☐ | 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 ☐ |
ITEM 16J. | INSIDER TRADING POLICIES | ||
ITEM 16K. | CYBERSECURITY | ||
As of December 31, | |||||||
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
Total fleet as of January 1, | 22 | 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 | 22 | 23 | 24 | 28 | 27 | 13 |
Newbuild jack-up rigs not yet delivered as of December 31, (2) | 2 | 5 | 5 | 5 | 7 | 9 | 13 |
Total fleet as of December 31, | 24 | 27 | 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 |
PREMIUM JACK-UP RIGS | ||||||||
Skald | KFELS Super B Bigfoot Class | 400 ft | 2018 | PTT Exploration and Production Public Company Limited ("PTTEP") | Jun 2021 | Jun 2024 | Thailand | Operating |
PTTEP | July 2024 | Sept 2025 | Thailand | Committed 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 | PTTEP | Feb 2024 | Feb 2026 | Thailand | Operating with option to extend |
Thor | KFELS Super B Bigfoot Class | 400 ft | 2019 | PETRONAS Carigali Sdn Bhd | Jan 2024 | June 2024 | Indonesia | Operating |
Undisclosed | July 2024 | Sept 2024 | South East Asia | Letter of Award | ||||
Norve | PPL Pacific Class 400 | 400 ft | 2011 | BW Energy | Dec 2022 | May 2024 | Gabon | Operating |
Jun 2024 | July 2024 | Gabon | Committed | |||||
Gerd | PPL Pacific Class 400 | 400 ft | 2018 | Bunduq | Dec 2023 | Aug 2024 | United Arab Emirates | Operating with option to extend |
Natt | PPL Pacific Class 400 | 400 ft | 2018 | ENI | Jan 2022 | March 2024 | Congo | Operating |
Apr 2024 | Dec 2025 | Congo | Letter of Award | |||||
Ran (1) | KFELS Super A Class | 400 ft | 2013 | Total Energies | Nov 2023 | Sep 2024 | Mexico | Operating with option to extend |
Wintershall | Oct 2024 | Dec 2024 | Mexico | Committed | ||||
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 |
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 Energy | Sep 2023 | March 2024 | Operating | |
Saga | KFELS Super B Bigfoot Class | 400 ft | 2018 | Brunei Shell Petroleum | Nov 2022 | Nov 2026 | Brunei | Operating with option to extend |
PREMIUM JACK-UP RIGS | ||||||||
Prospector 5 (1) | F&G, JU2000E | 400 ft | 2014 | ENI | Nov 2022 | March 2024 | Congo | Operating with option to extend |
Apr 2024 | May 2026 | Congo | Letter of Award | |||||
Mist | KFELS Super B Bigfoot Class | 350 ft | 2013 | Valeura Energy | Dec 2023 | Aug 2024 | Thailand | Operating |
Sept 2024 | Aug 2025 | Thailand | Committed with option to extend | |||||
Gunnlod | PPL Pacific Class 400 | 400 ft | 2018 | ROC Oil | Jan 2024 | May 2024 | Malaysia | Operating |
Arabia III(4) | KFELS Super A | 400 ft | 2013 | Saudi Arabian Oil Company | Sept 2023 | Sept 2028 | Saudi Arabia | Operating with option to extend |
Arabia I(2) | KFELS B Class | 400 ft | 2020 | Saudi Arabian Oil Company | Oct 2022 | Oct 2025 | Saudi Arabia | Operating with option to extend |
Arabia II(3) | KFELS B Class | 400 ft | 2019 | Saudi Arabian Oil Company | Oct 2022 | Oct 2025 | Saudi Arabia | Operating with option to extend |
Hild | KFELS Super B Class | 400 ft | 2020 | Fieldwood Energy | Oct 2023 | Oct 2025 | Mexico | Operating |
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 expected in August 2024 |
Var | KFELS Super B Bigfoot Class | 400 ft | Under Construction | KFELS shipyard, Singapore | Rig delivery expected in November 2024 |
As of December 31, | |||
2023 | 2022 | 2021 | |
Total Contract Backlog (in $ millions)(1) | $1,206.5 | $929.8 | $324.8 |
Total Contract Backlog (in contracted rig years)(1) | 25 | 24 | 12 |
Year Ended December 31, | |||
2023 | 2022 | 2021 | |
Technical Utilization (in %) | 98.3 | 98.9 | 98.4 |
Economic Utilization (in %) | 97.9 | 98.1 | 94.8 |
Rig Utilization (in %) | 92.4 | 72.3 | 53.3 |
TRIF (number of incidents) | 0.65 | 1.68 | 1.00 |
Weighted Average Number of Operating Rigs | 20.1 | 15.9 | 11.9 |
Non-GAAP Measure | Closest Equivalent to GAAP Measure | Definition | Rationale for Presentation of this non-GAAP Measure |
Adjusted EBITDA | Net income / (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, 2023(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 |
Seatrium Acquisition (May 16, 2018) | $742.5 | Contracts for NB jack-up rigs: 5 | Under construction: 5 | Under contract: 3 Disposed: 2 |
Seatrium 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) | 2023 | 2022 |
Dayrate revenue | 642.0 | 358.7 |
Related party revenue | 129.6 | 85.1 |
Operating revenues | 771.6 | 443.8 |
Gain on disposals | 0.6 | 4.2 |
Total operating expenses | (521.8) | (549.9) |
Operating income / (loss) | 250.4 | (101.9) |
Other non-operating income | — | 2.0 |
Income from equity method investments | 4.9 | 1.2 |
Total financial expenses, net | (199.2) | (175.7) |
Income tax expense | (34.0) | (18.4) |
Net income / (loss) and total comprehensive income / (loss) | 22.1 | (292.8) |
For the Year Ended December 31, | ||
(in $ millions) | 2023 | 2022 |
Net income / (loss) | 22.1 | (292.8) |
Depreciation of non-current assets | 117.4 | 116.5 |
Impairment of non-current assets | — | 131.7 |
Interest income | (4.9) | (5.4) |
Interest expense | 177.2 | 139.2 |
Foreign exchange loss, net | 2.8 | 0.9 |
Other financial expenses | 24.1 | 41.0 |
Income from equity method investments | (4.9) | (1.2) |
Gain on disposals (1) | — | (3.5) |
Other non-operating income | — | (2.0) |
Amortization of deferred mobilization and contract preparation costs | 44.6 | 36.7 |
Amortization of deferred mobilization, demobilization revenue and other revenue | (61.9) | (22.2) |
Income tax expense | 34.0 | 18.4 |
Adjusted EBITDA | 350.5 | 157.3 |
For the Year Ended December 31, | ||
(in $ millions) | 2023 | 2022 |
Rig operating and maintenance expenses | 359.3 | 264.9 |
Depreciation of non-current assets | 117.4 | 116.5 |
Impairment of non-current assets | — | 131.7 |
General and administrative expenses | 45.1 | 36.8 |
Total operating expenses | 521.8 | 549.9 |
For the Year Ended December 31, | ||
(in $ millions) | 2023 | 2022 |
Interest income | (4.9) | (5.4) |
Interest expenses | 177.2 | 139.2 |
Other financial expenses, net | 26.9 | 41.9 |
Total financial expenses, net | 199.2 | 175.7 |
For the Year Ended December 31, | ||
(In $ millions) | 2023 | 2022 |
Net cash (used in) / provided by operating activities | (50.7) | 62.5 |
Net cash used in investing activities | (104.2) | (82.6) |
Net cash provided by financing activities | 139.0 | 92.6 |
Net change in cash and cash equivalents and restricted cash | (15.9) | 72.5 |
(In $ millions) | Cash Flow Headroom | Impairment Charge |
5% decrease to utilization and dayrate revenue | 6,779.1 | — |
10% decrease to utilization and dayrate revenue | 4,904.1 | — |
Name | Age | Position |
Tor Olav Trøim | 61 | Chairman of our Board of Directors and Director |
Kate Blankenship | 59 | Director, Audit Committee Chairperson and Compensation Committee Chairperson |
Jeffrey R. Currie | 57 | Director and Nominating and Governance Committee Member |
Neil Glass | 62 | Director, Audit Committee Member and Chair of Nominating and Governance Committee |
Dan Rabun | 69 | Director and Compensation Committee Member |
Mi Hong Yoon | 53 | Director and Company Secretary |
Patrick Schorn | 55 | Director and Chief Executive Officer, Borr Drilling Management UK |
Magnus Vaaler | 40 | 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 ($) |
Tor Olav Trøim | 75,041 | 180,097 | 12,967 | 21,370 | 12,367 | 44,521 |
Pål Kibsgaard (1) | 31,250 | 75,000 | 6,250 | 10,300 | 56,051 | 201,784 |
Kate Blankenship | 93,800 | 225,121 | 16,209 | 26,712 | 15,460 | 55,656 |
Neil Glass | 75,041 | 180,097 | 12,967 | 21,370 | 6,944 | 24,998 |
Mi Hong Yoon | — | — | — | — | — | — |
Georgina Sousa (2) | — | — | — | — | — | — |
Total Directors | 275,132 | 660,316 | 48,393 | 79,752 | 90,822 | 326,959 |
As at December 31, | |||
2023 | 2022 | 2021 | |
Rig Based | 2,544 | 2,236 | 1,731 |
Shore Based | 325 | 268 | 195 |
Total | 2,869 | 2,504 | 1,926 |
Company Employees | 1,884 | 1,504 | 517 |
Contractors | 985 | 1,000 | 1,409 |
Total | 2,869 | 2,504 | 1,926 |
Company Employees | Contractors | Total | |
Rig-based | 1,595 | 949 | 2,544 |
Shore-based | 289 | 36 | 325 |
Total | 1,884 | 985 | 2,869 |
Name of Director of Officer | Common Shares Owned | Ownership (%) | Number of Options | Exercise Price ($) (1) | Option Expiry Date | Number of RSUs | RSU Vesting Date |
Tor Olav Trøim (2) | 16,222,385 | 6.4% | — | — | — | 22,556 | September 30, 2024 |
Kate Blankenship | 224,997 | * | — | — | — | 22,556 | September 30, 2024 |
Neil Glass | 165,124 | * | — | — | — | 22,556 | September 30, 2024 |
Dan Rabun | — | * | — | — | — | 22,556 | September 30, 2024 |
Jeffrey Currie | — | * | — | — | — | 22,556 | September 30, 2024 |
Patrick Schorn | 1,100,000 | * | 1,200,000 | 2.00 | August 12, 2026 | N/A | N/A |
Patrick Schorn (3) | — | * | 333,334 | 4.00 | September 1, 2027 | N/A | N/A |
Patrick Schorn (3) | — | * | 333,333 | 4.75 | September 1, 2027 | N/A | N/A |
Patrick Schorn (3) | — | * | 333,333 | 5.50 | September 1, 2027 | N/A | N/A |
Magnus Vaaler | 75,000 | * | 550,000 | 2.00 | August 12, 2026 | N/A | N/A |
Magnus Vaaler | — | * | 133,334 | 4.00 | September 1, 2027 | N/A | N/A |
Magnus Vaaler | — | * | 133,333 | 4.75 | September 1, 2027 | N/A | N/A |
Magnus Vaaler | — | * | 133,333 | 5.50 | September 1, 2027 | N/A | N/A |
Magnus Vaaler (4) | — | * | 300,000 | 6.65 | November 17, 2028 | N/A | N/A |
Total Directors and Officers | 17,787,506 | 7.0% | 3,450,000 | 112,780 |
Common Shares (1) | ||
Owner | Number | Percentage |
Granular Capital Ltd (2) | 47,884,303 | 18.9% |
Allan & Gill Gray Foundation (3) | 23,342,709 | 9.2% |
BlackRock, Inc. (4) | 16,722,695 | 6.6% |
Tor Olav Trøim (5) | 16,222,385 | 6.4% |
Capital International Investors (6) | 15,596,621 | 6.2% |
The Goldman Sachs Group, Inc. (7) | 13,499,674 | 5.3% |
JPMorgan Chase & Co (8) | 13,281,209 | 5.2% |
Name of Director | October 8, 2023(1) |
Tor Olav Trøim | 29,528 |
Kate Blankenship | 29,528 |
Neil Glass | 29,528 |
Total | 88,584 |
Year ended December 31, | |||
(In millions of $) | 2023 | 2022 | |
Audit fees(1) | 1.6 | 1.2 | |
Audit-related fees(2) | 0.7 | 0.5 | |
Tax fees(3) | 0.2 | 0.1 | |
Total | 2.5 | 1.8 | |
Period | Total number of shares purchased | Average price paid per share | ||
December 1 to December 31, 2023 | 125,000 | $6.18 | 125,000 | $99,227,731 |
Total | 125,000 | $6.18 | 125,000 | $99,227,731 |
Exhibit Number | Description of Document |
1.1* | |
1.2* | |
2.1* | |
4.1#* | |
4.2#* | |
4.3* | |
8.1** | |
12.1** | |
12.2** | |
13.1** | |
15.1** | |
97.1** | |
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. |
Exhibit Number | Description of 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 and confidential. The omissions have been indicated by Asterisks (“[***]”). |
Borr Drilling Limited | ||
(Registrant) | ||
By: | /s/ Magnus Vaaler | |
Name: | Magnus Vaaler | |
Date: March 27, 2024 | Title: | Principal Financial Officer |
Page | |
(In $ millions, except per share data) | Notes | 2023 | 2022 | 2021 |
Operating revenues | ||||
Dayrate revenue | 4 | 642.0 | 358.7 | 205.8 |
Related party revenue | 4,27 | 129.6 | 85.1 | 39.5 |
Total operating revenues | 771.6 | 443.8 | 245.3 | |
Gain on disposals | 6 | 0.6 | 4.2 | 1.2 |
Operating expenses | ||||
Rig operating and maintenance expenses | (359.3) | (264.9) | (180.5) | |
Depreciation of non-current assets | 16 | (117.4) | (116.5) | (119.6) |
Impairment of non-current assets | 15,16 | — | (131.7) | — |
General and administrative expenses | (45.1) | (36.8) | (34.7) | |
Total operating expenses | (521.8) | (549.9) | (334.8) | |
Operating income / (loss) | 250.4 | (101.9) | (88.3) | |
Other non-operating income | 7 | — | 2.0 | 3.6 |
Income from equity method investments | 7 | 4.9 | 1.2 | 16.1 |
Financial income (expenses), net | ||||
Interest income | 4.9 | 5.4 | — | |
Interest expense | 8 | (177.2) | (139.2) | (99.4) |
Other financial expenses, net | 9 | (26.9) | (41.9) | (15.3) |
Total financial expenses, net | (199.2) | (175.7) | (114.7) | |
Income / (loss) before income taxes | 56.1 | (274.4) | (183.3) | |
Income tax expense | 10 | (34.0) | (18.4) | (9.7) |
Net income / (loss) attributable to stockholders of Borr Drilling Limited | 22.1 | (292.8) | (193.0) | |
Income / (loss) per share | ||||
Basic and diluted income / (loss) per share | 11 | 0.09 | (1.64) | (1.43) |
Weighted-average shares outstanding, basic | 11 | 244,270,405 | 178,404,637 | 134,726,336 |
Weighted-average shares outstanding, diluted | 11 | 248,150,614 | 178,404,637 | 134,726,336 |
(In $ millions) | Notes | 2023 | 2022 | 2021 |
Net income / (loss) | 22.1 | (292.8) | (193.0) | |
Other comprehensive income | — | — | — | |
Total comprehensive income / (loss) | 22.1 | (292.8) | (193.0) | |
Comprehensive income / (loss) attributable to: | ||||
Stockholders of Borr Drilling Limited | 22.1 | (292.8) | (193.0) | |
Total comprehensive income / (loss) | 22.1 | (292.8) | (193.0) |
(In $ millions, except per share data) | Notes | 2023 | 2022 |
Assets | |||
Current assets | |||
Cash and cash equivalents | 102.5 | 108.0 | |
Restricted cash | 12 | 0.1 | 2.5 |
Trade receivables, net | 13 | 56.2 | 43.0 |
Prepaid expenses | 11.0 | 9.6 | |
Deferred mobilization and contract preparation cost | 5 | 39.4 | 38.4 |
Accrued revenue | 5 | 73.7 | 57.4 |
Due from related parties | 27 | 95.0 | 65.6 |
Other current assets | 14 | 32.0 | 25.4 |
Total current assets | 409.9 | 349.9 | |
Non-current assets | |||
Non-current restricted cash | 12 | — | 8.0 |
Property, plant and equipment | 3.5 | 3.9 | |
Newbuildings | 15 | 5.4 | 3.5 |
Jack-up drilling rigs, net | 16 | 2,578.3 | 2,589.1 |
Equity method investments | 7 | 15.7 | 20.6 |
Other non-current assets | 18 | 67.3 | 26.7 |
Total non-current assets | 2,670.2 | 2,651.8 | |
Total assets | 3,080.1 | 3,001.7 | |
Liabilities and equity | |||
Current liabilities | |||
Trade payables | 35.5 | 47.7 | |
Accrued expenses | 19 | 77.0 | 80.8 |
Short-term accrued interest and other items | 42.3 | 77.7 | |
Short-term debt | 21 | 82.9 | 445.9 |
Short-term deferred mobilization, demobilization and other revenue | 5 | 59.5 | 57.3 |
Other current liabilities | 20 | 63.2 | 36.2 |
Total current liabilities | 360.4 | 745.6 | |
Non-current liabilities | |||
Long-term accrued interest and other items | — | 29.7 | |
Long-term debt | 21 | 1,618.8 | 1,191.1 |
Long-term deferred mobilization, demobilization and other revenue | 5 | 56.6 | 68.7 |
Other non-current liabilities | 5.8 | 14.3 | |
Onerous contracts | 22 | 54.5 | 54.5 |
Total non-current liabilities | 1,735.7 | 1,358.3 | |
Total liabilities | 2,096.1 | 2,103.9 | |
Commitments and contingencies | 23 | ||
Stockholders’ equity | |||
Share Capital - Common shares of par value $0.10 per share: authorized 315,000,000 (2022: 255,000,000), issued 264,080,391 (2022: 229,263,598) and outstanding 252,582,036 (2022: 228,948,087) shares | 28 | 26.5 | 23.0 |
Treasury shares | (8.9) | (9.8) | |
Additional paid in capital | 337.2 | 2,265.6 | |
Contributed surplus | 1,988.1 | — | |
Accumulated deficit | (1,358.9) | (1,381.0) | |
Total equity | 984.0 | 897.8 | |
Total liabilities and equity | 3,080.1 | 3,001.7 |
(In $ millions) | Notes | 2023 | 2022 | 2021 |
Cash flows from operating activities | ||||
Net income / (loss) | 22.1 | (292.8) | (193.0) | |
Adjustments to reconcile net income / (loss) to net cash provided by/(used in) operating activities: | ||||
Non-cash compensation expense related to stock based and directors' compensation | 5.6 | 2.6 | 0.9 | |
Depreciation of non-current assets | 16 | 117.4 | 116.5 | 119.6 |
Impairment of non-current assets | 16 | — | 131.7 | — |
Amortization of deferred mobilization and contract preparation costs | 44.6 | 36.7 | 12.6 | |
Amortization of deferred mobilization, demobilization and other revenue | (61.9) | (22.1) | (5.9) | |
Gain on disposal of assets and other non-operating income | 6,7 | (0.6) | (4.2) | (4.8) |
Amortization of debt discount | 1.0 | — | — | |
Amortization of deferred finance charges | 21.3 | 7.9 | 6.5 | |
Bank commitment, guarantee and other fees | (2.9) | 15.7 | — | |
Effective interest rate adjustments | (19.7) | 2.8 | 3.7 | |
Income from equity method investments | 7 | (4.9) | (1.2) | (16.1) |
Deferred income tax | 10 | (16.5) | (2.1) | (0.5) |
Change in assets and liabilities | ||||
Amounts due to/from related parties | (29.4) | (17.0) | (13.7) | |
Accrued expenses | 2.1 | 89.8 | 10.3 | |
Accrued interest | (66.1) | (35.8) | 29.0 | |
Other current and non-current assets | (107.7) | (139.2) | (24.1) | |
Other current and non-current liabilities | 44.9 | 173.2 | 16.6 | |
Net cash (used in) / provided by operating activities | (50.7) | 62.5 | (58.9) | |
Cash flows from investing activities | ||||
Purchase of property, plant and equipment | (1.5) | (1.8) | (0.1) | |
Proceeds from sale of fixed assets | 6 | — | 0.7 | 2.7 |
Repayment from / (funding provided to) equity method investments | 7 | 9.8 | — | 46.5 |
Proceeds from disposal of equity method investments | 7 | — | — | 10.6 |
Additions to newbuildings | 15 | (1.3) | — | — |
Additions to jack-up drilling rigs | 16 | (111.2) | (81.5) | (18.8) |
Net cash (used in) / provided by investing activities | (104.2) | (82.6) | 40.9 | |
Cash flows from financing activities | ||||
Proceeds from share issuance, net of issuance costs | 28 | 58.1 | 298.1 | 44.8 |
Repayment of debt | 21 | (1,800.6) | (355.5) | — |
Proceeds from debt, net of discount and issuance costs | 21 | 1,881.5 | 150.0 | — |
Purchase of treasury shares | (0.8) | — | — | |
Proceeds from exercise of share options | 28 | 0.8 | — | — |
Net cash provided by financing activities | 139.0 | 92.6 | 44.8 | |
Net (decrease) / increase in cash, cash equivalents and restricted cash | (15.9) | 72.5 | 26.8 | |
Cash, cash equivalents and restricted cash at beginning of the year | 118.5 | 46.0 | 19.2 | |
Cash, cash equivalents and restricted cash at end of the year | 102.6 | 118.5 | 46.0 |
(In $ millions) | 2023 | 2022 | 2021 |
Interest paid | (217.4) | (83.9) | (57.2) |
Income taxes (paid) refunded, net | (38.2) | (16.2) | 0.8 |
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) | 2023 | 2022 | 2021 | 2020 |
Cash and cash equivalents | 102.5 | 108.0 | 34.9 | 19.2 |
Restricted cash | 0.1 | 2.5 | 3.3 | — |
Non-current restricted cash | — | 8.0 | 7.8 | — |
Total cash and cash equivalents and restricted cash | 102.6 | 118.5 | 46.0 | 19.2 |
(In $ millions, except share numbers) | Number of outstanding shares | Share Capital | Treasury shares | Additional paid in capital | Contributed Surplus | Accumulated Deficit | Total equity |
Consolidated balance at January 1, 2021 | 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 income/(loss) | — | — | — | — | — | (193.0) | (193.0) |
Other, net | — | — | — | 0.4 | — | — | 0.4 |
Consolidated balance at December 31, 2022 | 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) |
Stock based compensation | 90,822 | — | 3.9 | (1.3) | — | — | 2.6 |
Shares cancelled | (981.0) | — | — | — | — | — | — |
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 |
Issue of common shares | 23,260,063 | 3.5 | (1.2) | 59.0 | — | — | 61.3 |
Equity issuance costs | — | — | — | (1.7) | — | — | (1.7) |
Repurchase of treasury shares | (125,000) | — | (0.8) | — | — | — | (0.8) |
— | — | — | 10.9 | — | — | 10.9 | |
Reduction in share premium / APIC | — | — | — | (2,000.0) | 2,000.0 | — | — |
Stock based compensation | 498,886 | — | 2.9 | 3.4 | — | — | 6.3 |
Distributions to shareholders | — | — | — | — | (11.9) | — | (11.9) |
Total comprehensive income | — | — | — | — | 22.1 | 22.1 | |
Consolidated balance at December 31, 2023 | 252,582,036 | 26.5 | (8.9) | 337.2 | 1,988.1 | (1,358.9) | 984.0 |
Standard | Description | Date of Adoption | Effect on our Consolidated Financial Statements or Other Significant Matters |
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 | No material impact expected |
ASU 2023-01 Leases (Topic 842): Common Control Arrangements | The amendments provide a practical expedient for private companies and not-for-profit entities that are not conduit bond obligors to use the written terms and conditions of a common control arrangement to determine whether a lease exists and, if so, the classification of and accounting for that lease. If no written terms and conditions exist (including in situations in which an entity does not document existing unwritten terms and conditions in writing upon transition to the practical expedient), an entity is prohibited from applying the practical expedient and must evaluate the enforceable terms and conditions to apply Topic 842. Also, the amendments require that leasehold improvements associated with common control leases be: 1. Amortized by the lessee over the useful life of the leasehold improvements to the common control group (regardless of the lease term) as long as the lessee controls the use of the underlying asset (the leased asset) through a lease. However, if the lessor obtained the right to control the use of the underlying asset through a lease with another entity not within the same common control group, the amortization period may not exceed the amortization period of the common control group. 2. Accounted for as a transfer between entities under common control through an adjustment to equity (or net assets for not- for-profit entities) if, and when, the lessee no longer controls the use of the underlying asset. Additionally, those leasehold improvements are subject to the impairment guidance in Topic 360, Property, Plant, and Equipment. | January 1, 2024 | No material impact expected |
ASU 2023-02 Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (a consensus of the Emerging Issues Task Force) | The amendments permit reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the income statement as a component of income tax expense (benefit). | January 1, 2024 | No material impact expected |
ASU 2023-05 Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement | The amendments in this Update address the accounting for contributions made to a joint venture, upon formation, in a joint venture’s separate financial statements. The objectives of the amendments are to: (1) provide decision-useful information to investors and other allocators of capital (collectively, investors) in a joint venture’s financial statements; and (2) reduce diversity in practice. To reduce diversity in practice and provide decision-useful information to a joint venture’s investors, the Board decided to require that a joint venture apply a new basis of accounting upon formation, resulting in a joint venture, upon formation, being required to recognize and initially measure its assets and liabilities at fair value (with exceptions to fair value measurement that are consistent with the business combinations guidance). | January 1, 2025 | Under evaluation |
ASU 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures | The amendments in this Update improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments in this Update: 1. Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported measure of segment profit or loss. 2. Require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. 3. Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by Topic 280 in interim periods. 4. Clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements. 5. Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. 6. Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this Update and all existing segment disclosures in Topic 280. | January 1, 2024 | No material impact expected |
ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures | The amendments in this Update require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income [or loss] by the applicable statutory income tax rate). A public business entity is required to provide an explanation, if not otherwise evident, of the individual reconciling items disclosed, such as the nature, effect, and underlying causes of the reconciling items and the judgment used in categorizing the reconciling items. The other amendments in this Update improve the effectiveness and comparability of disclosures by (1) adding disclosures of pretax income (or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation S-X 210.4-08(h), Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures that no longer are considered cost beneficial or relevant. | January 1, 2025 | Under evaluation |
(In $ millions) | Dayrate | Reconciling items(2) | Consolidated total |
Dayrate revenue | 954.2 | (312.2) | 642.0 |
Related party revenue | — | 129.6 | 129.6 |
Gain on disposals | — | 0.6 | 0.6 |
Rig operating and maintenance expenses | (665.2) | 305.9 | (359.3) |
Depreciation of non-current assets | (115.5) | (1.9) | (117.4) |
General and administrative expenses | — | (45.1) | (45.1) |
Income from equity method investments | — | 4.9 | 4.9 |
Operating income including equity method investment | 173.5 | 81.8 | 255.3 |
Total assets | 3,401.0 | (320.9) | 3,080.1 |
(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 |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
South East Asia | 233.0 | 154.5 | 99.5 |
Mexico | 191.2 | 95.9 | 39.5 |
West Africa | 168.6 | 106.9 | 30.7 |
Middle East | 147.8 | 37.7 | — |
Europe | 31.0 | 48.8 | 75.6 |
Total | 771.6 | 443.8 | 245.3 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Mexico | 815.4 | 675.5 |
South East Asia | 673.4 | 832.5 |
Middle East | 553.0 | 481.2 |
West Africa | 444.8 | 507.0 |
Europe | 91.7 | 92.9 |
Total | 2,578.3 | 2,589.1 |
For the Years Ended December 31, | |||
(In % of operating revenues) | 2023 | 2022 | 2021 |
Perfomex | 17% | 14% | 11% |
Saudi Arabian Oil Company | 14% | 4% | —% |
Eni Congo S.A. | 14% | 10% | —% |
PTT Exploration and Production Public Company Limited | 5% | 11% | 24% |
CNOOC Petroleum Europe Limited | —% | —% | 16% |
Total | 50% | 39% | 51% |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Accrued revenue (1) | 73.7 | 57.4 |
Current contract assets | 73.7 | 57.4 |
Non-current accrued revenue (2) | 2.3 | 3.8 |
Non-current contract assets | 2.3 | 3.8 |
Total contract assets | 76.0 | 61.2 |
Current deferred mobilization, demobilization and contract preparation revenue | (59.5) | (57.3) |
Current contract liability | (59.5) | (57.3) |
Non-current deferred mobilization, demobilization and contract preparation revenue | (56.6) | (68.7) |
Non-current contract liability | (56.6) | (68.7) |
Total contract liability | (116.1) | (126.0) |
(In $ millions) | Contract assets | Contract liabilities |
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 |
Performance obligations satisfied during the reporting period | 62.6 | — |
Amortization of revenue | — | (61.9) |
Unbilled demobilization revenue | 0.4 | — |
Unbilled variable rate revenue | 11.9 | — |
Performance obligations to be satisfied over time | — | 0.4 |
Cash received, excluding amounts recognized as revenue | — | 51.6 |
Cash received against the contract asset balance | (60.1) | — |
Balance as of December 31, 2023 | 76.0 | 116.1 |
For the years ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Over time | 743.0 | 418.6 | 234.7 |
Point in time | 28.6 | 25.2 | 10.6 |
Total | 771.6 | 443.8 | 245.3 |
For the years ending December 31, | ||||
(In $ millions) | 2024 | 2025 | 2026 | 2027 onwards |
Dayrate revenue | 596.6 | 412.2 | 110.3 | 83.5 |
Other revenue (1) | 55.7 | 32.9 | 7.7 | 9.9 |
Total | 652.3 | 445.1 | 118.0 | 93.4 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Current deferred mobilization and contract preparation costs | 39.4 | 38.4 |
Non-current deferred mobilization and contract preparation costs (1) | 42.6 | 17.1 |
Total deferred mobilization and contract preparation asset | 82.0 | 55.5 |
Year Ended December 31, 2023 | |||
(in $ millions) | Net proceeds | Book value on disposal | Gain on disposal |
Rig Related Equipment | 0.6 | — | 0.6 |
Total | 0.6 | 0.0 | 0.6 |
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, 2023 | ||
In $ millions | Perfomex | Perfomex II |
Revenue | 290.9 | 21.3 |
Operating expenses | (284.9) | (21.0) |
Net income | 3.8 | 5.7 |
Year ended December 31, 2022 | ||
In $ millions | Perfomex | Perfomex II |
Revenue | 157.9 | 83.4 |
Operating expenses | (154.6) | (81.7) |
Net income | — | 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) |
As at December 31, 2023 | ||
In $ millions | Perfomex | Perfomex II |
Cash | 11.4 | 0.5 |
Total current assets | 271.4 | 35.1 |
Total non-current assets | 12.3 | 2.1 |
Total assets | 283.7 | 37.2 |
Total current liabilities | 257.2 | 23.8 |
Total non-current liabilities | 8.3 | 0.2 |
Equity | 18.2 | 13.2 |
Total liabilities and equity | 283.7 | 37.2 |
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 |
In $ millions | Perfomex | Perfomex II | Total |
Balance as of January 1, 2022 | 16.9 | 2.5 | 19.4 |
Income / (loss) on a percentage basis | — | 1.2 | 1.2 |
Balance as of December 31, 2022 | 16.9 | 3.7 | 20.6 |
Funding received from shareholder loan (1) | (9.8) | — | (9.8) |
Income on a percentage basis | 2.0 | 2.9 | 4.9 |
Balance as of December 31, 2023 | 9.1 | 6.6 | 15.7 |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Debt interest expense | (157.4) | (125.4) | (92.9) |
Loss on debt extinguishment (1) | (19.4) | (7.8) | — |
Amortization of deferred finance charges | (10.3) | (7.9) | (6.5) |
Amortization of debt discount | (1.0) | — | — |
Gain on debt extinguishment (2) | 10.9 | 1.9 | — |
Total | (177.2) | (139.2) | (99.4) |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Yard cost cover expense | (22.1) | (28.2) | (12.8) |
Foreign exchange loss | (2.8) | (0.9) | (2.8) |
Bank commitment, guarantee and other fees (1) | (2.3) | (12.7) | (4.2) |
Other financial income / (expenses) | 0.3 | (0.1) | 4.5 |
Total | (26.9) | (41.9) | (15.3) |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Bermuda | (92.2) | (44.1) | (68.1) |
Foreign | 148.3 | (230.3) | (115.2) |
Total | 56.1 | (274.4) | (183.3) |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Current tax expense | 50.5 | 20.5 | 10.2 |
Change in deferred tax | (16.5) | (2.1) | (0.5) |
Total | 34.0 | 18.4 | 9.7 |
For the Years Ended December 31, | |||
2023 | 2022 | 2021 | |
Bermuda statutory income tax rate | —% | —% | —% |
Tax rates which are different from the statutory rate | 101.25% | (7.20)% | (6.64)% |
Adjustment attributable to prior years | 3.39% | 0.67% | 1.60% |
Change in valuation allowance | (29.41)% | —% | —% |
Adjustments to uncertain tax positions | (14.62)% | (0.18)% | (0.26)% |
Total | 60.61% | (6.71)% | (5.30)% |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Deferred tax assets | ||
Net operating losses | 17.6 | 17.7 |
Excess of tax basis over book basis of property, plant and equipment | 14.7 | 45.0 |
Other | 20.6 | 17.9 |
Deferred tax asset | 52.9 | 80.6 |
Less: valuation allowance | (33.6) | (77.1) |
Net deferred tax assets (1) | 19.3 | 3.5 |
Deferred tax liabilities | ||
Deferred tax liabilities | — | (0.7) |
Net deferred tax asset | 19.3 | 2.8 |
(In $ millions) | 2023 | 2022 |
Unrecognized tax benefits, including interest and penalties, at January 1, | 11.3 | 6.2 |
Additions for tax positions of prior year | 0.3 | — |
Reduction in tax positions of prior years | (9.5) | — |
Unrecognized tax benefits, excluding interest and penalties, at December 31, | 2.1 | 6.2 |
Interest and penalties | 1.1 | 5.1 |
Unrecognized tax benefits, including interest and penalties, at December 31, | 3.2 | 11.3 |
For the Years Ended December 31, | |||
2023 | 2022 | 2021 | |
Basic income/ (loss) per share | 0.09 | (1.64) | (1.43) |
Diluted income/ (loss) per share | 0.09 | (1.64) | (1.43) |
Issued ordinary shares at the end of the year | 264,080,391 | 229,263,598 | 137,218,175 |
Weighted average number of shares outstanding during the year, basic | 244,270,405 | 178,404,637 | 134,726,336 |
Dilutive effect of share options and RSU (1) | 3,880,209 | — | — |
Weighted average number of shares outstanding during the year, diluted | 248,150,614 | 178,404,637 | 134,726,336 |
2023 | 2022 | 2021 | |
Convertible bonds | 34,260,413 | 5,540,079 | 5,540,079 |
Share options | 2,160,000 | 9,445,006 | 5,670,000 |
Performance stock units | 500,000 | 500,000 | — |
Restricted share units | — | 88,584 | — |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Restricted cash relating to the issuance of guarantees | — | 10.1 |
Restricted cash relating to others | 0.1 | 0.4 |
Total restricted cash | 0.1 | 10.5 |
Less: amounts included in current restricted cash | (0.1) | (2.5) |
Non-current restricted cash | — | 8.0 |
(In $ millions) | Trade Receivables |
Balance as at December 31, 2021 | 0.8 |
Provision for expected credit losses | 0.2 |
Write-off charged against allowance | (0.7) |
Balance as at December 31, 2022 | 0.3 |
Provision for expected credit losses | 0.6 |
Write-off charged against allowance | (0.9) |
Balance as at December 31, 2023 | — |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
VAT receivable | 16.5 | 9.4 |
Client rechargeables | 5.3 | 4.6 |
Other tax receivables | 4.7 | 5.2 |
Deferred financing fee | 0.5 | — |
Right-of-use lease asset (1) | 0.5 | 0.5 |
Corporate income taxes receivables | — | 1.1 |
Other receivables | 4.5 | 4.6 |
Total | 32.0 | 25.4 |
For the Years Ended December 31, | ||
(In $ millions) | 2023 | 2022 |
Balance as of January 1, | 3.5 | 135.5 |
Additions | 1.9 | — |
Disposals | — | (7.6) |
Impairment | — | (124.4) |
Total newbuildings | 5.4 | 3.5 |
(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) | 2023 | 2022 |
Opening balance as of January 1, | 2,589.1 | 2,730.8 |
Additions | 104.7 | 100.2 |
Depreciation | (115.5) | (114.9) |
Disposals | — | (119.7) |
Impairment | — | (7.3) |
Ending balance as of December 31, | 2,578.3 | 2,589.1 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Operating leases right-of-use assets | 1.6 | 2.2 |
Current operating lease liabilities | 0.5 | 0.5 |
Non-current operating lease liabilities | 1.1 | 1.7 |
For the Years Ended December 31, | ||
(In $ millions) | 2023 | 2022 |
Operating lease expense | 12.5 | 7.9 |
Short-term operating lease expense | — | — |
Total operating lease expense | 12.5 | 7.9 |
Sublease income | — | 0.3 |
(In $ millions) | |
2024 | 0.6 |
2025 | 0.6 |
2026 | 0.3 |
2027 | 0.3 |
2028 | 0.3 |
Thereafter | — |
Total Minimum Lease Payments | 2.1 |
Less: Imputed interest | (0.5) |
Present value of operating liabilities | 1.6 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Deferred mobilization and contract preparation costs (1) | 42.6 | 17.1 |
Deferred tax asset | 19.3 | 3.5 |
Deferred financing fee | 1.7 | — |
Deferred demobilization revenue (2) | 1.5 | 1.5 |
Right-of-use lease asset, non-current (3) | 1.1 | 1.7 |
Liquidated damages (4) | 0.8 | 2.3 |
Prepayments | 0.3 | 0.2 |
VAT receivable | — | 0.4 |
Total | 67.3 | 26.7 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Accrued goods and services received, not invoiced | 19.7 | 22.2 |
Accrued payroll and bonus | 12.3 | 8.6 |
Other accrued expenses (1) | 45.0 | 50.0 |
Total | 77.0 | 80.8 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Other current taxes payable (1) | 19.7 | 11.4 |
VAT payable | 17.5 | 22.7 |
Dividends payable (2) | 11.9 | — |
Corporate income taxes payable | 6.7 | — |
Accrued payroll and severance | 0.8 | 0.2 |
Operating lease liability, current | 0.5 | 0.5 |
Other current liabilities | 6.1 | 1.4 |
Total other current liabilities | 63.2 | 36.2 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
2028 Notes | 75.0 | — |
2030 Notes | 25.0 | — |
$350m Convertible bonds | — | 350.0 |
PPL Delivery Financing | — | 60.0 |
Hayfin Facility | — | 20.0 |
New DNB Facility | — | 20.0 |
Principal Outstanding | 100.0 | 450.0 |
Deferred finance charges (1) | (10.3) | (4.9) |
Debt discount | (6.8) | — |
Hayfin Facility Back-End Fee | — | 0.4 |
New DNB Facility Back-End Fee | — | 0.4 |
Carrying Value Short-Term Debt (2) | 82.9 | 445.9 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
2028 Notes | 950.0 | — |
2030 Notes | 490.0 | — |
$250m Convertible Bonds | 250.0 | — |
PPL Delivery Financing | — | 609.6 |
Seatrium Delivery Financing | — | 259.2 |
Hayfin Facility | — | 134.0 |
New DNB Facility | — | 130.0 |
Principal Outstanding | 1,690.0 | 1,132.8 |
Deferred finance charges(1) | (40.5) | (6.4) |
Debt discount | (30.7) | — |
PPL Delivery Financing Back-End Fee | — | 26.0 |
Seatrium Delivery Financing Back-End Fee | — | 13.5 |
Hayfin Facility Back-End Fee | — | 2.8 |
New DNB Facility Back-End Fee | — | 2.6 |
Effective Interest Rate adjustments on PPL and Seatrium Delivery Financing Facilities | — | 19.8 |
Carrying Value Long-Term Debt (2) | 1,618.8 | 1,191.1 |
(In $ millions) | December 31, 2023 |
2024 | 100.0 |
2025 | 100.0 |
2026 | 100.0 |
2027 | 100.0 |
Thereafter | 1,390.0 |
Total | 1,790.0 |
12-month period commencing on November 15, 2025 | Price (% of principal amount) |
2025 | 105.000% |
2026 | 102.500% |
2027 and thereafter | 100.000% |
12-month period commencing on November 15, 2026 | Price (% of principal amount) |
2026 | 105.188% |
2027 | 102.594% |
2028 and thereafter | 100.000% |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Onerous rig contract "Vale" | 26.9 | 26.9 |
Onerous rig contract "Var" | 27.6 | 27.6 |
Total | 54.5 | 54.5 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Delivery installments for jack-up drilling rigs | 319.8 | 294.8 |
Total | 319.8 | 294.8 |
(In $ millions) | Less than 1 year | 1-3 years | Total |
Delivery installments for jack-up rigs | 319.8 | — | 319.8 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Bank guarantees and performance bonds(1) | 29.0 | 9.7 |
Total | 29.0 | 9.7 |
(In $ millions) | Less than 1 year | 1-3 years | Thereafter | Total |
Bank guarantees and performance bonds | 12.1 | 11.3 | 5.6 | 29.0 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Book value of jack-up rigs pledged as collateral for debt facilities | 2,578.3 | 2,396.2 |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Share-based payment charge | 4.6 | 2.1 | 0.1 |
Grant Date | Exercise Price | Share Price Grant Date | |
November 2023 | 2,100,000 | 6.65 | 6.19 |
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 |
2023 | 2022 | 2021 | ||||
Number | Number | Number | ||||
Outstanding at January 1 | 9,445,006 | 1.19 | 5,670,000 | 0.64 | 885,000 | 1.91 |
Granted during the year | 2,100,000 | 2.63 | 4,000,000 | 2.00 | 5,150,000 | 0.51 |
Exercised during the year | (410,302) | 0.47 | — | — | — | — |
Forfeited during the year | (217,506) | 0.88 | (11,250) | 2.68 | (105,500) | 1.24 |
Expired during the year | (227,500) | 2.29 | (213,744) | 1.78 | (259,500) | 3.19 |
Outstanding at December 31 | 10,689,698 | 1.48 | 9,445,006 | 1.19 | 5,670,000 | 0.64 |
2023 | 2022 | 2021 | |
Expected future volatility | 59% | 76% | 57% |
Expected dividend rate | —% | —% | —% |
Risk-free rate | 4.3% to 4.8% | 3.4% to 3.5% | 0.5% to 0.8% |
Expected life after vesting | 3.3 years | 3.5 years | 2 years |
2023 | 2022 | 2021 | ||||
Number | Weighted Avg. Exercise Price (in $) | Number | Weighted Avg. Exercise Price (in $) | Number | Weighted Avg. Exercise Price (in $) | |
Outstanding at January 1 | 9,445,006 | 4.48 | 5,670,000 | 5.66 | 885,000 | 41.86 |
Granted during the year | 2,100,000 | 6.65 | 4,000,000 | 4.75 | 5,150,000 | 2.00 |
Exercised during the year | (410,302) | 2.00 | — | — | — | — |
Forfeited during the year | (217,506) | 3.77 | (11,250) | 48.70 | (105,500) | 46.42 |
Expired during the year | (227,500) | 46.92 | (213,744) | 38.47 | (259,500) | 40.64 |
Outstanding at December 31 | 10,689,698 | 4.11 | 9,445,006 | 4.48 | 5,670,000 | 5.66 |
Exercisable at December 31 | 1,313,036 | 3.51 | 271,250 | 45.00 | 411,244 | 41.75 |
Number | ||
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% |
2023 | 2022 | |||
Number | Number | |||
Non-vested at January 1 | 88,584 | 5.08 | — | — |
Granted during the year | 112,780 | 6.19 | 88,584 | 5.08 |
Vested during the year | (88,584) | 5.08 | — | — |
Forfeited during the year | — | — | — | — |
Expired during the year | — | — | — | — |
Non-vested at December 31 | 112,780 | 6.19 | 88,584 | 5.08 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Benefit obligation at beginning of period | 106.9 | 172.9 |
Interest cost | 2.7 | 0.7 |
Actuarial loss / (gain) | 2.6 | (54.3) |
Benefits paid | (2.1) | (1.8) |
Foreign exchange rate changes | 4.2 | (10.6) |
Benefit obligation at end of period | 114.3 | 106.9 |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Fair value of plan assets at beginning of period | 106.9 | 172.9 |
Actual return on plan assets | 5.3 | (53.6) |
Benefits paid | (2.1) | (1.8) |
Foreign exchange rate changes | 4.2 | (10.6) |
Fair value of plan assets at end of period | 114.3 | 106.9 |
For the Years Ended December 31, | ||
(In $ millions) | 2023 | 2022 |
Interest cost | 2.7 | 0.7 |
Expected return on plan assets | (2.7) | (0.7) |
Net benefit cost | — | — |
As of December 31, | ||
Weighted Average Assumptions Used to Determine Benefit Obligations | 2023 | 2022 |
Discount rate | 2.33% to 2.47% | 2.54% to 2.93% |
For the Years Ended December 31, | ||
Weighted Average Assumptions Used to Determine Net Periodic Benefit Cost | 2023 | 2022 |
Discount rate | 2.54% to 2.93% | 2.54% to 2.93% |
Expected long-term return on plan assets | 2.54% to 2.93% | 2.54% to 2.93% |
Payments by Period | |||||||
Total | 2024 | 2025 | 2026 | 2027 | 2028 | Five Years Thereafter | |
Estimated benefit payments | 36.5 | 2.5 | 2.8 | 3.0 | 3.3 | 3.5 | 21.4 |
As of December 31, 2023 | As of December 31, 2022 | ||||
(In $ millions) | Hierarchy | Fair Value | Carrying Value | Fair Value | Carrying Value |
Assets | |||||
Cash and cash equivalents(1) | 1 | 102.5 | 102.5 | 108.0 | 108.0 |
Restricted cash(1) | 1 | 0.1 | 0.1 | 2.5 | 2.5 |
Trade receivables(1) | 1 | 56.2 | 56.2 | 43.0 | 43.0 |
Other current assets (excluding deferred costs)(1) | 1 | 31.5 | 31.5 | 25.4 | 25.4 |
Due from related parties(1) | 1 | 95.0 | 95.0 | 65.6 | 65.6 |
Non-current restricted cash(1) | 1 | — | — | 8.0 | 8.0 |
Liabilities | |||||
Trade payables(1) | 1 | 35.5 | 35.5 | 47.7 | 47.7 |
Accrued expenses(1) | 1 | 77.0 | 77.0 | 80.8 | 80.8 |
Short-term accrued interest and other items (1) | 1 | 42.3 | 42.3 | 77.7 | 77.7 |
Other current liabilities(1) | 1 | 63.2 | 63.2 | 36.2 | 36.2 |
Short-term debt (2) | 1 | — | — | 100.8 | 100.8 |
Short-term debt (2) (3) | 2 | 104.4 | 100.0 | 330.8 | 350.0 |
Long-term debt (2) | 1 | — | — | 1,177.7 | 1,177.7 |
Long-term debt (2) (4) | 2 | 1,818.0 | 1,690.0 | — | — |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Bareboat Revenue - Perfomex | 129.6 | 60.2 | 22.2 |
Bareboat Revenue - Perfomex II | — | 24.9 | 9.3 |
Management Services Revenue - Perfomex | — | — | 5.0 |
Management Services Revenue - Perfomex II | — | — | 3.0 |
Total | 129.6 | 85.1 | 39.5 |
As of December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Perfomex | (9.8) | — | (31.6) |
Perfomex II | — | — | (9.5) |
Opex | — | — | (3.7) |
Akal | — | — | (1.7) |
Total | (9.8) | — | (46.5) |
As of December 31, | ||
(In $ millions) | 2023 | 2022 |
Perfomex | 92.4 | 62.9 |
Perfomex II | 2.6 | 2.7 |
Total | 95.0 | 65.6 |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Magni Partners Limited (1) | 0.6 | 1.6 | — |
Total | 0.6 | 1.6 | — |
For the Years Ended December 31, | |||
(In $ millions) | 2023 | 2022 | 2021 |
Front End Limited Company (1) | 2.7 | — | — |
Drew Holdings Limited (2) | 1.0 | — | — |
Magni Partners Limited (3) | 0.6 | 0.5 | 0.9 |
Total | 4.3 | 0.5 | 0.9 |
(number of shares of $0.10 each) | 2023 | 2022 |
Authorized shares: Balance at the start of the year | 255,000,000 | 180,000,000 |
Increases: | ||
August 16, 2022 | — | 40,000,000 |
August 25, 2022 | — | 35,000,000 |
February 23,2023 | 60,000,000 | — |
Authorized shares: Balance at the end of the year | 315,000,000 | 255,000,000 |
(number of shares of $0.10 each) | 2023 | 2022 |
Issued : Balance at the start of the year | 229,263,598 | 137,218,175 |
Shares issued (1) | 8,816,793 | 92,046,404 |
Share issued and subsequently repurchased (2) | 26,000,000 | — |
Shares cancelled(3) | — | (981) |
Issued shares: Balance at the end of the year(3) | 264,080,391 | 229,263,598 |
(number of shares of $0.10 each) | 2023 | 2022 |
Issued shares | 264,080,391 | 229,263,598 |
Treasury shares | 11,498,355 | 315,511 |
Outstanding shares | 252,582,036 | 228,948,087 |
Date of Issue | Type of Listing | Exchange | Shares Issued | Price per Share ($) | Gross Proceeds ($ millions) |
October 24, 2023 | Private placement | Oslo | 7,522,838 | 6.65 | 50.1 |
Various (ATM Sales) (5) | US public offering | NYSE | 1,293,955 | 7.53 | 9.7 |
8,816,793 | 59.8 | ||||
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) (5) | US public offering | NYSE | 2,350,000 | 3.78 | 8.9 |
92,046,404 | 313.8 |
(number of shares of $0.10 each) | 2023 | 2022 |
Treasury shares : Balance at the start of the year | 315,511 | 406,333 |
Share issued and subsequently repurchased | 26,000,000 | — |
Shares bought back (1) | 125,000 | — |
Shares lent under the Share Lending Agreement (2) | (14,443,270) | — |
Shares issued on exercise of share options(3) | (410,302) | — |
Shares issued as compensation (4) | (88,584) | (90,822) |
Treasury shares : Balance at the end of the year | 11,498,355 | 315,511 |