These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
☐
|
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 $0.05 per share
|
BORR
|
The New York Stock Exchange
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☒
|
Emerging growth company ☒
|
|
U.S. GAAP ☒
|
International Financial Reporting Standards as issued by the International Accounting Standards Board ☐
|
Other ☐
|
|
PART I
|
7
|
|
|
ITEM 1.
|
7
|
|
A.
|
7
|
||
|
B.
|
7
|
||
|
C.
|
7
|
|
ITEM 2.
|
7
|
|
|
ITEM 3.
|
8
|
|
A.
|
8
|
||
|
B.
|
10
|
||
|
C.
|
10
|
||
|
D.
|
10 |
|
ITEM 4.
|
44
|
|
A.
|
44
|
||
|
B.
|
44
|
||
|
C.
|
61
|
||
|
D.
|
62
|
|
ITEM 4A.
|
62
|
|
|
ITEM 5.
|
63
|
|
A.
|
73 | ||
|
B.
|
75 | ||
|
C.
|
82
|
||
|
D.
|
82
|
||
|
E.
|
83
|
||
|
F.
|
83
|
||
|
G.
|
83
|
|
ITEM 6.
|
83 |
|
A.
|
83 | ||
|
B.
|
86
|
||
|
C.
|
86 | ||
|
D.
|
88
|
||
|
E.
|
88
|
|
ITEM 7.
|
90 |
|
A.
|
90 | ||
|
B.
|
90
|
||
|
C.
|
93
|
|
ITEM 8.
|
94
|
|
A.
|
94
|
||
|
B.
|
94
|
|
ITEM 9.
|
95
|
|
A.
|
95
|
||
|
B.
|
95
|
||
|
C.
|
95
|
||
|
D.
|
95
|
||
|
E.
|
95
|
||
|
F.
|
95
|
|
ITEM 10.
|
96
|
|
A.
|
96
|
||
|
B.
|
96
|
||
|
C.
|
100
|
||
|
D.
|
100 | ||
|
E.
|
101
|
||
|
F.
|
104
|
||
|
G.
|
104 | ||
|
H.
|
104 | ||
|
I.
|
105
|
|
ITEM 11.
|
106
|
|
|
ITEM 12.
|
107
|
|
A.
|
107
|
||
|
B.
|
107
|
||
|
C.
|
107
|
||
|
D.
|
107
|
|
PART II
|
108
|
|
|
ITEM 13.
|
108
|
|
|
ITEM 14.
|
108
|
|
|
ITEM 15.
|
108
|
|
|
ITEM 16.
|
109
|
|
|
ITEM 16A.
|
109
|
|
|
ITEM 16B.
|
109
|
|
|
ITEM 16C.
|
109
|
|
|
ITEM 16D.
|
110
|
|
|
ITEM 16E.
|
110
|
|
|
ITEM 16F.
|
110
|
|
|
ITEM 16G.
|
111
|
|
|
ITEM 16H.
|
111
|
|
|
PART III
|
112
|
|
|
ITEM 17.
|
112
|
|
|
ITEM 18.
|
112
|
|
|
ITEM 19.
|
112
|
|
| ITEM 1. |
| A. |
| B. |
| C. |
| ITEM 2. |
| ITEM 3. |
| A. |
|
For the Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions, except per share data)
|
||||||||||||
|
SELECTED CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
|
||||||||||||
|
Total operating revenues
|
$
|
334.1
|
$
|
164.9
|
$
|
0.1
|
||||||
|
Gain from bargain purchase
|
-
|
38.1
|
-
|
|||||||||
|
Gain on disposal
|
6.4
|
18.8
|
-
|
|||||||||
|
Operating expenses
|
(491.3
|
)
|
(353.2
|
)
|
(109.8
|
)
|
||||||
|
Operating loss
|
$
|
(150.8
|
)
|
$
|
(131.4
|
)
|
$
|
(109.7
|
)
|
|||
|
Loss from equity method investments
|
(9.0
|
)
|
-
|
-
|
||||||||
|
Total financial income (expenses), net
|
(128.1
|
)
|
(57.0
|
)
|
21.7
|
|||||||
|
Income tax expense
|
(11.2
|
)
|
(2.5
|
)
|
-
|
|||||||
|
Net loss
|
$
|
(299.1
|
)
|
$
|
(190.9
|
)
|
$
|
(88.0
|
)
|
|||
|
Other comprehensive gain (loss)
|
5.6
|
0.6
|
(6.2
|
)
|
||||||||
|
Total comprehensive loss
|
$
|
(293.5
|
)
|
$
|
(190.3
|
)
|
$
|
(94.2
|
)
|
|||
|
Net loss per common share:
|
||||||||||||
|
Basic
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
||||||
|
Diluted
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
||||||
|
Common shares outstanding
|
110,818,351
|
105,068,351
|
95,264,500
|
|||||||||
|
Weighted average common shares outstanding
|
107,478,625
|
102,877,501
|
51,726,288
|
|||||||||
|
As of December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions)
|
||||||||||||
|
SELECTED BALANCE SHEET DATA:
|
||||||||||||
|
Cash and cash equivalents
|
59.1
|
27.9
|
164.0
|
|||||||||
|
Other current assets, including restricted cash
|
218.8
|
180.7
|
61.5
|
|||||||||
|
Jack-up drilling rigs
|
2,683.3
|
2,278.1
|
783.3
|
|||||||||
|
Newbuildings
|
261.4
|
361.8
|
642.7
|
|||||||||
|
Other long-term assets
|
57.4
|
65.2
|
20.7
|
|||||||||
|
Total Assets
|
$
|
3,280.0
|
$
|
2,913.7
|
$
|
1,672.3
|
||||||
|
Trade accounts payables
|
14.1
|
9.6
|
9.6
|
|||||||||
|
Accruals and other current liabilities
|
235.6
|
106.5
|
11.5
|
|||||||||
|
Long-term debt (including current portion)
|
1,709.8
|
1,174.6
|
87.0
|
|||||||||
|
Other liabilities
|
26.4
|
89.5
|
71.3
|
|||||||||
|
As of December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions)
|
||||||||||||
|
Total Liabilities
|
$
|
1,985.9
|
$
|
1,380.2
|
$
|
179.4
|
||||||
|
Total Equity
|
$
|
1,294.1
|
$
|
1,533.5
|
$
|
1,492.9
|
||||||
|
For the Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions)
|
||||||||||||
|
CASH FLOW DATA:
|
||||||||||||
|
Net cash used in operating activities
|
$
|
(89.0
|
)
|
$
|
(135.2
|
)
|
$
|
(184.8
|
)
|
|||
|
Net cash used in investing activities
|
(271.1
|
)
|
(560.1
|
)
|
(1,256.5
|
)
|
||||||
|
Net cash provided by financing activities
|
397.3
|
583.5
|
1,506.3
|
|||||||||
|
For the Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
OTHER FINANCIAL AND OPERATIONAL DATA:
|
||||||||||||
|
Adjusted EBITDA
(1)
(in $ millions)
|
$
|
(2.6
|
)
|
$
|
(55.3
|
)
|
$
|
(61.8
|
)
|
|||
|
Total Contract Backlog
(2)
(in $ millions)
|
308.5
|
377.5
|
28.5
|
|||||||||
|
Technical Utilization
(3)
(in %)
|
99.0
|
99.3
|
-
|
|||||||||
|
Economic Utilization
(4)
(in %)
|
95.9
|
97.9
|
-
|
|||||||||
|
TRIF
(5)
(number of incidents)
|
2.12
|
1.54
|
-
|
|||||||||
|
|
For the Year Ended December 31,
|
|||||||||||
|
|
2019
|
2018
|
2017
|
|||||||||
|
|
(in $ millions)
|
|||||||||||
|
Net loss
|
$
|
(299.1
|
)
|
$
|
(190.9
|
)
|
$
|
(88.0
|
)
|
|||
|
Depreciation and impairment of non-current assets
|
112.8
|
79.5
|
47.9
|
|||||||||
|
Amortization of acquired contract backlog*
|
20.2
|
24.2
|
—
|
|||||||||
|
Interest income
|
(1.5
|
)
|
(1.2
|
)
|
(3.2
|
)
|
||||||
|
Interest capitalized to newbuildings
|
(18.5
|
)
|
(23.4
|
)
|
—
|
|||||||
|
Foreign exchange (gain) loss, net
|
(0.7
|
)
|
1.1
|
0.3
|
||||||||
|
Other financial expenses
|
30.2
|
3.5
|
—
|
|||||||||
|
Interest expense, gross
|
88.9
|
37.1
|
0.5
|
|||||||||
|
Change in unrealized loss on call spread transactions
|
0.5
|
25.7
|
-
|
|||||||||
|
Loss (gain) on forward contracts
|
29.2
|
14.2
|
(19.3
|
)
|
||||||||
|
Gain from bargain purchase
|
-
|
(38.1
|
)
|
-
|
||||||||
|
Loss from equity method investments
|
9.0
|
-
|
-
|
|||||||||
|
Amortized mobilization cost
|
22.6
|
12.1
|
-
|
|||||||||
|
Amortized mobilization revenue
|
(7.4
|
)
|
(1.6
|
)
|
-
|
|||||||
|
Income tax expense
|
11.2
|
2.5
|
-
|
|||||||||
|
Adjusted EBITDA
|
$
|
(2.6
|
)
|
$
|
(55.3
|
)
|
$
|
(61.8
|
)
|
|||
| B. |
| C. |
| D. |
|
|
• |
regional and global economic conditions and changes therein;
|
|
|
• |
oil and natural gas supply and demand;
|
|
|
• |
expectations regarding future energy prices;
|
|
|
• |
the ability of OPEC to reach further agreements to set and maintain production levels and pricing and to implement existing and future agreements;
|
|
|
• |
the level of production by non-OPEC countries;
|
|
|
• |
capital allocation decisions by our customers, including the relative economics of offshore development versus onshore prospects;
|
|
|
• |
tax policy;
|
|
|
• |
the occurrence or threat of epidemic or pandemic diseases and any government response to such occurrence or threat, specifically, the current implications of, and future expectations in relation to, COVID-19 on global economic activity and
therefore oil prices, cross border trade restrictions, employees’ ability to, and willingness to, work, oil supply and demand, and resource owners ability to deliver future projects;
|
|
|
• |
advances in exploration and development technology;
|
|
|
• |
costs associated with exploring for, developing, producing and delivering oil and natural gas;
|
|
|
• |
the rate of discovery of new oil and gas reserves and the rate of decline of existing oil and gas reserves;
|
|
|
• |
trade policies and sanctions imposed on oil-producing countries or the lifting of such sanctions;
|
|
|
• |
laws and government regulations that limit, restrict or prohibit exploration and development of oil and natural gas in various jurisdictions, or materially increase the cost of such exploration and development;
|
|
|
• |
the further development or success of shale technology to exploit oil and gas reserves;
|
|
|
• |
available pipeline and other oil and gas transportation capacity;
|
|
|
• |
the development and exploitation of alternative fuels;
|
|
|
• |
laws and regulations relating to environmental matters, including those addressing alternative energy sources and the risks of global climate change;
|
|
|
• |
changes in tax laws, regulations and policies;
|
|
|
• |
merger, acquisition and divestiture activity among exploration and production companies (“E&P Companies”);
|
|
|
• |
the availability of, and access to, suitable locations from which our customers can explore and produce hydrocarbons;
|
|
|
• |
activities by non-governmental organizations to restrict the exploration, development and production of oil and gas in light of environmental considerations;
|
|
|
• |
disruption to exploration and development activities due to hurricanes and other severe weather conditions and the risk thereof;
|
|
|
• |
natural disasters or incidents resulting from operating hazards inherent in offshore drilling, such as oil spills;
|
|
|
• |
the worldwide social and political environment, including uncertainty or instability resulting from changes in political leadership and environmental policies, changes in geopolitical-social views toward fossil fuels and renewable energy
and changes in investors’ expectations regarding environmental, social and governance matters; and
|
|
|
• |
the worldwide military and political environment, including uncertainty or instability resulting from an escalation or additional outbreak of armed hostilities or other crises in oil or natural gas producing areas of the Middle East or
geographic areas in which we operate, or acts of terrorism.
|
|
|
• |
the general economic and market conditions affecting the offshore contract drilling industry, including competition from other offshore contract drilling companies;
|
|
|
• |
the impact of the COVID-19 crisis on the global economy and related impact on oil prices and demand in the shall-water offshore drilling market, as well as the impact of the crisis on our ability to operate rigs;
|
|
|
• |
the types, sizes and ages of our jack-up rigs;
|
|
|
• |
the supply and demand for our jack-up rigs;
|
|
|
• |
the costs of newbuild jack-up rigs;
|
|
|
• |
prevailing drilling services contract dayrates;
|
|
|
• |
government or other regulations; and
|
|
|
• |
technological advances.
|
|
|
• |
terrorist acts;
|
|
|
• |
armed hostilities, war and civil disturbances;
|
|
|
• |
acts of piracy, which have historically affected marine assets;
|
|
|
• |
significant governmental influence over many aspects of local economies;
|
|
|
• |
the seizure, nationalization or expropriation of property or equipment;
|
|
|
• |
uncertainty of outcome in court proceedings in any jurisdiction where we may be subject to claims;
|
|
|
• |
the repudiation, nullification, modification or renegotiation of contracts;
|
|
|
• |
limitations on insurance coverage, such as war risk coverage, in certain areas;
|
|
|
• |
political unrest;
|
|
|
• |
the occurrence or threat of epidemic or pandemic diseases or any governmental or industry response to such occurrence or threat, which could impact demand and our ability to conduct operations;
|
|
|
• |
monetary policy and foreign currency fluctuations and devaluations;
|
|
|
• |
an inability to repatriate income or capital;
|
|
|
• |
complications associated with repairing and replacing equipment in remote locations;
|
|
|
• |
import-export quotas, wage and price controls, and the imposition of trade barriers;
|
|
|
• |
imposition of, or changes in, local content laws and their enforcement, particularly in West Africa and Southeast Asia, where the legislatures are active in developing new legislation;
|
|
|
• |
sanctions or trade embargoes;
|
|
|
• |
compliance with various jurisdictional regulatory or financial requirements;
|
|
|
• |
compliance with and changes to tax laws and interpretations;
|
|
|
• |
other forms of government regulation and economic conditions that are beyond our control; and
|
|
|
• |
government corruption.
|
|
|
• |
$270 million drawn on our Syndicated Facility (which includes utilization of the $70 million facility for guarantees)
|
|
|
• |
$25 million drawn on our New Bridge Facility,
|
|
|
• |
$195 million drawn on our Hayfin Facility,
|
|
|
• |
$839.7 million outstanding to shipyards under delivery financing arrangements, and
|
|
|
• |
$350 million outstanding under our Convertible Bonds.
|
|
|
• |
normal recurring operating expenses;
|
|
|
• |
planned and discretionary capital expenditures; and
|
|
|
• |
repayment of debt and interest.
|
|
|
• |
the United Nation’s International Maritime Organization, or the “IMO,” International Convention for the Prevention of Pollution from Ships of 1973, as from time to time amended, or “MARPOL,” including the designation of Emission Control
Areas, or “ECAs” thereunder;
|
|
|
• |
the IMO International Convention on Civil Liability for Oil Pollution Damage of 1969, as from time to time amended, or the “CLC”;
|
|
|
• |
the International Convention on Civil Liability for Bunker Oil Pollution Damage, or the “Bunker Convention”;
|
|
|
• |
the International Convention for the Safety of Life at Sea of 1974, as from time to time amended, or “SOLAS”;
|
|
|
• |
the IMO International Convention on Load Lines, 1966, as from time to time amended;
|
|
|
• |
the International Convention for the Control and Management of Ships’ Ballast Water and Sediments in February 2004, or the “BWM Convention”;
|
|
|
• |
the U.S. Oil Pollution Act of 1990, or the “OPA”;
|
|
|
• |
requirements of the U.S. Coast Guard;
|
|
|
• |
requirements of the U.S. Environmental Protection Agency, or the “EPA”;
|
|
|
• |
the U.S. Comprehensive Environmental Response, Compensation and Liability Act, or “CERCLA”;
|
|
|
• |
the U.S. Maritime Transportation Security Act of 2002, or the “MTSA”;
|
|
|
• |
the U.S. Outer Continental Shelf Lands Act, or the “OCSLA”;
|
|
|
• |
the Code for the Construction and Equipment of Mobile Offshore Drilling Units, 2009, or the “MODU Code 2009”;
|
|
|
• |
the Basel Convention on the Control of Transboundary Movements of Hazardous Wastes and their Disposal, or the “Basel Convention”;
|
|
|
• |
the Hong Kong International Convention for the Safe and Environmentally Sound Recycling of Ships, 2009, or the “Hong Kong Convention”; and
|
|
|
• |
certain regulations of the European Union, including Regulation (EC) No 1013/2006 on Shipments of Waste and Regulation (E.U.) No 1257/2013 on Ship Recycling.
|
|
|
• |
the equipping and operation of drilling rigs;
|
|
|
• |
exchange rates or exchange controls;
|
|
|
• |
oil and gas exploration and development;
|
|
|
• |
the taxation of earnings;
|
|
|
• |
the environment and climate change;
|
|
|
• |
the taxation of the earnings of expatriate personnel; and
|
|
|
• |
the use and compensation of local employees and suppliers by foreign contractors.
|
|
|
• |
our operating and financial performance;
|
|
|
• |
quarterly variations in the rate of growth of our financial indicators, such as net income per share, net income and revenues;
|
|
|
• |
the public reaction to our press releases, our other public announcements and our filings with the SEC;
|
|
|
• |
strategic actions by our competitors;
|
|
|
• |
our failure to meet revenue or earnings estimates by research analysts or other investors;
|
|
|
• |
changes in revenue or earnings estimates, or changes in recommendations or withdrawal of research coverage, by equity research analysts;
|
|
|
• |
speculation in the press or investment community;
|
|
|
• |
the failure of research analysts to cover our Shares;
|
|
|
• |
sales of our Shares by us or shareholders, or the perception that such sales may occur;
|
|
|
• |
changes in accounting principles, policies, guidance, interpretations or standards;
|
|
|
• |
additions or departures of key management personnel;
|
|
|
• |
actions by our shareholders;
|
|
|
• |
general market conditions, including fluctuations in oil and gas prices;
|
|
|
• |
domestic and international economic, legal and regulatory factors unrelated to our performance; and
|
|
|
• |
the realization of any risks described in this section “Item 3.D Risk Factors.”
|
| IT EM 4. |
INFORMATION ON THE COMPANY
|
| A. |
| B. |
|
|
As of and For the Year Ended
December 31,
|
|||||||||||
|
|
2019
|
2018
|
2017
|
|||||||||
|
Total Fleet as of January 1
|
27
|
13
|
0
|
|||||||||
|
Jack-up Rigs Acquired
(1)
|
1
|
23
|
12
|
|||||||||
|
Newbuild Jack-up Rigs Delivered from Shipyards
|
2
|
9
|
1
|
|||||||||
|
Jack-up Rigs Disposed of
|
2
|
18
|
0
|
|||||||||
|
Total Fleet as of the end of the Year
|
28
|
27
|
13
|
|||||||||
|
Newbuild Jack-up Rigs not yet Delivered as of the end of Period
|
7
|
9
|
13
|
|||||||||
|
Jack-up Rigs Committed to be Sold as of the end of Period
|
1
|
—
|
—
|
|||||||||
|
Total Fleet, including Newbuild Rigs not yet Delivered, as of the end of Period
(2)
|
36
|
36
|
26
|
|||||||||
|
ACQUISITIONS AND DISPOSITIONS SINCE OUR FORMATION
|
||||||||||
|
Acquisition
|
Closing Date
|
Description of Transaction
|
Transaction
Value
(in $ millions)
|
Rigs Subsequently
Divested
|
||||||
|
Hercules Acquisition
|
January 23, 2017
|
Acquisition of two premium jack-up rigs
|
$
|
130.0
|
—
|
|||||
|
Transocean Transaction
|
May 31, 2017
|
Acquisition of 10 jack-up rigs and novation of contracts in respect of five newbuild premium jack-up rigs
(1)
|
$
|
1,240.5
|
3 standard jack-up rigs
|
|||||
|
PPL Acquisition
|
October 6, 2017
|
Acquisition of nine newbuild premium jack-up rigs
(2)
|
$
|
1,300.0
|
—
|
|||||
|
Paragon Transaction
|
March 29, 2018
|
Acquisition of 22 jack-up rigs and one semi-submersible
(3)
|
$
|
241.3
|
17 standard jack-up rigs
|
|||||
|
Keppel Acquisition
|
May 16, 2018
|
Acquisition of five newbuild premium jack-up rigs
(4)
|
$
|
742.5
|
—
|
|||||
|
March 29, 2019
|
Acquisition of one newbuild premium jack-up rig
|
$
|
122.1
|
—
|
||||||
|
|
(1) |
Two jack-up rigs were delivered in January and June 2018, respectively, and one in October 2019. Three jack-up rigs are due to be delivered in 2022. Six premium jack-up rigs and two standard jack-up rigs remain from the Transocean
Transaction. We also have an agreement to sell “Eir”, which we expect to complete in 2020.
|
|
|
(2) |
All jack-up rigs acquired in the PPL Acquisition have been delivered.
|
|
|
(4) |
As of December 31, 2019, one jack-up rig has been delivered. Two jack-up rigs have been delivered in 2020 and two jack-up rigs will be delivered in the third quarter of 2022.
|
|
Rig Name
|
Rig Design
|
Rig
Water
Depth
(ft)
|
Year
Built
|
Customer/
Status
|
Contract
Start
|
Contract
End
|
Location
|
Comments
|
||||||||
|
PREMIUM JACK-UP RIGS
|
||||||||||||||||
|
Gyme
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Skald
|
KFELS Super B Bigfoot Class
|
400 ft
|
2018
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Thor
|
KFELS Super B Bigfoot Class
|
400 ft
|
2019
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Hermod
|
KFELS B Class
|
400 ft
|
2019
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Heimdal
|
KFELS B Class
|
400 ft
|
2020
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Hild
|
KFELS Super B Class
|
400 ft
|
2020
|
Available
|
Singapore
|
Warm Stacked
|
||||||||||
|
Norve
|
PPL Pacific Class 400
|
400 ft
|
2011
|
Available
|
Cameroon
|
Warm Stacked
|
||||||||||
|
Gerd
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Available
|
Cameroon
|
Warm Stacked
|
||||||||||
|
Groa
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Available
|
Cameroon
|
Warm Stacked
|
||||||||||
|
Mist
|
KFELS Super B Bigfoot Class
|
350 ft
|
2013
|
Available
|
Malaysia
|
Warm Stacked
|
||||||||||
|
Prospector 1
1
|
F&G, JU2000E
|
400 ft
|
2013
|
Available
|
Netherlands
|
Warm Stacked
|
||||||||||
|
Gunnlod
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Available
PTTEP
|
March 2020
August 2020
|
July 2020
February 2021
|
Singapore
Malaysia
|
Contract Preparation and Mobilization
LOA
|
||||||||
|
Saga
|
KFELS Super B Bigfoot Class
|
400 ft
|
2018
|
Available
|
November 2019
|
January 2020
|
Singapore
|
Contract Preparation and Mobilization
|
||||||||
|
Eni
|
February 2020
|
June 2020
|
Vietnam
|
Operating
|
||||||||||||
|
PTTEP
|
August 2020
|
August 2021
|
Malaysia
|
LOA
|
||||||||||||
|
Idun
|
KFELS Super B Bigfoot Class
|
350 ft
|
2013
|
Hoang Long
|
November 2019
|
May 2020
|
Vietnam
|
Operating
|
||||||||
|
JVPC
|
May 2020
|
September 2020
|
Vietnam
|
Committed with option to extend
|
||||||||||||
|
Galar
|
PPL Pacific Class 400
|
400 ft
|
2017
|
Available
Pemex
|
November 2019
April 2020
|
March 2020
October 2021
|
Singapore
Mexico
|
Contract Preparation and Mobilization Operating
|
||||||||
|
Njord
|
PPL Pacific Class 400
|
400 ft
|
2019
|
Available
Pemex
|
November 2019
May 2020
|
April 2020
November 2020
|
Singapore
Mexico
|
Contract Preparation and Mobilization
Committed
|
||||||||
|
Gersemi
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Pemex
|
August 2019
|
February 2021
|
Mexico
|
Operating
|
||||||||
|
Grid
|
PPL Pacific Class 400
|
400 ft
|
2018
|
Pemex
|
August 2019
|
February 2021
|
Mexico
|
Operating
|
||||||||
|
Odin
|
KFELS Super B Bigfoot Class
|
350 ft
|
2013
|
Available
Pemex
|
December 2019
March 2020
|
February 2020
August 2021
|
Mexico
Mexico
|
Contract Preparations
Operating
|
||||||||
|
Frigg
1
|
KFELS Super A
|
400 ft
|
2013
|
Shell
|
December 2019
|
December 2020
|
Nigeria
|
Operating
|
||||||||
|
Prospector 5
1
|
F&G, JU2000E
|
400 ft
|
2014
|
Neptune
Available
CNOOC
|
May 2019
April 2020 October 2020
|
April 2020
September 2020
April 2022
|
Netherlands
United Kingdom
United Kingdom
|
Operating
Warm Stacked
Committed with option to extend
|
||||||||
|
Ran
1
|
KFELS Super A
|
400 ft
|
2013
|
Spirit Energy
Centrica Storage
|
April 2019
June 2020
|
June 2020
September 2020
|
United Kingdom
United Kingdom
|
Operating
Committed with option to extend
|
||||||||
|
Natt
|
PPL Pacific Class 400
|
400 ft
|
2018
|
First E&P
|
April 2019
|
April 2021
|
Nigeria
|
Operating with option to extend
|
||||||||
|
JACK-UP RIGS UNDER CONSTRUCTION/NOT DELIVERED
|
||||||||||||||||
|
Rig Name
|
Rig Design
|
Rig
Water
Depth
(ft)
|
Year
Built
|
Customer/
Status
|
Contract
Start
|
Contract
End
|
Location
|
Comments
|
||||||||
|
Huldra
|
KFELS Bigfoot B Class
|
400 ft
|
Under Construction
|
KFELS shipyard, Singapore
|
Rig Delivery in August 2022
|
|||||||||||
|
Tivar
|
KFELS Super B Bigfoot Class
|
400 ft
|
Under Construction
|
KFELS shipyard, Singapore
|
Rig Delivery in June 2022
|
|||||||||||
|
Heidrun
|
KFELS Bigfoot B Class
|
400 ft
|
Under Construction
|
KFELS shipyard, Singapore
|
Rig Delivery in August 2022
|
|||||||||||
|
Vale
|
KFELS Super B Bigfoot Class
|
400 ft
|
Under Construction
|
KFELS shipyard, Singapore
|
Rig Delivery in September 2022
|
|||||||||||
|
Var
|
KFELS Super B Bigfoot Class
|
400 ft
|
Under Construction
|
KFELS shipyard, Singapore
|
Rig Delivery in September 2022
|
|||||||||||
|
COLD STACKED JACK-UP RIGS
|
||||||||||||||||
|
Atla
|
F&G, JU 2000
|
400 ft
|
2003
|
United Arab Emirates
|
||||||||||||
|
Balder
|
F&G, JU 2000
|
400 ft
|
2003
|
Cameroon
|
||||||||||||
|
Eir
2
|
F&G, Mod VI Universe Class
|
394 ft
|
1999
|
United Kingdom
|
Not Marketed
|
|||||||||||
|
|
1. |
HD/HE Capability
|
|
|
2. |
Asset under sales agreement subject to conditions
|
|
For the Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
(1)
|
||||||||||
|
Middle East
|
$
|
43.2
|
41.1
|
—
|
||||||||
|
Europe
|
114.7
|
75.1
|
—
|
|||||||||
|
West Africa
|
102.4
|
44.4
|
—
|
|||||||||
|
South East Asia
|
23.8
|
4.3
|
—
|
|||||||||
|
Mexico
|
50.0
|
—
|
—
|
|||||||||
|
|
(1) |
We have provided no data for the percentage of operating revenues earned by each geographical region identified above for the year ended December 31, 2017 because only one of our jack-up rigs was in operation for approximately one day at
the end of December 2017 (in West Africa), with the exception of those jack-up rigs under contract upon closing of the Transocean Transaction for which Transocean, as the seller, retained the associated revenue, expenses and cash flows. See
“—Acquisition from Transocean” for more information.
|
|
|
• |
“modern” or “premium” – rigs delivered in 2001 or later; and
|
|
|
• |
“standard” – rigs delivered prior to 2001.
|
|
|
* |
As more fully described herein, our subsidiary Borr Mexico Ventures Limited also holds a 49% interest in four Mexican entities and a subsidiary of our local operating partner in Mexico holds the remaining 51% interest.
|
|
|
** |
As more fully described herein, 10% of our subsidiary Borr Jack-up XVI Inc. is held by our local operating partner in Nigeria.
|
|
|
*** |
We intend to incorporate a new company as a direct subsidiary of Borr Drilling Limited, in order to, among others, guarantee certain of the Company’s obligations
|
| D. |
| ITEM 4A. |
| ITEM 5. |
|
|
As of and For the Year Ended
December 31,
|
|||||||||||
|
|
2019
|
2018
|
2017
|
|||||||||
|
Total Fleet as of January 1
|
27
|
13
|
0
|
|||||||||
|
Jack-up Rigs Acquired
(1)
|
1
|
23
|
12
|
|||||||||
|
Newbuild Jack-up Rigs Delivered from Shipyards
|
2
|
9
|
1
|
|||||||||
|
Jack-up Rigs Disposed of
|
2
|
18
|
0
|
|||||||||
|
Total Fleet as of the end of the Period
|
28
|
27
|
13
|
|||||||||
|
Newbuild Jack-up Rigs not yet Delivered as of the end of Period
|
7
|
9
|
13
|
|||||||||
|
Jack-up Rigs Committed to be Sold as of the end of Period
|
1
|
—
|
—
|
|||||||||
|
Total Fleet, including Newbuild Rigs not yet Delivered, as of the end of Period
(2)
|
36
|
36
|
26
|
|||||||||
|
Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
Total Contract Backlog (in $ millions)
(1)
|
$
|
308.5
|
$
|
377.5
|
$
|
28.5
|
||||||
|
Total Contract Backlog (in contracted rig years)
(1)
|
11.8
|
14.3
|
1.5
|
|||||||||
| (1) |
The table assumes no exercise of extension options or renegotiations under our current contracts.
|
|
Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
(1)
|
||||||||||
|
Technical Utilization (in %)
|
99.0
|
99.3
|
—
|
|||||||||
|
Economic Utilization (in %)
|
95.9
|
97.9
|
—
|
|||||||||
|
Rig Utilization (in %)
|
43.3
|
27.3
|
—
|
|||||||||
|
TRIF (number of incidents)
|
2.12
|
1.54 |
—
|
|||||||||
|
Weighted Average Number of Operating Rigs
(2)
|
11.9
|
7.0
|
—
|
|||||||||
|
For the Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions, except per share data)
|
||||||||||||
|
Net loss
|
$
|
(299.1
|
)
|
$
|
(190.9
|
)
|
$
|
(88.0
|
)
|
|||
|
Depreciation and impairment of non-current assets
|
112.8
|
79.5
|
47.9
|
|||||||||
|
Amortization of contract backlog*
|
20.2
|
24.2
|
—
|
|||||||||
|
Interest income
|
(1.5
|
)
|
(1.2
|
)
|
(3.2
|
)
|
||||||
|
Interest capitalized to newbuildings
|
(18.5
|
)
|
(23.4
|
)
|
—
|
|||||||
|
Foreign exchange (gain) loss, net
|
(0.7
|
)
|
1.1
|
0.3
|
||||||||
|
Other financial expenses
|
30.2
|
3.5
|
—
|
|||||||||
|
Interest expense, gross
|
88.9
|
37.1
|
0.5
|
|||||||||
|
Loss from equity method investments
|
9.0
|
—
|
—
|
|||||||||
|
Change in unrealized (loss)/gain on Call Spread Transactions
|
0.5
|
25.7
|
—
|
|||||||||
|
Loss (gain) on forward contracts
|
29.2
|
14.2
|
(19.3
|
)
|
||||||||
|
Gain from bargain purchase
|
-
|
(38.1
|
)
|
—
|
||||||||
|
Amortized mobilization cost
|
22.6
|
12.15
|
—
|
|||||||||
|
Amortized mobilization revenue
|
(7.4
|
)
|
(1.6
|
)
|
—
|
|||||||
|
Income tax expense
|
11.2
|
2.5
|
—
|
|||||||||
|
Adjusted EBITDA
|
$
|
(2.6
|
)
|
$
|
(55.3
|
)
|
$
|
(61.8
|
)
|
|||
|
|
• |
Rig personnel expenses: compensation, transportation, training, as well as catering costs while the crews are on the jack-up rig. Such expenses vary from country to country and reflect the combination of expatriates and nationals, local
market rates, unionized trade arrangements, local law requirements regarding social security, payroll charges and end of service benefit payments.
|
|
|
• |
Rig maintenance expenses: expenses related to maintaining our jack-up rigs in operation, including the associated freight and customs duties, which are not capitalized nor deferred. Such expenses do not directly extend the rig life or
increase the functionality of the rig.
|
|
|
• |
Other rig-related expenses: all remaining operating expenses such as supplies, insurance costs, professional services, equipment rental and other miscellaneous costs.
|
|
|
• |
Acquisitions and Dispositions
: The table below sets forth information relating to our acquisitions and dispositions since our formation:
|
|
Transaction
(Closing
Date)
|
Transaction
Value
(in $ millions)
|
Purchase Price
Allocation
(in $ millions
)
|
Rigs Purchased
|
Rig Status at
Acquisition
|
Rig Status as of
December 31,
2019
(1)
2
|
|
Hercules Acquisition (January 23, 2017)
|
$130
(Asset
Acquisition)
|
N/A
|
• 2 premium
jack-up rigs
|
• Warm
Stacked: 2
|
• Under New
Contract: 2
|
|
Transocean Transaction (May 31, 2017)
|
$1,240.5
(Business
Combination)
|
• Jack-up Rigs: $547.7
• Onerous Contract: $(223.7)
• Current Assets: $0.5
Total: $324.5(2)
• Future Newbuild
Contracts: $916.0
Total: $1,240.5
|
• 6 premium jack-up rigs
• 4 standard jack-up rigs
• 5 contracts for newbuild jack-up rigs
|
• Warm Stacked: 7
• Under Legacy
Contract: 3
• Under
Construction: 5
|
• Warm
Stacked: 3
• Cold
Stacked: 3
• Under New
Contract: 3
• Disposed of: 3
• Under
Construction: 3
|
|
PPL Acquisition (October 6, 2017)
|
$1,300
(Asset
Acquisition)
|
• N/A
|
• 9 contracts for
newbuild
jack-up rigs
|
• Under
Construction: 9
|
• Warm
Stacked: 2
• Under New
Contract: 7
|
|
Paragon Transaction (March 29, 2018)
|
$241.3
(Business
Combination)
|
• Jack-up Rigs: $261.0
• Other Net Assets: $18.4
• Bargain Gain: $(38.1)
• Total: $241.3
|
• 2 premium
jack-up rigs
• 20 standard
jack-up rigs
• 1 semi-
submersible
|
• Warm
Stacked:16
• Under Legacy
Contract: 7
|
• Under Legacy
Contract: 3
• Under New
Contract: 2
• Disposed of: 17
• Warm Stacked: 1
|
|
Keppel Acquisition (May 16, 2018)
|
$742.5
(Asset
Acquisition)
|
N/A
|
• 5 contracts for
newbuild
jack-up rigs
|
• Under
Construction: 5
|
• Under
Construction: 4
• Warm Stacked: 1
|
|
Keppel Hull
B378
Acquisition
(March 29, 2019)
|
$122.1
(Asset
Acquisition)
|
N/A
|
• 1 contract for
a newbuild
jack-up rig
|
• Under
Construction: 1
|
• Warm
Stacked: 1
|
|
|
(1) |
Jack-up rigs “Under New Contract” include those rigs which are being mobilized to, or are otherwise awaiting the commencement of, drilling operations under the relevant contract.
|
|
|
(2) |
This is the amount reflected in the balance sheet as a result of purchase accounting.
|
|
|
• |
Recent and Future Acquisitions and Dispositions
: We are contracted to take delivery of the remaining five newbuild jack-up rigs not yet delivered no later than the end of the third quarter 2022. We
have made and may consider in the future dispositions of jack-up rigs. Acquisitions or dispositions of, our jack-up rigs are likely to impact our revenue as well as our operating and maintenance expenses. For example, in 2018 we recognized
gain on disposals of $18.8 million in connection with the disposition of 18 jack-up rigs, 16 of which were acquired during the Paragon Transaction. In May 2019, we entered into sale agreements for the sale of the “Eir,” “Baug” and “Paragon
C20051,” none of which were operating or on contract, for consideration of $3.0 million each for a total consideration of $9.0 million. The sale of “Eir” is expected to be completed by the end of 2020, subject to certain conditions. The
jack-up rigs have been sold with a contractual obligation not to be used for drilling purposes and so retired from the international jack-up fleet. The sales of “Baug” and “Paragon C20051” were completed in May 2019 for cash consideration of
$6.0 million. In March 2020, we sold one standard jack-up rig “B391” for recycling for total proceeds of $0.8 million. In April 2020, we sold two standard jack-up rigs “B152” and “Dhabi II” with associated backlog for gross proceeds of $15.8
million. In May 2020, we entered into an agreement to sell the semi-submersible MSS1, for recycling. The sale is expected to bring in total proceeds of $2.2 million, and we recorded an impairment charge of $18.4 million in the first quarter
2020. These divestments bring the total number of jack-up rigs divested by us and retired from the international jack-up fleet to 22 since the beginning of 2018.
|
|
|
• |
Restructuring Costs
: Following the Paragon Transaction in March 2018, we undertook a rigorous review of the acquired business and have undertaken steps to reduce headcount, office locations and
administrative costs. In 2018, we recognized $30.7 million of restructuring costs in connection with such cost reduction measures, which also impacted on our operating and general and administrative costs. We continue to implement our
restructuring and integration of the acquired business during 2019, which may affect our operating and general and administrative costs as well as restructuring costs during this year and future years.
|
|
|
• |
Purchase Price Allocations
: In connection with any past or future acquisition accounted for as a business combination, including the Transocean Transaction and the Paragon Transaction, we use a
purchase price allocation so that the value of the assets acquired reflects the estimates, assumptions and judgments of our management relative to the carrying values, remaining useful lives and residual values. The estimates, assumptions and
judgements involved in accounting for acquisitions, including the recognition of goodwill, may result in the impairment of certain assets in the future and have the effect of creating assets and liabilities which directly affect our financial
statements and may indirectly affect our results of operations.
|
|
|
• |
Revenues
: Our revenues are primarily affected by the number of jack-up rigs under contract from time to time and the dayrates we are able to charge our customers, which vary from time to time. To a
significant extent, the dayrates we charge our customers depend on the market cycle of the jack-up drilling market at a given point in time. Historically, when oil prices decrease, capital spending and drilling activity decline, which leads
to an oversupply of drilling rigs and reduced dayrates. Conversely, higher oil prices, increased capital spending and drilling activity and limited supply of drilling rigs have historically led to higher dayrates. In addition, the number of
jack-up rigs under contract from time to time is affected by, among other factors, our relationships with new and existing customers and suppliers, which have grown substantially since our inception in 2016. Going forward, our ability to
leverage those relationships into new contracts and advantageous rates will be critical to our success and prospects for growth. Our revenues may also be affected by other situations, including when our jack-up rigs cease operations due to
technical failures and other situations where we do not collect revenue from our customers. Our ability to keep our jack-up rigs operational when under contract is monitored by our Board and management as Technical Utilization. As we
transition our focus from the acquisition of jack-up rigs to the operation of our jack-up rigs, our results of operations will be more affected by Technical Utilization than was historically the case during our acquisition phase.
|
|
|
• |
Nature of Our Operating and General and Administrative Expenses
: During 2017, the majority of our operating expenses consisted of stacking costs related to our jack-up rigs that were not in
operation. Our operating expenses in 2018 and 2019 reflect much higher levels of expenses relating to operating rigs. To the extent that the offshore drilling market recovers, we expect the nature of our operating expenses will shift to
include primarily expenses related to the ongoing operation of our jack-up rigs. In such case, our operating expenses will depend on various factors, including expenses related to operating our jack-up rigs, maintenance projects, downtime,
weather and other operating factors. In addition, we have incurred and expect to incur direct, incremental general and administrative expenses as a result of our being a publicly traded company in the United States, including costs associated
with hiring personnel for positions created as a result of our U.S. public company status, publishing annual and interim reports to shareholders consistent with SEC and NYSE requirements, expenses relating to compliance with the rules and
regulations of the SEC, listing standards of the NYSE and the costs of independent director compensation. These incremental general and administrative expenses related to being a publicly traded company in the United States are not included
in our historical consolidated results of operations prior to 2019.
|
|
|
• |
Financing Arrangements and Investments in Securities
: The financial income and expenses reflected in our Consolidated Financial Statements may not be indicative of our future financial income and
expenses and may, along with other line items related to our Financing Arrangements and historical financing arrangements detailed in the section entitled “—Our Existing Indebtedness,” change as the number of our jack-up rigs under contract
increases. As we take delivery of the newbuild rigs we have agreed to purchase, we finance a portion of the purchase price and thus our debt levels and finance expense will increase. The financing arrangements we have had in place
historically may not be representative of the agreements that will be in place in the future or that we had in place during our first two years of operations. For example, we may amend our existing Financing Arrangements or enter into new
financing arrangements and such new agreements may not be on the same terms as our current Financing Arrangements. In addition, from time to time, we make and hold investments in other companies in our industry that own/operate offshore
drilling rigs with similar characteristics to our fleet of jack-up rigs, subject to compliance with the covenants contained in certain of our Financing Arrangements which restrict such investments. We also purchase and hold debt or other
securities issued by other companies in the offshore drilling industry from time to time. The impact of these financial investments will impact our results of operations.
|
|
|
• |
Interest Rates and Derivative Values
: A significant portion of our debt bears floating interest rates. For example, the interest rates under certain of our Financing Arrangements are determined with
reference to LIBOR plus a specified margin. As such, movements in interest rates, and LIBOR specifically, could have an adverse effect on our results of operations and cash flows. In addition, in connection with the issuance of our
Convertible Bonds we entered into the Call Spread Transactions, which may have a dilutive effect on our earnings per share to the extent that the market price per share of our Shares exceeds the applicable strike price of the options. In
future periods, interest expense will depend on, among other things, our overall level of indebtedness, interest rates and the value of our Shares and related-derivative values.
|
|
|
• |
Income Taxes
: Income tax expense reflects current tax and deferred taxes related to the operation of our jack-up rigs and may vary significantly depending on the jurisdiction(s) of operation of our
subsidiaries, the underlying contractual arrangements and ownership structure and other factors. In most cases, the calculation of tax is based on net income or deemed income in the jurisdiction(s) where our subsidiaries operate. As we
transition our focus to the operation of our jack-up rigs, our income tax expense will be primarily affected by the number of jack-up rigs under contract from time to time and the dayrates we are able to charge our customers as well as the
expenses we incur which can vary from time to time. Because taxes are impacted by taxable income of our subsidiaries, our tax expense may not be correlated with our income on a consolidated basis.
|
| B. |
|
|
For the Year Ended
December 31,
|
|||||||
|
|
2019
|
2018
|
||||||
|
|
(in $ millions)
|
|||||||
|
SUMMARY CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
|
||||||||
|
Operating revenues
|
$
|
334.1
|
$
|
164.9
|
||||
|
Gain from bargain purchase
|
-
|
38.1
|
||||||
|
Gain on disposals
|
6.4
|
18.8
|
||||||
|
Operating expenses
|
(491.3
|
)
|
(353.2
|
)
|
||||
|
Operating loss
|
$
|
(150.8
|
)
|
$
|
(131.4
|
)
|
||
|
Loss from equity method investments
|
(9.0
|
)
|
-
|
|||||
|
Total financial expenses, net
|
(128.1
|
)
|
(57.0
|
)
|
||||
|
Income tax expense
|
(11.2
|
)
|
(2.5
|
)
|
||||
|
Net loss
|
$
|
(299.1
|
)
|
$
|
(190.9
|
)
|
||
|
Other comprehensive income
|
5.6
|
0.6
|
||||||
|
Total comprehensive loss
|
$
|
(293.5
|
)
|
$
|
(190.3
|
)
|
||
|
For the Year Ended
December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
(in $ millions)
|
||||||||
|
Rig operating and maintenance expenses
|
$
|
307.9
|
$
|
180.1
|
||||
|
Depreciation of non-current assets
|
101.4
|
79.5
|
||||||
|
Impairment of non-current assets
|
11.4
|
—
|
||||||
|
Amortization of acquired contract backlog
|
20.2
|
24.2
|
||||||
|
General and administrative expenses
|
50.4
|
38.7
|
||||||
|
Restructuring costs
|
-
|
30.7
|
||||||
|
Operating expenses
|
$
|
491.3
|
$
|
353.2
|
||||
|
For the Year Ended
December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
(in $ millions)
|
||||||||
|
Net Cash Provided by / (Used in) Operating Activities
|
$
|
(89.0
|
)
|
$
|
(135.2
|
)
|
||
|
Net Cash Provided by / (Used in) Investing Activities
|
(271.1
|
)
|
(560.1
|
)
|
||||
|
Net Cash Provided by / (Used in) Financing Activities
|
397.3
|
583.5
|
||||||
|
Net Change in Cash and Cash Equivalents
|
$
|
37.2
|
$
|
(111.8
|
)
|
|||
|
Less
than
1 year
|
1–3
years
|
3–5
years
|
More
than
5 years
|
Total
|
||||||||||||||||
|
(in $ millions)
|
||||||||||||||||||||
|
Long-term debt obligations
|
$
|
0.0
|
$
|
577.0
|
$
|
1,136.6
|
$
|
0.0
|
$
|
1,713.5
|
||||||||||
|
Interest obligations(1)
|
80.7
|
172.5
|
109.7
|
0.0
|
362.9
|
|||||||||||||||
|
Operating lease obligations
|
4.0
|
3.0
|
0.7
|
1.6
|
9.3
|
|||||||||||||||
|
Purchase obligations(2)
|
793.8
|
0.0
|
0.0
|
0.0
|
793.8
|
|||||||||||||||
|
Other long-term liabilities
|
1.0
|
5.9
|
7.6
|
1.4
|
15.9
|
|||||||||||||||
|
Total
|
879.5
|
758.4
|
1,254.5
|
3.0
|
2,895.4
|
|||||||||||||||
|
|
(1) |
The estimated interest obligations take into account both contractual interest rates and expected margins, but do not reflect our entry into the Hayfin Facility, Syndicated Facility and New Bridge Facility agreements.
|
|
|
(2) |
After the balance sheet date, the agreements to purchase rigs in 2020 has been renegotiated and these will now be delivered in 2022.
|
| IT EM 6. |
DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES
|
| A. |
|
Directors and Executive Officers
|
Age
|
Position/Title
|
||
|
Pål Kibsgaard
|
53
|
Director and Chairman of the Board
|
||
|
Tor Olav Trøim
|
57
|
Director and Deputy Chairman of the Board
|
||
|
Jan A. Rask
|
65
|
Director
|
||
|
Patrick Schorn
|
52
|
Director
|
||
|
Kate Blankenship
|
55
|
Director
|
||
|
Georgina Sousa
|
70
|
Director and Company Secretary
|
||
|
Neil Glass
|
59
|
Director
|
||
|
Svend Anton Maier
|
56
|
Chief Executive Officer, Borr Drilling Management UK.
|
||
|
Francis Millet
|
59
|
Chief Financial Officer, Borr Drilling Management UK.
|
|
|
Share Options
|
||||||||
|
Named of Officer or Director
|
Number of securities underlying
unexercised options (#)
|
Option exercise
price
|
Option expiration
date
|
||||||
|
Kate Blankenship,
Director
|
30,000
|
$
|
17.50
|
March 11, 2024
|
|||||
|
|
|
||||||||
|
Georgina Sousa,
Director and Company Secretary
|
10,000
|
$
|
17.50
|
March 11, 2024
|
|||||
|
|
|
||||||||
|
Svend Anton Maier,
Chief Executive Officer, Borr Drilling Management UK
|
258,000
|
$
|
17.50
|
June 12, 2022
|
|||||
|
242,000
|
$
|
24.35
|
July 6, 2023
|
||||||
|
|
|
||||||||
|
Rune Magnus Lundetræ,
Former Chief Financial Officer (until December 31, 2019)
|
172,000
|
$
|
17.50
|
June 12, 2022
(1)
|
|||||
|
|
35,500
|
$
|
24.35
|
July 6, 2023
(1)
|
|||||
|
|
(1) |
Options issued to Rune Magnus Lundetræ expired on March 31, 2020.
|
|
Company
Employees
|
Contractors
|
Total
|
||||||||||
|
Rig-based
|
543
|
1,154
|
1,697
|
|||||||||
|
Shore-based
|
151
|
88
|
239
|
|||||||||
|
Total
|
694
|
1,242
|
1,936
|
|||||||||
|
|
• |
each of our directors and executive officers; and
|
|
|
• |
all of our directors and executive officers as a group
|
|
Name of Officer or Director
|
Common
Shares
Owned
(1)
|
%
|
Total number
of options
|
Options
vested
|
Exercise
price $
|
Expiry date
|
||||||||||||||||||
|
Tor Olav Trøim
(2)
|
9,651,342
|
6.1
|
%
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Fredrik Halvorsen
(3)
|
2,327,110
|
1.5
|
%
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
Pål Kibsgaard
(4)
|
332,069
|
*
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Jan A. Rask
|
91,208
|
*
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Svend Anton Maier
(5)
|
69,000
|
*
|
258,000
|
86,000
|
17.50
|
June 12, 2022
|
||||||||||||||||||
|
242,000
|
60,500
|
24.35
|
July 6, 2023
|
|||||||||||||||||||||
|
Rune Magnus Lundetræ
(6)
|
60,000
|
*
|
172,000
|
86,000
|
17.50
|
June 12, 2022
|
||||||||||||||||||
|
35,500
|
35,500
|
24.35
|
July 6, 2023
|
|||||||||||||||||||||
|
Francis Millet
(7)
|
20,000
|
*
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Patrick Schorn
|
19,000
|
*
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Kate Blankenship
(8)
|
—
|
*
|
30,000
|
7,500
|
17.50
|
March 11, 2024
|
||||||||||||||||||
|
Georgina Sousa
(9)
|
—
|
*
|
10,000
|
2,500
|
17.50
|
March 11, 2024
|
||||||||||||||||||
|
Neil Glass
(10)
|
—
|
*
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Directors and Executive Officers
|
12,569,729
|
7.9
|
%
|
-
|
-
|
-
|
-
|
|||||||||||||||||
|
|
(1) |
Our post-Reverse Share Split Shares began to trade on the Oslo Børs on June 26, 2019. The table above reflects our Reverse Share Split.
|
|
|
(2) |
Represents shares beneficially owned by Tor Olav Trøim, including those held by Drew Holdings Ltd., Magni Partners (Bermuda) Ltd and their respective subsidiaries and affiliates, as the context may require.
|
|
|
(3) |
Represents shares beneficially owned by Fredrik Halvorsen, including those held by Ubon Partners AS and its respective subsidiaries and affiliates, as the context may require. Fredrik Halvorsen resigned from the Board of Directors
effective September 27, 2019.
|
|
|
(4) |
Pål Kibsgaard was appointed on September 27, 2019.
|
|
|
(5) |
Includes options to purchase 86,000 shares exercisable at a price of $17.50 per share and which expire on June 12, 2022 and options to purchase 60,500 shares exercisable at a price of $24.35 per share and which expire on July 6, 2023.
|
|
|
(6) |
Includes options to purchase 86,000 shares exercisable at a price of $17.50 per share and which expired on March 31, 2020 and options to purchase 35,500 shares exercisable at a price of $24.35 per share and which expired on March 31,
2020. Rune Magnus Lundetræ announced his resignation as Chief Financial Officer on November 6, 2019, which was effective on December 31, 2019.
|
|
|
(7) |
Francis Millet was appointed on January 15, 2020.
|
|
|
(8) |
Kate Blankenship was appointed on February 26, 2019.
|
|
|
(9) |
Georgina Sousa was appointed on February 27, 2019.
|
|
|
(10) |
Neil Glass was appointed on December 31, 2019.
|
|
*
|
Represents ownership of less than 1% of our outstanding Shares.
|
| ITEM 7. |
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
|
|
A. |
|
Beneficial Owner (Name/Address)
|
Common Shares
Owned
(1)
|
Percentage of
Common Shares
|
||||||
|
Granular Capital Ltd
(2)
|
24,985,888
|
15.8
|
%
|
|||||
|
Allan & Gill Gray Foundation
(3)
|
20,777,719
|
13.1
|
%
|
|||||
|
Schlumberger Oilfield Holdings Limited
|
15,131,700
|
9.6
|
%
|
|||||
|
Tor Olav Trøim
(4)
|
9,651,342
|
6.1
|
%
|
|||||
|
|
(1) |
Our post-Reverse Share Split Shares began to trade on the Oslo Børs on June 26, 2019. The table above reflects our Reverse Share Split.
|
|
|
(2) |
This information is based solely on the Oslo Stock Exchange mandatory notification of trades by Granular Capital Ltd on May 22, 2020.
|
|
|
(3) |
This information is based solely on the Oslo Stock Exchange mandatory notification of trades by Allan Gray Australia Pty Limited, established under the laws of Australia, and Orbis Investment Management Limited, established under the
laws of Bermuda on May 22, 2020. To the best of our knowledge, the above represents shares beneficially owned by the Allan & Gill Gray Foundation, including (i) 10,816,181 shares held by funds managed by Orbis Investment Management
Limited and/or Allan Gray Australia Pty Limited (together, the “Managers”) and (ii) 10,797,389shares issuable upon the conversion of the principal amount outstanding of our Convertible Bonds which is held by the Allan & Gill Gray
Foundation and related entities. To the best of our knowledge, the Managers are ultimately controlled by the Allan & Gill Gray Foundation, through its ownership or control, as applicable, of Orbis Allan Gray Limited, Allan Gray
(Holdings) Pty Limited and Orbis Holdings Limited.
|
|
|
(4) |
Represents shares beneficially owned by Tor Olav Trøim, including those held by Drew Holdings Ltd., Magni Partners (Bermuda) Ltd and their respective subsidiaries and affiliates, as the context may require.
|
|
|
• |
Mr.
Pål Kibsgaard
—230,769 shares;
|
|
|
• |
Mr. Tor Olav Trøim—769,231 shares; and
|
|
|
• |
Mr. Jan A. Rask—76,923 shares.
|
| ITEM 8. |
FINANCIAL INFORMATION
|
| ITEM 9. |
THE OFFER AND LISTING
|
| ITEM 10. |
ADDITIONAL INFORMATION
|
|
|
• |
we will not be able to pay our liabilities as they fall due; or
|
|
|
• |
the realizable value of our assets is less than our liabilities.
|
|
|
• |
If he resigns his office by notice in writing delivered to the registered office or tendered at a meeting of the Board;
|
|
|
• |
If he becomes of unsound mind or a patient for any purpose of any statute or applicable law relating to mental health and the Board resolves that his office is vacated;
|
|
|
• |
If he becomes bankrupt or compounds with his creditors;
|
|
|
• |
If he is prohibited by law from being a Director; or
|
|
|
• |
If he ceases to be a Director by virtue of the Companies Act or is removed from office pursuant to the company’s bye-laws.
|
|
|
• |
being permitted to present only two years of audited financial statements and only two years of related disclosure in “Item 5. Operating and Financial Review and Prospects” in this annual report; and
|
|
|
• |
not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act.
|
|
|
• |
the excess distribution or gain will be allocated ratably over the U.S. Holder’s holding period for the common shares;
|
|
|
• |
the amount allocated to the current taxable year and any taxable years in the U.S. Holder’s holding period prior to the first taxable year in which we are classified as a PFIC (each, a “pre-PFIC year”), will be taxable as ordinary
income;
|
|
|
• |
the amount allocated to each prior taxable year, other than a pre-PFIC year, will be subject to tax at the highest marginal tax rate in effect for individuals or corporations, as appropriate, for that year; and
|
|
|
• |
the interest charge generally applicable to underpayments of tax will be imposed on the tax attributable to each prior taxable year, other than a pre-PFIC year.
|
| ITEM 11. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
Year Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
(in $ millions)
|
||||||||||||
|
Sensitivity Analysis – Financial income (expense), net
|
||||||||||||
|
Increase by 100 basis points
|
$
|
(10.2
|
)
|
$
|
(3.8
|
)
|
$
|
2.9
|
||||
|
Decrease by 100 basis points
|
10.2
|
3.8
|
(2.9
|
)
|
||||||||
|
Sensitivity Analysis – Loss before income taxes
|
||||||||||||
|
Increase by 100 basis points
|
$
|
(10.2
|
)
|
$
|
(3.8
|
)
|
$
|
2.9
|
||||
|
Decrease by 100 basis points
|
10.2
|
3.8
|
(2.9
|
)
|
||||||||
| ITEM 12. |
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
| ITEM 13. |
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
| ITEM 14. |
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
| ITEM 15. |
CONTROLS AND PROCEDURES
|
|
|
ITEM 16. |
[RESERVED]
|
| ITEM 16A. |
AUDIT COMMITTEE FINANCIAL EXPERT
|
| ITEM 16B. |
CODE OF ETHICS
|
| ITEM 16C. |
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
|
Year ended December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
(in millions of USD)
|
||||||||
|
Audit Fees
1
|
$
|
1.2
|
$
|
0.7
|
||||
|
Audit-Related Fees
|
1.1 |
-
|
||||||
|
Tax Fees
2
|
0.3
|
0.1
|
||||||
|
All Other Fees
|
0.0 |
0.2
|
||||||
|
Total
|
$
|
2.6 |
$
|
1.0
|
||||
| (1) |
Includes fees billed or accrued for professional services rendered by the principal accountant, and member firms in their respective network, for the audit of our annual financial statements, and those of our consolidated subsidiaries,
as well as additional services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements, except for those not required by statute or regulation.
|
| (2) |
Tax fees consist of fees for professional services rendered during the fiscal year by the principal accountant mainly for tax compliance and assistance with tax audits and appeals.
|
| ITEM 16D. |
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
| ITEM 16E. |
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
| ITEM 16F. |
CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
|
|
• |
no “disagreements” (as that term is defined in Item 16F(a)(1)(iv) of Form 20-F and the instructions to Item 16F) between the Company and PwC Norway on any matters of accounting principles or practices, financial statement disclosure,
or auditing scope or procedures, which disagreement(s), if not resolved to PwC Norway’s satisfaction would have caused PwC Norway to make reference to the subject matter of the disagreement(s) in connection with its report, and
|
|
|
• |
no “reportable events” (as that term is defined in Item 16F(a)(1)(v) of Form 20-F), except for the material weakness in the Company’s internal control over financial reporting related to the lack of a sufficient number of competent
financial reporting and accounting personnel to prepare and review our consolidated financial statements and related disclosures in accordance with U.S. GAAP and financial reporting requirements set forth by the SEC as disclosed in the
Company’s prior filings on Form F-1 and F-1/A with the SEC. The Audit Committee of the Company discussed the subject matter of each reportable event with PwC Norway and has authorized PwC Norway to respond fully to the inquiries of PwC UK
concerning the subject matter of each reportable event.
|
| ITEM 16G. |
CORPORATE GOVERNANCE
|
| ITEM 16H. |
MINE SAFETY DISCLOSURE
|
| ITEM 17. |
FINANCIAL STATEMENTS
|
| ITEM 18. |
FINANCIAL STATEMENTS
|
| ITEM 19. |
EXHIBITS
|
|
Exhibit Number
|
Description of Document
|
|
|
Memorandum of Association of Borr Drilling (incorporated by reference to Exhibit 3.1 of the Registration Statement, filed on Form F-1, dated July 10, 2019)
|
||
|
Amended and Restated Bye-Laws adopted on August 25, 2017 (incorporated by reference to Exhibit 3.2 of the Registration Statement, filed on Form F-1, dated July 10, 2019)
|
||
|
Description of Securities Registered under Section 12 of the Exchange Act
|
||
|
Senior Secured Credit Facilities Agreement dated as of June 25, 2019 between Borr Drilling Limited, DNB Bank ASA, Danske Bank, Citibank N.A., Jersey Branch and Goldman Sachs Bank USA, among others (incorporated by reference to
Exhibit 10.1 of Amendment No. 1 to the Registration Statement, filed on Form F-1, dated July 23, 2019).
|
||
|
Amendment and Restatement Agreement to Senior Secured Credit Facilities Agreement dated June 5, 2020 between Borr Drilling Limited, DNB Bank ASA, Danske Bank, Citibank N.A., Jersey Branch and Goldman Sachs Bank USA, among others
|
||
|
Bond Terms for Borr Drilling Limited USD 350,000,000 3.875% Senior Unsecured Convertible Bonds 2018/2023 (incorporated by reference to Exhibit 10.2 of the Registration Statement, filed on Form F-1, dated July 10, 2019)
|
||
|
Master Agreement dated as of October 6, 2017 between PPL Shipyard Pte Ltd. and Borr Drilling Limited (incorporated by reference to Exhibit 10.3 of Amendment No. 1 to the Registration Statement, filed on Form F-1, dated July 23, 2019).
|
||
|
Global Amendment Deed dated June 5, 2020 between, among others. PPL Shipyard Pte Ltd. and Borr Drilling Limited
|
||
|
Collaboration Agreement dated as of March 26, 2017 between Borr Drilling Limited and Schlumberger Oilfield Holdings Limited (incorporated by reference to Exhibit 10.7 of the Registration Statement, filed on Form F-1, dated July 10,
2019).
|
||
|
Enhanced Collaboration Agreement dated as of October 6, 2017 between Schlumberger Oilfield Holdings Limited and Borr Drilling Limited (incorporated by reference to Exhibit 10.8 of the Registration Statement, filed on Form F-1, dated
July 10, 2019).
|
||
|
Facility Agreement dated as of June 25, 2019 between funds managed by Hayfin Capital Management LLP, as lenders, and Borr Midgard Assets Ltd., among others (incorporated by reference to Exhibit 10.9 of Amendment No, 2 to the
Registration Statement, filed on Form F-1, dated July 29, 2019).
|
|
Exhibit Number
|
Description of Document
|
|
|
Deferral and Amendment Letter dated as of June 5,
2020
between funds managed by Hayfin Capital Management LLP, as lenders, and Borr Midgard Assets Ltd., among others
|
||
|
Framework Deed dated 4 June 2020 between, among others, Borr Drilling Limed, Keppel FELS Limited and Offshore Partners Pte. Ltd.
|
||
|
List of Subsidiaries of Borr Drilling Limited.
|
||
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
||
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
||
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002.
|
||
|
Letter from PwC Norway to SEC relating to statements made in Item 16F.
|
||
|
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.
|
|
|
* |
Previously filed.
|
|
|
** |
Filed herewith.
|
|
|
# |
Portions of this exhibit have been omitted because such portions are both not material and would be competitively harmful if publicly disclosed. The omissions have been indicated by Asterisks (“[***]”).
|
|
Borr Drilling Limited
|
||
|
By:
|
/s/ Svend Anton Maier
|
|
|
Name: Svend Anton Maier
|
||
|
Title: Chief Executive Officer
|
||
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Statement of Operations for the years ended December 31, 2019, 2018 and 2017
|
F-4
|
|
Consolidated Statement of Comprehensive Loss for the years ended December 31, 2019, 2018 and 2017
|
F-5
|
|
Consolidated Balance Sheet as of December 31, 2019 and 2018
|
F-6
|
|
Consolidated Statement of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
F-8
|
|
Consolidated Statement of Changes in Shareholders’ Equity for the years ended December 31, 2019, 2018 and 2017
|
F-9
|
|
Notes to the Consolidated Financial Statements
|
F-10
|
|
Notes
|
2019
|
2018
|
2017
|
|||||||||||||
|
Operating revenues
|
||||||||||||||||
|
Dayrate revenue
|
4
|
327.6
|
164.9
|
0.1
|
||||||||||||
|
Related party revenue
|
6.5
|
-
|
-
|
|||||||||||||
|
Total operating revenues
|
334.1
|
164.9
|
0.1
|
|||||||||||||
|
Gain from bargain purchase
|
16
|
-
|
38.1
|
-
|
||||||||||||
|
Gain on disposals
|
5
|
6.4
|
18.8
|
-
|
||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Rig operating and maintenance expenses
|
(307.9
|
)
|
(180.1
|
)
|
(36.2
|
)
|
||||||||||
|
Depreciation of non-current assets
|
12
|
(101.4
|
)
|
(79.5
|
)
|
(21.2
|
)
|
|||||||||
|
Impairment of non-current assets
|
12
|
(11.4
|
)
|
-
|
(26.7
|
)
|
||||||||||
|
Amortization of acquired contract backlog
|
(20.2
|
)
|
(24.2
|
)
|
-
|
|||||||||||
|
General and administrative expenses
|
(50.4
|
)
|
(38.7
|
)
|
(21.0
|
)
|
||||||||||
|
Restructuring costs
|
16
|
-
|
(30.7
|
)
|
-
|
|||||||||||
|
Cost for issuance of warrants
|
27
|
-
|
-
|
(4.7
|
)
|
|||||||||||
|
Total operating expenses
|
(491.3
|
)
|
(353.2
|
)
|
(109.8
|
)
|
||||||||||
|
Operating loss
|
(150.8
|
)
|
(131.4
|
)
|
(109.7
|
)
|
||||||||||
|
Loss from equity method investments
|
3
|
(9.0
|
)
|
-
|
-
|
|||||||||||
|
Financial income (expenses), net
|
||||||||||||||||
|
Interest income
|
1.5
|
1.2
|
3.2
|
|||||||||||||
|
Interest expenses, net of amounts capitalized
|
(70.4
|
)
|
(13.7
|
)
|
(0.5
|
)
|
||||||||||
|
Other financial (expenses) income, net
|
6
|
(59.2
|
)
|
(44.5
|
)
|
19.0
|
||||||||||
|
Total financial (expenses) income, net
|
(128.1
|
)
|
(57.0
|
)
|
21.7
|
|||||||||||
|
Loss before income taxes
|
(287.9
|
)
|
(188.4
|
)
|
(88.0
|
)
|
||||||||||
|
Income tax expense
|
7
|
(11.2
|
)
|
(2.5
|
)
|
-
|
||||||||||
|
Net loss
|
(299.1
|
)
|
(190.9
|
)
|
(88.0
|
)
|
||||||||||
|
Net loss attributable to non-controlling interests
|
24
|
(1.5
|
)
|
(0.4
|
)
|
-
|
||||||||||
|
Net loss attributable to shareholders of Borr Drilling Limited
|
(297.6
|
)
|
(190.5
|
)
|
(88.0
|
)
|
||||||||||
|
Loss per share
|
||||||||||||||||
|
Basic loss per share
|
8
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
|||||||||
|
Diluted loss per share
|
8
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
|||||||||
|
Weighted-average shares outstanding
|
8
|
107,478,625
|
102,877,501
|
51,726,288
|
||||||||||||
|
Notes
|
2019
|
2018
|
2017
|
|||||||||||||
|
Net loss
|
(299.1
|
)
|
(190.9
|
)
|
(88.0
|
)
|
||||||||||
|
Unrealized (loss) gain from marketable securities
|
17
|
(6.4
|
)
|
0.6
|
(6.2
|
)
|
||||||||||
|
Unrealized gain from marketable securities reclassified to other financial income, net in the Statement of Operations
|
12.0
|
-
|
-
|
|||||||||||||
|
Other comprehensive income (loss)
|
5.6
|
0.6
|
(6.2
|
)
|
||||||||||||
|
Total comprehensive loss
|
(293.5
|
)
|
(190.3
|
)
|
(94.2
|
)
|
||||||||||
|
Comprehensive loss attributable to
|
||||||||||||||||
|
Shareholders of Borr Drilling Limited
|
(292.0
|
)
|
(189.9
|
)
|
(94.2
|
)
|
||||||||||
|
Non-controlling interest
|
(1.5
|
)
|
(0.4
|
)
|
-
|
|||||||||||
|
Total comprehensive loss
|
(293.5
|
)
|
(190.3
|
)
|
(94.2
|
)
|
||||||||||
|
Notes
|
2019
|
2018
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets
|
||||||||||||
|
Cash and cash equivalents
|
59.1
|
27.9
|
||||||||||
|
Restricted cash
|
9
|
69.4
|
63.4
|
|||||||||
|
Trade receivables
|
10
|
40.2
|
25.1
|
|||||||||
|
Jack-up drilling rigs held for sale
|
12
|
3.0
|
-
|
|||||||||
|
Marketable securities
|
17
|
-
|
4.2
|
|||||||||
|
Prepaid expenses
|
8.1
|
10.8
|
||||||||||
|
Acquired contract backlog
|
4,16
|
-
|
20.2
|
|||||||||
|
Deferred mobilization and contract preparation cost
|
4
|
19.3
|
6.0
|
|||||||||
|
Accrued revenue
|
4
|
31.7
|
18.9
|
|||||||||
|
Tax retentions receivable
|
11.6
|
11.6
|
||||||||||
|
Due from related parties
|
28
|
8.6
|
-
|
|||||||||
|
Other current assets
|
11
|
26.9
|
20.5
|
|||||||||
|
Total current assets
|
277.9
|
208.6
|
||||||||||
|
Non-current assets
|
||||||||||||
|
Property, plant and equipment
|
7.3
|
9.5
|
||||||||||
|
Jack-up drilling rigs
|
4,12
|
2,683.3
|
2,278.1
|
|||||||||
|
Newbuildings
|
13
|
261.4
|
361.8
|
|||||||||
|
Deferred mobilization and contract preparation cost
|
3.5
|
5.1
|
||||||||||
|
Marketable securities
|
17
|
-
|
31.0
|
|||||||||
|
Equity method investments
|
3
|
31.4
|
-
|
|||||||||
|
Other long-term assets
|
19
|
15.2
|
19.6
|
|||||||||
|
Total non-current assets
|
3,002.1
|
2,705
.
1
|
||||||||||
|
Total assets
|
3,280.0
|
2,913.7
|
||||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||
|
Current liabilities
|
||||||||||||
|
Trade payables
|
14.1
|
9.6
|
||||||||||
|
Amounts due to related parties
|
28
|
0.4
|
0.4
|
|||||||||
|
Unrealized loss on forward contracts
|
18
|
64.3
|
35.1
|
|||||||||
|
Accrued expenses
|
62.1
|
63.7
|
||||||||||
|
Onerous contracts
|
22
|
71.3
|
3.2
|
|||||||||
|
VAT and current taxes payable
|
17.8
|
4.2
|
||||||||||
|
Other current liabilities
|
20
|
19.7
|
3.1
|
|||||||||
|
Total current liabilities
|
249.7
|
119.3
|
||||||||||
|
Non-current liabilities
|
||||||||||||
|
Long-term debt
|
21
|
1,709.8
|
1,174.6
|
|||||||||
|
Other liabilities
|
3,7,14
|
22.7
|
8.0
|
|||||||||
|
Liabilities from equity method investments
|
3
|
3.7
|
-
|
|||||||||
|
Onerous contracts
|
22
|
-
|
78.3
|
|||||||||
|
Total non-current liabilities
|
1,736.2
|
1,260.9
|
||||||||||
|
Total liabilities
|
1,985.9
|
1,380.2
|
||||||||||
|
Commitments and contingencies
|
23
|
|||||||||||
|
Notes
|
2019
|
2018
|
||||||||||
|
Stockholders’ Equity
|
||||||||||||
|
Common shares of par value $0.05 per share: authorized 137,500,000
(2018: 125,000,000) shares, issued 112,278,065 (2018: 106,528,065) shares and outstanding 110,818,351 (2018: 105,068,351) shares |
30
|
5.6
|
5.3
|
|||||||||
|
Treasury shares
|
(26.2
|
)
|
(26.2
|
)
|
||||||||
|
Additional paid in capital
|
1,891.2
|
1,837.5
|
||||||||||
|
Other comprehensive loss
|
-
|
(5.6
|
)
|
|||||||||
|
Accumulated deficit
|
(576.7
|
)
|
(279.2
|
)
|
||||||||
|
Equity attributable to the Company
|
1,293.9
|
1,531.8
|
||||||||||
|
Non-controlling interest
|
24
|
0.2
|
1.7
|
|||||||||
|
Total equity
|
1,294.1
|
1,533.5
|
||||||||||
|
Total liabilities and equity
|
3,280.0
|
2,913.7
|
||||||||||
|
Notes
|
2019
|
2018
|
2017
|
|||||||||||||
|
Cash Flows from Operating Activities
|
||||||||||||||||
|
Net loss
|
(299.1
|
)
|
(190.9
|
)
|
(88.0
|
)
|
||||||||||
|
Adjustments to reconcile net (loss) to net cash used in operating activities:
|
||||||||||||||||
|
Non-cash compensation expense related to stock options and warrants
|
25
|
3.9
|
3.7
|
8.2
|
||||||||||||
|
Depreciation of non-current assets
|
12
|
101.4
|
79.5
|
21.2
|
||||||||||||
|
Impairment of non-current assets
|
12
|
11.4
|
-
|
26.7
|
||||||||||||
|
Amortization of acquired contract backlog
|
20.2
|
24.2
|
-
|
|||||||||||||
|
Payments related to onerous contracts
|
-
|
-
|
(152.2
|
)
|
||||||||||||
|
Gain on disposals
|
5
|
(6.4
|
)
|
(18.8
|
)
|
-
|
||||||||||
|
Unrealized (gain) loss on financial instruments
|
6
|
45.1
|
65.2
|
(4.4
|
)
|
|||||||||||
|
Loss from equity method investments
|
3
|
9.0
|
-
|
-
|
||||||||||||
|
Non-cash loan fees related to settled debt
|
6
|
5.6
|
-
|
-
|
||||||||||||
|
Bargain purchase gain
|
16
|
-
|
(38.1
|
)
|
-
|
|||||||||||
|
Deferred income tax
|
7
|
1.4
|
(0.5
|
)
|
-
|
|||||||||||
|
Change in other current and non-current assets, net
|
(25.8
|
)
|
(24.8
|
)
|
(16.5
|
)
|
||||||||||
|
Change in current and non-current liabilities, net
|
44.3
|
(34.7
|
)
|
20.1
|
||||||||||||
|
Net cash used in operating activities
|
(89.0
|
)
|
(135.2
|
)
|
(184.9
|
)
|
||||||||||
|
Cash Flows from Investing Activities
|
||||||||||||||||
|
Purchase of plant and equipment
|
(1.9
|
)
|
(7.8
|
)
|
(0.1
|
)
|
||||||||||
|
Proceeds from sale of fixed assets
|
5
|
7.1
|
41.6
|
-
|
||||||||||||
|
Business acquisition, net of cash acquired
|
16
|
-
|
(195.1
|
)
|
(324.5
|
)
|
||||||||||
|
Purchase of marketable securities
|
17
|
(6.9
|
)
|
(13.0
|
)
|
(26.9
|
)
|
|||||||||
|
Investments in equity method investments
|
3
|
(30.8
|
)
|
-
|
-
|
|||||||||||
|
Proceeds from sale of marketable securities
|
17
|
31.3
|
-
|
-
|
||||||||||||
|
Additions to newbuildings
|
13
|
(142.6
|
)
|
(362.4
|
)
|
(785.2
|
)
|
|||||||||
|
Additions to jack-up drilling rigs
|
12
|
(127.3
|
)
|
(23.4
|
)
|
(119.8
|
)
|
|||||||||
|
Net cash used in investing activities
|
(271.1
|
)
|
(560.1
|
)
|
(1,256.5
|
)
|
||||||||||
|
Cash Flows from Financing Activities
|
||||||||||||||||
|
Proceeds from share issuance, net of issuance costs and conversion of shareholders loans
|
49.2
|
218.9
|
1,415.0
|
|||||||||||||
|
Proceeds from related party shareholder loan
|
28
|
-
|
27.7
|
12.7
|
||||||||||||
|
Purchase of treasury shares
|
30
|
-
|
(19.7
|
)
|
(8.4
|
)
|
||||||||||
|
Repayment of long-term debt
|
21
|
(390.0
|
)
|
(89.3
|
)
|
-
|
||||||||||
|
Purchase of financial instruments
|
-
|
(28.5
|
)
|
-
|
||||||||||||
|
Proceeds, net of deferred loan costs, from issuance of long-term debt
|
13,15,21
|
679.6
|
474.4
|
87.0
|
||||||||||||
|
Proceeds, net of deferred loan costs, from issuance of short-term debt
|
58.5
|
-
|
-
|
|||||||||||||
|
Net cash provided by financing activities
|
397.3
|
583.5
|
1,506.3
|
|||||||||||||
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
37.2
|
(111.8
|
)
|
65.0
|
||||||||||||
|
Cash and cash equivalents and restricted cash at beginning of the period
|
91.3
|
203.1
|
138.1
|
|||||||||||||
|
Cash and cash equivalents and restricted cash at the end of period
|
128.5
|
91.3
|
203.1
|
|||||||||||||
|
Supplementary disclosure of cash flow information
|
||||||||||||||||
|
Interest paid, net of capitalized interest
|
(69.0
|
)
|
(8.6
|
)
|
-
|
|||||||||||
|
Income taxes paid
|
(1.3
|
)
|
(3.2
|
)
|
-
|
|||||||||||
|
Issuance of long-term debt as non-cash settlement for newbuild delivery instalment
|
177.9
|
609.0
|
-
|
|||||||||||||
|
Non-cash settlement of shareholder loan with issuance of shares
|
28
|
-
|
27.7
|
-
|
||||||||||||
|
Non-cash offset in respect of jack-up drilling rigs
|
26.8
|
-
|
-
|
|||||||||||||
|
Number of
outstanding
shares
|
Common
shares
|
Treasury
shares
|
Additional
paid in
capital
|
Other
Comprehensive
(Loss)/Income
|
Accumulated
Deficit
|
Non-
controlling
interest
|
Total
equity
|
|||||||||||||||||||||||||
|
Consolidated balance at January 1, 2017
|
15,501,000
|
0.8
|
—
|
157.8
|
—
|
(0.8
|
)
|
—
|
157.8
|
|||||||||||||||||||||||
|
Issue of common shares
|
78,220,000
|
3.9
|
—
|
1,446.2
|
—
|
—
|
—
|
1,450.1
|
||||||||||||||||||||||||
|
Equity issuance costs
|
—
|
—
|
—
|
(17.8
|
)
|
—
|
—
|
—
|
(17.8
|
)
|
||||||||||||||||||||||
|
Other transactions:
|
||||||||||||||||||||||||||||||||
|
Exercise of warrants
|
1,937,500
|
0.1
|
—
|
—
|
—
|
—
|
—
|
0.1
|
||||||||||||||||||||||||
|
Fair value of warrants issued
|
—
|
—
|
—
|
7.7
|
—
|
—
|
—
|
7.7
|
||||||||||||||||||||||||
|
Equity issuance costs, warrants
|
—
|
—
|
—
|
(3.0
|
)
|
—
|
—
|
—
|
(3.0
|
)
|
||||||||||||||||||||||
|
Purchase of warrants
|
—
|
—
|
—
|
(4.7
|
)
|
—
|
—
|
—
|
(4.7
|
)
|
||||||||||||||||||||||
|
Stock based compensation
|
—
|
—
|
1.7
|
1.8
|
—
|
—
|
—
|
3.5
|
||||||||||||||||||||||||
|
Purchase of treasury shares
|
(394,000
|
)
|
(8.4
|
)
|
—
|
—
|
—
|
(8.4
|
)
|
|||||||||||||||||||||||
|
Total comprehensive loss
|
—
|
—
|
—
|
—
|
(6.2
|
)
|
(88.0
|
)
|
—
|
(94.2
|
)
|
|||||||||||||||||||||
|
Sale of shares to non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
2.0
|
2.0
|
||||||||||||||||||||||||
|
Other, net
|
—
|
—
|
—
|
(0.2
|
)
|
—
|
—
|
—
|
(0.2
|
)
|
||||||||||||||||||||||
|
Consolidated balance at December 31, 2017
|
95,264,500
|
4.8
|
(6.7
|
)
|
1,587.8
|
(6.2
|
)
|
(88.8
|
)
|
2.0
|
1,492.9
|
|||||||||||||||||||||
|
Issue of common shares
|
9,341,500
|
0.4
|
—
|
214.4
|
—
|
—
|
—
|
214.8
|
||||||||||||||||||||||||
|
Equity issuance costs
|
—
|
—
|
—
|
(3.4
|
)
|
—
|
—
|
—
|
(3.4
|
)
|
||||||||||||||||||||||
|
Issue of common shares
|
1,528,065
|
0.1
|
—
|
35.1
|
—
|
—
|
—
|
35.2
|
||||||||||||||||||||||||
|
Other transactions:
|
—
|
|||||||||||||||||||||||||||||||
|
Stock based compensation
|
—
|
—
|
3.7
|
—
|
—
|
—
|
3.7
|
|||||||||||||||||||||||||
|
Settlement of directors’ fees
|
14,286
|
—
|
0.2
|
(0.2
|
)
|
—
|
||||||||||||||||||||||||||
|
Purchase of treasury shares
|
(1,080,000
|
)
|
—
|
(19.7
|
)
|
—
|
—
|
—
|
—
|
(19.7
|
)
|
|||||||||||||||||||||
|
Total comprehensive income/(loss)
|
—
|
—
|
—
|
—
|
0.6
|
(190.5
|
)
|
(0.4
|
)
|
(190.3
|
)
|
|||||||||||||||||||||
|
Non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
0.1
|
0.1
|
0.2
|
||||||||||||||||||||||||
|
Other, net
|
—
|
—
|
—
|
0.1
|
—
|
—
|
—
|
0.1
|
||||||||||||||||||||||||
|
Consolidated balance at December 31, 2018
|
105,068,351
|
5.3
|
(26.2
|
)
|
1,837.5
|
(5.6
|
)
|
(279.2
|
)
|
1.7
|
1,533.5
|
|||||||||||||||||||||
|
Issue of common shares
|
5,750,000
|
0.3
|
-
|
53.2
|
-
|
-
|
-
|
53.5
|
||||||||||||||||||||||||
|
Equity issuance costs
|
-
|
-
|
-
|
(4.3
|
)
|
-
|
-
|
-
|
(4.3
|
)
|
||||||||||||||||||||||
|
Other transactions:
|
||||||||||||||||||||||||||||||||
|
Stock based compensation
|
-
|
-
|
-
|
3.9
|
-
|
-
|
-
|
3.9
|
||||||||||||||||||||||||
|
Total comprehensive income/(loss)
|
-
|
-
|
-
|
-
|
5.6
|
(297.6
|
)
|
(1.5
|
)
|
(293.5
|
)
|
|||||||||||||||||||||
|
Other, net
|
-
|
-
|
-
|
0.9
|
-
|
0.1
|
-
|
1.0
|
||||||||||||||||||||||||
|
Consolidated balance at December 31, 2019
|
110,818,351
|
5.6
|
(26.2
|
)
|
1,891.2
|
-
|
(576.7
|
)
|
0.2
|
1,294.1
|
||||||||||||||||||||||
|
|
(a) |
Onerous contracts
|
| Level 1. |
Quoted prices in active markets for identical assets or liabilities.
|
| Level 2. |
Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be
corroborated by observable market data for substantially the full term of the assets or liabilities.
|
| Level 3. |
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
In $ millions
|
Perfomex
|
OPEX
|
||||||
|
Operations:
|
||||||||
|
Revenue
|
49.8
|
68.1
|
||||||
|
Operating expenses
|
47.4
|
85.7
|
||||||
|
Net income (loss)
|
1.5
|
(19.8
|
)
|
|||||
|
Financial position:
|
||||||||
|
Cash
|
0.3
|
0.0
|
||||||
|
Total current assets
|
77.1
|
81.3
|
||||||
|
Total non-current assets
|
0.9
|
-
|
||||||
|
Total assets
|
78.0
|
81.3
|
||||||
|
Total current liabilities
|
76.5
|
101.1
|
||||||
|
Total non-current liabilities
|
-
|
-
|
||||||
|
Equity
|
1.5
|
(19.8
|
)
|
|||||
|
In $ millions
|
Perfomex
|
OPEX
|
Total
|
|||||||||
|
Equity invested
|
0.0
|
0.0
|
0.0
|
|||||||||
|
Funding provided by shareholder loan
|
30.7
|
0.1
|
30.8
|
|||||||||
|
Accumulated net gain (loss) 49% basis
|
0.7
|
(9.7
|
)
|
(9.0
|
)
|
|||||||
|
Guarantee provided
|
-
|
5.9
|
5.9
|
|||||||||
|
Total
|
31.4
|
(3.7
|
)
|
27.7
|
||||||||
|
For the Years Ended
December 31, |
||||||||||||
|
(in $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Middle East
|
43.2
|
41.1
|
-
|
|||||||||
|
Europe
|
114.7
|
75.1
|
-
|
|||||||||
|
West Africa
|
102.4
|
44.4
|
0.1
|
|||||||||
|
Mexico
|
50.0
|
-
|
-
|
|||||||||
|
South East Asia
|
23.8
|
4.3
|
-
|
|||||||||
|
Total
|
334.1
|
164.9
|
0.1
|
|||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
(In % of operating revenues)
|
2019
|
2018
|
2017
|
|||||||||
|
ExxonMobil
|
15
|
%
|
-
|
-
|
||||||||
|
National Drilling Company (ADOC)
|
13
|
%
|
21
|
%
|
-
|
|||||||
|
Pan American Energy
|
13
|
%
|
-
|
-
|
||||||||
|
TAQA Bratani Limited
|
11
|
%
|
17
|
%
|
-
|
|||||||
|
Centrica North Sea Limited (Spirit Energy)
|
10
|
%
|
10
|
%
|
-
|
|||||||
|
BW Energy Gabon S.A.
|
4
|
%
|
13
|
%
|
-
|
|||||||
|
Total S.A
|
-
|
13
|
%
|
100
|
%
|
|||||||
|
Total
|
66
|
%
|
74
|
%
|
100
|
%
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Current contract assets
|
||||||||
|
Deferred mobilization and contract preparation cost
|
19.3
|
6.0
|
||||||
|
Accrued revenue
|
31.7
|
18.9
|
||||||
|
Acquired contract backlog
|
-
|
20.2
|
||||||
|
Current contract assets
|
51.0
|
45.1
|
||||||
|
Non-current contract assets
|
||||||||
|
Deferred mobilization and contract preparation cost
|
3.5
|
5.1
|
||||||
|
Non-current contract assets
|
3.5
|
5.1
|
||||||
|
Total contract assets
|
54.5
|
50.2
|
||||||
|
Contract assets
|
As of December 31,
|
|||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Net balance at January 1,
|
50.2
|
10.4
|
||||||
|
Additions to deferred costs, accrued revenue and acquired contract backlog
|
134.7
|
76.1
|
||||||
|
Amortization of deferred costs
|
(130.4
|
)
|
(36.3
|
)
|
||||
|
Total contract assets
|
54.5
|
50.2
|
||||||
|
(In $ millions)
|
Net proceeds /
recoverable
amount
|
Book value
on disposals
|
Gain
|
|||||||||
|
Total
|
8.5
|
2.1
|
6.4
|
|||||||||
|
(In $ millions)
|
Net proceeds /
recoverable
amount
|
Book value
on disposals
|
Gain
|
|||||||||
|
Total
|
37.6
|
18.8
|
18.8
|
|||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
(
In $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Foreign exchange gain (loss)
|
0.7
|
(1.1
|
)
|
(0.3
|
)
|
|||||||
|
Other financial expenses
|
(9.2
|
)
|
(3.5
|
)
|
-
|
|||||||
|
Expensed loan fees related to settled debt
|
(5.6
|
)
|
-
|
-
|
||||||||
|
(Loss)/gain on forward contracts (note 18)
|
(29.2
|
)
|
(14.2
|
)
|
19.3
|
|||||||
|
Realized loss on marketable securities
|
(15.4
|
)
|
-
|
-
|
||||||||
|
Change in fair value of Call Spread (note 18)
|
(0.5
|
)
|
(25.7
|
)
|
-
|
|||||||
|
Total
|
(59.2
|
)
|
(44.5
|
)
|
19.0
|
|||||||
|
For the Years Ended December 31,
|
||||||||||||
|
(In $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Current tax
|
9.9
|
2.0
|
-
|
|||||||||
|
Change in deferred tax
|
1.3
|
0.5
|
-
|
|||||||||
|
Total
|
11.2
|
2.5
|
-
|
|||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
Bermuda statutory income tax rate
|
0
|
%
|
0
|
%
|
0
|
%
|
||||||
|
Tax rates which are different from the statutory rate
|
(2.30
|
%)
|
(1.95
|
%)
|
-
|
|||||||
|
Adjustment attributable to prior years
|
0.00
|
%
|
1.17
|
%
|
-
|
|||||||
|
Change in valuation allowance
|
(1.29
|
%)
|
(0.26
|
%)
|
-
|
|||||||
|
Adjustments to uncertain tax positions
|
(0.30
|
%)
|
(0.28
|
%)
|
-
|
|||||||
|
Total
|
(3.89
|
%)
|
(1.32
|
%)
|
0
|
%
|
||||||
|
As of December 31,
|
||||||||||||
|
(In $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Deferred tax assets
|
||||||||||||
|
Net operating losses
|
18.6
|
12.6
|
-
|
|||||||||
|
Excess of tax basis over book basis of Property, Plant and Equipment
|
66.9
|
75.8
|
-
|
|||||||||
|
Other
|
5.4
|
2.0
|
-
|
|||||||||
|
Deferred tax assets
|
90.9
|
90.4
|
-
|
|||||||||
|
Less: Valuation allowance
|
(89.7
|
)
|
(87.8
|
)
|
-
|
|||||||
|
Net deferred tax assets
|
1.3
|
2.6
|
-
|
|||||||||
|
Deferred tax liabilities
|
||||||||||||
|
Deferred tax liabilities
|
-
|
-
|
-
|
|||||||||
|
Net deferred tax asset (liabilities)
|
1.3
|
2.6
|
-
|
|||||||||
|
(In $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Unrecognized tax benefits, excluding interest and penalties, at January 1,
|
4.8
|
-
|
-
|
|||||||||
|
Additions as a result of Paragon acquisition
|
-
|
4.8
|
-
|
|||||||||
|
Additions for tax positions of prior year
|
1.3
|
-
|
-
|
|||||||||
|
Reduction for tax positions of prior years
|
(0.8
|
)
|
-
|
-
|
||||||||
|
Unrecognized tax benefits, excluding interest and penalties, at December 31,
|
5.3
|
4.8
|
-
|
|||||||||
|
Interest and penalties
|
3.7
|
3.4
|
-
|
|||||||||
|
Unrecognized tax benefits, including interest and penalties, at December 31,
|
9.0
|
8.2
|
-
|
|||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
2019
|
2018
|
2017
|
||||||||||
|
Basic loss per share
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
||||||
|
Diluted loss per share
|
(2.78
|
)
|
(1.85
|
)
|
(1.70
|
)
|
||||||
|
Issued ordinary shares at the end of the year
|
112,278,065
|
106,528,065
|
95,658,500
|
|||||||||
|
Weighted average number of shares outstanding during the year
|
107,478,625
|
102,877,501
|
51,726,288
|
|||||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Opening balance
|
63.4
|
39.1
|
||||||
|
Transfers to restricted cash
|
6.0
|
24.3
|
||||||
|
Total restricted cash
|
69.4
|
63.4
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Client rechargeable
|
5.6
|
5.1
|
||||||
|
VAT and other tax receivables
|
12.2
|
4.3
|
||||||
|
Deferred financing fee
|
2.4
|
3.2
|
||||||
|
Right-of-use lease asset
|
0.5
|
-
|
||||||
|
Other receivables
|
6.2
|
7.9
|
||||||
|
Total other current assets
|
26.9
|
20.5
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Opening balance
|
2,278.1
|
783.3
|
||||||
|
Additions
|
100.5
|
307.5
|
||||||
|
Transfers from newbuildings (note 13)
|
420.9
|
1,275.7
|
||||||
|
Depreciation and amortization
|
(99.7
|
)
|
(69.6
|
)
|
||||
|
Disposals
|
(2.1
|
)
|
(18.8
|
)
|
||||
|
Reclassification to asset held for sale
|
(3.0
|
)
|
-
|
|||||
|
Impairment
|
(11.4
|
)
|
-
|
|||||
|
Total jack-up rigs
|
2,683.3
|
2,278.1
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Middle East
|
40.7
|
42.0
|
||||||
|
Europe
|
297.3
|
320.0
|
||||||
|
West Africa
|
646.1
|
203.0
|
||||||
|
Mexico
|
721.1
|
-
|
||||||
|
South East Asia
|
978.1
|
1,713.1
|
||||||
|
Total
|
2,683.3
|
2,278
.
1
|
||||||
|
For the Years Ended December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Opening balance
|
361.8
|
642.7
|
||||||
|
Additions
|
302.0
|
971.4
|
||||||
|
Capitalized interest
|
18.5
|
23.4
|
||||||
|
Transfers to jack-up rigs (note 12)
|
(420.9
|
)
|
(1,275.7
|
)
|
||||
|
Total newbuildings
|
261.4
|
361.8
|
||||||
|
Rig
|
Delivery date
|
Delivery
financing ($ million) |
Shipyard
|
First
instalment
($ million)
|
Onerous
contract
allocated
|
Final
instalment
($ million)
|
Capitalized
cost
|
Transferrers to
jack-up rigs
|
||||||||||||||||||
|
2019
|
||||||||||||||||||||||||||
|
Njord
|
January -19
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
2.7
|
145.5
|
||||||||||||||||||
|
Thor
|
May - 19
|
120.0
|
Keppel
|
-
|
122.1
|
-
|
122.1
|
|||||||||||||||||||
|
Hermod
|
December - 19
|
90.9
|
Keppel
|
57.6
|
-
|
90.9
|
4.8
|
153.3
|
||||||||||||||||||
|
Total
|
113.4
|
-
|
300.0
|
7.5
|
420.9
|
|||||||||||||||||||||
|
2018
|
||||||||||||||||||||||||||
|
Saga*
|
January – 18
|
-
|
Keppel
|
100.1
|
(38.0
|
)
|
72.5
|
0.3
|
134.9
|
|||||||||||||||||
|
Gerd
|
January – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
0.3
|
143.1
|
||||||||||||||||||
|
Gersemi
|
February – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
0.4
|
143.2
|
||||||||||||||||||
|
Grid
|
April – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
0.4
|
143.2
|
||||||||||||||||||
|
Gunnlod
|
June – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
1.5
|
144.3
|
||||||||||||||||||
|
Skald
|
June – 18
|
-
|
Keppel
|
100.1
|
(39.2
|
)
|
72.5
|
0.7
|
134.1
|
|||||||||||||||||
|
Groa
|
July – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
1.3
|
144.1
|
||||||||||||||||||
|
Gyme
|
September – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
1.4
|
144.2
|
||||||||||||||||||
|
Natt
|
October – 18
|
87.0
|
PPL
|
55.8
|
-
|
87.0
|
1.8
|
144.6
|
||||||||||||||||||
|
Total
|
590.8
|
(77.2
|
)
|
754.0
|
8.1
|
1,275.7
|
||||||||||||||||||||
|
As of December 31
, 2019
|
||||
|
(In $ millions)
|
||||
|
Operating leases
|
||||
|
Operating leases right-of-use assets
|
2.7
|
|||
|
Current operating lease liabilities
|
3.4
|
|||
|
Long-term operating lease liabilities
|
6.5
|
|||
|
Components of lease cost is comprised of the following:
|
For the year ended
December 31
, 2019
|
|||
|
(In $ millions)
|
||||
|
Operating lease cost
|
21.2
|
|||
|
Short-term lease cost
|
0.5
|
|||
|
Total lease cost
|
21.7
|
|||
|
Sublease income
|
0.7
|
|||
|
Supplemental cash flow information related to leases was as follows:
|
For the year ended
December 31
, 2019
|
|||
|
(In $ millions)
|
||||
|
Cash payments for onerous lease contracts
|
3.6
|
|||
|
Operating cash flows from operating leases
|
0.9
|
|||
|
Total lease payments
|
4.5
|
|||
|
Weighted average remaining lease term for operating leases (years)
|
1.18
|
|||
|
Weighted average discount rate for operating leases
|
6.38
|
%
|
||
|
Maturities of lease liabilities were as follows:
|
As of December 31
, 2019
|
|||
|
(In $ millions)
|
||||
|
2020
|
5.1
|
|||
|
2021
|
4.2
|
|||
|
2022
|
1.4
|
|||
|
2023
|
0.4
|
|||
|
2024
|
0.4
|
|||
|
Thereafter
|
1.4
|
|||
|
Total lease payments
|
12.9
|
|||
|
Less interest
|
(3.0
|
)
|
||
|
Present value of lease liability
|
9.9
|
|||
|
Maturities of lease liabilities were as follows:
|
As of December 31, 2018
|
|||
|
(In $ millions)
|
||||
|
2019
|
4.6
|
|||
|
2020
|
3.6
|
|||
|
2021
|
3.6
|
|||
|
2022
|
0.5
|
|||
|
2023
|
-
|
|||
|
Thereafter
|
-
|
|||
|
Total lease payments
|
12.3
|
|||
|
(In $ millions)
|
March 29,
2018
|
|||
|
Cash and cash equivalents
|
41.7
|
|||
|
Restricted cash
|
4.2
|
|||
|
Trade receivables
|
31.0
|
|||
|
Other current assets (including acquired contract backlog of $31.6 million)
|
53.4
|
|||
|
Jack-up drilling rigs
|
246.0
|
|||
|
Assets held for sale
|
15.0
|
|||
|
Property, plant and equipment
|
16.1
|
|||
|
Other long-term assets (including acquired contract backlog of $12.8 million)
|
24.8
|
|||
|
Trade payables
|
(10.5
|
)
|
||
|
Accruals and other current liabilities
|
(40.9
|
)
|
||
|
Long term debt
|
(87.7
|
)
|
||
|
Other non-current liabilities
|
(13.7
|
)
|
||
|
Total
|
279.4
|
|||
|
Fair value of consideration satisfied by cash:
|
||||
|
Payment upon completion by the Company
|
240.0
|
|||
|
Payment to non-controlling interest
|
1.3
|
|||
|
Total
|
241.3
|
|||
|
Total fair value of purchase consideration
|
241.3
|
|||
|
Fair value of net assets acquired
|
279.4
|
|||
|
Bargain gain
|
(38.1
|
)
|
||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Non-current
|
||||||||
|
Opening balance
|
7.0
|
-
|
||||||
|
Reclassification of onerous lease to lease liability (ASU 842 adoption)
|
(7.0
|
)
|
-
|
|||||
|
Onerous office lease
(ii)
|
-
|
7.0
|
||||||
|
Non-current restructuring provision (a)
|
-
|
7.0
|
||||||
|
Current
|
||||||||
|
Opening balance
|
4.9
|
-
|
||||||
|
Severance
(i)
|
1.7
|
22.8
|
||||||
|
Severance payments
(i)
|
(1.3
|
)
|
(21.1
|
)
|
||||
|
Onerous office lease
(ii)
|
-
|
5.2
|
||||||
|
Reclassification of onerous lease to lease liability (ASU 842 adoption)
|
(3.2
|
)
|
-
|
|||||
|
Lease payments
|
-
|
(2.0
|
)
|
|||||
|
Current restructuring provision (b)
|
0.4
|
4.9
|
||||||
|
Total (a+b)
|
0.4
|
11.9
|
||||||
| (i) |
Severance payment
|
| (ii) |
Office lease
|
|
Pro forma for the Year
Ended December 31,
|
||||||||
|
(In $ millions)
|
2018
(unaudited)
|
2017
(unaudited)
|
||||||
|
Revenue
|
192.1
|
185.5
|
||||||
|
Net income (loss)
|
(297.5
|
)
|
738.0
|
|||||
|
Name of Acquired Entities
|
New Name of Acquired Entities
|
|
|
Constellation II Limited
|
—
|
|
|
GlobalSantaFe West Africa Drilling Limited
|
Borr Baug Limited
|
|
|
Transocean Andaman Limited
|
Borr Idun Limited
|
|
|
Transocean Ao Thai Limited
|
Borr Mist Limited
|
|
|
Constellation Rig Owner I Limited
|
Borr Atla Limited
|
|
|
Transocean Drilling Resources Limited
|
Borr Brage Limited
|
|
|
Transocean Drilling Services Offshore Inc.
|
Borr Jack-Up XIV Inc.
|
|
|
Transocean Siam Driller Limited
|
Borr Odin Limited
|
|
May 31,
2017
|
||||
|
(In $ millions)
|
||||
|
Jack-up drilling rigs
|
547.7
|
|||
|
Current assets
|
0.5
|
|||
|
Onerous contract (Note 22)
|
(223.7
|
)
|
||
|
Total
|
324.5
|
|||
|
Fair value of consideration satisfied by cash:
|
||||
|
Deposit on March 15, 2017
|
32.0
|
|||
|
Payment upon completion (May 31, 2017)
|
288.7
|
|||
|
Balancing payment
|
3.8
|
|||
|
Total
|
324.5
|
|||
|
Total fair value of purchase consideration
|
324.5
|
|||
|
Fair value of net assets acquired
|
324.5
|
|||
|
Goodwill
|
-
|
|||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Opening balance
|
35.2
|
20.7
|
||||||
|
Purchase of marketable securities
|
5.9
|
13.9
|
||||||
|
Sale of marketable securities
|
(31.3
|
)
|
-
|
|||||
|
Unrealized gain on marketable securities
|
5.6
|
0.6
|
||||||
|
Realized loss on marketable securities
|
(15.4
|
)
|
-
|
|||||
|
Total marketable securities
|
-
|
35.2
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Other receivables
|
-
|
0.5
|
||||||
|
Deferred tax asset
|
1.3
|
2.6
|
||||||
|
Call Spread (see note 18)
|
2.3
|
2.8
|
||||||
|
Tax refunds
|
0.2
|
4.2
|
||||||
|
Right-of-use lease asset, non-current
|
2.2
|
-
|
||||||
|
Prepaid fees
|
9.2
|
9.5
|
||||||
|
Total other long-term assets
|
15.2
|
19.6
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Accrued payroll and severance
|
6.2
|
3.1
|
||||||
|
Operating lease liability, current
|
3.4
|
-
|
||||||
|
Deferred mobilization revenue
|
5.6
|
-
|
||||||
|
Other current liabilities
|
4.5
|
-
|
||||||
|
Total other current liabilities
|
19.7
|
3.1
|
||||||
|
As of December 31, 2019
(In $ millions) |
Carrying
value
|
Fair value
|
Principal
|
Back end
fee
|
1-5
years
|
|||||||||||||||
|
Hayfin Loan Facility
|
192.3
|
195.0
|
195.0
|
-
|
195.0
|
|||||||||||||||
|
Syndicated Senior Secured Credit Facilities
|
264.2
|
270.0
|
270.0
|
-
|
270.0
|
|||||||||||||||
|
New Bridge Revolving Credit Facility
|
25.0
|
25.0
|
25.0
|
-
|
25.0
|
|||||||||||||||
|
Convertible bonds
|
346.4
|
260.5
|
350.0
|
-
|
350.0
|
|||||||||||||||
|
PPL Newbuild Financing
|
790.0
|
782.6
|
753.3
|
29.3
|
782.6
|
|||||||||||||||
|
Keppel Newbuild Financing
|
91.9
|
90.9
|
86.4
|
4.5
|
90.9
|
|||||||||||||||
|
Total
|
1,709.8
|
1,624.0
|
1,679.7
|
33.8
|
1,713.5
|
|||||||||||||||
|
As of December 31, 2018
(In $ millions) |
Carrying
value
|
Fair value
|
Principal
|
Back end
fee
|
Maturities
years
|
|||||||||||||||
|
$200 million senior secured revolving loan facility
|
130.0
|
130.0
|
130.0
|
—
|
130.0
|
|||||||||||||||
|
Convertible bonds
|
346.5
|
287.9
|
350.0
|
—
|
350.0
|
|||||||||||||||
|
Delivery financing from PPL
|
698.1
|
695.7
|
669.6
|
26.1
|
695.7
|
|||||||||||||||
|
Total
|
1,174.6
|
1,113.6
|
1,149.6
|
26.1
|
1,175.7
|
|||||||||||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Onerous lease commitments
|
-
|
10.2
|
||||||
|
Onerous rig construction contracts acquired
|
71.3
|
71.3
|
||||||
|
Total onerous contracts
|
71.3
|
81.5
|
||||||
|
As at December 31, 2019
|
As at December 31, 2018
|
|||||||||||||||
|
(In $ millions)
|
Delivery
instalment
|
Back-end
fee
|
Delivery
instalment
|
Back-end
fee
|
||||||||||||
|
Delivery instalments for jack-up drilling rigs
|
793.8
|
18.0
|
963.9
|
25.8
|
||||||||||||
|
(In $ millions)
|
Less than
1 year |
1–3 years
|
3–5 years
|
More than
5 years |
Total
|
|||||||||||||||
|
Delivery instalments for jack-up rigs
|
793.8
|
-
|
-
|
-
|
793.8
|
|||||||||||||||
|
(In $ millions)
|
2020
|
2021
|
2022
|
2023
|
2024
|
Thereafter
|
Total
|
|||||||||||||||||||||
|
Minimum lease payments
|
5.1
|
4.2
|
1.4
|
0.4
|
0.4
|
1.4
|
12.9
|
|||||||||||||||||||||
|
(In $ millions)
|
2020
|
2021
|
Total
|
|||||||||
|
Surety bonds and other guarantees
|
70.1
|
-
|
70.1
|
|||||||||
|
Performance guarantee to OPEX (see note 3)
|
-
|
5.9
|
5.9
|
|||||||||
|
Total
|
70.1
|
5.9
|
76.0
|
|||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
(In $ millions)
|
2019
|
2018
|
2017
|
|||||||||
|
Share-based payment charge
|
3.9
|
3.7
|
1.8
|
|||||||||
|
Total shared based compensation
|
3.9
|
3.7
|
1.8
|
|||||||||
| 2019 | 2018 |
2017
|
||||||||||||||||||||||
|
Number and weighted
average exercise price
stock options:
|
Number
|
Weighted
Average
Exercise Price
(in $) |
Number
|
Weighted
Average
Exercise Price
(in $) |
Number
|
Weighted
Average
Exercise
Price
(in $)
|
||||||||||||||||||
|
Outstanding at January 1
|
2,615.000
|
22.0
|
1,711,000
|
18.0
|
-
|
-
|
||||||||||||||||||
|
Granted during the year
|
460,000
|
17.5
|
1,664,000
|
24.0
|
1,711,000
|
18.0
|
||||||||||||||||||
|
Forfeited during the year
|
(717,500
|
)
|
22.34
|
(760,000
|
)
|
18.0
|
-
|
-
|
||||||||||||||||
|
Outstanding at December 31
|
2,357,500
|
20.92
|
2,615,000
|
22.0
|
1,711,000
|
18.0
|
||||||||||||||||||
|
Exercisable at December 31
|
810,999
|
20.04
|
333,666
|
18.0
|
-
|
-
|
||||||||||||||||||
|
Following input is used when calculating fair value:
|
2019
|
2018
|
2017
|
|||||||||
|
Expected future volatility
|
32
|
%
|
30
|
%
|
25
|
%
|
||||||
|
Expected dividend rate
|
-
|
-
|
-
|
|||||||||
|
Risk-free rate
|
2.0
|
%
|
2.1% - 2.9
|
%
|
1.5% - 2.0
|
%
|
||||||
|
Expected life after vesting
|
2 years
|
2 years
|
2 years
|
|||||||||
|
As at December 31, 2019
|
As at December 31, 2018
|
|||||||||||||||||||
|
(In $ millions)
|
Hierarchy
|
Fair value
|
Carrying
value
|
Fair value
|
Carrying value
|
|||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Cash and cash equivalents
|
1
|
59.1
|
59.1
|
27.9
|
27.9
|
|||||||||||||||
|
Restricted cash
|
1
|
69.4
|
69.4
|
63.4
|
63.4
|
|||||||||||||||
|
Marketable securities – non-current
|
1
|
-
|
-
|
31.0
|
31.0
|
|||||||||||||||
|
Marketable securities – current
|
1
|
-
|
-
|
4.2
|
4.2
|
|||||||||||||||
|
Trade receivables
|
1
|
40.2
|
40.2
|
25.1
|
25.1
|
|||||||||||||||
|
Tax retentions receivable
|
1
|
11.6
|
11.6
|
11.6
|
11.6
|
|||||||||||||||
|
Other current assets (excluding deferred costs)
|
1
|
22.7
|
22.7
|
17.3
|
17.3
|
|||||||||||||||
|
Due from related parties
|
1
|
8.6
|
8.6
|
-
|
-
|
|||||||||||||||
|
Forward contracts (see note 18)
|
2
|
27.9
|
27.9
|
50.3
|
50.3
|
|||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Long-term debt
|
2
|
1,624.0
|
1,709.8
|
1,113.6
|
1,174.6
|
|||||||||||||||
|
Trade payables
|
1
|
14.1
|
14.1
|
9.6
|
9.6
|
|||||||||||||||
|
Accruals and other current liabilities
|
1
|
99.6
|
99.6
|
71.0
|
71.0
|
|||||||||||||||
|
Forward contracts (see note 18)
|
2
|
92.2
|
92.2
|
85.4
|
85.4
|
|||||||||||||||
|
Guarantees issued to equity method investments (see note 3)
|
3
|
5.9
|
5.9
|
-
|
-
|
|||||||||||||||
|
As of December 31, 2019
|
As of December 31, 2018
|
|||||||||||||||
|
All shares are common shares of $0.05 par value each
|
Shares
|
$ million
|
Shares
|
$ million
|
||||||||||||
|
Authorized share capital
|
137,500,000
|
6.9
|
125,000,000
|
6.3
|
||||||||||||
|
Issued and fully paid share capital
|
112,278,065
|
5.6
|
106,528,065
|
5.3
|
||||||||||||
|
Treasury shares held by the company
|
1,459,714
|
(0.1
|
)
|
1,459,714
|
(0.1
|
)
|
||||||||||
|
Outstanding shares in issue
|
110,818,351
|
5.6
|
105,068,351
|
5.3
|
||||||||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Benefit obligation at beginning of period
|
140.7
|
-
|
||||||
|
Benefit obligation acquired through business combination
|
-
|
147.2
|
||||||
|
Interest cost
|
1.9
|
1.6
|
||||||
|
Actuarial loss
|
30.4
|
4.2
|
||||||
|
Benefits paid
|
(1.5
|
)
|
(1.0
|
)
|
||||
|
Foreign exchange rate changes
|
(2.5
|
)
|
(11.3
|
)
|
||||
|
Benefit obligation at end of period
|
169.0
|
140.7
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Fair value of plan assets at beginning of period
|
141.0
|
-
|
||||||
|
Plan assets acquired through business combination
|
-
|
146.5
|
||||||
|
Actual return on plan assets
|
32.3
|
5.8
|
||||||
|
Employer contribution
|
-
|
1.0
|
||||||
|
Benefits paid
|
(1.5
|
)
|
(1.0
|
)
|
||||
|
Plan participants’ contributions
|
-
|
0.1
|
||||||
|
Foreign exchange rate changes
|
(2.5
|
)
|
(11.2
|
)
|
||||
|
Fair value of plan assets at end of period
|
169.3
|
141.0
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Funded status
|
0.3
|
0.3
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Other assets – noncurrent
|
0.3
|
0.3
|
||||||
|
Net pension asset
|
0.3
|
0.3
|
||||||
|
Net amount recognized
|
0.3
|
0.3
|
||||||
|
For the Years Ended December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Interest cost
|
1.9
|
1.6
|
||||||
|
Expected return on plan assets
|
(1.9
|
)
|
(1.6
|
)
|
||||
|
Net pension expense
|
-
|
-
|
||||||
|
As of December 31,
|
||||||||
|
(In $ millions)
|
2019
|
2018
|
||||||
|
Projected benefit obligation
|
169.0
|
140.7
|
||||||
|
Accumulated benefit obligation
|
169.0
|
140.7
|
||||||
|
Fair value of plan assets
|
169.3
|
141.0
|
||||||
|
As of December 31,
|
||
|
Weighted Average Assumptions Used to Determine Benefit Obligations
|
2019
|
2018
|
|
Discount rate
|
0.54% to 0.42%
|
1.16% to 1.50%
|
|
Rate of compensation increase
|
Not applicable
|
Not applicable
|
|
Weighted Average Assumptions Used to Determine Net Periodic Benefit Cost
|
January 1 2019 to
December 31, 2019 |
March 29, 2018 to
December 31, 2018 |
|
|
Discount rate
|
0.54% to 0.42%
|
1.16% to 1.50%
|
|
|
Expected long-term return on plan assets
|
0.54% to 0.42%
|
1.16% to 1.50%
|
|
|
Rate of compensation increase
|
Not applicable
|
Not applicable
|
|
Estimated Fair Value Measurements
|
||||||||
|
(In $ millions)
|
Carrying
Amount
|
Significant Unobservable
Inputs
(Level 3)
|
||||||
|
December 31, 2019
|
||||||||
|
Guaranteed insurance contracts
|
169.0
|
169.0
|
||||||
|
Other
|
0.3
|
0.3
|
||||||
|
Total
|
169.3
|
169.3
|
||||||
|
As of December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
Balance as of January 1,
|
$
|
141.0
|
$
|
—
|
||||
|
Acquisition of plan assets
|
-
|
146.5
|
||||||
|
Assets sold/benefits paid
|
(1.5
|
)
|
0.1
|
|||||
|
Return on plan assets
|
32.3
|
5.8
|
||||||
|
Foreign exchange rate changes
|
(2.5
|
)
|
(11.3
|
)
|
||||
|
Balance as of December 31,
|
169.3
|
141.0
|
||||||
|
Payments by Period
|
||||||||||||||||||||||||||||
|
Total
|
2020
|
2021
|
2022
|
2023
|
2024
|
Five Years Thereafter
|
||||||||||||||||||||||
|
Estimated benefit payments
|
26.8
|
1.6
|
1.8
|
1.9
|
2.2
|
2.5
|
16.8
|
|||||||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|