |||
Equity attributable to owners of the Company | 3,120,994 | 2,623,320 | ||||
Non-current liabilities | ||||||
Bank loans | 16 | 2,869,323 | 2,839,590 | |||
Other borrowings | 16 | 1,998,055 | 1,876,795 | |||
Lease liabilities | 16 | 4,014 | 3,368 | |||
Other payables | 17 | 15,072 | 20 | |||
Employee benefits | - | 1,176 | 1,180 | |||
Deferred tax liabilities | - | 26 | 485 | |||
Total non-current liabilities | 4,887,666 | 4,721,438 | ||||
Current liabilities | ||||||
Trade and other payables | 17 | 235,139 | 222,492 | |||
Current tax liabilities | - | 2,807 | 8,288 | |||
Bank loans | 16 | 195,082 | 351,170 | |||
Other notes | 16 | 203,619 | 203,287 | |||
Other borrowings | 16 | 180,981 | 273,898 | |||
Lease liabilities | 16 | 1,587 | 1,681 | |||
Provisions | 23 | 14 | — | |||
Total current liabilities | 819,229 | 1,060,816 | ||||
TOTAL EQUITY and LIABILITIES | 8,827,889 | 8,405,574 | ||||
The current year presentation reclassified prepayments to assets under construction. To align with this reclassification, the Group re-presented the comparative information. The accompanying notes on pages 14 to 50 are an integral part of these condensed consolidated interim financial statements. | ||||||
7 | ||
CMB.TECH | Financial Report HY 2026 |
Note | 2026 | 2025 | ||||||
Jan. 1 - Jun. 30, 2026 | Jan. 1 - Jun. 30, 2025 | |||||||
Shipping income | ||||||||
Revenue | 9 | 1,223,573 | 622,852 | |||||
Gains on disposal of vessels/other tangible assets | 12 | 394,871 | 103,791 | |||||
Other operating income | 9 | 37,055 | 20,155 | |||||
Total shipping income | 1,655,499 | 746,798 | ||||||
Operating expenses | ||||||||
Raw materials and consumables | - | (2,003) | (5,128) | |||||
Voyage expenses and commissions | 10 | (249,168) | (123,742) | |||||
Vessel operating expenses | 10 | (252,956) | (175,473) | |||||
Charter hire expenses | - | (3,974) | (1,620) | |||||
Depreciation tangible assets | 12 | (216,568) | (162,767) | |||||
Amortisation intangible assets | 13 | (1,428) | (1,602) | |||||
Impairment reversals/(losses) | - | 729 | (3,573) | |||||
General and administrative expenses | 10 | (58,558) | (56,395) | |||||
Total operating expenses | (783,926) | (530,300) | ||||||
RESULT FROM OPERATING ACTIVITIES | 871,573 | 216,498 | ||||||
Finance income | 11 | 21,112 | 25,707 | |||||
Finance expenses | 11 | (178,981) | (208,147) | |||||
Net finance expenses | (157,869) | (182,440) | ||||||
Share of profit (loss) of equity accounted investees (net of income tax) | 25 | 21,495 | 1,571 | |||||
PROFIT (LOSS) BEFORE INCOME TAX | 735,199 | 35,629 | ||||||
Income tax benefit (expense) | - | (1,985) | (2,840) | |||||
PROFIT (LOSS) FOR THE PERIOD | 733,214 | 32,789 | ||||||
Attributable to: | ||||||||
Owners of the company | 15 | 733,214 | 51,766 | |||||
Non-controlling interest | — | (18,977) | ||||||
Basic earnings per share | 15 | 2.53 | 0.27 | |||||
Diluted earnings per share | 15 | 2.53 | 0.27 | |||||
Weighted average number of shares (basic) | 15 | 290,169,769 | 194,216,835 | |||||
Weighted average number of shares (diluted) | 15 | 290,169,769 | 194,216,835 | |||||
The accompanying notes on pages 14 to 50 are an integral part of these condensed consolidated interim financial statements | ||||||||
8 |
CMB.TECH | Financial Report HY 2026 |
Note | 2026 | 2025 | ||||||
Jan. 1 - Jun. 30, 2026 | Jan. 1 - Jun. 30, 2025 | |||||||
Profit/(loss) for the period | 733,214 | 32,789 | ||||||
Other comprehensive income (expense), net of tax | ||||||||
Items that will never be reclassified to profit or loss: | ||||||||
Remeasurements of the defined benefit liability (asset) | - | — | — | |||||
Items that are or may be reclassified to profit or loss: | ||||||||
Foreign currency translation differences | - | (4,356) | 11,330 | |||||
Cash flow hedges - effective portion of changes in fair value | 14 | 954 | (1,794) | |||||
Other comprehensive income (expense), net of tax | (3,402) | 9,536 | ||||||
Total comprehensive income (expense) for the period | 729,812 | 42,325 | ||||||
Attributable to: | ||||||||
Owners of the company | 729,812 | 61,302 | ||||||
Non-controlling interest | — | (18,977) | ||||||
The accompanying notes on pages 14 to 50 are an integral part of these condensed consolidated interim financial statements | ||||||||
9 | ||
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Note | Share capital | Share premium | Trans- lation reserve | Hedging reserve | Treasury shares | Retained earnings | Equity attributable to owners of the Company | Non- controlling interest | Total equity |
Balance at January 1, 2025 | 239,148 | 460,486 | (2,045) | 2,145 | (284,508) | 777,098 | 1,192,324 | — | 1,192,324 | |
Profit (loss) for the period | — | — | — | — | — | — | 51,766 | 51,766 | (18,977) | 32,789 |
Total other comprehensive income (expense) | — | — | — | 11,330 | (1,794) | — | — | 9,536 | — | 9,536 |
Total comprehensive income (expense) | — | — | 11,330 | (1,794) | — | 51,766 | 61,302 | (18,977) | 42,325 | |
Transactions with owners of the company | ||||||||||
Business Combination - Initial purchase | 24 | — | — | — | — | — | — | — | 1,460,354 | 1,460,354 |
Business Combination - Subsequent purchases | 24 | — | — | — | — | — | 73,705 | 73,705 | (210,771) | (137,066) |
Dividends to Non-controlling interest | — | — | — | — | — | — | — | — | (5,095) | (5,095) |
Total transactions with owners | — | — | — | — | — | 73,705 | 73,705 | 1,244,488 | 1,318,193 | |
Balance at June 30, 2025 | 239,148 | 460,486 | 9,285 | 351 | (284,508) | 902,569 | 1,327,331 | 1,225,511 | 2,552,842 |
10 | ||
CMB.TECH | Financial Report HY 2026 |
Note | Share capital | Share premium | Trans- lation reserve | Hedging reserve | Treasury shares | Retained earnings | Equity attributable to owners of the Company | Non- controlling interest | Total equity | |
Balance at January 1, 2026 | 343,440 | 1,817,557 | 9,502 | 90 | (284,508) | 737,239 | 2,623,320 | — | 2,623,320 | |
Profit (loss) for the period | — | — | — | — | — | — | 733,214 | 733,214 | — | 733,214 |
Total other comprehensive income (expense) | 14 | — | — | (4,356) | 954 | — | — | (3,402) | — | (3,402) |
Total comprehensive income (expense) | — | — | (4,356) | 954 | — | 733,214 | 729,812 | — | 729,812 | |
Transactions with owners of the company | ||||||||||
Dividends | 14 | — | (127,675) | — | — | — | (104,462) | (232,137) | — | (232,137) |
Total transactions with owners | — | (127,675) | — | — | — | (104,462) | (232,137) | — | (232,137) | |
Balance at June 30, 2026 | 343,440 | 1,689,882 | 5,146 | 1,044 | (284,508) | 1,365,990 | 3,120,994 | — | 3,120,994 | |
The accompanying notes on pages 14 to 50 are an integral part of these condensed consolidated interim financial statements | ||||||||||
11 | ||
CMB.TECH | Financial Report HY 2026 |
Note | 2026 | 2025 | ||||||
(in thousands of USD) | Jan. 1 - Jun. 30, 2026 | Jan. 1 - Jun. 30, 2025 | ||||||
Cash flows from operating activities | ||||||||
Profit (loss) for the period | 733,214 | 32,789 | ||||||
Adjustments for: | (45,692) | 247,711 | ||||||
Depreciation of tangible assets | 12 | 216,568 | 162,767 | |||||
Amortisation of intangible assets | 13 | 1,428 | 1,602 | |||||
Impairment losses (reversals) | - | (729) | 3,573 | |||||
Provisions | - | 12 | (149) | |||||
Income tax (benefits)/expenses | - | 1,985 | 2,840 | |||||
Share of profit of equity-accounted investees, net of tax | 25 | (21,495) | (1,571) | |||||
Net finance expense | 11 | 157,869 | 182,440 | |||||
(Gain)/loss on disposal of assets | 12 | (394,871) | (103,791) | |||||
(Gain)/loss on disposal of subsidiaries | - | 213 | — | |||||
Remeasurement existing stake following step up acquisition | - | (6,672) | — | |||||
Changes in working capital requirements | (102,666) | (63,149) | ||||||
Change in cash guarantees | - | 231 | (2,736) | |||||
Change in inventory | 21 | (43,498) | (7,860) | |||||
Change in receivables from contracts with customers | 22 | (28,224) | 5,156 | |||||
Change in contract assets | 22 | (41,610) | (4,044) | |||||
Change in deferred charges | 22 | (6,303) | (44,064) | |||||
Change in other receivables | 22 | (9,807) | 17,102 | |||||
Change in trade payables | 17 | 6,661 | 37,373 | |||||
Change in accrued payroll | 17 | (1,662) | 518 | |||||
Change in accrued expenses | 17 | 22,046 | (43,814) | |||||
Change in contract liabilities | 17 | (1,211) | 10,868 | |||||
Change in other payables | 17 | 711 | (31,648) | |||||
Income taxes paid during the period | - | (5,073) | (1,296) | |||||
Interest paid | - | (166,016) | (146,037) | |||||
Interest received | - | 3,520 | 3,080 | |||||
Net cash from operating activities | 417,287 | 73,098 | ||||||
Additions to vessels and vessels under construction | 12 | (809,221) | (547,113) | |||||
Proceeds from the sale of vessels | 12 | 792,887 | 262,974 | |||||
Acquisition of other tangible assets | 12 | (4,872) | (828) | |||||
Acquisition of intangible assets | 13 | (4,032) | (1,343) | |||||
Proceeds from the sale of other (in)tangible assets | 12 | 51 | — | |||||
Investments in other companies | 25 | (8,271) | — |
12 | ||
CMB.TECH | Financial Report HY 2026 |
Loans from (to) related parties | 25 | (21,369) | (1,331) | |||||
Net cash paid in business combinations and joint ventures | 24/25 | (34,798) | (1,098,897) | |||||
Net cash on deconsolidation / sale of subsidiaries | - | 2,989 | — | |||||
Lease payments received from finance leases | - | — | 933 | |||||
Dividends from other investments | 25 | 3,860 | 4,276 | |||||
Net cash used in investing activities | (82,776) | (1,381,329) | ||||||
Proceeds from loans and borrowings | 16 | 1,457,080 | 2,474,701 | |||||
Repayment of bank loans | 16 | (1,212,592) | (703,016) | |||||
Repayment of lease liabilities | 16 | (760) | (9,686) | |||||
Repayment of commercial paper | 16 | (142,570) | (142,007) | |||||
Repayment of sale and leaseback | 16 | (174,438) | (29,888) | |||||
Transaction costs related to issue of loans and borrowings | 16 | (8,550) | (23,127) | |||||
Dividends paid | 14 | (246,645) | (5,395) | |||||
Acquisition of non-controlling interest | 24 | — | (137,066) | |||||
Net cash from (used in) financing activities | (328,475) | 1,424,516 | ||||||
Net increase (decrease) in cash and cash equivalents | 6,036 | 116,285 | ||||||
Net cash and cash equivalents at the beginning of the period | - | 146,529 | 38,869 | |||||
Effect of changes in exchange rates | - | (991) | (106) | |||||
Net cash and cash equivalents at the end of the period | - | 151,574 | 155,048 | |||||
The accompanying notes on pages 14 to 50 are an integral part of these condensed consolidated interim financial statements | ||||||||
13 | ||
CMB.TECH | Financial Report HY 2026 |
Note 1 - Reporting entity |
Note 2 - Basis of preparation |
Note 3 - Use of judgements and estimates |
Note 4 - Changes in significant accounting policies |
Note 5 - Changes in consolidation scope |
Note 6 - Significant events |
Note 7 - Segment reporting |
Note 8 - Assets held for sale and discontinued operations |
Note 9 - Revenue and other operating income |
Note 10 - Expenses for shipping activities |
Note 11 - Net finance expenses |
Note 12 - Property, plant and equipment |
Note 13 - Intangible assets and goodwill |
Note 14 - Equity |
Note 15 - Earnings per share |
Note 16 - Interest-bearing loans and borrowings |
Note 17 - Trade and other payables |
Note 18 - Financial instruments |
Note 19 - Deferred tax assets and liabilities |
Note 20 - Non-current receivables |
Note 21 - Inventory |
Note 22 - Trade and other receivables |
Note 23 - Provisions and contingencies |
Note 24 - Business Combination |
Note 25 - Investments |
Note 26 - Subsequent events |
Note 27 - Standards issued but not yet effective |
Note 28 - Statement on the true and fair view of the consolidated financial statements and the fair overview of the management report |
14 | ||
CMB.TECH | Financial Report HY 2026 |
15 | ||
CMB.TECH | Financial Report HY 2026 |
16 | ||
CMB.TECH | Financial Report HY 2026 |
17 | ||
CMB.TECH | Financial Report HY 2026 |
18 | ||
CMB.TECH | Financial Report HY 2026 |
19 | ||
CMB.TECH | Financial Report HY 2026 |
June 30, 2026 | |||||||||
Marine | Other | Less: Eliminations | Total | ||||||
(in thousands of USD) | Euronav | Bocimar | Delphis | Bochem | Windcat | Total | |||
Revenue | 372,625 | 746,794 | 21,668 | 31,416 | 50,182 | 1,222,685 | 888 | — | 1,223,573 |
Profit (loss) before income tax | 539,424 | 156,698 | 5,739 | 6,122 | 10,872 | 718,855 | 16,344 | — | 735,199 |
(in thousands of USD) | June 30, 2026 | ||||||||
Vessels | 1,360,841 | 4,731,683 | 205,450 | 312,680 | 264,585 | 6,875,239 | 180 | — | 6,875,419 |
Assets under construction | 35,887 | 241,505 | 10,608 | 62,401 | 175,597 | 525,998 | 6,662 | — | 532,660 |
Other non-current assets | 63,667 | 190,641 | — | — | 12,008 | 266,316 | 234,474 | — | 500,790 |
Assets held for sale | 194,819 | 25,166 | — | — | — | 219,985 | — | — | 219,985 |
Other current assets | 190,488 | 1,109,959 | 966 | 12,115 | 52,834 | 1,366,362 | 199,242 | (866,569) | 699,035 |
Non-current liabilities | 1,068,092 | 3,160,736 | 135,039 | 119,844 | 270,301 | 4,754,012 | 133,654 | — | 4,887,666 |
Current liabilities | 344,246 | 355,125 | 16,606 | 254,420 | 197,187 | 1,167,584 | 518,214 | (866,569) | 819,229 |
20 | ||
CMB.TECH | Financial Report HY 2026 |
June 30, 2025 * | |||||||||
Marine | Other | Less: Eliminations | Total | ||||||
(in thousands of USD) | Euronav | Bocimar | Delphis | Bochem | Windcat | Total | |||
Revenue | 263,184 | 292,397 | 21,571 | 23,357 | 21,461 | 621,970 | 882 | — | 622,852 |
Profit (loss) before income tax | 149,565 | (51,021) | 5,064 | 1,600 | (29,560) | 75,648 | (42,410) | 2,391 | 35,629 |
(in thousands of USD) | December 31, 2025 * | ||||||||
Vessels | 1,121,450 | 4,518,624 | 210,530 | 276,374 | 196,542 | 6,323,520 | 253 | — | 6,323,773 |
Assets under construction | 191,167 | 319,806 | 5,147 | 62,112 | 160,065 | 738,297 | 1,076 | — | 739,373 |
Other non-current assets | 64,066 | 186,162 | — | — | 14,416 | 264,644 | 165,228 | — | 429,872 |
Assets held for sale | 292,965 | 70,132 | — | — | — | 363,097 | — | — | 363,097 |
Other current assets | 166,033 | 972,093 | 1,375 | 9,229 | 46,152 | 1,194,882 | 1,038,580 | (1,684,003) | 549,459 |
Non-current liabilities | 1,162,776 | 3,076,121 | 137,801 | 101,218 | 235,412 | 4,713,328 | 17,544 | (9,434) | 4,721,438 |
Current liabilities | 1,565,032 | 367,514 | 19,649 | 239,687 | 154,276 | 2,346,158 | 389,227 | (1,674,569) | 1,060,816 |
CMB.TECH | Financial Report HY 2026 |
22 | ||
CMB.TECH | Financial Report HY 2026 |
For the six month period ended June 30, 2026 | |||||||||
Marine | Other | Less: Elimination | Total | ||||||
(in thousands of USD) | Euronav | Bocimar | Delphis | Bochem | Windcat | Total | |||
Pool Revenue | 32,187 | — | — | 9,258 | — | 41,445 | — | — | 41,445 |
Spot Voyages | 188,544 | 608,351 | — | — | — | 796,895 | — | — | 796,895 |
Revenue from contracts with customers | 220,731 | 608,351 | — | 9,258 | — | 838,340 | — | — | 838,340 |
Time Charters | 151,894 | 138,443 | 21,668 | 22,158 | 50,182 | 384,345 | 888 | — | 385,233 |
Total revenue | 372,625 | 746,794 | 21,668 | 31,416 | 50,182 | 1,222,685 | 888 | — | 1,223,573 |
Other income | 35,698 | 39 | — | 262 | 1,112 | 37,111 | 5,370 | (5,426) | 37,055 |
For the six month period ended June 30, 2025 | |||||||||
Marine | Other | Less: Elimination | Total | ||||||
(in thousands of USD) | Euronav | Bocimar | Delphis | Bochem | Windcat | Total | |||
Pool Revenue | 64,766 | — | — | 8,861 | — | 73,627 | — | — | 73,627 |
Spot Voyages | 91,206 | 183,653 | — | — | — | 274,859 | — | — | 274,859 |
Revenue from contracts with customers | 155,972 | 183,653 | — | 8,861 | — | 348,486 | — | — | 348,486 |
Time Charters | 107,212 | 108,744 | 21,571 | 14,496 | 21,461 | 273,484 | 882 | — | 274,366 |
Total revenue | 263,184 | 292,397 | 21,571 | 23,357 | 21,461 | 621,970 | 882 | — | 622,852 |
Other income | 15,729 | 586 | — | — | — | 16,315 | 12,419 | (8,579) | 20,155 |
23 | ||
CMB.TECH | Financial Report HY 2026 |
24 |
CMB.TECH | Financial Report HY 2026 |
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2026 | June 30, 2025 | ||||
Commissions paid | (11,723) | (10,975) | ||||
Bunkers | (166,392) | (79,970) | ||||
Other voyage related expenses | (71,053) | (32,797) | ||||
Total voyage expenses and commissions | (249,168) | (123,742) | ||||
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2026 | June 30, 2025 | ||||
Crew related expenses | (133,252) | (86,240) | ||||
Technical and other operating expenses | (99,434) | (73,036) | ||||
Insurance | (20,270) | (16,197) | ||||
Total vessel operating expenses | (252,956) | (175,473) | ||||
25 |
CMB.TECH | Financial Report HY 2026 |
For the six month period ended | |||||||
(in thousands of USD) | June 30, 2026 | June 30, 2025 | |||||
Wages and salaries | (15,209) | (12,029) | |||||
Social security costs | (2,541) | (1,918) | |||||
Other employee benefits | (5,202) | (1,637) | |||||
Employee benefits | (22,952) | (15,584) | |||||
Administrative expenses | (34,648) | (39,501) | |||||
Tonnage Tax | (1,419) | (1,459) | |||||
Claims | 796 | — | |||||
Provisions | (335) | 149 | |||||
Total general and administrative expenses | (58,558) | (56,395) | |||||
26 |
CMB.TECH | Financial Report HY 2026 |
For the six month period ended | |||||
(in thousands of USD) | June 30, 2026 | June 30, 2025 | |||
Interest income | 7,478 | 6,866 | |||
Foreign exchange gains | 13,634 | 18,841 | |||
Finance income | 21,112 | 25,707 | |||
Interest expense on financial liabilities measured at amortized cost | (168,762) | (159,839) | |||
Interest leasing | (280) | (2,515) | |||
Fair value adjustment on interest rate swaps | (77) | (420) | |||
Other financial charges | (5,847) | (4,297) | |||
Foreign exchange losses | (4,015) | (41,076) | |||
Finance expense | (178,981) | (208,147) | |||
Net finance expenses | (157,869) | (182,440) | |||
27 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Note | Vessels | Assets under construction | Right-of-use assets | Other tangible assets | Total PPE |
At January 1, 2026 | ||||||
Cost | — | 7,757,790 | 739,373 | 10,038 | 37,105 | 8,544,306 |
Depreciation & impairment losses | — | (1,434,017) | — | (5,191) | (13,124) | (1,452,332) |
Net carrying amount | 6,323,773 | 739,373 | 4,847 | 23,981 | 7,091,974 | |
Acquisitions | — | 34,076 | 779,397 | — | 620 | 814,093 |
Acquisitions through business combinations | — | — | 568 | (26) | 29,117 | 29,659 |
Disposals and cancellations | — | (81,498) | — | — | (82) | (81,580) |
Depreciation charges | — | (213,304) | — | (720) | (2,544) | (216,568) |
Transfer to assets held for sale | 8 | (173,196) | — | — | — | (173,196) |
Transfers | — | 986,113 | (986,032) | 1,195 | (1,276) | — |
Exit from the consolidation scope | — | — | (346) | (1,343) | (1,689) | |
Translation differences | — | (545) | (646) | (15) | (471) | (1,677) |
Balance at June 30, 2026 | 6,875,419 | 532,660 | 4,935 | 48,002 | 7,461,016 | |
At June 30, 2026 | ||||||
Cost | — | 8,371,044 | 532,660 | 10,175 | 61,029 | 8,974,908 |
Depreciation & impairment losses | — | (1,495,625) | — | (5,240) | (13,027) | (1,513,892) |
Net carrying amount | 6,875,419 | 532,660 | 4,935 | 48,002 | 7,461,016 |
28 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Sale price | Book Value | Gain |
Daishan - Sale | 47,000 | 20,479 | 26,521 |
Dia - Sale | 103,000 | 48,399 | 54,601 |
Hojo - Sale | 85,000 | 48,877 | 36,123 |
Hirado - Sale | 75,000 | 39,174 | 35,826 |
Antigone - Sale | 103,000 | 53,808 | 49,192 |
Aegean - Sale | 107,000 | 49,961 | 57,039 |
Belgravia - Sale | 25,047 | 21,443 | 3,604 |
Golden Magnum - Sale | 28,026 | 23,577 | 4,449 |
Ingrid - Sale | 88,800 | 39,246 | 49,554 |
Ilma - Sale | 88,800 | 40,190 | 48,610 |
Sienna - Sale | 41,882 | 12,687 | 29,195 |
Windcat 4 - Sale and leaseback | 331 | 176 | 155 |
Sale IT equipment | 2 | — | 2 |
For the six month period ended June 30, 2026 | 792,887 | 398,017 | 394,871 |
Sale price | Book Value | Gain | |
Alsace - Sale | 96,850 | 69,388 | 27,462 |
Cap Lara - Sale | 33,213 | 14,437 | 18,776 |
Windcat 6 - Sale | 268 | 48 | 220 |
Iris - Sale | 99,990 | 42,857 | 57,133 |
Golden Ioanari - Sale | 15,811 | 15,811 | — |
Golden Keen - Sale | 16,848 | 16,649 | 199 |
For the six month period ended June 30, 2025 | 262,980 | 159,190 | 103,789 |
29 |
CMB.TECH | Financial Report HY 2026 |
30 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Total | 2026 | 2027 | 2028 | 2029 | |||||
Commitments in respect of: | ||||||||||
Tankers | 78,540 | 78,540 | — | — | — | |||||
Dry bulk vessels | 283,559 | 273,716 | 9,843 | — | — | |||||
Container vessels | 29,570 | 29,570 | — | — | — | |||||
Chemical tankers | 334,250 | 59,900 | 34,100 | 159,650 | 80,600 | |||||
Offshore wind vessels | 166,361 | 64,414 | 92,416 | 9,531 | — | |||||
Other | 8,557 | 8,557 | — | — | — | |||||
Total | 900,837 | 514,697 | 136,359 | 169,181 | 80,600 | |||||
31 |
CMB.TECH | Financial Report HY 2026 |
(in thousands USD) | Note | Customer contracts | Other intangible assets | Total intangible assets | Goodwill | |||||
At January 1, 2026 | ||||||||||
Cost | - | 16,569 | 6,427 | 22,996 | 177,022 | |||||
Amortisation | - | (5,614) | (4,672) | (10,286) | — | |||||
Net carrying amount | 10,955 | 1,755 | 12,710 | 177,022 | ||||||
Acquisitions | - | — | 4,032 | 4,032 | — | |||||
Amortisation charges | - | (788) | (640) | (1,428) | — | |||||
Exit from the consolidation scope | - | — | (256) | (256) | — | |||||
Translation differences | - | — | 997 | 997 | — | |||||
Balance at June 30, 2026 | 10,167 | 5,888 | 16,055 | 177,022 | ||||||
At June 30, 2026 | ||||||||||
Cost | - | 16,569 | 10,945 | 27,514 | 177,022 | |||||
Amortisation & impairment losses | - | (6,402) | (5,057) | (11,459) | — | |||||
Net carrying amount | 10,167 | 5,888 | 16,055 | 177,022 |
32 |
CMB.TECH | Financial Report HY 2026 |
June 30, 2026 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognised in OCI | ||
Interest rate swaps | ||||||
$161.1 million facility | 82,964 | 1,044 | — | 954 | ||
June 30, 2025 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognised in OCI | ||
Interest rate swaps | ||||||
$161.1 million facility | 102,220 | 538 | 187 | (1,794) | ||
33 |
CMB.TECH | Financial Report HY 2026 |
For the six month period ended | ||||||
June 30, 2026 | June 30, 2025 | |||||
Result for the period (in USD) | 733,213,807 | 51,766,350 | ||||
Weighted average number of ordinary shares | 290,169,769 | 194,216,835 | ||||
Basic earnings per share (in USD) | 2.53 | 0.27 | ||||
(in shares) | Shares issued | Treasury shares | Shares outstanding | Weighted number of shares | |
On issue at January 1, 2026 | 315,977,647 | 25,807,878 | 290,169,769 | 290,169,769 | |
Issuance of shares | — | — | — | — | |
Purchases of treasury shares | — | — | — | — | |
Withdrawal of treasury shares | — | — | — | — | |
Transfer of treasury shares | — | — | — | — | |
On issue at June 30, 2026 | 315,977,647 | 25,807,878 | 290,169,769 | 290,169,769 | |
34 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Note | Bank loans | Other Notes | Lease liabilities | Other borrowings | Total |
More than 5 years | — | 556,818 | — | 48 | 1,372,532 | 1,929,398 |
Between 1 and 5 years | — | 2,282,772 | — | 3,320 | 504,263 | 2,790,355 |
More than 1 year | 2,839,590 | — | 3,368 | 1,876,795 | 4,719,753 | |
Less than 1 year | — | 351,170 | 203,287 | 1,681 | 273,898 | 830,036 |
At January 1, 2026 | 3,190,760 | 203,287 | 5,049 | 2,150,693 | 5,549,789 | |
New loans | — | 1,111,166 | — | 104 | 345,914 | 1,457,184 |
Repayments | — | (1,212,592) | — | (760) | (317,008) | (1,530,360) |
Acquisitions through business combinations | — | — | — | 1,607 | — | 1,607 |
Transaction expenses | (16,545) | 332 | — | 1,183 | (15,031) | |
Other changes | — | 1,121 | — | — | (170) | 951 |
Exit from the consolidation scope | — | — | — | (381) | — | (381) |
Translation differences | — | (9,505) | — | (18) | (1,576) | (11,099) |
Balance at June 30, 2026 | 3,064,405 | 203,619 | 5,601 | 2,179,036 | 5,452,661 | |
More than 5 years | — | 767,610 | — | 1,095 | 1,364,005 | 2,132,710 |
Between 1 and 5 years | — | 2,101,713 | — | 2,919 | 634,050 | 2,738,682 |
More than 1 year | 2,869,323 | — | 4,014 | 1,998,055 | 4,871,392 | |
Less than 1 year | — | 195,082 | 203,619 | 1,587 | 180,981 | 581,269 |
Balance at June 30, 2026 | 3,064,405 | 203,619 | 5,601 | 2,179,036 | 5,452,661 | |
35 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | June 30, 2026 | December 31, 2025 | |||||||
Curr. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | |
Unsecured Revolving loan 150.0M | EUR | SOFR + CAS + 1.80% | 2028 | 170,910 | 110,000 | 108,641 | 176,250 | — | (1,651) |
Secured FSO loan 161.1M | USD | SOFR + 2.05% | 2030 | 110,619 | 110,619 | 109,937 | 123,593 | 123,593 | 122,736 |
Secured vessels loan Refi - Revolving loan 950M* | USD | SOFR + 1.70% - 2.30% | 2028 | 950,000 | 436,000 | 429,498 | 950,000 | 735,000 | 730,703 |
Secured vessels loan 129.75M | USD | SOFR + 1.28% - 1.73% | 2038 | 129,750 | 129,750 | 129,981 | 25,950 | 25,950 | 25,481 |
Secured vessels Revolving loan 182.5M* | USD | SOFR + 2.20% - 2.80% | 2029 | 16,963 | 16,963 | 16,255 | 46,049 | 45,049 | 44,109 |
Credit Line Belfius Windcat EUR 1.25M | EUR | SOFR + 1.83% | — | — | — | — | 1,469 | 1,469 | 1,470 |
Credit Line KBC Windcat EUR 1.25M | EUR | SOFR + 2.40% | — | — | — | — | 1,469 | 1,469 | 1,470 |
Loan BNPPF EUR 151.2M | EUR | Euribor + 1.00% | 2038 | 132,710 | 132,710 | 128,494 | 121,750 | 121,750 | 119,813 |
Loan CEXIM I 152M | USD | SOFR + 2.06% | 2036 | 64,886 | 64,886 | 62,868 | 67,425 | 67,425 | 65,354 |
Loan CEXIM II 280M | USD | SOFR + 2.06% | 2036 | 169,175 | 169,175 | 163,644 | 175,855 | 175,855 | 170,166 |
Loan CEXIM III 224M | USD | SOFR + 2.06% | 2038 | 158,293 | 158,293 | 153,494 | 162,773 | 162,773 | 157,768 |
Loan KBC/Belfius Windcat EUR 78M | EUR | Euribor + 3.25% | 2027 | — | — | — | 46,998 | 46,998 | 46,838 |
Loan SocGen EUR 154.7M | EUR | Euribor + 1.00% Euribor + 0.90% | 2037 2039 | 106,676 | 106,676 | 104,741 | 91,364 | 91,364 | 89,122 |
Loan SocGen EUR 8.8M | EUR | Euribor + 1.10% | 2033 | 7,520 | 7,520 | 7,543 | 8,272 | 8,272 | 8,297 |
Secured loan 41.8M | USD | SOFR + 2.00% | 2033 | 39,804 | 39,804 | 39,173 | 41,109 | 41,109 | 40,420 |
Secured vessels loan 392.7M | USD | SOFR + 1.75% | 2038 | 334,040 | 334,040 | 322,312 | 168,861 | 168,861 | 167,244 |
1.4B Bridge Facility | USD | SOFR + 3.04% | 2026 | — | — | — | 122,522 | 122,522 | 122,598 |
Secured vessels loan 2B Facility | USD | SOFR + 1.50% - 2.00% | 2030 | 1,095,344 | 1,095,344 | 1,080,204 | 1,194,659 | 1,194,659 | 1,182,981 |
Loan 1,400 TEU 26.3M | USD | SOFR + 3.75% EURIBOR + 3.55% | 2032 | 4,050 | 4,050 | 4,096 | 2,025 | 2,025 | 2,043 |
Secured loan 57.5M | USD | SOFR + 1.80% | 2034 | 57,529 | 57,529 | 57,134 | 20,084 | 20,084 | 20,109 |
36 |
CMB.TECH | Financial Report HY 2026 |
Secured vessels Revolving loan 105.1M | USD | SOFR + 1.80% | 2027 | 63,100 | 63,100 | 63,574 | 74,100 | 74,100 | 73,690 |
Secured loan 61.2M | EUR | Euribor + 2.00% | 2031 | 59,033 | 59,033 | 58,787 | — | — | — |
Secured loan BNPPFF USD 68M | USD | SOFR + 1.80% | 2038 | 23,800 | 23,800 | 24,029 | — | — | — |
Total interest-bearing bank loans | 3,694,202 | 3,119,292 | 3,064,405 | 3,622,577 | 3,230,327 | 3,190,760 | |||
(in thousands of USD) | June 30, 2026 | December 31, 2025 | |||||||
Curr. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | |
Unsecured notes | USD | 6.25% | 2026 | 200,000 | 200,000 | 203,619 | 200,000 | 200,000 | 203,287 |
Total other notes | 200,000 | 200,000 | 203,619 | 200,000 | 200,000 | 203,287 | |||
37 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | June 30, 2026 | December 31, 2025 |
Less than one year | 128,559 | 229,951 |
Between one and five years | 638,311 | 508,140 |
More than five years | 1,372,089 | 1,381,645 |
Total future capital payables | 2,138,959 | 2,119,736 |
(in thousands of USD) | June 30, 2026 | December 31, 2025 |
Other payables | 15,072 | — |
Derivatives | — | 20 |
Total non-current other payables | 15,072 | 20 |
Trade payables | 87,212 | 79,942 |
Accrued expenses | 58,377 | 36,330 |
Accrued payroll | 5,154 | 6,816 |
Dividends payable | 108 | 14,616 |
Contract liabilities | 77,523 | 78,734 |
Other payables | 6,765 | 6,054 |
Total current trade and other payables | 235,139 | 222,492 |
38 | ||
CMB.TECH | Financial HY Report 2026 |
39 | ||
CMB.TECH | Financial HY Report 2026 |
Carrying amount | Fair value | |||||||||||
(in thousands of USD) | Note | Financial instruments at fair value | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||
June 30, 2026 | ||||||||||||
Financial assets measured at fair value | ||||||||||||
Interest rate swaps | 20-22 | 1,044 | — | — | 1,044 | — | 1,044 | — | 1,044 | |||
Investments | 25 | 89,800 | — | — | 89,800 | — | — | 89,800 | 89,800 | |||
Short-term investments | 25 | 8,271 | — | — | 8,271 | 8,271 | — | — | 8,271 | |||
99,115 | — | — | 99,115 | |||||||||
Financial assets not measured at fair value | ||||||||||||
Non-current receivables (excl. derivatives) | 20 | — | 97,461 | — | 97,461 | — | — | 97,461 | 97,461 | |||
Trade and other receivables * | 22 | — | 352,389 | — | 352,389 | — | — | — | — | |||
Cash and cash equivalents | — | — | 151,574 | — | 151,574 | — | — | — | — | |||
— | 601,424 | — | 601,424 | |||||||||
Financial liabilities measured at fair value | ||||||||||||
Forward exchange contracts | 16 | 410 | — | — | 410 | — | 410 | — | 410 | |||
410 | — | — | 410 | |||||||||
Financial liabilities not measured at fair value | ||||||||||||
Secured bank loans | 16 | — | — | 2,955,764 | 2,955,764 | — | 2,955,764 | — | 2,955,764 | |||
Unsecured bank loans | 16 | — | — | 108,641 | 108,641 | — | 108,641 | — | 108,641 | |||
Unsecured other notes | 16 | — | — | 203,619 | 203,619 | 204,081 | — | — | 204,081 | |||
Other borrowings | 16 | — | — | 2,179,036 | 2,179,036 | — | 2,179,036 | — | 2,179,036 | |||
Lease liabilities | 16 | — | — | 5,601 | 5,601 | — | — | — | — | |||
Trade and other payables * | 17 | — | — | 172,632 | 172,632 | — | — | — | — | |||
— | — | 5,625,293 | 5,625,293 | |||||||||
40 | ||
CMB.TECH | Financial HY Report 2026 |
Carrying amount | Fair value | |||||||||||
(in thousands of USD) | Note | Financial instruments at fair value | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||
December 31, 2025 | ||||||||||||
Financial assets measured at fair value | ||||||||||||
Forward exchange contracts | 22 | 482 | — | — | 482 | — | 482 | — | 482 | |||
Interest rate swaps | 20-22 | 110 | — | — | 110 | — | 110 | — | 110 | |||
Bunker derivatives | 22 | 96 | — | — | 96 | — | 96 | — | 96 | |||
Investments | 25 | 89,800 | — | — | 89,800 | — | — | 89,800 | 89,800 | |||
90,488 | — | — | 90,488 | |||||||||
Financial assets not measured at fair value | ||||||||||||
Non-current receivables | 20 | — | 97,116 | — | 97,116 | — | — | 97,116 | 97,116 | |||
Trade and other receivables * | 22 | — | 250,312 | — | 250,312 | — | — | — | — | |||
Cash and cash equivalents | — | — | 146,529 | — | 146,529 | — | — | — | — | |||
41 | ||
CMB.TECH | Financial HY Report 2026 |
— | 493,957 | — | 493,957 | |||||||||
Financial liabilities measured at fair value | ||||||||||||
Interest rate swaps | — | 20 | — | — | 20 | — | 20 | — | 20 | |||
20 | — | — | 20 | |||||||||
Financial liabilities not measured at fair value | ||||||||||||
Secured bank loans | 16 | — | — | 3,187,820 | 3,187,820 | — | 3,277,577 | — | 3,277,577 | |||
Unsecured bank loans | 16 | — | — | 2,940 | 2,940 | — | 2,940 | — | 2,940 | |||
Unsecured other notes | 16 | — | — | 203,287 | 203,287 | 204,195 | — | — | 204,195 | |||
Other borrowings | 16 | — | — | 2,150,673 | 2,150,673 | — | 2,175,537 | — | 2,175,537 | |||
Lease liabilities | 16 | — | — | 5,049 | 5,049 | — | 5,121 | — | 5,121 | |||
Trade and other payables * | 17 | — | — | 143,653 | 143,653 | — | — | — | — | |||
— | — | 5,693,422 | 5,693,422 | |||||||||
Financial instruments measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Forward exchange contracts | Forward pricing: the fair value is determined using quoted forward exchange rates at the reporting date and present value calculations based on high credit quality yield curve in the respective currencies. | Not applicable | |||||
42 | ||
CMB.TECH | Financial HY Report 2026 |
Financial instruments measured at fair value | |||||||
Interest rate swaps | Swap models: the fair value is calculated as the present value of the estimated future cash flows. Estimates of future floating-rate cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. | Not applicable | |||||
Commodity derivatives | Fair value is determined based on the present value of the quoted forward price. | Not applicable | |||||
Equity investments | The valuation is based on either the multiple approach or the net asset value, depending on the investee's industry characteristics and the nature of its operations | EBITDA multiple; Discount for lack of marketability; Control premium or minority discount; Underlying fair value inputs used in the NAV calculation. | |||||
Financial instruments not measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Non-current receivables (consisting primarily of shareholders' loans and cash security deposits) | Discounted cash flow | Discount rate and forecasted cash flows | |||||
Lease receivables | Discounted cash flow | Discount rate | |||||
Other financial liabilities (consisting of secured and unsecured bank loans and lease liabilities) | Discounted cash flow | Discount rate | |||||
Other financial notes (consisting of unsecured notes) | List price | Not applicable | |||||
43 | ||
CMB.TECH | Financial HY Report 2026 |
Contractual cash flows June 30, 2026 | ||||||||||
(in thousands of USD) | Note | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | ||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | 3,268,024 | 4,180,963 | 576,087 | 2,603,878 | 1,000,998 | ||||
Other borrowings | 16 | 2,179,036 | 3,122,017 | 313,482 | 1,074,668 | 1,733,867 | ||||
Lease liabilities | 16 | 5,601 | 6,330 | 1,767 | 1,627 | 2,936 | ||||
Trade and other payables * | 17 | 172,632 | 172,632 | 157,560 | 15,072 | — | ||||
5,625,293 | 7,481,942 | 1,048,896 | 3,695,245 | 2,737,801 | ||||||
Contractual cash flows December 31, 2025 | ||||||||||
(in thousands of USD) | Note | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | ||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | 3,394,047 | 4,388,777 | 759,149 | 2,845,993 | 783,636 | ||||
Other borrowings | 16 | 2,150,693 | 3,121,500 | 395,002 | 949,471 | 1,777,028 | ||||
Lease liabilities | 16 | 5,049 | 5,763 | 1,793 | 3,915 | 56 | ||||
Trade and other payables * | 17 | 143,653 | 143,653 | 143,653 | — | — | ||||
5,693,442 | 7,659,694 | 1,299,596 | 3,799,379 | 2,560,719 | ||||||
44 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Note | June 30, 2026 | December 31, 2025 | |
Shareholders loans to joint ventures | 25 | 21,129 | 20,222 | |
Derivatives | — | 557 | — | |
Cash guarantees and deposits | — | 57,303 | 57,534 | |
Other non-current receivables | — | 19,029 | 19,360 | |
Total non-current receivables | 98,018 | 97,116 | ||
45 | ||
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | June 30, 2026 | December 31, 2025 | ||||
Trade receivables | 205,265 | 141,937 | ||||
Trade receivables - TI Pool | 9,403 | 40,623 | ||||
Contract assets | 81,483 | 39,874 | ||||
Accrued interest | 460 | 361 | ||||
Deferred charges | 43,083 | 56,171 | ||||
Deferred fulfillment costs | 15,360 | 11,424 | ||||
Other receivables | 60,147 | 30,247 | ||||
Derivatives | 487 | 206 | ||||
Total trade and other receivables | 415,688 | 320,843 | ||||
46 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | Note | Onerous contract | Total | ||
At January 1, 2026 | — | — | |||
Additions | - | 14 | 14 | ||
Balance at June 30, 2026 | 14 | 14 | |||
Non-current | - | — | — | ||
Current | - | 14 | 14 | ||
Total | 14 | 14 | |||
47 | ||
CMB.TECH | Financial Report HY 2026 |
48 |
CMB.TECH | Financial Report HY 2026 |
(in thousands of USD) | June 30, 2026 | December 31, 2025 | ||||
Assets | ||||||
Interest in joint ventures | 28,320 | 14,427 | ||||
Interest in associates | 36,072 | 7,095 | ||||
TOTAL ASSETS | 64,392 | 21,522 | ||||
(in thousands of USD) | June 30, 2026 | December 31, 2025 |
Carrying amount of interest at the beginning of the period | 7,095 | — |
Business Combinations | — | 6,322 |
Acquisitions | 12,623 | — |
Group's share of profit (loss) for the period | 16,354 | 773 |
Carrying amount of interest at the end of the period | 36,072 | 7,095 |
ASSET | ||||
(in thousands of USD) | Investments in equity accounted investees | Shareholders loans | ||
Gross balance | 16,311 | 16,683 | ||
Offset investment with shareholders loan | 495 | (495) | ||
Balance at January 1, 2025 | 16,806 | 16,188 | ||
Reversal prior year offset investment with shareholders loan | (495) | 495 | ||
Group's share of profit (loss) for the period | (1,655) | — | ||
49 | ||
CMB.TECH | Financial Report HY 2026 |
Dividends received from joint ventures | (4,525) | — | ||
Movement shareholders loans to joint ventures | — | 3,403 | ||
Business combinations | 2,089 | — | ||
Transfer to assets held for sale | (1,232) | — | ||
Translation differences | 1,832 | 1,743 | ||
Gross balance | 12,820 | 21,829 | ||
Offset investment with shareholders loan | 1,606 | (1,606) | ||
Balance at December 31, 2025 | 14,426 | 20,223 | ||
Reversal prior year offset investment with shareholders loan | (1,606) | 1,606 | ||
Group's share of profit (loss) for the period | 5,141 | — | ||
Movement shareholders loans to joint ventures | — | 1,609 | ||
Acquisitions | 19,160 | — | ||
Translation differences | (392) | (934) | ||
Exit from the consolidation scope | (9,783) | — | ||
Gross balance | 26,946 | 22,504 | ||
Offset investment with shareholders loan | 1,374 | (1,374) | ||
Balance at June 30, 2026 | 28,320 | 21,130 | ||
50 |
CMB.TECH | Financial Report HY 2026 |
51 | ||
CMB.TECH | Financial Report HY 2026 |
CMB.TECH NV | ||
(Registrant) | ||
Dated: September 23, 2026 | By: | /s/ Alexander Saverys |
Alexander Saverys | ||
Chief Executive Officer | ||