中集安瑞科中期报告2025

INTERIMREPORT 234569111237374358 20042005ISOLNGLNGCNG20 12 –– EBITDA34– 1=2=3=4= 43620256303434 2410 202563034 2025826 2025630– 2025630– 1236 2025630– 1236 2025630– 2025630– 1 Cricket Square, HutchinsDrive, P.O. Box 2681, Grand Cayman KY1–1111, Cayman Islands 2006 2 (a) 342025826 202520242(b) 34 2024 24103 (b) 21– (c) 202511 9720261197202611–1120261118202711192027111028 3 (a) •11•21•33 202563020241231 2025630202412313 2025630202412313 2025630202412313 202563020241231 (b) 2 3 202563020241231 (c) 4 (i)(ii)2025630 15 5 •LPGLNGLNGLPGLPG • • (a) 6 (a) (i)(ii)(iii) (i) (ii) (iii) 7 (a) (c) 8 25%15% 202112GloBEGloBE15% 2025630 2023712 9 10 2025630304,908,0002024630399,677,000202563020241231 11 202563021,411,000202463014,264,000 2025630538,791,00020241231547,046,000 12 (i) (i)2025630258,317,00020241231288,307,00024,069,000121,849,0002024123154,681,000121,422,000 3090 15 20256301,351,00020241231 16 2025630 (a) 2024424500,000,0002.43% 20249111,500,000,0002.37% (b) 2024913500,000,0002.02%20256 2025425500,000,0002701.7% 18 (a) 20067121.002016711201652010 20146538,420,0002025642023112139,500,00020256307.05202412317.058.40202412318.90202563039,246,6672024123139,500,00012,837,000202463020,644,000 (b)2020 202043202020202020 20203.70 2025630202040,208,0002024123140,208,000202030 20256302024123120203,889,723 2025630202020246309,133,000 (c) 20201127 97,134,00010%20256302024123120256305,315,00020246309,972,000 (d) 202268 82,934,0006.33%202563020241231202563014,710,000202463038,681,000 19 (a) (i)(ii)(iii) (b) (i)20051231(ii)20091231(iii)69,945,5502012123166,330,000(iv)324,539,3802014123139,740,566(v)Burg Service B.V.1,263,00020151231Burg Service B.V.11,737,000 (c) 20211130123,944,0002024122 (d) 20241231565,768,000202563020231231563,504,0002024630 20256302024630 (e) 10%50% 10% 20 (a) 21 (a) 20256306,517,641,000202412313,199,187,0001,360,086,000202412311,649,653,000133,711,0002024123188,083,00019,381,000202412318,108,000 22 (i)(ii)(iii)(iv)(v)(vi)(vii)(vii)(vii)(viii)(ix) (i)(ii)(iii)(iv)(v)(vi) (vii)2.40%3.00%202412313.00%(viii)0.55%2.00%202412310.55%2.00%(ix)(b) (i)(i)(i) (i) (d) 2.40%3.00%2024 12 313.00% (e) (iii)2025630670,183,00020241231663,830,000 (f) 202563020241231 20256 30202412 31 202520259.9%12,614,294,000202411,479,938,000 LNG202522.2%9,626,031,00020247,876,340,00023.5%340,676,0002024445,586,00076.3%202468.6% 14.3%1,111,473,00020241,296,698,0008.8%202411.3% 202518.6%1,876,790,00020242,306,900,00014.9%202420.1% –––– –––– 202414.3%202514.5% 5.9%20246.1% 8.4%134,490,0002024146,856,000202422.6%18.8%15%25% 20256307,780,309,000202412317,264,358,000695,422,000202412311,553,940,000 2025630246,180,00020241231364,622,00020362.30%4.19%20242.40%3.94% 202563086,460,0002024123180,000,00020256301,351,000202412312025630216,219,00020241231129,152,0002.40%3.00%202412313.00% 20254270500,000,0001.70%270500,000,0002.02% 4,824,789,000202412314,278,497,00020241231 19.0202415.0 202547,138,0002024616,812,000 499,169,0002024139,974,0001,335,822,0002024733,977,000447,827,0002024392,305,000 29,364,0002024201,746,000710,449,000202430,010,00087,919,0002024315,442,000499,625,0002024497,333,00085,152,0002024116,936,000174,986,0002024123,949,000 202563029,381,665,0002024123130,615,053,000391,784,000841,604,00020256301,073,476,00017,350,103,0002024123116,276,627,000202563013,105,038,0002024123113,264,950,000202412316.46120256306.540 20256308,030,819,000202412314,945,031,000 202563072,487,00020241231164,806,00020241231 2025630 2025630 2025630 202563012,000202411,0001,434,045,00020241,360,010,000 LNGCNGLPGLNGLNGLNGLNGLNGLNG 2025LNG20252,120LNG3,01120.6% 2025LNG0.6202533LNGLNGLNGLNG 8.8810 LNGLNG202557LNG5 9131% 2025DNV(AFI)20251–6151202417978%LNG 2025(PCTC)LNGLNGLNGLNG20256LNG2734612025614LNG2+120,000LNGLNG 301202547LNG809 LNGLNGLNGLNG5.022 20252025202520251–6126FCEV20256599654.4%395%1–61,96722%51.154.6% BOPLNG 20251015801.4346%30MPa51.51863––– IVTPED 2025LNG20302030LNG2050LNG202414%25% IEA2025Q320251.3%20264%LNG10%LNG 20254IMO2050IMO20251020275,00085% LNGLNG20306.6202362%LNGLNGLNG ––20251–4165649 +++ LNGLNGLNG 2025 •LPG44,500m3•51.51m3••LNGLNG••(FGSS)FGSS•••30MPa30MPa•T/CAS 1026–2025T/CITS 398–2025 301559.SZ ITCO2025 2025 2025320242025 20301,1007.3%202512025 AI Ziemann HolvriekaBriggs DME KünzelMcMillan 2025 20251 202571.119,079,434+ Statista202520291.5% Statista202520290.14% SAP 2030 Briggs Thermodrive90% 2025630XV352C3 1.20256302.20256302,028,277,5883.2025826 20256303361 1.20256302.20256302,028,277,5883.Charm Wise190,703,0001,230,313,211Charm Wise4.Charm Wise190,703,000Charm Wise 2025630(i)336(ii)5% 2016520 201652020162006 201610202651920162024 2025630201620231121201620839,500,0000.012016253,3332025630 20251120256302016154,160,608154,413,941 2025630 1.20231121202533120331120202633120331120100%202733120331120 2.20231121(i)(ii)20231121 3.7.04202