☐ | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Title of each class | Trading Symbol | Name of each exchange on which registered |
Common shares of par value $0.10 per share | BORR | The New York Stock Exchange |
U.S. GAAP ☒ | International Financial Reporting Standards as issued by the International Accounting Standards Board ☐ | Other ☐ |
J. | ANNUAL REPORT TO SECURITY HOLDERS | ||
As of December 31, | ||||||
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
Total fleet as of January 1, | 23 | 24 | 28 | 27 | 13 | — |
Jack-up rigs acquired (1) | — | — | — | 1 | 23 | 12 |
Newbuild jack-up rigs delivered from shipyards | — | — | 2 | 2 | 9 | 1 |
Jack-up rigs disposed | (1) | (1) | (6) | (2) | (18) | — |
Total fleet as of December 31, | 22 | 23 | 24 | 28 | 27 | 13 |
Newbuild jack-up rigs not yet delivered as of December 31, (2) | 2 | 5 | 5 | 7 | 9 | 13 |
Total fleet as of December 31, | 24 | 28 | 29 | 35 | 36 | 26 |
PREMIUM JACK-UP RIGS | ||||||||
Rig Name | Rig Design | Rig Water Depth (ft) | Year Built | Customer/ Status | Contract Start | Contract End | Location | Comments |
Skald | KFELS Super B Bigfoot Class | 400 ft | 2018 | PTTEP | Jun 2021 | Jun 2024 | Thailand | Operating with option to extend |
Groa | PPL Pacific Class 400 | 400 ft | 2018 | Qatar Energy | Apr 2022 | Apr 2024 | Qatar | Operating with option to extend |
Idun | KFELS Super B Bigfoot Class | 350 ft | 2013 | Petronas Caligari | Mar 2022 | Sep 2023 | Malaysia | Operating |
Thor | KFELS Super B Bigfoot Class | 400 ft | 2019 | CPOC | Jul 2022 | Oct 2023 | Malaysia Thailand JDA | Operating with option to extend |
Norve | PPL Pacific Class 400 | 400 ft | 2011 | BW Energy | Dec 2022 | Aug 2023 | Gabon | Operating with option to extend |
Gerd | PPL Pacific Class 400 | 400 ft | 2018 | Addax | Feb 2022 | Jan 2024 | Cameroon | Operating |
Natt | PPL Pacific Class 400 | 400 ft | 2018 | ENI | Jan 2022 | Feb 2024 | Congo | Operating with option to extend |
Ran (1) | KFELS Super A Class | 400 ft | 2013 | Wintershall | Oct 2022 | Jun 2023 | Mexico | Operating |
Fieldwood Mexico | Jun 2023 | Aug 2023 | Mexico | Committed with option to extend | ||||
Undisclosed | Oct 2023 | May 2024 | Latin America | Letter of Award | ||||
Odin | KFELS Super B Bigfoot Class | 350 ft | 2013 | (Opex Perforadora) PEMEX | Oct 2022 | Dec 2025 | Mexico | Operating |
Gersemi | PPL Pacific Class 400 | 400 ft | 2018 | (Opex Perforadora) PEMEX | Oct 2022 | Dec 2025 | Mexico | Operating |
Grid | PPL Pacific Class 400 | 400 ft | 2018 | (Opex Perforadora) PEMEX | Oct 2022 | Dec 2025 | Mexico | Operating |
Galar | PPL Pacific Class 400 | 400 ft | 2017 | (Opex Perforadora) PEMEX | Oct 2022 | Dec 2025 | Mexico | Operating |
PREMIUM JACK-UP RIGS | ||||||||
Njord | PPL Pacific Class 400 | 400 ft | 2019 | (Opex Perforadora) PEMEX | Oct 2022 | Dec 2025 | Mexico | Operating |
Prospector 1 (1) | F&G, JU2000E | 400 ft | 2013 | Neptune | Mar 2022 | Aug 2023 | Operating | |
Saga | KFELS Super B Bigfoot Class | 400 ft | 2018 | Brunei Shell Petroleum | Nov 2022 | Oct 2026 | Brunei | Operating with option to extend |
Prospector 5 (1) | F&G, JU2000E | 400 ft | 2014 | ENI | Nov 2022 | Feb 2024 | Congo | Operating with option to extend |
Mist | KFELS Super B Bigfoot Class | 350 ft | 2013 | Mubadala | Jan 2023 | Nov 2023 | Thailand | Operating |
Gunnlod | PPL Pacific Class 400 | 400 ft | 2018 | PTTEP | Apr 2022 | Mar 2023 | Malaysia | Operating |
Petra Energy | Apr 2023 | May 2023 | Malaysia | Committed | ||||
Undisclosed | Jun 2023 | Dec 2023 | South East Asia | LOA | ||||
Arabia III(4) | KFELS Super A | 400 ft | 2013 | Saudi Aramco | Dec 2022 | Q3 2023 | Saudi Arabia | Contract Preparations |
Q3 2023 | Q3 2028 | Committed with option to extend | ||||||
Arabia I(2) | KFELS B Class | 400 ft | 2020 | Saudi Aramco | Oct 2022 | Oct 2025 | Saudi Arabia | Operating with option to extend |
Arabia II(3) | KFELS B Class | 400 ft | 2019 | Saudi Aramco | Oct 2022 | Oct 2025 | Saudi Arabia | Operating with option to extend |
Hild | KFELS Super B Class | 400 ft | 2020 | Available | Singapore | Warm Stacked |
PREMIUM JACK-UP RIGS UNDER CONSTRUCTION | |||||
Rig Name | Rig Design | Rig Water Depth (ft) | Customer/Status | Location | Comments |
Vale | KFELS Super B Bigfoot Class | 400 ft | Under Construction | KFELS shipyard, Singapore | Rig Delivery in July 2025 |
Var | KFELS Super B Bigfoot Class | 400 ft | Under Construction | KFELS shipyard, Singapore | Rig Delivery in September 2025 |
Year Ended December 31, | |||
2022 | 2021 | 2020 | |
Total Contract Backlog (in $ millions)(1) | $929.8 | $324.8 | $132.1 |
Total Contract Backlog (in contracted rig years)(1) | 24 | 12 | 3.9 |
Year Ended December 31, | |||
2022 | 2021 | 2020 | |
Technical Utilization (in %) | 98.9 | 98.4 | 99.5 |
Economic Utilization (in %) | 98.1 | 94.8 | 94.0 |
Rig Utilization (in %) | 72.3 | 53.3 | 48.3 |
TRIF (number of incidents) | 1.68 | 1.00 | 1.66 |
Weighted Average Number of Operating Rigs | 15.9 | 11.9 | 12.8 |
Non-GAAP Measure | Closest Equivalent to GAAP Measure | Definition | Rationale for Presentation of this non- GAAP Measure |
Adjusted EBITDA | Net loss attributable to shareholders of Borr Drilling Limited |
Transaction (Closing Date) | Transaction Value (1) (In $ millions) | Rigs Purchased (2) | Rig Status at Acquisition | Rig Status as of December 31, 2022(3) |
Hercules Acquisition (January 23, 2017) | $130.0 | Premium jack-up rigs: 2 | Warm stacked: 2 | Under contract: 2 |
Transocean Transaction (May 31, 2017) | $1,240.5 | Premium jack-up rigs: 6 Standard jack-up rigs: 4 Contracts for NB jack-up rigs: 5 | Warm stacked: 7 Under legacy contract: 3 Under construction: 5 | Under contract: 6 Disposed: 7 Under construction: 2 |
PPL Acquisition (October 6, 2017) | $1,300 | Contracts for NB jack-up rigs: 9 | Under construction: 9 | Under contract: 8 Disposed: 1 |
Paragon Transaction (March 29, 2018) | $241.3 | Premium jack-up rigs: 2 Standard jack-up rigs: 20 Semi-submersible: 1 | Warm stacked:16 Under legacy contract: 7 | Under contract: 2 Disposed: 21 |
Keppel Acquisition (May 16, 2018) | $742.5 | Contracts for NB jack-up rigs: 5 | Under construction: 5 | Under contract: 2 Disposed: 2 Warm stacked: 1 |
Keppel Hull B378 Acquisition (March 29, 2019) | $122.1 | Contract for a NB jack-up rig: 1 | Under construction: 1 | Under contract: 1 |
For the Year Ended December 31, | ||
(in $ millions) | 2022 | 2021 |
Dayrate revenue | 358.7 | 205.8 |
Related party revenue | 85.1 | 39.5 |
Operating revenues | 443.8 | 245.3 |
Gain on disposals | 4.2 | 1.2 |
Total operating expenses | (549.9) | (334.8) |
Operating loss | (101.9) | (88.3) |
Other non-operating income | 2.0 | 3.6 |
Income from equity method investments | 1.2 | 16.1 |
Total financial expenses, net | (175.7) | (114.7) |
Income tax expense | (18.4) | (9.7) |
Net loss and total comprehensive loss | (292.8) | (193.0) |
For the Year Ended December 31, | ||
(in $ millions) | 2022 | 2021 |
Net loss | (292.8) | (193.0) |
Depreciation of non-current assets | 116.5 | 119.6 |
Impairment of non-current assets | 131.7 | — |
Interest income | (5.4) | — |
Interest expense, net of amounts capitalized | 131.3 | 92.9 |
Foreign exchange loss, net | 0.9 | 2.8 |
Other financial expenses | 48.9 | 19.0 |
Income from equity method investments | (1.2) | (16.1) |
Gain on disposals (1) | (3.5) | — |
Other non-operating income | (2.0) | (3.6) |
Amortization of deferred mobilization and contract preparation costs | 36.7 | 12.6 |
Amortization of deferred mobilization and demobilization revenue | (22.2) | (5.9) |
Income tax expense | 18.4 | 9.7 |
Adjusted EBITDA | 157.3 | 38.0 |
For the Year Ended December 31, | ||
(in $ millions) | 2022 | 2021 |
Rig operating and maintenance expenses | 264.9 | 180.5 |
Depreciation of non-current assets | 116.5 | 119.6 |
Impairment of non-current assets | 131.7 | — |
General and administrative expenses | 36.8 | 34.7 |
Total operating expenses | 549.9 | 334.8 |
For the Year Ended December 31, | ||
(in $ millions) | 2022 | 2021 |
Interest income | (5.4) | — |
Interest expenses, net of amounts capitalized | 131.3 | 92.9 |
Other financial expenses, net | 49.8 | 21.8 |
Total financial expenses, net | 175.7 | 114.7 |
For the Year Ended December 31, | ||
(In $ millions) | 2022 | 2021 |
Net cash provided by/(used in) operating activities | 62.5 | (58.9) |
Net cash (used in)/provided by investing activities | (82.6) | 40.9 |
Net cash provided by financing activities | 92.6 | 44.8 |
Net change in cash and cash equivalents and restricted cash | 72.5 | 26.8 |
(In $ millions) | Cash Flow Headroom | Impairment Charge |
5% decrease to utilization and dayrate revenue | 8,290.2 | — |
10% decrease to utilization and dayrate revenue | 5,985.4 | — |
Name | Age | Position |
Tor Olav Trøim | 59 | Chairman of our Board of Directors and Director |
Kate Blankenship | 57 | Director, Audit Committee Chairperson and Compensation Committee Chairperson |
Neil Glass | 61 | Director, Audit Committee Member, Chair of Nominating and Governance Committee |
Mi Hong Yoon | 52 | Director and Company Secretary |
Patrick Schorn | 54 | Chief Executive Officer, Borr Drilling Management UK |
Magnus Vaaler | 39 | Chief Financial Officer, Borr Drilling Management AS |
March 18, 2021 | July 14. 2021 | October 14. 2022 | ||||
Name of Director | Number Shares Granted | Transfer Value ($) | Number Shares Granted | Transfer Value ($) | Number Shares Granted | Transfer Value ($) |
Tor Olav Trøim | 75,041 | 180,097 | 12,967 | 21,370 | 12,367 | 44,521 |
Pål Kibsgaard (1) | 31,250 | 75,000 | 6,250 | 10,300 | 56,051 | 201,784 |
Kate Blankenship | 93,800 | 225,121 | 16,209 | 26,712 | 15,460 | 55,656 |
Neil Glass | 75,041 | 180,097 | 12,967 | 21,370 | 6,944 | 24,998 |
Mi Hong Yoon | — | — | — | — | — | — |
Georgina Sousa (2) | — | — | — | — | — | — |
Total Directors | 275,132 | 660,316 | 48,393 | 79,752 | 90,822 | 326,959 |
As at December 31, | |||
2022 | 2021 | 2020 | |
Rig Based | 2,236 | 1,731 | 1,190 |
Shore Based | 268 | 195 | 155 |
Total | 2,504 | 1,926 | 1,345 |
Company Employees | 1,504 | 517 | 418 |
Contractors | 1,000 | 1,409 | 927 |
Total | 2,504 | 1,926 | 1,345 |
Company Employees | Contractors | Total | |
Rig-based | 1,277 | 959 | 2,236 |
Shore-based | 227 | 41 | 268 |
Total | 1,504 | 1,000 | 2,504 |
Name of Director of Officer | Common Shares Owned(1) | Ownership (%) | Number of Options | Exercise Price ($) | Option Expiry Date | Number of RSUs | RSU Vesting Date |
Tor Olav Trøim | 15,792,857 | 6.9% | — | — | — | 29,528 | September 30, 2023 |
Kate Blankenship | 195,469 | * | 15,000 | 35.00 | March 11, 2024 | 29,528 | September 30, 2023 |
Neil Glass | 135,596 | * | — | — | — | 29,528 | September 30, 2023 |
Patrick Schorn | 1,100,000 | * | 1,200,000 | 2.00 | August 12, 2026 | N/A | N/A |
Patrick Schorn (2)(3) | — | * | 333,334 | 4.00 | September 1, 2027 | N/A | N/A |
Patrick Schorn (2) | — | * | 333,333 | 4.75 | September 1, 2027 | N/A | N/A |
Patrick Schorn (2) | — | * | 333,333 | 5.50 | September 1, 2027 | N/A | N/A |
Magnus Vaaler | 75,000 | * | 35,000 | 48.70 | June 7, 2023 | N/A | N/A |
Magnus Vaaler | — | * | 550,000 | 2.00 | August 12, 2026 | N/A | N/A |
Magnus Vaaler (2) | — | * | 133,334 | 4.00 | September 1, 2027 | N/A | N/A |
Magnus Vaaler (2) | — | * | 133,333 | 4.75 | September 1, 2027 | N/A | N/A |
Magnus Vaaler (2) | — | * | 133,333 | 5.50 | September 1, 2027 | N/A | N/A |
Total Directors and Officers | 17,298,922 | 7.6% | 3,200,000 | 88,584 |
Common Shares (1) | ||
Owner | Number | Percentage |
Granular Capital Ltd (2) | 27,498,802 | 12.0% |
Allan & Gill Gray Foundation (3) | 26,049,425 | 11.4% |
BlackRock, Inc. (4) | 16,427,188 | 7.2% |
Tor Olav Trøim (5) | 15,792,857 | 6.9% |
The Goldman Sachs Group, Inc. (6) | 12,949,184 | 5.7% |
Kistefos AS and related parties (7) | 11,764,705 | 5.1% |
Name of Director | March 18, 2021 | July 14, 2021 | October 14, 2022 |
Tor Olav Trøim | 75,041 | 12,967 | 12,367 |
Pål Kibsgaard (1) | 31,250 | 6,250 | 56,051 |
Kate Blankenship | 93,800 | 16,209 | 15,460 |
Neil Glass | 75,041 | 12,967 | 6,944 |
Total | 275,132 | 48,393 | 90,822 |
Year ended December 31, | |||
(In millions of $) | 2022 | 2021 | |
Audit fees(1) | 1.2 | 1.2 | |
Audit-related fees(2) | 0.5 | 0.3 | |
Tax fees(3) | 0.1 | 0.1 | |
Total | 1.8 | 1.6 |
Exhibit Number | Description of Document |
1.1* | |
1.2* | |
2.1* | |
4.1* | |
4.2#* | |
4.3* | |
4.4#* | |
4.5#* | |
4.6#* | |
4.7#* | |
4.8#* | |
4.9#* | |
Exhibit Number | Description of Document |
4.10** | |
4.11** | |
8.1** | |
12.1** | |
12.2** | |
13.1** | |
15.1** | |
101.INS** | XBRL Instance Document. |
101.SCH** | XBRL Taxonomy Extension Schema Document. |
101.CAL** | XBRL Taxonomy Extension Calculation Linkbase Document. |
101.DEF** | XBRL Taxonomy Extension Definition Linkbase Document. |
101.LAB** | XBRL Taxonomy Extension Label Linkbase Document. |
101.PRE** | XBRL Taxonomy Extension Presentation Linkbase Document. |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
* | Previously filed. | |
** | Filed herewith. | |
# | Portions of this exhibit have been omitted because such portions are both not material and the registrant customarily and actually treats the redacted information as private of confidential. The omissions have been indicated by Asterisks (“[***]”). |
Borr Drilling Limited | ||
(Registrant) | ||
By: | /s/ Magnus Vaaler | |
Name: | Magnus Vaaler | |
Date: March 30, 2023 | Title: | Principal Financial Officer |
Page | |
(In $ millions, except per share data) | Notes | 2022 | 2021 | 2020 |
Operating revenues | ||||
Dayrate revenue | 4 | 358.7 | 205.8 | 265.2 |
Related party revenue | 4,27 | 85.1 | 39.5 | 42.3 |
Total operating revenues | 443.8 | 245.3 | 307.5 | |
Gain on disposals | 6 | 4.2 | 1.2 | 19.0 |
Operating expenses | ||||
Rig operating and maintenance expenses | (264.9) | (180.5) | (270.4) | |
Depreciation of non-current assets | 16 | (116.5) | (119.6) | (117.9) |
Impairment of non-current assets | 15,16 | (131.7) | — | (77.1) |
General and administrative expenses | (36.8) | (34.7) | (49.1) | |
Total operating expenses | (549.9) | (334.8) | (514.5) | |
Operating loss | (101.9) | (88.3) | (188.0) | |
Other non-operating income | 7 | 2.0 | 3.6 | — |
Income from equity method investments | 7 | 1.2 | 16.1 | 9.5 |
Financial income (expenses), net | ||||
Interest income | 5.4 | — | 0.2 | |
Interest expense, net of amounts capitalized | 8 | (131.3) | (92.9) | (87.4) |
Other financial expenses, net | 9 | (49.8) | (21.8) | (35.7) |
Total financial expenses, net | (175.7) | (114.7) | (122.9) | |
Loss before income taxes | (274.4) | (183.3) | (301.4) | |
Income tax expense | 10 | (18.4) | (9.7) | (16.2) |
Net loss attributable to shareholders of Borr Drilling Limited | (292.8) | (193.0) | (317.6) | |
Loss per share | ||||
Basic and diluted loss per share | 11 | (1.64) | (1.43) | (4.22) |
Weighted-average shares outstanding | 11 | 178,404,637 | 134,726,336 | 75,177,352 |
(In $ millions) | Notes | 2022 | 2021 | 2020 |
Net loss | (292.8) | (193.0) | (317.6) | |
Other comprehensive income | — | — | — | |
Total comprehensive loss | (292.8) | (193.0) | (317.6) | |
Comprehensive loss attributable to: | ||||
Shareholders of Borr Drilling Limited | (292.8) | (193.0) | (317.6) | |
Total comprehensive loss | (292.8) | (193.0) | (317.6) |
(In $ millions, except per share data) | Notes | 2022 | 2021 |
Assets | |||
Current assets | |||
Cash and cash equivalents | 108.0 | 34.9 | |
Restricted cash | 12 | 2.5 | 3.3 |
Trade receivables, net | 13 | 43.0 | 28.5 |
Prepaid expenses | 9.6 | 6.6 | |
Deferred mobilization and contract preparation cost | 5 | 38.4 | 17.2 |
Accrued revenue | 5 | 57.4 | 20.2 |
Due from related parties | 27 | 65.6 | 48.6 |
Other current assets | 14 | 25.4 | 16.9 |
Total current assets | 349.9 | 176.2 | |
Non-current assets | |||
Non-current restricted cash | 12 | 8.0 | 7.8 |
Property, plant and equipment | 3.9 | 3.7 | |
Newbuildings | 15 | 3.5 | 135.5 |
Jack-up drilling rigs, net | 16 | 2,589.1 | 2,730.8 |
Equity method investments | 7 | 20.6 | 19.4 |
Other non-current assets | 18 | 26.7 | 6.9 |
Total non-current assets | 2,651.8 | 2,904.1 | |
Total assets | 3,001.7 | 3,080.3 | |
Liabilities and equity | |||
Current liabilities | |||
Trade payables | 47.7 | 34.7 | |
Accrued expenses | 19 | 80.8 | 45.6 |
Short-term accrued interest and other items | 77.7 | 15.3 | |
Short-term debt | 21 | 445.9 | — |
Short-term deferred mobilization, demobilization and other revenue | 5 | 57.3 | 3.9 |
Other current liabilities | 20 | 36.2 | 18.4 |
Total current liabilities | 745.6 | 117.9 | |
Non-current liabilities | |||
Long-term accrued interest and other items | 29.7 | 70.1 | |
Long-term debt | 21 | 1,191.1 | 1,915.9 |
Long-term deferred mobilization, demobilization and other revenue | 5 | 68.7 | 2.5 |
Other non-current liabilities | 14.3 | 12.7 | |
Onerous contracts | 22 | 54.5 | 71.3 |
Total non-current liabilities | 1,358.3 | 2,072.5 | |
Total liabilities | 2,103.9 | 2,190.4 | |
Commitments and contingencies | 23 | ||
Stockholders’ equity | |||
Share Capital - Common shares of par value $0.10 per share: authorized 255,000,000 (2021: 180,000,000), issued 229,263,598 (2021: 137,218,175) and outstanding 228,948,087 (2021: 136,811,842) shares | 28 | 23.0 | 13.8 |
Treasury shares | (9.8) | (13.7) | |
Additional paid in capital | 2,265.6 | 1,978.0 | |
Accumulated deficit | (1,381.0) | (1,088.2) | |
Total equity | 897.8 | 889.9 | |
Total liabilities and equity | 3,001.7 | 3,080.3 |
(In $ millions) | Notes | 2022 | 2021 | 2020 |
Cash flows from operating activities | ||||
Net loss | (292.8) | (193.0) | (317.6) | |
Adjustments to reconcile net loss to net cash provided by/(used in) operating activities: | ||||
Non-cash compensation expense related to stock based and directors' compensation | 2.6 | 0.9 | 0.7 | |
Depreciation of non-current assets | 16 | 116.5 | 119.6 | 117.9 |
Impairment of non-current assets | 16 | 131.7 | — | 77.1 |
Amortization of deferred mobilization and contract preparation costs | 36.7 | 12.6 | 28.9 | |
Amortization of deferred mobilization, demobilization and other revenue | (22.1) | (5.9) | (15.9) | |
Gain on disposal of assets and other non-operating income | 6,7 | (4.2) | (4.8) | (19.0) |
Amortization of deferred finance charges | 7.9 | 6.5 | 5.6 | |
Bank commitment, guarantee and other fees | 15.7 | — | — | |
Effective Interest rate adjustments | 2.8 | 3.7 | 5.0 | |
Unrealized loss on financial instruments | 9 | — | — | 27.4 |
Income from equity method investments | 7 | (1.2) | (16.1) | (9.5) |
Deferred income tax | 10 | (2.1) | (0.5) | 1.1 |
Change in assets and liabilities | ||||
Amounts due to/from related parties | (17.0) | (13.7) | 26.7 | |
Accrued expenses | 89.8 | 10.3 | (10.4) | |
Accrued interest | (35.8) | 29.0 | 41.1 | |
Other current and non-current assets | (139.2) | (24.1) | (19.9) | |
Other current and non-current liabilities | 173.2 | 16.6 | 6.0 | |
Net cash provided by/(used in) operating activities | 62.5 | (58.9) | (54.8) | |
Cash flows from investing activities | ||||
Purchase of plant and equipment | (1.8) | (0.1) | — | |
Proceeds from sale of fixed assets | 6 | 0.7 | 2.7 | 37.7 |
Purchase of financial instruments and marketable debt securities | 9 | — | — | (92.5) |
Distribution from/(funding provided to) equity method investments | 7 | — | 46.5 | (25.5) |
Proceeds from disposal of equity method investments | 7 | — | 10.6 | — |
Proceeds from sale of financial instruments and marketable debt securities | 9 | — | — | 3.0 |
Additions to newbuildings | 15 | — | — | (5.0) |
Additions to jack-up drilling rigs | 16 | (81.5) | (18.8) | (37.4) |
Net cash (used in)/provided by investing activities | (82.6) | 40.9 | (119.7) | |
Cash flows from financing activities | ||||
Proceeds from share issuance, net of issuance costs | 28 | 298.1 | 44.8 | 60.2 |
Repayment of debt | 21 | (355.5) | — | — |
Proceeds from issuance of debt | 21 | 150.0 | — | 5.0 |
Net cash provided by financing activities | 92.6 | 44.8 | 65.2 | |
Net increase (decrease) in cash and cash equivalents and restricted cash | 72.5 | 26.8 | (109.3) | |
Cash and cash equivalents and restricted cash at beginning of the year | 46.0 | 19.2 | 128.5 | |
Cash and cash equivalents and restricted cash at end of the year | 118.5 | 46.0 | 19.2 |
(In $ millions) | 2022 | 2021 | 2020 |
Interest paid, net of capitalized interest | (83.9) | (57.2) | (40.1) |
Income taxes (paid) refunded, net | (16.2) | 0.8 | (8.6) |
Issuance of long-term debt as non-cash settlement for newbuild delivery installment | — | — | 181.8 |
Non-cash offset of debt and jack-up rigs | (87.0) | — | — |
Non-cash offset of accrued interest and jack-up rigs | (33.0) | — | — |
Issuance of debt as non-cash settlement of financing fee | 8.2 | 5.0 | — |
(In $ millions) | 2022 | 2021 | 2020 | 2019 |
Cash and cash equivalents | 108.0 | 34.9 | 19.2 | 59.1 |
Restricted cash | 2.5 | 3.3 | — | 69.4 |
Non-current restricted cash | 8.0 | 7.8 | — | — |
Total cash and cash equivalents and restricted cash | 118.5 | 46.0 | 19.2 | 128.5 |
(In $ millions, except share numbers) | Number of outstanding shares | Share Capital | Treasury shares | Additional paid in capital | Accumulated Deficit | Non- controlling interest | Total equity |
Consolidated balance at January 1, 2020 | 55,409,175 | 5.6 | (26.2) | 1,891.2 | (579.6) | 0.2 | 1,291.2 |
Issue of common shares | 54,020,319 | 5.4 | — | 57.4 | — | — | 62.8 |
Equity issuance costs | — | — | — | (2.6) | — | — | (2.6) |
Stock based compensation | — | — | — | 0.7 | — | — | 0.7 |
Total comprehensive income/(loss) | — | — | — | — | (317.6) | — | (317.6) |
Other, net | — | — | — | 0.5 | 2.0 | (0.2) | 2.3 |
Consolidated balance at December 31, 2020 | 109,429,494 | 11.0 | (26.2) | 1,947.2 | (895.2) | — | 1,036.8 |
Issue of common shares | 27,058,823 | 2.8 | — | 43.2 | — | — | 46.0 |
Equity issuance costs | — | — | — | (1.2) | — | — | (1.2) |
Stock based compensation | 323,525 | — | 12.5 | (11.6) | — | — | 0.9 |
Total comprehensive loss | — | — | — | — | (193.0) | — | (193.0) |
Other, net | — | — | — | 0.4 | — | — | 0.4 |
Consolidated balance at December 31, 2021 | 136,811,842 | 13.8 | (13.7) | 1,978.0 | (1,088.2) | — | 889.9 |
Issue of common shares | 92,046,404 | 9.2 | — | 304.6 | — | — | 313.8 |
Equity issuance costs | — | — | — | (15.7) | — | — | (15.7) |
Shares cancelled | (981) | — | — | — | — | — | — |
Stock based compensation | 90,822 | — | 3.9 | (1.3) | — | — | 2.6 |
Total comprehensive loss | — | — | — | — | (292.8) | — | (292.8) |
Consolidated balance at December 31, 2022 | 228,948,087 | 23.0 | (9.8) | 2,265.6 | (1,381.0) | — | 897.8 |
Standard | Description | Date of Adoption | Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2021-08 Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers | The amendments require acquiring entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination. The amendments in this Update improve comparability for both the recognition and measurement of acquired revenue contracts with customers at the date of, and after, a business combination. The amendments improve comparability after the business combination by providing consistent recognition and measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not acquired in a business combination. | January 1, 2023 | No material impact expected |
ASU 2022-01 Derivatives and Hedging (Topic 815): Fair Value Hedging—Portfolio Layer Method | The amendments clarify the accounting for, and promote consistency in, the reporting of hedge basis adjustments applicable to both a single hedged layer and multiple hedged layers as follows: 1) An entity is required to maintain basis adjustments in an existing hedge on a closed portfolio basis (that is, not allocated to individual assets). 2) An entity is required to immediately recognize and present the basis adjustment associated with the amount of the de- designated layer that was breached in interest income. In addition, an entity is required to disclose that amount and the circumstances that led to the breach. 3) An entity is required to disclose the total amount of the basis adjustments in existing hedges as a reconciling amount if other areas of GAAP require the disaggregated disclosure of the amortized cost basis of assets included in the closed portfolio. 4) An entity is prohibited from considering basis adjustments in an existing hedge when determining credit losses. | January 1, 2023 | No material impact expected |
ASU 2022-02 Financial Instruments—Credit Losses (Topic 326) | The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the Current Expected Credit Losses (CECL) model and enhance the disclosure requirements for loan refinancing and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require a public business entity to disclose current-period gross write offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. | January 1, 2023 | No material impact expected |
ASU 2022-03 Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions | The amendments clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction and require the following disclosures for equity securities subject to contractual sale restrictions: 1. The fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet 2. The nature and remaining duration of the restriction(s) 3. The circumstances that could cause a lapse in the restriction(s). | January 1, 2024 | Under evaluation |
ASU 2022-04 Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations | The amendments require that a buyer in a supplier finance program disclose sufficient information about the program to allow a user of financial statements to understand the program’s nature, activity during the period, changes from period to period, and potential magnitude. To achieve that objective, the buyer should disclose qualitative and quantitative information about its supplier finance programs. | January 1, 2023 | No material impact expected |
(In $ millions) | Dayrate | Reconciling items(2) | Consolidated total |
Dayrate revenue | 600.0 | (241.3) | 358.7 |
Related party revenue | — | 85.1 | 85.1 |
Gain on disposals | — | 4.2 | 4.2 |
Rig operating and maintenance expenses | (501.2) | 236.3 | (264.9) |
Depreciation of non-current assets | (114.9) | (1.6) | (116.5) |
Impairment of non-current assets | (131.7) | — | (131.7) |
General and administrative expenses | — | (36.8) | (36.8) |
Income from equity method investments | — | 1.2 | 1.2 |
Operating (loss)/income including equity method investment | (147.8) | 47.1 | (100.7) |
Total assets | 3,287.9 | (286.2) | 3,001.7 |
(In $ millions) | Dayrate | IWS (1) | Reconciling items(2) | Consolidated total |
Dayrate revenue | 205.8 | 301.6 | (301.6) | 205.8 |
Related party revenue | 39.5 | — | — | 39.5 |
Intersegment revenue | 88.5 | — | (88.5) | — |
Gain on disposals | — | — | 1.2 | 1.2 |
Rig operating and maintenance expenses | (339.7) | (186.3) | 345.5 | (180.5) |
Intersegment expenses | — | (88.5) | 88.5 | — |
Depreciation of non-current assets | (117.6) | — | (2.0) | (119.6) |
General and administrative expenses | — | — | (34.7) | (34.7) |
Income from equity method investments | — | — | 16.1 | 16.1 |
Operating (loss)/income including equity method investment | (123.5) | 26.8 | 24.5 | (72.2) |
Total assets | 3,277.6 | — | (197.3) | 3,080.3 |
(In $ millions) | Dayrate | IWS | Reconciling items(2) | Consolidated total |
Dayrate revenue | 265.2 | 386.2 | (386.2) | 265.2 |
Related party revenue | 42.3 | — | — | 42.3 |
Intersegment revenue | 179.6 | — | (179.6) | — |
Gain on disposals | — | — | 19.0 | 19.0 |
Rig operating and maintenance expenses | (437.4) | (167.9) | 334.9 | (270.4) |
Intersegment expenses | — | (179.6) | 179.6 | — |
Depreciation of non-current assets | (116.0) | — | (1.9) | (117.9) |
Impairment of non-current assets | (77.1) | — | — | (77.1) |
General and administrative expenses | — | — | (49.1) | (49.1) |
Income from equity method investments | — | — | 9.5 | 9.5 |
Operating (loss)/income including equity method investment | (143.4) | 38.7 | (73.8) | (178.5) |
Total assets | 3,368.3 | 336.5 | (533.7) | 3,171.1 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
South East Asia | 154.5 | 99.5 | 70.6 |
West Africa | 106.9 | 30.7 | 108.1 |
Mexico | 95.9 | 39.5 | 43.2 |
Europe | 48.8 | 75.6 | 52.6 |
Middle East | 37.7 | — | 33.0 |
Total | 443.8 | 245.3 | 307.5 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
South East Asia | 832.5 | 1,266.7 |
Mexico | 675.5 | 645.7 |
West Africa | 507.0 | 568.1 |
Middle East | 481.2 | — |
Europe | 92.9 | 250.3 |
Total | 2,589.1 | 2,730.8 |
For the Years Ended December 31, | |||
(In % of operating revenues) | 2022 | 2021 | 2020 |
Perfomex | 14% | 11% | 9% |
PTT Exploration and Production Public Company Limited | 11% | 24% | 3% |
Eni Congo S.A. | 10% | —% | —% |
CNOOC Petroleum Europe Limited | —% | 16% | 1% |
ExxonMobil | —% | 1% | 18% |
National Drilling Company (ADNOC) | —% | —% | 11% |
Centrica North Sea Limited (Spirit Energy) | —% | —% | 10% |
Total | 35% | 52% | 52% |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Accrued revenue (1) | 57.4 | 20.2 |
Current contract assets | 57.4 | 20.2 |
Non-current accrued revenue (2) | 3.8 | — |
Non-current contract assets | 3.8 | — |
Total contract assets | 61.2 | 20.2 |
Current deferred mobilization, demobilization and contract preparation revenue | (57.3) | (3.9) |
Current contract liability | (57.3) | (3.9) |
Non-current deferred mobilization, demobilization and contract preparation revenue | (68.7) | (2.5) |
Non-current contract liability | (68.7) | (2.5) |
Total contract liability | (126.0) | (6.4) |
(In $ millions) | Contract assets | Contract liabilities |
Balance as of December 31, 2020 | 20.3 | 2.6 |
Performance obligations satisfied during the reporting period | 20.2 | — |
Amortization of revenue | — | (5.9) |
Cash received, excluding amounts recognized as revenue | — | 9.7 |
Cash received against the contract asset balance | (20.3) | — |
Balance as of December 31, 2021 | 20.2 | 6.4 |
Performance obligations satisfied during the reporting period | 55.1 | — |
Amortization of revenue | — | (22.1) |
Unbilled demobilization revenue | 2.2 | — |
Unbilled variable rate revenue | 3.9 | — |
Performance obligations to be satisfied over time | — | 2.2 |
Cash received, excluding amounts recognized as revenue | — | 139.5 |
Cash received against the contract asset balance | (20.2) | — |
Balance as of December 31, 2022 | 61.2 | 126.0 |
For the years ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Over time | 418.6 | 234.7 | 288.8 |
Point in time | 25.2 | 10.6 | 18.7 |
Total | 443.8 | 245.3 | 307.5 |
For the years ending December 31, | ||||
(In $ millions) | 2023 | 2024 | 2025 | 2026 onwards |
Dayrate revenue | 429.5 | 185.5 | 147.3 | 167.5 |
Other revenue (1) | 52.1 | 35.0 | 24.7 | 15.5 |
Total | 481.6 | 220.5 | 172.0 | 183.0 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Current deferred mobilization and contract preparation costs | 38.4 | 17.2 |
Non-current deferred mobilization and contract preparation costs (1) | 17.1 | 4.4 |
Total deferred mobilization and contract preparation asset | 55.5 | 21.6 |
Year Ended December 31, 2022 | |||
(in $ millions) | Net proceeds | Book value on disposal | (Loss)/gain on disposal |
Gyme (1) | 119.5 | 119.7 | (0.2) |
Newbuildings (2) | 11.3 | 7.6 | 3.7 |
Rig Related Equipment | 0.7 | — | 0.7 |
Total | 131.5 | 127.3 | 4.2 |
Year Ended December 31, 2021 | |||
(in $ millions) | Net proceeds | Book value on disposal | (Loss)/gain on disposal |
Balder (3) | 4.4 | 4.5 | (0.1) |
Rig Related Equipment | 1.3 | — | 1.3 |
Total | 5.7 | 4.5 | 1.2 |
Year ended December 31, 2020 | |||
(In $ millions) | Net proceeds | Book value on disposal | Gain/(loss) on disposal |
B152 | 7.9 | 1.4 | 6.5 |
Dhabi II | 7.9 | 1.6 | 6.3 |
Atla | 10.0 | 5.0 | 5.0 |
MSS1 | 2.2 | 2.2 | — |
Eir | 3.0 | 3.0 | — |
B391 | 0.4 | 0.8 | (0.4) |
Rig Related Equipment | 3.3 | 1.7 | 1.6 |
Total | 34.7 | 15.7 | 19.0 |
Year ended December 31, 2022 | ||
In $ millions | Perfomex | Perfomex II |
Revenue | 157.9 | 83.4 |
Operating expenses | (154.6) | (81.7) |
Net income (loss) | — | 2.4 |
Year ended December 31, 2021 | Period from January 1, 2021 to August 4, 2021 | |||
In $ millions | Perfomex | Perfomex II | Opex | Akal |
Revenue | 110.1 | 61.9 | 199.4 | 102.2 |
Operating expenses | (105.0) | (54.2) | (167.7) | (107.1) |
Net income (loss) | 1.0 | 5.1 | 30.9 | (1.7) |
Year ended December 31, 2020 | ||||
In $ millions | Perfomex | Perfomex II | Opex | Akal |
Revenue | 134.4 | 45.2 | 263.8 | 122.4 |
Operating expenses | (121.4) | (45.6) | (223.9) | (123.6) |
Net income (loss) | 11.8 | 0.2 | 10.7 | (3.4) |
As at December 31, 2022 | ||
In $ millions | Perfomex | Perfomex II |
Cash | 13.2 | 6.6 |
Total current assets | 198.0 | 54.8 |
Total non-current assets | 28.6 | 4.8 |
Total assets | 226.6 | 59.6 |
Total current liabilities | 191.6 | 51.6 |
Total non-current liabilities | 20.6 | 0.5 |
Equity | 14.4 | 7.5 |
Total liabilities and equity | 226.6 | 59.6 |
As at December 31, 2021 | ||
In $ millions | Perfomex | Perfomex II |
Cash | 9.0 | 7.2 |
Total current assets | 142.2 | 48.7 |
Total non-current assets | 4.2 | 2.1 |
Total assets | 146.4 | 50.8 |
Total current liabilities | 132.1 | 45.8 |
Total non-current liabilities | — | — |
Equity | 14.3 | 5.0 |
Total liabilities and equity | 146.4 | 50.8 |
In $ millions | Perfomex | Perfomex II | Opex | Akal | Total |
Balance as of January 1, 2021 | 48.0 | 9.5 | 5.2 | — | 62.7 |
Funding received from shareholder loan (1) | (31.6) | (9.5) | (3.7) | (1.7) | (46.5) |
Income / (loss) on a percentage basis | 0.5 | 2.5 | 14.1 | (1.0) | 16.1 |
Cancellation of Opex performance guarantee (2) | — | — | (5.9) | — | (5.9) |
Disposal of investment | — | — | (9.7) | 2.7 | (7.0) |
Balance as of December 31, 2021 (2) | 16.9 | 2.5 | — | — | 19.4 |
Income on a percentage basis | — | 1.2 | — | — | 1.2 |
Balance as of December 31, 2022 (2) | 16.9 | 3.7 | — | — | 20.6 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Debt interest expense (1) | (125.4) | (92.9) | (87.4) |
Loss on debt extinguishment (2) | (7.8) | — | — |
Gain on debt extinguishment (3) | 1.9 | — | — |
Total | (131.3) | (92.9) | (87.4) |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Yard cost cover expense | (28.2) | (12.8) | (5.3) |
Bank commitment, guarantee and other fees (1) | (12.7) | (4.2) | (2.6) |
Amortization of deferred finance charges | (7.9) | (6.5) | (5.6) |
Foreign exchange (loss) / gain | (0.9) | (2.8) | 1.5 |
Other financial (expenses) / income | (0.1) | 4.5 | 3.7 |
Loss on forward contracts (2) | — | — | (26.6) |
Realized gain on financial instruments (2) | — | — | 1.5 |
Change in fair value of call spreads (3) | — | — | (2.3) |
Total | (49.8) | (21.8) | (35.7) |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Bermuda | (44.1) | (68.1) | (76.4) |
Foreign | (230.3) | (115.2) | (225.0) |
Total | (274.4) | (183.3) | (301.4) |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Current tax expense | 20.5 | 10.2 | 15.1 |
Change in deferred tax | (2.1) | (0.5) | 1.1 |
Total | 18.4 | 9.7 | 16.2 |
For the Years Ended December 31, | |||
2022 | 2021 | 2020 | |
Bermuda statutory income tax rate | —% | —% | —% |
Tax rates which are different from the statutory rate | (7.20)% | (6.64)% | (6.49)% |
Adjustment attributable to prior years | 0.67% | 1.60% | —% |
Change in valuation allowance | —% | —% | 1.57% |
Adjustments to uncertain tax positions | (0.18)% | (0.26)% | (0.45)% |
Total | (6.71)% | (5.30)% | (5.37)% |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Deferred tax assets | ||
Net operating losses | 17.7 | 13.0 |
Excess of tax basis over book basis of property, plant and equipment | 45.0 | 53.6 |
Other | 17.9 | 16.0 |
Deferred tax asset | 80.6 | 82.6 |
Less: Valuation allowance | (77.1) | (81.9) |
Net deferred tax assets (1) | 3.5 | 0.7 |
Deferred tax liabilities | ||
Deferred tax liabilities | (0.7) | — |
Net deferred tax asset | 2.8 | 0.7 |
(In $ millions) | 2022 | 2021 |
Unrecognized tax benefits, excluding interest and penalties, at January 1, | 6.2 | 6.2 |
Unrecognized tax benefits, excluding interest and penalties, at December 31, | 6.2 | 6.2 |
Interest and penalties | 5.1 | 4.6 |
Unrecognized tax benefits, including interest and penalties, at December 31, | 11.3 | 10.8 |
For the Years Ended December 31, | |||
2022 | 2021 | 2020 | |
Basic loss per share | (1.64) | (1.43) | (4.22) |
Diluted loss per share | (1.64) | (1.43) | (4.22) |
Issued shares at the end of the year | 229,263,598 | 137,218,175 | 110,159,352 |
Weighted average number of shares outstanding during the year | 178,404,637 | 134,726,336 | 75,177,352 |
2022 | 2021 | 2020 | |
Convertible bonds | 5,540,079 | 5,540,079 | 5,339,549 |
Share options | 9,445,006 | 5,670,000 | 885,000 |
Performance stock units | 500,000 | — | — |
Restricted share units | 88,584 | — | — |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Restricted cash relating to the issuance of guarantees | 10.1 | 10.0 |
Restricted cash relating to debt financings | — | 1.1 |
Restricted cash relating to others | 0.4 | — |
Total restricted cash | 10.5 | 11.1 |
Less: amounts included in current restricted cash | (2.5) | (3.3) |
Non-current restricted cash | 8.0 | 7.8 |
(In $ millions) | Trade Receivables | Other Current Assets | Total |
Balance as at December 31, 2020 | 1.2 | 1.9 | 3.1 |
Provision for expected credit losses | 0.3 | — | 0.3 |
Recoveries collected / reversals of provision | (0.7) | — | (0.7) |
Write-off charged against allowance | — | (1.9) | (1.9) |
Balance as at December 31, 2021 | 0.8 | — | 0.8 |
Provision for expected credit losses | 0.2 | — | 0.2 |
Write-off charged against allowance | (0.7) | — | (0.7) |
Balance as at December 31, 2022 | 0.3 | — | 0.3 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
VAT and other tax receivables | 14.6 | 8.0 |
Client rechargeables | 4.6 | 2.6 |
Corporate income taxes receivables | 1.1 | — |
Right-of-use lease asset (1) | 0.5 | 0.2 |
Deferred financing fee | — | 0.9 |
Other receivables | 4.6 | 5.2 |
Total | 25.4 | 16.9 |
For the Years Ended December 31, | ||
(In $ millions) | 2022 | 2021 |
Balance as of January 1, | 135.5 | 135.5 |
Disposals | (7.6) | — |
Impairment | (124.4) | — |
Total newbuildings | 3.5 | 135.5 |
(In $ millions) | |
Three newbuildings considered in the LOI carrying value | 132.0 |
Estimated cost to complete and respective onerous provision, net | 312.4 |
Total | 444.4 |
Potential sale price | 320.0 |
Impairment charge | (124.4) |
Carrying Value | 7.6 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Opening balance as of January 1, | 2,730.8 | 2,824.6 |
Additions | 100.2 | 23.8 |
Depreciation | (114.9) | (117.6) |
Disposals | (119.7) | — |
Impairment | (7.3) | — |
Ending balance as of December 31, | 2,589.1 | 2,730.8 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Gyme (1) | 7.3 | — | — |
Atla (2) | — | — | 30.9 |
Balder (2 | — | — | 27.8 |
MSS1 (3) | — | — | 18.4 |
Total | 7.3 | — | 77.1 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Operating leases right-of-use assets | 2.2 | 1.5 |
Current operating lease liabilities | 0.5 | 0.7 |
Non-current operating lease liabilities | 1.7 | 1.3 |
For the Years Ended December 31, | ||
(In $ millions) | 2022 | 2021 |
Operating lease expense | 7.9 | 4.1 |
Short-term operating lease expense | — | — |
Total operating lease expense | 7.9 | 4.1 |
Sublease income | 0.3 | 2.4 |
(In $ millions) | |
2023 | 0.7 |
2024 | 0.7 |
2025 | 0.6 |
2026 | 0.3 |
2027 | 0.3 |
Thereafter | 0.3 |
Total Minimum Lease Payments | 2.9 |
Less: Imputed interest | (0.7) |
Present value of operating liabilities | 2.2 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Deferred mobilization and contract preparation costs (1) | 17.1 | 4.4 |
Deferred tax asset | 3.5 | 0.7 |
Liquidated damages (2) | 2.3 | — |
Deferred demobilization revenue (3) | 1.5 | — |
Right-of-use lease asset, non-current (4) | 1.7 | 1.3 |
VAT receivable | 0.4 | 0.4 |
Prepayments | 0.2 | 0.1 |
Total | 26.7 | 6.9 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Accrued goods and services received, not invoiced | 22.2 | 7.7 |
Accrued payroll and bonus | 8.6 | 6.2 |
Other accrued expenses (1) | 50.0 | 31.7 |
Total | 80.8 | 45.6 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
VAT payable | 22.7 | 6.6 |
Other current taxes payable (1) | 11.4 | 4.6 |
Accrued payroll and severance | 0.2 | 0.7 |
Operating lease liability, current | 0.5 | 0.7 |
Corporate income taxes payable | — | 4.4 |
Other current liabilities | 1.4 | 1.4 |
Total other current liabilities | 36.2 | 18.4 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
$350m Convertible bonds | 350.0 | — |
PPL Delivery Financing | 60.0 | — |
Hayfin Facility | 20.0 | — |
New DNB Facility | 20.0 | — |
Principal Outstanding | 450.0 | — |
Hayfin Facility Back-End Fee | 0.4 | — |
New DNB Facility Back-End Fee | 0.4 | — |
Deferred finance charges (2) | (4.9) | — |
Carrying Value Short-Term Debt (1) | 445.9 | — |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
PPL Delivery Financing | 609.6 | 753.3 |
Keppel Delivery Financing | 259.2 | 259.2 |
Hayfin Facility | 134.0 | 197.0 |
New DNB Facility | 130.0 | — |
Syndicated Senior Secured Credit Facilities | — | 272.7 |
New Bridge Facility | — | 30.3 |
$350 million Convertible Bonds | — | 350.0 |
Principal Outstanding | 1,132.8 | 1,862.5 |
PPL Delivery Financing Back-End Fee | 26.0 | 29.3 |
Keppel Delivery Financing Back-End Fee | 13.5 | 13.5 |
Hayfin Facility Back-End Fee | 2.8 | — |
New DNB Facility Back-End Fee | 2.6 | — |
Effective Interest Rate adjustments on PPL and Keppel Delivery Financing Facilities | 19.8 | 17.1 |
Deferred finance charges(2) | (6.4) | (6.5) |
Carrying Value Long-Term Debt (1) | 1,191.1 | 1,915.9 |
(In $ millions) | December 31, 2022 |
2023 | 450.0 |
2024 | 114.0 |
2025 | 846.0 |
2026 | 172.8 |
Thereafter | — |
Total | 1,582.8 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Onerous rig contract "Tivar" | — | 16.8 |
Onerous rig contract "Vale" | 26.9 | 26.9 |
Onerous rig contract "Var" | 27.6 | 27.6 |
Total | 54.5 | 71.3 |
As at December 31, 2022 | As at December 31, 2021 | |||
(In $ millions) | Delivery installment | Back-end fee | Delivery installment | Back-end fee |
Delivery installments for jack-up drilling rigs | 294.8 | — | 621.0 | 9.0 |
(In $ millions) | Less than 1 year | 1-3 years | Total |
Delivery installments for jack-up rigs | — | 294.8 | 294.8 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Surety bonds, bank guarantees and performance bonds(1) | 9.7 | 20.8 |
Total | 9.7 | 20.8 |
(In $ millions) | Less than 1 year | 1-3 years | Total |
Surety bonds, bank guarantees and performance bonds | 2.0 | 7.7 | 9.7 |
Total | 2.0 | 7.7 | 9.7 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Book value of jackup rigs pledged as collateral for long-term debt facilities | 2,396.2 | 2,730.8 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Share-based payment charge | 2.1 | 0.1 | 0.7 |
Grant Date | Number of Share Options Issued | Exercise Price | Share Price Grant Date |
September 2022 | 1,333,334 | 4.00 | 3.96 |
September 2022 | 1,333,333 | 4.75 | 3.96 |
September 2022 | 1,333,333 | 5.50 | 3.96 |
August 2021 | 5,150,000 | 2.00 | 1.40 |
2022 | 2021 | |||
Number | Weighted Avg. Fair Value Price (in $) | Number | Weighted Avg. Fair Value Price (in $) | |
Outstanding at January 1 | 5,670,000 | 0.64 | 885,000 | 1.91 |
Granted during the year | 4,000,000 | 2.00 | 5,150,000 | 0.51 |
Forfeited during the year | (11,250) | 2.68 | (105,500) | 1.24 |
Expired during the year | (213,744) | 1.78 | (259,500) | 3.19 |
Outstanding at December 31 | 9,445,006 | 1.19 | 5,670,000 | 0.64 |
2022 | 2021 | |
Expected future volatility | 76% | 57% |
Expected dividend rate | —% | —% |
Risk-free rate | 3.4% to 3.5% | 0.5% to 0.8% |
Expected life after vesting | 3.5 years | 2 years |
2022 | 2021 | 2020 | ||||
Number | Weighted Avg. Exercise Price (in $) | Number | Weighted Avg. Exercise Price (in $) | Number | Weighted Avg. Exercise Price (in $) | |
Outstanding at January 1 | 5,670,000 | 5.66 | 885,000 | 41.86 | 1,178,750 | 41.84 |
Granted during the year | 4,000,000 | 4.75 | 5,150,000 | 2.00 | — | — |
Forfeited during the year | (11,250) | 48.70 | (105,500) | 46.42 | (293,750) | 41.78 |
Expired during the year | (213,744) | 38.47 | (259,500) | 40.64 | — | — |
Outstanding at December 31 | 9,445,006 | 4.48 | 5,670,000 | 5.66 | 885,000 | 41.86 |
Exercisable at December 31 | 271,250 | 45.00 | 411,244 | 41.75 | 572,000 | 40.54 |
Number | Weighted Avg. Fair Value Price (in $) | |
Non-vested at January 1, 2022 | — | — |
Granted during the year | 500,000 | 2.02 |
Forfeited during the year | — | — |
Expired during the year | — | — |
Non-vested at December 31, 2022 | 500,000 | 2.02 |
2022 | |
Expected future volatility | 81% |
Share price at valuation date | $3.96 |
Expected dividend rate | —% |
Risk-free rate | 3.54% |
Number | Weighted Avg. Fair Value Price (in $) | |
Non-vested at January 1, 2022 | — | — |
Granted during the year | 88,584 | 5.08 |
Forfeited during the year | — | — |
Expired during the year | — | — |
Non-vested at December 31, 2022 | 88,584 | 5.08 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Benefit obligation at beginning of period | 172.9 | 184.0 |
Interest cost / (credit) | 0.7 | (0.2) |
Actuarial gain | (54.3) | (16.9) |
Benefits paid | (1.8) | (1.7) |
Foreign exchange rate changes | (10.6) | 7.7 |
Benefit obligation at end of period | 106.9 | 172.9 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Fair value of plan assets at beginning of period | 172.9 | 184.0 |
Actual return on plan assets | (53.6) | (17.1) |
Benefits paid | (1.8) | (1.7) |
Foreign exchange rate changes | (10.6) | 7.7 |
Fair value of plan assets at end of period | 106.9 | 172.9 |
For the Years Ended December 31, | ||
(In $ millions) | 2022 | 2021 |
Interest cost | 0.7 | (0.2) |
Expected return on plan assets | (0.7) | 0.2 |
Net benefit cost | — | — |
As of December 31, | ||
Weighted Average Assumptions Used to Determine Benefit Obligations | 2022 | 2021 |
Discount rate | 2.54% to 2.93% | 0.39% to 0.43% |
For the Years Ended December 31, | ||
Weighted Average Assumptions Used to Determine Net Periodic Benefit Cost | 2022 | 2021 |
Discount rate | 2.54% to 2.93% | 0.39% to 0.43% |
Expected long-term return on plan assets | 2.54% to 2.93% | 0.39% to 0.43% |
Payments by Period | |||||||
Total | 2023 | 2024 | 2025 | 2026 | 2027 | Five Years Thereafter | |
Estimated benefit payments | 33.3 | 2.1 | 2.4 | 2.7 | 3.0 | 3.2 | 19.9 |
As of December 31, 2022 | As of December 31, 2021 | ||||
(In $ millions) | Hierarchy | Fair Value | Carrying Value | Fair Value | Carrying Value |
Assets | |||||
Cash and cash equivalents(1) | 1 | 108.0 | 108.0 | 34.9 | 34.9 |
Restricted cash(1) | 1 | 2.5 | 2.5 | 3.3 | 3.3 |
Trade receivables(1) | 1 | 43.0 | 43.0 | 28.5 | 28.5 |
Other current assets (excluding deferred costs)(1) | 1 | 25.4 | 25.4 | 16.0 | 16.0 |
Due from related parties(1) | 1 | 65.6 | 65.6 | 48.6 | 48.6 |
Non-current restricted cash(1) | 1 | 8.0 | 8.0 | 7.8 | 7.8 |
Liabilities | |||||
Trade payables(1) | 1 | 47.7 | 47.7 | 34.7 | 34.7 |
Accrued expenses(1) | 1 | 80.8 | 80.8 | 45.6 | 45.6 |
Short-term accrued interest and other items (1) | 1 | 77.7 | 77.7 | 15.3 | 15.3 |
Other current liabilities(1) | 1 | 36.2 | 36.2 | 18.4 | 18.4 |
Short-term debt (2) | 1 | 100.8 | 100.8 | — | — |
Short-term debt (3) | 2 | 330.8 | 350.0 | — | — |
Long-term debt (2) | 1 | 1,177.7 | 1,177.7 | 1,555.3 | 1,555.3 |
Long-term debt (3) | 2 | — | — | 173.3 | 350.0 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Management Services Revenue - Perfomex | — | 5.0 | 10.9 |
Management Services Revenue - Perfomex II | — | 3.0 | 7.5 |
Management Services Revenue - Opex | — | — | 1.1 |
Bareboat Revenue - Perfomex | 60.2 | 22.2 | 17.5 |
Bareboat Revenue - Perfomex II | 24.9 | 9.3 | 5.3 |
Total | 85.1 | 39.5 | 42.3 |
As of December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Perfomex | — | (31.6) | 10.8 |
Perfomex II | — | (9.5) | 9.4 |
Opex | — | (3.7) | 3.6 |
Akal | — | (1.7) | 1.7 |
Total | — | (46.5) | 25.5 |
As of December 31, | ||
(In $ millions) | 2022 | 2021 |
Perfomex | 62.9 | 40.8 |
Perfomex II | 2.7 | 7.8 |
Total | 65.6 | 48.6 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Magni Partners Limited (1) | 0.5 | 0.9 | 1.0 |
Schlumberger Limited (2) | — | — | 6.9 |
Total | 0.5 | 0.9 | 7.9 |
For the Years Ended December 31, | |||
(In $ millions) | 2022 | 2021 | 2020 |
Magni Partners Limited (1) | 1.6 | — | — |
Total | 1.6 | — | — |
(number of shares of $0.10 each) | 2022 | 2021 |
Authorized shares: Balance at the start of the year | 180,000,000 | 119,326,923 |
Increases: | ||
January 11, 2021 | — | 25,673,077 |
June 4, 2021 | — | 35,000,000 |
August 16, 2022 | 40,000,000 | — |
August 25, 2022 | 35,000,000 | — |
Authorized shares: Balance at the end of the year | 255,000,000 | 180,000,000 |
(number of shares of $0.10 each) | 2022 | 2021 |
Issued : Balance at the start of the year | 137,218,175 | 110,159,352 |
Shares issued (1): | ||
January 22, 2021 | — | 27,058,823 |
January 31, 2022 | 13,333,333 | — |
August 17, 2022 | 41,666,667 | — |
August 26, 2022 | 34,696,404 | — |
August 26, 2022 (2) | (981) | — |
Various (ATM Sales) (3) | 2,350,000 | — |
Issued shares: Balance at the end of the year | 229,263,598 | 137,218,175 |
Treasury Shares (4) | 315,511 | 406,333 |
Outstanding shares: Balance at the end of the year | 228,948,087 | 136,811,842 |
Date of Issue | Type of Listing | Exchange | Shares Issued | Price per Share ($) | Gross Proceeds ($ millions) |
January 22, 2021 | Private placement | Oslo | 27,058,823 | 1.70 | 46.0 |
Date of Issue | Type of Listing | Exchange | Shares Issued | Price per Share ($) | Gross Proceeds ($ millions) |
January 31, 2022 | Private placement | Oslo | 13,333,333 | 2.25 | 30.0 |
August 17, 2022 | US public offering | NYSE | 41,666,667 | 3.60 | 150.0 |
August 26, 2022 | US public offering | NYSE | 34,696,404 | 3.60 | 124.9 |
Various (ATM Sales) (3) | Us public offering | NYSE | 2,350,000 | 3.78 | 8.9 |
92,046,404 | 313.8 |
Date of Treasury Share Issuance | Number of Shares Issued | Share Price on Issuance Date | Value on Issuance Date ($ million) | Book Value ($ million) | Loss on Issuance ($ million) |
March 18, 2021 | 275,132 | $2.4 | 0.7 | 10.4 | 9.7 |
July 14, 2021 | 48,393 | $1.7 | 0.1 | 2.1 | 2.0 |
323,525 | 0.8 | 12.5 | 11.7 | ||
October 14, 2022 | 90,822 | $3.6 | 0.3 | 3.9 | 3.6 |