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.
|
SEADRILL LIMITED
|
|
(Exact name of Registrant as specified in its charter)
|
|
|
|
Bermuda
|
|
(Jurisdiction of incorporation or organization)
|
|
Par-la-Ville Place, 4th Floor, 14 Par-la-Ville Road, Hamilton HM 08, Bermuda
|
|
(Address of principal executive offices)
|
|
Colleen Simmons
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton HM 08, Bermuda
Tel: +1 (441) 295-9500, Fax: +1 (441) 295-3494
|
|
(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person
|
|
|
Common stock, $0.10 par value
|
|
New York Stock Exchange
|
|
|
|
|
|
|
|
|
|
Title of class
|
|
Name of exchange on which registered
|
|
|
[_] Yes
|
[X] No
|
|
|
|
|
[_] Yes
|
[X] No
|
|
|
|
|
[X] Yes
|
[_] No
|
|
|
|
|
[X] Yes
|
[_] No
|
|
Large accelerated filer [_]
|
Accelerated filer [X]
|
|
Non-accelerated filer [_]
|
Emerging growth company [_]
|
|
If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [_]
|
|
|
Indicate by check mark which basis of accounting the Registrant has used to prepare the financial statements included in this filing:
|
|
|
|
[X] U.S. GAAP
|
|
|
|
[_] International Financial Reporting Standards as issued by the International Accounting Standards Board
|
|
|
|
[_] Other
|
|
|
|
If ”Other” has been checked in response to the previous question, indicate by check mark which
financial statement item the Registrant has elected to follow. |
|
|
|
[_] Item 17
|
|
|
|
[_] Item 18
|
|
[_] Yes
|
[X] No
|
|
TABLE OF CONTENTS
|
||
|
|
|
Page
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
|
|
|
PART 1
|
|
|
|
ITEM 1.
|
||
|
ITEM 2.
|
||
|
ITEM 3
|
||
|
ITEM 4.
|
||
|
ITEM 4A
|
||
|
ITEM 5.
|
||
|
ITEM 6.
|
||
|
ITEM 7.
|
||
|
ITEM 8
|
||
|
ITEM 9.
|
||
|
ITEM 10.
|
||
|
ITEM 11.
|
||
|
ITEM 12.
|
||
|
|
|
|
|
PART II
|
|
|
|
ITEM 13.
|
||
|
ITEM 14.
|
||
|
ITEM 15
|
||
|
ITEM 16.
|
||
|
ITEM 16A.
|
||
|
ITEM 16B.
|
||
|
ITEM 16C.
|
||
|
ITEM 16D.
|
||
|
ITEM 16E.
|
||
|
ITEM 16F.
|
||
|
ITEM 16G.
|
||
|
ITEM 16H.
|
||
|
|
|
|
|
PART III
|
|
|
|
ITEM 17.
|
||
|
ITEM 18.
|
||
|
ITEM 19.
|
||
|
•
|
our ability to maintain relationships with suppliers, customers, employees and other third parties following our emergence from Chapter 11 proceedings;
|
|
•
|
our ability to maintain and obtain adequate financing to support our business plans following our emergence from Chapter 11;
|
|
•
|
factors related to the offshore drilling market, including changes in oil and gas prices and the state of the global economy on market outlook for our various geographical operating sectors and classes of rigs;
|
|
•
|
supply and demand for drilling units and competitive pressure on utilization rates and dayrates;
|
|
•
|
customer contracts, including contract backlog, contract commencements, contract terminations, contract option exercises, contract revenues, contract awards and rig mobilizations;
|
|
•
|
the repudiation, nullification, modification or renegotiation of drilling contracts;
|
|
•
|
delays in payments by, or disputes with, our customers under our drilling contracts;
|
|
•
|
fluctuations in the market value of our drilling units and the amount of debt we can incur under certain covenants in our debt financing agreements;
|
|
•
|
the liquidity and adequacy of cash flow for our obligations;
|
|
•
|
our ability to successfully employ our drilling units;
|
|
•
|
our ability to procure or have access to financing;
|
|
•
|
our expected debt levels;
|
|
•
|
our ability to satisfy our obligations, including certain covenants, under our debt financing agreements and if needed, to refinance our existing indebtedness;
|
|
•
|
credit risks of our key customers;
|
|
•
|
political and other uncertainties, including political unrest, risks of terrorist acts, war and civil disturbances, public health threats, piracy, corruption, significant governmental influence over many aspects of local economies, or the seizure, nationalization or expropriation of property or equipment;
|
|
•
|
the concentration of our revenues in certain geographical jurisdictions;
|
|
•
|
limitations on insurance coverage, such as war risk coverage, in certain regions;
|
|
•
|
any inability to repatriate income or capital;
|
|
•
|
the operation and maintenance of our drilling units, including complications associated with repairing and replacing equipment in remote locations and maintenance costs incurred while idle;
|
|
•
|
newbuildings, upgrades, shipyard and other capital projects, including the completion, delivery and commencement of operation dates;
|
|
•
|
import-export quotas;
|
|
•
|
wage and price controls and the imposition of trade barriers;
|
|
•
|
the recruitment and retention of personnel;
|
|
•
|
regulatory or financial requirements to comply with foreign bureaucratic actions, including potential limitations on drilling activity, changing taxation policies and other forms of government regulation and economic conditions that are beyond our control;
|
|
•
|
the level of expected capital expenditures, our expected financing of such capital expenditures, and the timing and cost of completion of capital projects;
|
|
•
|
fluctuations in interest rates or exchange rates and currency devaluations relating to foreign or US monetary policy;
|
|
•
|
tax matters, changes in tax laws, treaties and regulations, tax assessments and liabilities for tax issues, including those associated with our activities in Bermuda, Brazil, Norway, the United Kingdom and the United States;
|
|
•
|
legal and regulatory matters, including the results and effects of legal proceedings, and the outcome and effects of internal and governmental investigations;
|
|
•
|
hazards inherent in the drilling industry and marine operations causing personal injury or loss of life, severe damage to or destruction of property and equipment, pollution or environmental damage, claims by third parties or customers and the suspension of operations;
|
|
•
|
customs and environmental matters; and
|
|
•
|
other important factors described from time to time in the reports filed or furnished by us with the SEC.
|
|
ITEM 1.
|
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
|
ITEM 2.
|
OFFER STATISTICS AND EXPECTED TIMETABLE
|
|
ITEM 3.
|
KEY INFORMATION
|
|
•
|
“AOD” means Asia Offshore Drilling Limited, a company incorporated under the Laws of Bermuda with registration number 44712.
|
|
•
|
“Bankruptcy Court” means the United States Bankruptcy Court for the District of South Texas Victoria Division;
|
|
•
|
“Centerbridge” means Centerbridge Credit Partners L.P. and certain of its affiliates;
|
|
•
|
“Chapter 11 Proceedings” means reorganization proceedings under Chapter 11 of Title 11 of the United States Code.
|
|
•
|
“Commitment Parties” means each commitment party to the Investment Agreement;
|
|
•
|
“Companies Act” means the Companies Act 1981 of Bermuda, as amended from time to time;
|
|
•
|
“Debtors” means Seadrill Limited and certain of its subsidiaries which filed voluntary petitions for reorganization under Chapter 11 of the United States Bankruptcy Code in the Bankruptcy Court on September 12, 2017;
|
|
•
|
“Effective Date” means the date of the Debtors’ emergence from bankruptcy proceedings in accordance with the terms and conditions of the Plan;
|
|
•
|
“Employee Incentive Plan” means the employee incentive plan that was implemented by Seadrill pursuant to the terms of the Plan which will, among other things, reserve an aggregate of 10 percent of the Common Shares, on a fully diluted, fully distributed basis, for grants made from time to time to employees of Seadrill and its subsidiaries and otherwise contain terms and conditions (including with respect to participants, allocation, structure, and timing of issuance) generally consistent with those prevailing in the market at the discretion of the board of directors of Seadrill;
|
|
•
|
“Exchange Act” means the Securities Exchange Act of 1934, as amended;
|
|
•
|
“Global Settlement” refers to the settlement announced by the Debtors on February 26, 2018 with an ad-hoc group of unsecured bond holders, the official committee of unsecured creditors and other major creditors. This is described under the heading “The Reorganization—Introduction”;
|
|
•
|
“Hemen” means Hemen Holding Limited, a Cyprus holding company with registration number HE87804 and Hemen Investments Limited, a Cyprus holding company with registration number HE371665;
|
|
•
|
“Investment Agreement” means the investment agreement described under the heading “The Reorganization—Introduction”;
|
|
•
|
“New Secured Notes” means the $880.0 million aggregate principal amount of 12.0% Senior Secured Notes due 2025 issued by NSNCo in connection with the Reorganization;
|
|
•
|
“NSNCo” means Seadrill New Finance Limited, a company incorporated under the Laws of Bermuda with registration number 53541, formed in connection with the Reorganization and the issuer of the New Secured Notes;
|
|
•
|
“NYSE” means the New York Stock Exchange;
|
|
•
|
“Old Seadrill Limited” or the “Predecessor Company” means Seadrill Limited, a company incorporated under the Laws of Bermuda with registration number 36832. Old Seadrill Limited was the parent company of Seadrill prior to its emergence from bankruptcy;
|
|
•
|
“OSE” means the Oslo Stock Exchange;
|
|
•
|
“Plan” means the Second Amended Joint Chapter 11 Plan (as modified) of Reorganization, what was filed with the Bankruptcy Court on February 26, 2018 and confirmed by the Bankruptcy Court on April 17, 2018;
|
|
•
|
“Reorganization” means the transactions described under the heading “The Reorganization” and those transactions contemplated by the Plan;
|
|
•
|
“RSA” means the restructuring support and lock-up agreement that the Debtors entered with a group of bank lenders, bondholders, certain other stakeholders and new investors on September 12, 2017. This is described under the heading “The Reorganization—Introduction”;
|
|
•
|
“Sapura Energy” means Sapura Energy Berhad. We previously held an investment in Sapura Energy. Sapura Energy is also our joint venture partner for Seabras Sapura;
|
|
•
|
“Seabras Sapura” refers to our joint venture with Sapura Energy. We refer to our investments in Seabras Sapura Participacoes SA and Seabras Sapura Holding GmbH together as “Seabras Sapura”;
|
|
•
|
“Seadrill Limited” or the “Successor Company” means Seadrill Limited (formerly known as “New SDRL Limited”), a company incorporated under the Laws of Bermuda with registration number 53439. Seadrill Limited has been the parent company of Seadrill since its emergence from bankruptcy;
|
|
•
|
“Seadrill Common Shares” or the "Shares” means common shares, par value $0.10 per share, of Seadrill Limited;
|
|
•
|
“Seadrill Partners” means Seadrill Partners, LLC, a limited liability company formed under the Laws of the Republic of The Marshall Islands with registration number 962166;
|
|
•
|
“SeaMex” means SeaMex Limited, a limited liability company formed under the Laws of Bermuda with registration number 48115.
|
|
A.
|
SELECTED FINANCIAL DATA
|
|
|
Successor
|
|
Predecessor
|
||||||||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Year ended December 31,
2015 |
|
|
Year ended December 31,
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
(In millions of U.S. dollars except common
share and per share data)
|
|
|
||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total operating revenues
|
541
|
|
|
712
|
|
|
2,088
|
|
|
3,169
|
|
|
4,335
|
|
|
4,997
|
|
|
Net operating (loss)/ income
|
(175
|
)
|
|
(613
|
)
|
|
(728
|
)
|
|
1,026
|
|
|
1,019
|
|
|
2,279
|
|
|
Net (loss)/income
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
(155
|
)
|
|
(635
|
)
|
|
4,087
|
|
|
(Loss)/earnings per share, basic
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
(1.29
|
)
|
|
8.32
|
|
|
(Loss)/earnings per share, diluted
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
(1.29
|
)
|
|
8.30
|
|
|
|
Successor
|
|
Predecessor
|
|||||||||||
|
|
As of December 31,
|
|
As of December 31,
|
|||||||||||
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
(In millions of U.S. dollars except common share and per share data)
|
|
|
|||||||||
|
Balance Sheet Data (at end of period):
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
1,542
|
|
|
1,255
|
|
|
1,368
|
|
|
1,044
|
|
|
831
|
|
|
Drilling units
|
6,659
|
|
|
13,216
|
|
|
14,276
|
|
|
14,930
|
|
|
15,145
|
|
|
Newbuildings
|
—
|
|
|
248
|
|
|
1,531
|
|
|
1,479
|
|
|
2,030
|
|
|
Investment in associated companies
|
800
|
|
|
1,473
|
|
|
2,168
|
|
|
2,592
|
|
|
2,898
|
|
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
604
|
|
|
Total assets
|
10,848
|
|
|
17,982
|
|
|
21,666
|
|
|
23,439
|
|
|
26,297
|
|
|
Long-term debt (including current portion)
(1)
|
6,914
|
|
|
8,699
|
|
|
9,514
|
|
|
10,543
|
|
|
12,475
|
|
|
Common share capital
|
10
|
|
|
1,008
|
|
|
1,008
|
|
|
985
|
|
|
985
|
|
|
Total equity
|
3,035
|
|
|
6,959
|
|
|
10,063
|
|
|
10,068
|
|
|
10,390
|
|
|
Common shares outstanding (in millions)
|
100.0
|
|
|
504.5
|
|
|
504.4
|
|
|
492.8
|
|
|
492.8
|
|
|
Weighted average common shares outstanding (in millions)
|
100.0
|
|
|
504.5
|
|
|
501.0
|
|
|
492.8
|
|
|
478.0
|
|
|
(1)
|
Includes
$7,705 million
of debt classified as liabilities subject to compromise in 2017.
|
|
|
Successor
|
|
Predecessor
|
||||||||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Year ended December 31,
2015 |
|
|
Year ended December 31,
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
(In millions of U.S. dollars except common
share and per share data)
|
|
|
||||||||||||
|
Statement of Cash Flows data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating cash flows
|
(26
|
)
|
|
(213
|
)
|
|
399
|
|
|
1,184
|
|
|
1,788
|
|
|
1,574
|
|
|
Investing cash flows
|
61
|
|
|
149
|
|
|
358
|
|
|
354
|
|
|
(165
|
)
|
|
197
|
|
|
Financing cash flows
|
(208
|
)
|
|
887
|
|
|
(846
|
)
|
|
(1,405
|
)
|
|
(1,370
|
)
|
|
(1,521
|
)
|
|
Capital expenditure
(2)
|
(98
|
)
|
|
(127
|
)
|
|
(150
|
)
|
|
(231
|
)
|
|
(1,041
|
)
|
|
(3,168
|
)
|
|
B.
|
|
|
C.
|
REASONS FOR THE OFFER AND USE OF PROCEEDS
|
|
•
|
worldwide production of, and demand for, oil and gas and geographical dislocations in supply and demand;
|
|
•
|
the cost of exploring for, developing, producing and delivering oil and gas;
|
|
•
|
expectations regarding future energy prices and production;
|
|
•
|
advances in exploration, development and production technology;
|
|
•
|
the ability of the Organization of the Petroleum Exporting Countries or OPEC, to set and maintain levels of production and pricing;
|
|
•
|
the level of production in non-OPEC countries;
|
|
•
|
international sanctions on oil-producing countries, or the lifting of such sanctions;
|
|
•
|
government regulations, including restrictions on offshore transportation of oil and natural gas;
|
|
•
|
local and international political, economic and weather conditions;
|
|
•
|
domestic and foreign tax policies;
|
|
•
|
the development and exploitation of alternative fuels and unconventional hydrocarbon production, including shale;
|
|
•
|
worldwide economic and financial problems and the corresponding decline in the demand for oil and gas and, consequently, our services;
|
|
•
|
the policies of various governments regarding exploration and development of their oil and gas reserves, accidents, severe weather, natural disasters and other similar incidents relating to the oil and gas industry; and
|
|
•
|
the worldwide political and military environment, including uncertainty or instability resulting from an escalation or additional outbreak of armed hostilities or other crises in the Middle East, Eastern Europe or other geographic areas or further acts of terrorism in the United States, Europe or elsewhere.
|
|
•
|
the availability and quality of competing offshore drilling units;
|
|
•
|
the availability of debt financing on reasonable terms;
|
|
•
|
the level of costs for associated offshore oilfield and construction services;
|
|
•
|
oil and gas transportation costs;
|
|
•
|
the level of rig operating costs, including crew and maintenance;
|
|
•
|
the discovery of new oil and gas reserves;
|
|
•
|
the political and military environment of oil and gas reserve jurisdictions; and
|
|
•
|
regulatory restrictions on offshore drilling.
|
|
•
|
executing other financing arrangements;
|
|
•
|
incurring additional indebtedness;
|
|
•
|
creating or permitting liens on our assets;
|
|
•
|
selling our drilling units or the shares of our subsidiaries;
|
|
•
|
making investments;
|
|
•
|
changing the general nature of our business;
|
|
•
|
paying dividends to our shareholders;
|
|
•
|
changing the management and/or ownership of the drilling units; and
|
|
•
|
making capital expenditures.
|
|
•
|
the general economic and market conditions affecting the offshore contract drilling industry, including competition from other offshore contract drilling companies;
|
|
•
|
the types, sizes and ages of drilling units;
|
|
•
|
the supply and demand for drilling units;
|
|
•
|
the costs of newbuild drilling units;
|
|
•
|
the prevailing level of drilling services contract dayrates;
|
|
•
|
governmental or other regulations; and
|
|
•
|
technological advances.
|
|
•
|
terrorist acts, armed hostilities, war and civil disturbances;
|
|
•
|
acts of piracy, which have historically affected ocean-going vessels;
|
|
•
|
significant governmental influence over many aspects of local economies;
|
|
•
|
the seizure, nationalization or expropriation of property or equipment;
|
|
•
|
uncertainty of outcome in foreign court proceedings;
|
|
•
|
the repudiation, nullification, modification or renegotiation of contracts;
|
|
•
|
limitations on insurance coverage, such as war risk coverage, in certain areas;
|
|
•
|
political unrest;
|
|
•
|
foreign and U.S. monetary policy and foreign currency fluctuations and devaluations;
|
|
•
|
the 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;
|
|
•
|
U.S. and foreign sanctions or trade embargoes;
|
|
•
|
compliance with various jurisdictional regulatory or financial requirements;
|
|
•
|
compliance with and changes to taxation;
|
|
•
|
other forms of government regulation and economic conditions that are beyond our control; and
|
|
•
|
government corruption.
|
|
•
|
the equipping and operation of drilling units;
|
|
•
|
exchange rates or exchange controls;
|
|
•
|
the repatriation of foreign earnings;
|
|
•
|
oil and gas exploration and development;
|
|
•
|
the taxation of offshore earnings and the earnings of expatriate personnel; and
|
|
•
|
the use and compensation of local employees and suppliers by foreign contractors.
|
|
•
|
announcements concerning the offshore drilling market, including changes in oil and gas prices and the state of the global economy on market outlook for our various geographical operating sectors and classes of rigs;
|
|
•
|
fluctuations in the market value of our drilling units and the amount of debt we can incur under certain covenants in its current and future debt financing agreements;
|
|
•
|
general and industry-specific economic conditions;
|
|
•
|
changes in financial estimates or recommendations by securities analysts or failure to meet analysts' performance expectations;
|
|
•
|
additions or departures of key members of management;
|
|
•
|
any increased indebtedness we incur in the future;
|
|
•
|
speculation or reports by the press or investment community with respect to Seadrill or the industry in general;
|
|
•
|
announcements by us or our competitors of significant contracts, acquisitions, dispositions, strategic partnerships, joint ventures or capital commitments;
|
|
•
|
changes or proposed changes in laws or regulations affecting the oil and gas industry or enforcement of these laws and regulations, or announcements relating to these matters; and
|
|
•
|
general market, political and economic conditions, including any such conditions and local conditions in the markets in which we operate.
|
|
ITEM 4.
|
INFORMATION ON THE COMPANY
|
|
A.
|
HISTORY AND DEVELOPMENT OF THE COMPANY
|
|
i.
|
Introduction to the Reorganization
|
|
ii.
|
Corporate Reorganization
|
|
iii.
|
The Plan
|
|
iv.
|
Rights offering
|
|
v.
|
Issuance and distribution of the new shares under the Plan and Investment Agreement
|
|
|
|
|
|
Percentage
|
||||||||
|
Recipient of Common Shares
|
|
Number of shares
|
|
|
Prior to dilution by Primary Structuring Fee and the shares reserved under the Employee Incentive Plan
|
|
|
Prior to dilution by the shares reserved under the Employee Incentive Plan
|
|
|
Fully diluted
|
|
|
Commitment Parties (in exchange for cash paid pursuant to the Investment Agreement) and Equity Rights Offering Subscribers
|
|
23,750,000
|
|
|
25.00
|
%
|
|
23.75
|
%
|
|
21.38
|
%
|
|
Recipients of New Secured Notes (including Commitment Parties and Notes Rights Offering Subscribers)
|
|
54,625,000
|
|
|
57.50
|
%
|
|
54.63
|
%
|
|
49.16
|
%
|
|
Holders of General Unsecured Claims
|
|
14,250,000
|
|
|
15.00
|
%
|
|
14.25
|
%
|
|
12.82
|
%
|
|
Former Holders of Old Seadrill Limited Equity and Seadrill Limited 510(b) Claimants
|
|
1,900,000
|
|
|
2.00
|
%
|
|
1.90
|
%
|
|
1.71
|
%
|
|
Fees to Select Commitment Parties
|
|
475,000
|
|
|
0.50
|
%
|
|
0.47
|
%
|
|
0.43
|
%
|
|
All creditors, excluding Primary Structuring Fee
|
|
95,000,000
|
|
|
100.00
|
%
|
|
95.00
|
%
|
|
85.50
|
%
|
|
Hemen (on account of Primary Structuring Fee)
|
|
5,000,000
|
|
|
-
|
|
|
5.00
|
%
|
|
4.50
|
%
|
|
Total, prior to dilution by shares reserved under the Employee Incentive Plan
|
|
100,000,000
|
|
|
-
|
|
|
100.00
|
%
|
|
90.00
|
%
|
|
Reserved for the Employee Incentive Plan
|
|
11,111,111
|
|
|
-
|
|
|
-
|
|
|
10.00
|
%
|
|
Total, fully diluted
|
|
111,111,111
|
|
|
-
|
|
|
-
|
|
|
100.00
|
%
|
|
vi.
|
New Secured Notes
|
|
(In $ millions)
|
|
Successor
|
|
|
Predecessor
|
|||||||
|
Summary of capital expenditures
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Additions to newbuilding
|
|
—
|
|
|
(1
|
)
|
|
(33
|
)
|
|
(52
|
)
|
|
Additions to drilling units and equipment
|
|
(27
|
)
|
|
(48
|
)
|
|
(59
|
)
|
|
(84
|
)
|
|
Payments for long-term maintenance
|
|
(71
|
)
|
|
(78
|
)
|
|
(58
|
)
|
|
(95
|
)
|
|
Total capital expenditure
|
|
(98
|
)
|
|
(127
|
)
|
|
(150
|
)
|
|
(231
|
)
|
|
B.
|
BUSINESS OVERVIEW
|
|
i.
|
Drillships
:
|
|
ii.
|
Semi-submersible drilling rigs:
|
|
i.
|
One of the largest offshore drilling contractors
|
|
ii.
|
Commitment to safety and the environment
|
|
iii.
|
Technologically advanced and young fleet
|
|
iv.
|
Strong and diverse customer relationship
s
|
|
i.
|
Best Operations
|
|
ii.
|
Right rigs
|
|
iii.
|
Strongest relationships
|
|
iv.
|
Leading organization
|
|
i.
|
Physical Damage Insurance
|
|
ii.
|
Loss of Hire Insurance
|
|
iii.
|
Protection and Indemnity Insurance
|
|
iv.
|
Windstorm Insurance
|
|
i.
|
Flag State Requirements
|
|
ii.
|
International Maritime Regimes
|
|
iii.
|
Environmental Laws and Regulations
|
|
iv.
|
Safety Requirements
|
|
v.
|
Navigation and Operating Permit Requirements
|
|
vi.
|
Local Content Requirements
|
|
vii.
|
Other Laws and Regulations
|
|
C.
|
ORGANIZATIONAL STRUCTURE
|
|
i.
|
Asia Offshore Drilling ("
AOD
")
|
|
ii.
|
Ship Finance Variable Interest Entities
|
|
iii.
|
Seadrill Nigeria Operations Limited
|
|
i.
|
Seadrill Partners
|
|
ii.
|
SeaMex
|
|
iii.
|
Archer
|
|
iv.
|
Seabras Sapura
|
|
D.
|
PROPERTY, PLANT AND EQUIPMENT
|
|
Unit
|
Year built
|
|
Water depth (feet)
|
|
Drilling depth (feet)
|
|
Area of location
|
|
Estimated month of rig availability
|
|
West Navigator
|
2000
|
|
7,500
|
|
35,000
|
|
Norway
|
|
available
|
|
West Gemini
|
2010
|
|
10,000
|
|
35,000
|
|
Angola
|
|
May 2019
|
|
West Tellus
|
2013
|
|
12,000
|
|
40,000
|
|
Brazil
|
|
October 2019
|
|
West Neptune
|
2014
|
|
12,000
|
|
40,000
|
|
USA
|
|
December 2019
|
|
West Jupiter
|
2014
|
|
12,000
|
|
40,000
|
|
Nigeria
|
|
December 2019
|
|
West Saturn
|
2014
|
|
12,000
|
|
40,000
|
|
Brazil
|
|
September 2019
|
|
West Carina
|
2015
|
|
12,000
|
|
40,000
|
|
Malaysia
|
|
June 2019
|
|
Unit
|
Year built
|
|
Water depth (feet)
|
|
Drilling depth (feet)
|
|
Area of location
|
|
Estimated month of rig availability
|
|
West Alpha
|
1986
|
|
2,000
|
|
23,000
|
|
Norway
|
|
available
|
|
West Venture
|
2000
|
|
2,600
|
|
30,000
|
|
Norway
|
|
available
|
|
West Phoenix
|
2008
|
|
10,000
|
|
30,000
|
|
Norway
|
|
January 2021
|
|
West Hercules
(i)
|
2008
|
|
10,000
|
|
35,000
|
|
Norway
|
|
November 2019
|
|
West Taurus
(i)
|
2008
|
|
10,000
|
|
35,000
|
|
Spain
|
|
available
|
|
West Eminence
|
2009
|
|
10,000
|
|
30,000
|
|
Spain
|
|
available
|
|
West Orion
|
2010
|
|
10,000
|
|
35,000
|
|
Malaysia
|
|
available
|
|
West Pegasus
|
2011
|
|
10,000
|
|
35,000
|
|
Norway
|
|
available
|
|
West Eclipse
|
2011
|
|
10,000
|
|
40,000
|
|
Namibia
|
|
available
|
|
Sevan Driller
|
2009
|
|
10,000
|
|
40,000
|
|
Malaysia
|
|
available
|
|
Sevan Brasil
|
2012
|
|
10,000
|
|
40,000
|
|
Aruba
|
|
available
|
|
Sevan Louisiana
|
2013
|
|
10,000
|
|
40,000
|
|
USA
|
|
May 2019
|
|
Unit
|
Year built
|
|
Water depth (feet)
|
|
Drilling depth (feet)
|
|
Area of location
|
|
Estimated month of rig availability
|
|
|
|
|
|
|
|
|
|
|
|
|
Jack-up rigs
|
|
|
|
|
|
|
|
|
|
|
West Epsilon
|
1993
|
|
400
|
|
30,000
|
|
Norway
|
|
available
|
|
West Prospero
|
2007
|
|
400
|
|
30,000
|
|
Malaysia
|
|
available
|
|
West Vigilant
|
2008
|
|
350
|
|
30,000
|
|
Malaysia
|
|
available
|
|
West Ariel
|
2008
|
|
400
|
|
30,000
|
|
United Arab Emirates
|
|
available
|
|
West Freedom
|
2009
|
|
350
|
|
30,000
|
|
Colombia
|
|
available
|
|
West Cressida
|
2009
|
|
375
|
|
30,000
|
|
Thailand
|
|
January 2020
|
|
West Callisto
|
2010
|
|
400
|
|
30,000
|
|
Saudi Arabia
|
|
June 2019
|
|
West Leda
|
2010
|
|
375
|
|
30,000
|
|
Malaysia
|
|
available
|
|
West Elara
|
2011
|
|
450
|
|
40,000
|
|
Norway
|
|
September 2027
|
|
West Castor
|
2013
|
|
400
|
|
30,000
|
|
Suriname
|
|
January 2020
|
|
West Telesto
|
2013
|
|
400
|
|
30,000
|
|
India
|
|
March 2019
|
|
West Tucana
|
2013
|
|
400
|
|
30,000
|
|
Qatar
|
|
December 2019
|
|
AOD I
(ii)
|
2013
|
|
400
|
|
30,000
|
|
Saudi Arabia
|
|
June 2019
|
|
AOD II
(ii)
|
2013
|
|
400
|
|
30,000
|
|
Saudi Arabia
|
|
July 2019
|
|
AOD III
(ii)
|
2013
|
|
400
|
|
30,000
|
|
Saudi Arabia
|
|
December 2019
|
|
West Linus
(i)
|
2014
|
|
450
|
|
40,000
|
|
Norway
|
|
December 2028
|
|
i.
|
The jack-up rig
West Linus
and the semi-submersible rigs
West Hercules
and
West Taurus
are owned by wholly-owned subsidiaries of Ship Finance and leased to us under capital leases. We consolidate the Ship Finance rig owning entities for these rigs under the variable interest model. Please see
Note 35
to the Consolidated Financial Statements included in this report for further details of these arrangements.
|
|
ii.
|
We own a 66.23% interest in the jack-up rigs
AOD I
,
AOD II
and
AOD III
. Please see ITEM 4C "Organizational Structure" for further details.
|
|
Unit
|
Rig type
|
|
Water depth (feet)
|
|
Drilling depth (feet)
|
|
Area of location
|
|
Status
|
|
Sevan Developer
|
Semi-submersible
|
|
10,000
|
|
40,000
|
|
Cosco Shipyard (China)
|
|
Under construction
|
|
ITEM 4A.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 5.
|
OPERATING AND FINANCIAL REVIEW
|
|
i.
|
Chapter 11 Reorganization
|
|
ii.
|
Application of Fresh Start Accounting
|
|
|
|
Successor
|
|
Predecessor
|
||
|
Operational drilling units
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|
Drillships
|
|
7
|
|
7
|
|
7
|
|
Semi-submersible rigs
|
|
12
|
|
12
|
|
12
|
|
Total floaters
|
|
19
|
|
19
|
|
19
|
|
Jack-up rigs
|
|
16
|
|
16
|
|
19
|
|
Total operational units
|
|
35
|
|
35
|
|
38
|
|
|
|
Successor
|
|
Predecessor
|
|||
|
Number of units
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
Drillships
|
|
—
|
|
|
4
|
|
4
|
|
Semi-submersible rigs
|
|
1
|
|
2
|
|
3
|
|
|
Total floaters
|
|
1
|
|
6
|
|
7
|
|
|
Jack-up rigs
|
|
2
|
|
8
|
|
8
|
|
|
Total operational units
|
|
3
|
|
14
|
|
15
|
|
|
(In $ millions)
|
|
Successor
|
|
Predecessor
|
|||||
|
Contract backlog
|
|
February 28, 2019
|
|
|
March 31, 2018
|
|
|
February 24, 2017
|
|
|
Floaters
|
|
565
|
|
|
802
|
|
|
1,752
|
|
|
Jack-ups
|
|
1,362
|
|
|
1,628
|
|
|
785
|
|
|
Total
|
|
1,927
|
|
|
2,430
|
|
|
2,537
|
|
|
(In $ millions)
|
|
|
|
For the years ending December 31,
|
|||||||||||
|
Contract backlog
|
|
Total
|
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
Thereafter
|
|
|
Floaters
|
|
565
|
|
|
472
|
|
|
93
|
|
|
—
|
|
|
—
|
|
|
Jack-ups
|
|
1,362
|
|
|
177
|
|
|
144
|
|
|
141
|
|
|
900
|
|
|
Total
|
|
1,927
|
|
|
649
|
|
|
237
|
|
|
141
|
|
|
900
|
|
|
A.
|
RESULTS OF OPERATIONS
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Operating revenues
|
|
541
|
|
|
712
|
|
|
2,088
|
|
|
Operating expenses
|
|
(737
|
)
|
|
(918
|
)
|
|
(1,902
|
)
|
|
Other operating items
|
|
21
|
|
|
(407
|
)
|
|
(914
|
)
|
|
Operating loss
|
|
(175
|
)
|
|
(613
|
)
|
|
(728
|
)
|
|
Interest expense
|
|
(261
|
)
|
|
(38
|
)
|
|
(285
|
)
|
|
Reorganization items
|
|
(9
|
)
|
|
(3,365
|
)
|
|
(1,337
|
)
|
|
Other income and expense
|
|
(152
|
)
|
|
161
|
|
|
(686
|
)
|
|
Loss before income taxes
|
|
(597
|
)
|
|
(3,855
|
)
|
|
(3,036
|
)
|
|
Income tax expense
|
|
(8
|
)
|
|
(30
|
)
|
|
(66
|
)
|
|
Net loss
|
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Contract revenues
|
|
469
|
|
|
619
|
|
|
1,888
|
|
|
Reimbursable revenues
|
|
26
|
|
|
21
|
|
|
38
|
|
|
Other revenues
|
|
46
|
|
|
72
|
|
|
162
|
|
|
Operating revenues
|
|
541
|
|
|
712
|
|
|
2,088
|
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Floaters
|
|
307
|
|
|
437
|
|
|
1,283
|
|
|
Jack-ups
|
|
162
|
|
|
182
|
|
|
605
|
|
|
Contract revenues
|
|
469
|
|
|
619
|
|
|
1,888
|
|
|
i.
|
Average number of rigs on contract
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(Number)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Floaters
|
|
7
|
|
|
10
|
|
|
8
|
|
|
Jack-ups
|
|
8
|
|
|
8
|
|
|
11
|
|
|
Average number of rigs on contract
|
|
15
|
|
|
18
|
|
|
19
|
|
|
ii.
|
Average contractual dayrates
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ thousands)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Floaters
|
|
231
|
|
|
279
|
|
|
395
|
|
|
Jack-ups
|
|
106
|
|
|
131
|
|
|
150
|
|
|
iii.
|
Economic utilization for rigs on contract
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(Percentage)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Floaters
|
|
95
|
%
|
|
95
|
%
|
|
97
|
%
|
|
Jack-ups
|
|
99
|
%
|
|
98
|
%
|
|
98
|
%
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Related party revenues (
i
)
|
|
46
|
|
|
43
|
|
|
110
|
|
|
Amortization of unfavorable contracts (
ii
)
|
|
—
|
|
|
21
|
|
|
43
|
|
|
Other (
iii
)
|
|
—
|
|
|
8
|
|
|
9
|
|
|
Other revenues
|
|
46
|
|
|
72
|
|
|
162
|
|
|
i.
|
Related party revenues
|
|
ii.
|
Amortization of unfavorable contracts
|
|
iii.
|
Other
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Vessel and rig operating expenses
|
|
(357
|
)
|
|
(407
|
)
|
|
(792
|
)
|
|
Depreciation
|
|
(236
|
)
|
|
(391
|
)
|
|
(798
|
)
|
|
Amortization of intangibles
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
Reimbursable expenses
|
|
(24
|
)
|
|
(20
|
)
|
|
(35
|
)
|
|
General and administrative expenses
|
|
(62
|
)
|
|
(100
|
)
|
|
(277
|
)
|
|
Operating expenses
|
|
(737
|
)
|
|
(918
|
)
|
|
(1,902
|
)
|
|
i.
|
Vessel and rig operating expenses
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Floaters
|
|
223
|
|
|
239
|
|
|
480
|
|
|
Jack-ups
|
|
119
|
|
|
158
|
|
|
286
|
|
|
Other
|
|
15
|
|
|
10
|
|
|
26
|
|
|
Vessel and rig operating expenses
|
|
357
|
|
|
407
|
|
|
792
|
|
|
ii.
|
Depreciation of drilling units and equipment
|
|
iii.
|
Amortization of intangibles
|
|
iv.
|
General and administrative expenses
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Loss on impairment of long-lived assets
|
|
—
|
|
|
(414
|
)
|
|
(696
|
)
|
|
Loss on sale of assets
|
|
—
|
|
|
—
|
|
|
(245
|
)
|
|
Other operating income
|
|
21
|
|
|
7
|
|
|
27
|
|
|
Other operating items
|
|
21
|
|
|
(407
|
)
|
|
(914
|
)
|
|
i.
|
Impairment of long-lived assets
|
|
ii.
|
Loss on sale of assets
|
|
iii.
|
Other income
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Cash and payment-in-kind interest on debt facilities
|
|
(237
|
)
|
|
(37
|
)
|
|
(286
|
)
|
|
Unwind of discount on debt
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
Loan fee amortization
|
|
—
|
|
|
(1
|
)
|
|
(27
|
)
|
|
Capitalized interest
|
|
—
|
|
|
—
|
|
|
28
|
|
|
Interest expense
|
|
(261
|
)
|
|
(38
|
)
|
|
(285
|
)
|
|
i.
|
Cash and payment-in-kind interest on debt facilities
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Senior credit facilities and unsecured bonds
|
|
(162
|
)
|
|
(116
|
)
|
|
(320
|
)
|
|
Less: adequate protection payments
|
|
—
|
|
|
104
|
|
|
81
|
|
|
New secured notes
|
|
(50
|
)
|
|
—
|
|
|
—
|
|
|
Debt of consolidated variable interest entities
|
|
(25
|
)
|
|
(25
|
)
|
|
(47
|
)
|
|
Cash and payment-in-kind interest
|
|
(237
|
)
|
|
(37
|
)
|
|
(286
|
)
|
|
ii.
|
Unwind of discount on debt
|
|
iii.
|
Loan fee amortization
|
|
iv.
|
Capitalized interest
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
Professional and advisory fees
|
|
(9
|
)
|
|
(187
|
)
|
|
(66
|
)
|
|
New investor commitment fees
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
Gain on liabilities subject to compromise
|
|
—
|
|
|
2,958
|
|
|
—
|
|
|
Fresh start valuation adjustments
|
|
—
|
|
|
(6,142
|
)
|
|
—
|
|
|
Loss on Newbuilding global settlement claim
|
|
—
|
|
|
—
|
|
|
(1,064
|
)
|
|
Loss on other pre-petition allowed claims
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
Write-off of debt issuance costs
|
|
—
|
|
|
|
|
(66
|
)
|
|
|
Reversal of credit risk on derivatives
|
|
—
|
|
|
—
|
|
|
(89
|
)
|
|
Interest income on surplus cash invested
|
|
—
|
|
|
6
|
|
|
4
|
|
|
Total reorganization items, net
|
|
(9
|
)
|
|
(3,365
|
)
|
|
(1,337
|
)
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
Interest income
|
|
40
|
|
|
19
|
|
|
60
|
|
|
Share in results from associated companies
|
|
(90
|
)
|
|
149
|
|
|
174
|
|
|
Impairment of investments
|
|
—
|
|
|
—
|
|
|
(841
|
)
|
|
(Loss) / gain on derivative financial instruments
|
|
(31
|
)
|
|
(4
|
)
|
|
11
|
|
|
Gain on debt extinguishment
|
|
—
|
|
|
—
|
|
|
19
|
|
|
Foreign exchange loss
|
|
(4
|
)
|
|
—
|
|
|
(65
|
)
|
|
Loss on marketable securities
|
|
(64
|
)
|
|
(3
|
)
|
|
—
|
|
|
Other financial items
|
|
(3
|
)
|
|
—
|
|
|
(44
|
)
|
|
Other income and expense
|
|
(152
|
)
|
|
161
|
|
|
(686
|
)
|
|
i.
|
Interest Income
|
|
ii.
|
Share of results in associated companies
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
Seadrill Partners
|
|
(102
|
)
|
|
99
|
|
|
104
|
|
|
Seamex
|
|
(12
|
)
|
|
4
|
|
|
—
|
|
|
Seabras Sapura
|
|
24
|
|
|
46
|
|
|
80
|
|
|
Archer
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
Share of results from associated companies
|
|
(90
|
)
|
|
149
|
|
|
174
|
|
|
iii.
|
Impairment of investments
|
|
iv.
|
(Loss) gain on derivative financial instruments
|
|
v.
|
Gain on debt extinguishment
|
|
vi.
|
Foreign exchange loss
|
|
vii.
|
Loss on marketable securities
|
|
viii.
|
Other financial items
|
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
||||||||||||||||||||
|
(In $ millions)
|
Floaters
|
|
|
Jack-
up rigs |
|
|
Other
|
|
|
Total
|
|
|
Floaters
|
|
|
Jack-
up rigs |
|
|
Other
|
|
|
Total
|
|
|
Total operating revenues
|
1,387
|
|
|
617
|
|
|
84
|
|
|
2,088
|
|
|
2,212
|
|
|
865
|
|
|
92
|
|
|
3,169
|
|
|
Loss on disposals
|
(79
|
)
|
|
(166
|
)
|
|
—
|
|
|
(245
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Contingent consideration realized
|
27
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
Total operating expenses (excluding impairment of long-lived assets)
|
(1,261
|
)
|
|
(563
|
)
|
|
(78
|
)
|
|
(1,902
|
)
|
|
(1,430
|
)
|
|
(598
|
)
|
|
(92
|
)
|
|
(2,120
|
)
|
|
Loss on impairment of long-lived assets
|
(696
|
)
|
|
—
|
|
|
—
|
|
|
(696
|
)
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
Operating (loss)/income
|
(622
|
)
|
|
(112
|
)
|
|
6
|
|
|
(728
|
)
|
|
759
|
|
|
267
|
|
|
—
|
|
|
1,026
|
|
|
Interest expense
|
|
|
|
|
|
|
(285
|
)
|
|
|
|
|
|
|
|
|
|
(412
|
)
|
||||
|
Impairment of investments
|
|
|
|
|
|
|
(841
|
)
|
|
|
|
|
|
|
|
(895
|
)
|
||||||
|
Reorganization Items, net
|
|
|
|
|
|
|
(1,337
|
)
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Other financial items
|
|
|
|
|
|
|
155
|
|
|
|
|
|
|
|
|
|
|
325
|
|
||||
|
(Loss)/ income before taxes
|
|
|
|
|
|
|
(3,036
|
)
|
|
|
|
|
|
|
|
|
|
44
|
|
||||
|
Income taxes
|
|
|
|
|
|
|
(66
|
)
|
|
|
|
|
|
|
|
|
|
(199
|
)
|
||||
|
Net loss
|
|
|
|
|
|
|
(3,102
|
)
|
|
|
|
|
|
|
|
|
|
(155
|
)
|
||||
|
(In $ millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
Floaters
|
1,387
|
|
|
2,212
|
|
|
(37
|
)%
|
|
Jack-up rigs
|
617
|
|
|
865
|
|
|
(29
|
)%
|
|
Other
|
84
|
|
|
92
|
|
|
(9
|
)%
|
|
Total operating revenues
|
2,088
|
|
|
3,169
|
|
|
(34
|
)%
|
|
(In $ millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
Floaters
|
1,261
|
|
|
1,430
|
|
|
(12
|
)%
|
|
Jack-up rigs
|
563
|
|
|
598
|
|
|
(6
|
)%
|
|
Other
|
78
|
|
|
92
|
|
|
(15
|
)%
|
|
Total operating expenses (excluding loss on impairment of long-lived assets)
|
1,902
|
|
|
2,120
|
|
|
(10
|
)%
|
|
(In $ millions)
|
2017
|
|
|
2016
|
|
|
Interest income
|
60
|
|
|
66
|
|
|
Share in results of associated companies (net of tax)
|
174
|
|
|
283
|
|
|
Loss on impairment of investments
|
(841
|
)
|
|
(895
|
)
|
|
Gain/(loss) on derivative financial instruments
|
11
|
|
|
(74
|
)
|
|
Net gain on debt extinguishment
|
19
|
|
|
47
|
|
|
Foreign exchange (loss)/gain
|
(65
|
)
|
|
18
|
|
|
Reorganization items, net
|
(1,337
|
)
|
|
—
|
|
|
Other financial items and other (expense)/income, net
|
(44
|
)
|
|
(15
|
)
|
|
Total financial items and other (expense)/income, net
|
(2,023
|
)
|
|
(570
|
)
|
|
B.
|
LIQUIDITY AND CAPITAL RESOURCES
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
July 1, 2018
|
|
|
December 31, 2017
|
|
|
Unrestricted cash
|
|
1,542
|
|
|
1,599
|
|
|
1,255
|
|
|
Restricted cash
|
|
461
|
|
|
578
|
|
|
104
|
|
|
Cash and cash equivalents, including restricted
|
|
2,003
|
|
|
2,177
|
|
|
1,359
|
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Cash flows from operating activities
|
|
(26
|
)
|
|
(213
|
)
|
|
399
|
|
|
Cash flows from investing activities
|
|
61
|
|
|
149
|
|
|
358
|
|
|
Cash flows from financing activities
|
|
(208
|
)
|
|
887
|
|
|
(846
|
)
|
|
Effect of exchange rate changes in cash and cash equivalents
|
|
(1
|
)
|
|
(5
|
)
|
|
5
|
|
|
Change in period
|
|
(174
|
)
|
|
818
|
|
|
(84
|
)
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Opening cash and cash equivalents, included restricted
|
|
2,177
|
|
|
1,359
|
|
|
1,443
|
|
|
Change in period
|
|
(174
|
)
|
|
818
|
|
|
(84
|
)
|
|
Closing cash and cash equivalents, included restricted
|
|
2,003
|
|
|
2,177
|
|
|
1,359
|
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Net loss
|
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities
(1)
|
|
477
|
|
|
3,808
|
|
|
3,603
|
|
|
Net loss after adjustments
|
|
(128
|
)
|
|
(77
|
)
|
|
501
|
|
|
Payments for long-term maintenance
|
|
(71
|
)
|
|
(78
|
)
|
|
(58
|
)
|
|
Distributions received from associated companies
|
|
32
|
|
|
17
|
|
|
39
|
|
|
Changes in operating assets and liabilities
|
|
141
|
|
|
(75
|
)
|
|
(83
|
)
|
|
Cash flows from operating activities
|
|
(26
|
)
|
|
(213
|
)
|
|
399
|
|
|
C.
|
RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES, ETC.
|
|
D.
|
TREND INFORMATION
|
|
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
|
2017
|
|
|
2018
|
|
|
|
Average Brent oil price ($/bbl)
|
|
99
|
|
|
54
|
|
|
45
|
|
|
55
|
|
|
71
|
|
|
|
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
|
2017
|
|
|
2018
|
|
|
|
Contracted rigs
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Harsh environment floater
|
|
48
|
|
|
45
|
|
|
35
|
|
|
30
|
|
|
31
|
|
|
|
Benign environment floater
|
|
232
|
|
|
196
|
|
|
139
|
|
|
120
|
|
|
116
|
|
|
|
Jack-up
1
|
|
190
|
|
|
180
|
|
|
152
|
|
|
154
|
|
|
168
|
|
|
|
Marketed utilization
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Harsh environment floater
|
|
99
|
%
|
|
93
|
%
|
|
81
|
%
|
|
83
|
%
|
|
85
|
%
|
|
|
Benign environment floater
|
|
93
|
%
|
|
83
|
%
|
|
71
|
%
|
|
71
|
%
|
|
73
|
%
|
|
|
Jack-up
1
|
|
95
|
%
|
|
83
|
%
|
|
70
|
%
|
|
70
|
%
|
|
74
|
%
|
|
|
E.
|
OFF-BALANCE SHEET ARRANGEMENTS
|
|
F.
|
TABULAR DISCLOSURE OF CONTRACTUAL OBLIGATIONS
|
|
|
|
Payment due by period
|
|||||||||||||
|
|
|
Year Ended December 31,
|
|||||||||||||
|
(In $ millions)
|
|
2019
|
|
|
2020 - 2021
|
|
|
2022 - 2023
|
|
|
Thereafter
|
|
|
Total
|
|
|
Interest-bearing debt
(1) (2)
|
|
33
|
|
|
977
|
|
|
2,721
|
|
|
3,355
|
|
|
7,086
|
|
|
Related party interest-bearing debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
314
|
|
|
314
|
|
|
Total debt repayments
|
|
33
|
|
|
977
|
|
|
2,721
|
|
|
3,669
|
|
|
7,400
|
|
|
Pension obligations
(3)
|
|
2
|
|
|
4
|
|
|
6
|
|
|
13
|
|
|
25
|
|
|
Operating lease obligations
|
|
11
|
|
|
18
|
|
|
8
|
|
|
1
|
|
|
38
|
|
|
Newbuilding commitments
(4)
|
|
368
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
368
|
|
|
Total contractual obligations
|
|
414
|
|
|
999
|
|
|
2,735
|
|
|
3,683
|
|
|
7,831
|
|
|
(1)
|
Debt principal repayments, excluding cash and payment-in-kind interest.
|
|
(2)
|
The above table assumes that we will make amortization payments on our secured credit facilities from 2020. Per the terms of our senior secured credit facilities, we can elect to defer up to $500m of such amortization payments until 2021 through the initiation of new loans.
|
|
(3)
|
Pension obligations are the forecasted employer’s contributions to our defined benefit plans, expected to be made over the next ten years.
|
|
(4)
|
Newbuilding commitments for two jack-up rigs totaling
$0.4 billion
(2017: $1.7 billion) with the Dalian shipyard. See "Capital Commitments" section within ITEM 5B - "Liquidity and Capital Resources" and Note 33 - Commitments and Contingencies for further details.
|
|
G.
|
CRITICAL ACCOUNTING ESTIMATES
|
|
|
Year ended
December 31, 2017
|
Year ended
December 31, 2016
|
|
Seadrill Partners direct ownership interest
|
9.75%
|
9.50%
|
|
SeaMex equity interest
|
10.25%
|
11.00%
|
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
P
eriod from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Impairments of marketable securities
|
|
|
|
|
|
|
|
||||
|
Seadrill Partners - Common units
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
Total impairment of marketable securities investments (reclassification from OCI)
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impairments of investment in associated companies
|
|
|
|
|
|
|
|
||||
|
Seadrill Partners - Total direct ownership investments
|
—
|
|
|
—
|
|
|
723
|
|
|
400
|
|
|
Seadrill Partners - Subordinated units
|
—
|
|
|
—
|
|
|
82
|
|
|
180
|
|
|
Seadrill Partners - Seadrill Member Interest and IDRs
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|
SeaMex
|
—
|
|
|
—
|
|
|
36
|
|
|
76
|
|
|
Sete Brasil Participacoes SA
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
Total impairment of investments in associated companies
|
—
|
|
|
—
|
|
|
841
|
|
|
742
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total impairment of investments
|
—
|
|
|
—
|
|
|
841
|
|
|
895
|
|
|
H.
|
SAFE HARBOR
|
|
ITEM 6.
|
DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES
|
|
A.
|
DIRECTORS AND SENIOR MANAGEMENT
|
|
Name
|
Position
|
|
Birgitte Ringstad Vartdal
|
Director
|
|
Eugene I. Davis
|
Director
|
|
Harald Thorstein
|
Director
|
|
John Fredriksen
|
Director and Chairman of the Board
|
|
Kjell-Erik Østdahl
|
Director
|
|
Peter J. Sharpe
|
Director
|
|
Scott D. Vogel
|
Director
|
|
Name
|
Age
|
Position
|
|
Anton Dibowitz
|
47
|
Chief Executive Officer
|
|
Mark Morris
|
55
|
Chief Financial Officer
|
|
Leif Nelson
|
44
|
Chief Operating Officer
|
|
Chris Edwards
|
54
|
General Counsel
|
|
B.
|
COMPENSATION
|
|
C.
|
BOARD PRACTICES
|
|
i.
|
Audit committee
|
|
ii.
|
Compensation committee
|
|
iii.
|
Conflicts committee
|
|
D.
|
EMPLOYEES
|
|
Total employees (including contracted-in staff)
|
As at December 31,
2018 |
|
|
As at December 31,
2017 |
|
|
As at December 31,
2016 |
|
|
Operating segments:
|
|
|
|
|
|
|||
|
Floaters
|
1,598
|
|
|
1,484
|
|
|
1,710
|
|
|
Jack-up rigs
|
974
|
|
|
938
|
|
|
1,230
|
|
|
Other
|
1,617
|
|
|
1,221
|
|
|
1,100
|
|
|
Corporate
|
699
|
|
|
685
|
|
|
740
|
|
|
Total employees
|
4,888
|
|
|
4,328
|
|
|
4,780
|
|
|
Geographical location:
|
|
|
|
|
|
|||
|
Norway
|
737
|
|
|
510
|
|
|
600
|
|
|
Rest of Europe
|
390
|
|
|
235
|
|
|
210
|
|
|
North America and Mexico
|
1,493
|
|
|
1,095
|
|
|
1,100
|
|
|
South America
|
425
|
|
|
742
|
|
|
600
|
|
|
Asia Pacific
|
845
|
|
|
462
|
|
|
450
|
|
|
Africa and Middle East
|
998
|
|
|
1,284
|
|
|
1,820
|
|
|
Total employees
|
4,888
|
|
|
4,328
|
|
|
4,780
|
|
|
E.
|
SHARE OWNERSHIP
|
|
Name
|
Position
|
Number of $0.10 shares
|
Number of unvested RSUs
|
|
Birgitte Ringstad Vartdal
|
Director
|
—
|
5,105
|
|
Eugene I. Davis
|
Director
|
—
|
5,105
|
|
Harald Thorstein
|
Director
|
—
|
5,105
|
|
John Fredriksen
(1)
|
Director and Chairman
|
—
|
5,105
|
|
Kjell-Erik Østdahl
|
Director
|
—
|
5,105
|
|
Peter J. Sharpe
|
Director
|
—
|
5,105
|
|
Scott D. Vogel
|
Director
|
—
|
5,105
|
|
Anton Dibowitz
|
Management
|
—
|
90,056
|
|
Mark Morris
|
Management
|
—
|
42,605
|
|
Leif Nelson
|
Management
|
—
|
50,124
|
|
Chris Edwards
|
Management
|
—
|
20,049
|
|
(1)
|
Mr. Fredriksen disclaims beneficial ownership of the 30,193,826 shares held by Hemen, a company which is indirectly controlled by trusts established by Mr. Fredriksen for the benefit of his immediate family, except to the extent of his voting and dispositive interest in such shares of common stock. Mr. Fredriksen has no pecuniary interest in the shares held by Hemen. The address of Hemen is c/o Seatankers Management Co. Ltd., P.O. Box 53562, CY-3399 Limassol, Cyprus.
|
|
ITEM 7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
|
A.
|
MAJOR SHAREHOLDERS
|
|
|
Common Shares Held
|
||||
|
Shareholder
|
Number
|
|
|
%
|
|
|
Hemen Holding Ltd
(1)
|
30,193,826
|
|
|
30.2
|
%
|
|
King Street Capital Management LP
|
7,856,039
|
|
|
7.9
|
%
|
|
Centerbridge Partners LP
|
6,657,192
|
|
|
6.7
|
%
|
|
Aristeia Capital LLC
|
5,037,657
|
|
|
5.0
|
%
|
|
(1)
|
For further information regarding Hemen, please see Item 6. "Directors, Senior Management and Employees – E. Share Ownership.”
|
|
B.
|
RELATED PARTY TRANSACTIONS
|
|
C.
|
INTERESTS OF EXPERTS AND COUNSEL
|
|
ITEM 8.
|
FINANCIAL INFORMATION
|
|
A.
|
CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION
|
|
B.
|
SIGNIFICANT CHANGES
|
|
ITEM 9.
|
THE OFFER AND LISTING
|
|
A.
|
OFFER AND LISTING DETAILS
|
|
B.
|
PLAN OF DISTRIBUTION
|
|
C.
|
MARKETS
|
|
D.
|
SELLING SHAREHOLDERS
|
|
E.
|
DILUTION
|
|
F.
|
EXPENSES OF THE ISSUE
|
|
ITEM 10.
|
ADDITIONAL INFORMATION
|
|
A.
|
SHARE CAPITAL
|
|
B.
|
MEMORANDUM OF ASSOCIATION AND BYE-LAWS
|
|
i.
|
Proceedings of the Board of Directors
|
|
ii.
|
Election and removal of Directors
|
|
a)
|
provided that Hemen's Percentage Interest is equal to or exceeds 10% (and has not previously fallen below 10%), Hemen shall have the right from the Plan Effective Date (as defined in the Bye-Laws) to: (a) appoint two persons as Hemen Directors (as defined in the Bye-Laws), of whom one shall be the Chairman; and (b) appoint two persons as Independent Nominees (as defined in the Bye-Laws), provided that the other Directors are given reasonable opportunity to meet and consult with Hemen and such Independent Nominees prior to their appointment to the Board of Directors;
|
|
b)
|
provided that Hemen's Percentage Interest is equal to or exceeds 5% but is less than 10% (and has not previously fallen below 5%), Hemen shall have the right from the Plan Effective Date to: (a) appoint one person as a Hemen Director, who shall be the Chairman; and (b) appoint two persons as Independent Nominees, provided that the other Directors are given reasonable opportunity to meet and consult with Hemen and such Independent Nominees prior to their appointment to the Board of Directors;
|
|
c)
|
provided that Centerbridge retains at least 50% of the Initial Centerbridge Investment (as defined in the Bye-Laws) (and has not previously held less than 50% of the Initial Centerbridge Investment), Centerbridge shall have the right from the Plan Effective Date to appoint one person as a Centerbridge Director (as defined in the Bye-Laws), including at the time of the first election of directors that follows the first anniversary of the Plan Effective Date (but not any subsequent election). From the second election of directors which takes place following the first anniversary of the Plan Effective Date (and subsequent elections thereafter), Centerbridge shall no longer have the right to appoint a Centerbridge Director;
|
|
d)
|
provided that the Select Commitment Parties retain at least 50% of the Initial Select Commitment Parties' Investment (as defined in the Bye-Laws) (and have not previously held less than 50% of the Initial Select Commitment Parties' Investment), the Select Commitment Parties, acting by a majority shall have the right from the Plan Effective Date until immediately prior to the first annual general meeting after the Plan Effective Date to appoint Select Commitment Parties Director (as defined in the Bye-Laws); and
|
|
e)
|
Hemen, Centerbridge and the Select Commitment Parties, acting by a majority of each of Hemen, Centerbridge and the Select Commitment Parties, shall have the right from the Plan Effective Date to appoint one Joint Designee Director (as defined in the Bye-Laws). The New Commitment Parties (as defined in the Bye-Laws) shall have the right to suggest up to three candidates for the position of Joint Designee Director, which candidates will be considered by Hemen, Centerbridge and the Select Commitment Parties when determining the identity of the Joint Designee Director, provided that the New Commitment Parties will provide the names of the suggested candidates to Hemen, Centerbridge and the Select Commitment Parties, not less than 10 Business Days (as defined in the Bye-Laws) in advance of the proposed date of appointment of the Joint Designee Director in accordance with the Bye-Laws. Prior to appointing the Joint Designee Director, Hemen, Centerbridge and the Select Commitment Parties will deliver written notice of the proposed identity of the Joint Designee Director to the Ad Hoc Group (with separate notice to the outside legal counsel of the Ad Hoc Group) and Barclays not less than three Business Days in advance of the proposed date of appointment of the Joint Designee Director, and shall take into consideration any objections raised by the New Commitment Parties as to the identity of the Joint Designee Director. Notwithstanding the foregoing, each of Hemen, Centerbridge and the Select Commitment Parties shall not unreasonably withhold its consent to any appointment of such Joint Designee Director.
|
|
iii.
|
Duties of Directors
|
|
•
|
a duty to act in good faith in the best interest of the company;
|
|
•
|
a duty not to make a personal profit from opportunities that arise from the officer of director;
|
|
•
|
a duty to avoid conflicts of interest; and
|
|
•
|
a duty to exercise powers for the purpose for which such powers were intended.
|
|
i.
|
Variation of share rights
|
|
ii.
|
Voting rights
|
|
C.
|
MATERIAL CONTRACTS
|
|
D.
|
EXCHANGE CONTROLS
|
|
E.
|
TAXATION
|
|
•
|
at least
75%
of the corporation’s gross income for such taxable year consists of passive income (e.g. dividends, interest, capital gains and rents derived other than in the active conduct of a rental business); or
|
|
•
|
at least
50%
of the average value of the assets held by the corporation during such taxable year produce, or are held for the production of, passive income.
|
|
•
|
the excess distribution or gain would be allocated ratably over the Non-Electing Holders’ aggregate holding period for the common stock;
|
|
•
|
the amount allocated to the current taxable year and any taxable year before we became a PFIC would be taxed as ordinary income; and
|
|
•
|
the amount allocated to each of the other taxable years would be subject to tax at the highest rate of tax in effect for the applicable class of taxpayer for that year, and an interest charge for the deemed deferral benefit would be imposed with respect to the resulting tax attributable to each such other taxable year.
|
|
•
|
the gain is effectively connected with the Non-U.S. Holder’s conduct of a trade or business in the United States. If the Non-U.S. Holder is entitled to the benefits of a United States income tax treaty with respect to that gain, that gain is subject to United States Federal Income tax only if it is attributable to a permanent establishment maintained by the Non-U.S. Holder in the United States; or
|
|
•
|
the Non-U.S. Holder is an individual who is present in the United States for 183 days or more during the taxable year of disposition and other conditions are met.
|
|
•
|
fails to provide an accurate taxpayer identification number;
|
|
•
|
is notified by the IRS that he has failed to report all interest or dividends required to be shown on his United States federal income tax returns; or
|
|
•
|
in certain circumstances, fails to comply with applicable certification requirements.
|
|
F.
|
DIVIDENDS AND PAYING AGENTS
|
|
G.
|
STATEMENT BY EXPERTS
|
|
H.
|
DOCUMENTS ON DISPLAY
|
|
I.
|
SUBSIDIARY INFORMATION
|
|
(In $ millions)
|
|
Principal outstanding
|
|
|
Hedging instruments - see below
|
|
|
Net exposure
|
|
|
Impact of 1% increase in rates
|
|
|
Senior Credit Facilities
|
|
5,662
|
|
|
4,500
|
|
|
1,162
|
|
|
15
|
|
|
Debt contained within VIEs
|
|
655
|
|
|
—
|
|
|
655
|
|
|
6
|
|
|
Total floating rate debt obligations
|
|
6,317
|
|
|
4,500
|
|
|
1,817
|
|
|
21
|
|
|
New Secured Notes
|
|
769
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Less: Cash and Restricted Cash
|
|
(2,003
|
)
|
|
—
|
|
|
(2,003
|
)
|
|
(20
|
)
|
|
Net debt
|
|
5,083
|
|
|
4,500
|
|
|
(186
|
)
|
|
1
|
|
|
(In $ millions)
|
|
Amount
|
|
|
Impact of 1% point increase in rates (before impact of interest rate cap)
|
|
|
Less: impact of LIBOR CAP
|
|
|
Impact of 1% point increase in rates (after impact of interest rate cap)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Senior Credit Facility debt - hedged
|
|
4,500
|
|
|
45
|
|
|
(42
|
)
|
|
3
|
|
|
Senior Credit Facility debt - not hedged
|
|
1,162
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|
Total Senior Credit Facility Debt
|
|
5,662
|
|
|
57
|
|
|
(42
|
)
|
|
15
|
|
|
ITEM 12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
|
A.
|
DEBT SECURITIES
|
|
B.
|
WARRANTS AND RIGHTS
|
|
C.
|
OTHER SECURITIES
|
|
D.
|
AMERICAN DEPOSITARY SHARES
|
|
•
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit the preparation of financial statements in accordance with generally accepted accounting principles, and that the Company's receipts and expenditures are being made only in accordance with authorizations of Company's management and directors; and
|
|
•
|
Provide reasonable assurance regarding the prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements.
|
|
|
Successor
|
|
|
Predecessor
|
|||
|
(
in $)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
December 31, 2017
|
|
|
Audit fees
(1)
|
4,035,949
|
|
|
1,484,600
|
|
5,036,510
|
|
|
Audit-related fees
(2)
|
252,108
|
|
|
—
|
|
25,000
|
|
|
Taxation fees
(3)
|
—
|
|
|
—
|
|
10,000
|
|
|
All other fees
(4)
|
—
|
|
|
—
|
|
—
|
|
|
Total
|
4,288,057
|
|
|
1,484,600
|
|
5,071,510
|
|
|
(1)
|
Audit fees represent professional services rendered for the audit of our annual Consolidated Financial Statements and services provided by the principal accountant in connection with statutory and regulatory filings or engagements.
|
|
(2)
|
Audit-related fees consist of assurance and related services rendered by the principal accountant related to the performance of the audit or review of our Consolidated Financial Statements which have not been reported under Audit fees above.
|
|
(3)
|
Taxation fees represent fees for professional services rendered by the principal accountant for tax compliance, tax advice and tax planning.
|
|
(4)
|
All other fees include services other than audit fees, audit-related fees and taxation fees set forth above, primarily including information security and network penetration testing services.
|
|
i.
|
Independence of Directors
|
|
ii.
|
Executive Sessions
|
|
iii.
|
Nominating/Corporate Governance Committee.
|
|
iv.
|
Corporate Governance Guidelines.
|
|
i.
|
Internal Control and Risk Management
|
|
ii.
|
Board of Directors and Board Committees
|
|
iii.
|
Appointment of Board Members
|
|
iv.
|
Authorization to Acquire Treasury Shares
|
|
Exhibit
Number
|
Description
|
|
1.1
|
|
|
1.2
|
|
|
1.3
|
|
|
1.4
|
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
2.4
|
|
|
2.5
|
|
|
2.6
|
|
|
4.1
|
|
|
8.1
|
|
|
11.1
|
|
|
12.1
|
|
|
12.2
|
|
|
13.1
|
|
|
13.2
|
|
|
15.1
|
|
|
15.2
|
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
101.CAL
|
XBRL Taxonomy Extension Schema Calculation Linkbase
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
By:
|
|
|
|
Name:
|
Anton Dibowitz
|
|
|
Title:
|
Chief Executive Officer of Seadrill Management Ltd
(Principal Executive Officer of Seadrill Limited)
|
|
/s/ Birgitte Ringstad Vartdal
|
Director
|
|
|
|
|
/s/ Eugene I. Davis
|
Director
|
|
|
|
|
/s/ Harald Thorstein
|
Director
|
|
|
|
|
/s/ John Fredriksen
|
Director and Chairman of the Board
|
|
|
|
|
/s/ Kjell-Erik Østdahl
|
Director
|
|
|
|
|
/s/ Peter J. Sharpe
|
Director
|
|
|
|
|
/s/ Scott D. Vogel
|
Director
|
|
Consolidated Financial Statements of Seadrill Limited
|
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Notes
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Twelve Months Ended
December 31, 2017 |
|
|
Twelve Months Ended
December 31, 2016 |
|
|
Operating revenues
|
|
|
|
|
|
|
|
|
||||
|
Contract revenues
|
|
469
|
|
|
619
|
|
|
1,888
|
|
|
2,850
|
|
|
Reimbursable revenues
|
|
26
|
|
|
21
|
|
|
38
|
|
|
66
|
|
|
Other revenues
|
8 *
|
46
|
|
|
72
|
|
|
162
|
|
|
253
|
|
|
Total operating revenues
|
|
541
|
|
|
712
|
|
|
2,088
|
|
|
3,169
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
||||
|
Vessel and rig operating expenses
|
*
|
(357
|
)
|
|
(407
|
)
|
|
(792
|
)
|
|
(1,015
|
)
|
|
Reimbursable expenses
|
|
(24
|
)
|
|
(20
|
)
|
|
(35
|
)
|
|
(61
|
)
|
|
Depreciation
|
|
(236
|
)
|
|
(391
|
)
|
|
(798
|
)
|
|
(810
|
)
|
|
Amortization of intangibles
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
General and administrative expenses
|
*
|
(62
|
)
|
|
(100
|
)
|
|
(277
|
)
|
|
(234
|
)
|
|
Total operating expenses
|
|
(737
|
)
|
|
(918
|
)
|
|
(1,902
|
)
|
|
(2,120
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other operating items
|
|
|
|
|
|
|
|
|
||||
|
Impairment of long lived assets
|
|
—
|
|
|
(414
|
)
|
|
(696
|
)
|
|
(44
|
)
|
|
Loss on disposals
|
9 *
|
—
|
|
|
—
|
|
|
(245
|
)
|
|
—
|
|
|
Other operating income
|
*
|
21
|
|
|
7
|
|
|
27
|
|
|
21
|
|
|
Total other operating items
|
|
21
|
|
|
(407
|
)
|
|
(914
|
)
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating (loss)/income
|
|
(175
|
)
|
|
(613
|
)
|
|
(728
|
)
|
|
1,026
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Financial and other non-operating items
|
|
|
|
|
|
|
|
|
|
|||
|
Interest income
|
*
|
40
|
|
|
19
|
|
|
60
|
|
|
66
|
|
|
Interest expense
|
10 *
|
(261
|
)
|
|
(38
|
)
|
|
(285
|
)
|
|
(412
|
)
|
|
Loss on impairment of investments
|
11
|
—
|
|
|
—
|
|
|
(841
|
)
|
|
(895
|
)
|
|
Share in results from associated companies (net of tax)
|
18
|
(90
|
)
|
|
149
|
|
|
174
|
|
|
283
|
|
|
(Loss)/gain on derivative financial instruments
|
31 *
|
(31
|
)
|
|
(4
|
)
|
|
11
|
|
|
(74
|
)
|
|
Gain on debt extinguishment
|
|
—
|
|
|
—
|
|
|
19
|
|
|
47
|
|
|
Foreign exchange (loss)/gain
|
|
(4
|
)
|
|
—
|
|
|
(65
|
)
|
|
18
|
|
|
Loss on marketable securities
|
15
|
(64
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
Reorganization items, net
|
4
|
(9
|
)
|
|
(3,365
|
)
|
|
(1,337
|
)
|
|
—
|
|
|
Other financial and non-operating items
|
*
|
(3
|
)
|
|
—
|
|
|
(44
|
)
|
|
(15
|
)
|
|
Total financial and other non-operating items
|
|
(422
|
)
|
|
(3,242
|
)
|
|
(2,308
|
)
|
|
(982
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
(Loss)/income before income taxes
|
|
(597
|
)
|
|
(3,855
|
)
|
|
(3,036
|
)
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income tax expense
|
12
|
(8
|
)
|
|
(30
|
)
|
|
(66
|
)
|
|
(199
|
)
|
|
Net loss
|
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
(155
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss attributable to the parent
|
|
(602
|
)
|
|
(3,881
|
)
|
|
(2,973
|
)
|
|
(181
|
)
|
|
Net (loss)/gain attributable to the non-controlling interest
|
|
(2
|
)
|
|
(6
|
)
|
|
(129
|
)
|
|
26
|
|
|
Net (loss)/gain attributable to the redeemable non-controlling interest
|
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic loss per share (U.S. dollar)
|
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
Diluted loss per share (U.S. dollar)
|
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Twelve months ended December 31, 2017
|
|
|
Twelve months ended December 31, 2016
|
|
|
Net loss
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
(155
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on marketable securities
|
—
|
|
|
—
|
|
|
14
|
|
|
17
|
|
|
Change in fair value of debt component of Archer convertible bond
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other than temporary impairment of marketable securities,
reclassification to Statement of Operations
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
Actuarial gain/(loss) relating to pensions
|
1
|
|
|
—
|
|
|
(3
|
)
|
|
22
|
|
|
Unrealized gain on interest rate swaps in VIEs and subsidiaries
|
—
|
|
|
—
|
|
|
2
|
|
|
1
|
|
|
Share of other comprehensive (loss)/income from associated
companies
|
(5
|
)
|
|
—
|
|
|
(8
|
)
|
|
10
|
|
|
Other comprehensive (loss)/income:
|
(7
|
)
|
|
—
|
|
|
5
|
|
|
203
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total comprehensive (loss)/income for the period
|
(612
|
)
|
|
(3,885
|
)
|
|
(3,097
|
)
|
|
48
|
|
|
|
|
|
|
|
|
|
|
||||
|
Comprehensive (loss)/income attributable to the parent
|
(609
|
)
|
|
(3,881
|
)
|
|
(2,976
|
)
|
|
14
|
|
|
Comprehensive (loss)/income attributable to the non-controlling interest
|
(2
|
)
|
|
(6
|
)
|
|
(121
|
)
|
|
34
|
|
|
Comprehensive (loss)/income attributable to the redeemable non-controlling interest
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
—
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
Notes
|
2018
|
|
|
2017
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
1,542
|
|
|
1,255
|
|
|
Restricted cash
|
14
|
461
|
|
|
104
|
|
|
Marketable securities
|
15
|
57
|
|
|
124
|
|
|
Accounts receivables, net
|
16
|
208
|
|
|
295
|
|
|
Amount due from related parties - current
|
30
|
177
|
|
|
217
|
|
|
Other current assets
|
17
|
322
|
|
|
257
|
|
|
Total current assets
|
|
2,767
|
|
|
2,252
|
|
|
Non-current assets
|
|
|
|
|
||
|
Investment in associated companies
|
18
|
800
|
|
|
1,473
|
|
|
Newbuildings
|
19
|
—
|
|
|
248
|
|
|
Drilling units
|
20
|
6,659
|
|
|
13,216
|
|
|
Deferred tax assets
|
12
|
18
|
|
|
10
|
|
|
Equipment
|
21
|
29
|
|
|
29
|
|
|
Amount due from related parties - non-current
|
30
|
539
|
|
|
547
|
|
|
Assets held for sale
|
36
|
—
|
|
|
126
|
|
|
Other non-current assets
|
17
|
36
|
|
|
81
|
|
|
Total non-current assets
|
|
8,081
|
|
|
15,730
|
|
|
Total assets
|
|
10,848
|
|
|
17,982
|
|
|
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND EQUITY
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
||
|
Debt due within one year
|
22
|
33
|
|
|
509
|
|
|
Trade accounts payable
|
|
82
|
|
|
72
|
|
|
Amounts due to related parties - current
|
30
|
39
|
|
|
10
|
|
|
Other current liabilities
|
23
|
310
|
|
|
268
|
|
|
Total current liabilities
|
|
464
|
|
|
859
|
|
|
Liabilities subject to compromise
|
5
|
—
|
|
|
9,191
|
|
|
Non-current liabilities
|
|
|
|
|
||
|
Long-term debt
|
22
|
6,881
|
|
|
485
|
|
|
Long-term debt due to related parties
|
30
|
222
|
|
|
314
|
|
|
Deferred tax liabilities
|
12
|
87
|
|
|
107
|
|
|
Other non-current liabilities
|
23
|
121
|
|
|
67
|
|
|
Total non-current liabilities
|
|
7,311
|
|
|
973
|
|
|
Commitments and contingencies (see note 32)
|
|
|
|
|
|
|
|
Redeemable non-controlling interest
|
26
|
38
|
|
|
—
|
|
|
Equity
|
|
|
|
|
||
|
Common shares of par value US$0.10 per share: 111,000,000 shares authorized and 100,000,000 issued at December 31, 2018 (Successor) (Common shares of par value US$2.00 per share: 800,000,000 shares authorized and 504,518,940 issued at December 31, 2017 (Predecessor)
|
24
|
10
|
|
|
1,008
|
|
|
Additional paid in capital
|
|
3,491
|
|
|
3,313
|
|
|
Contributed surplus
|
|
—
|
|
|
1,956
|
|
|
Accumulated other comprehensive (loss)/income
|
|
(7
|
)
|
|
58
|
|
|
Retained (loss)/earnings
|
|
(611
|
)
|
|
225
|
|
|
Total Shareholder's equity
|
|
2,883
|
|
|
6,560
|
|
|
Non-controlling interest
|
25
|
152
|
|
|
399
|
|
|
Total equity
|
|
3,035
|
|
|
6,959
|
|
|
Total liabilities, redeemable non-controlling interest and equity
|
|
10,848
|
|
|
17,982
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
||||
|
Net loss
|
(605
|
)
|
|
(3,885
|
)
|
|
(3,102
|
)
|
|
(155
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
|
Depreciation
|
236
|
|
|
391
|
|
|
798
|
|
|
810
|
|
|
Amortization of deferred loan charges
|
—
|
|
|
—
|
|
|
27
|
|
|
45
|
|
|
Amortization of unfavorable and favorable contracts
|
58
|
|
|
(21
|
)
|
|
(43
|
)
|
|
(65
|
)
|
|
Share of results from associated companies
|
90
|
|
|
(149
|
)
|
|
(174
|
)
|
|
(283
|
)
|
|
Share-based compensation expense
|
—
|
|
|
3
|
|
|
7
|
|
|
8
|
|
|
Loss on disposals
|
—
|
|
|
—
|
|
|
245
|
|
|
—
|
|
|
Contingent consideration realized
|
—
|
|
|
(7
|
)
|
|
(27
|
)
|
|
(21
|
)
|
|
Interest unwind on contingent consideration assets
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Unrealized loss/(gain) related to derivative financial instruments
|
31
|
|
|
4
|
|
|
(76
|
)
|
|
(67
|
)
|
|
Loss on impairment of long-lived assets
|
—
|
|
|
414
|
|
|
696
|
|
|
44
|
|
|
Loss on impairment of investments
|
—
|
|
|
—
|
|
|
841
|
|
|
895
|
|
|
Deferred tax (benefit)/expense
|
(22
|
)
|
|
—
|
|
|
7
|
|
|
73
|
|
|
Unrealized foreign exchange loss/(gain) on long-term debt
|
—
|
|
|
—
|
|
|
59
|
|
|
(5
|
)
|
|
Amortization of discount on debt
|
23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Gain on derecognition of investment in associated company
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
Gain on debt extinguishment
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
(47
|
)
|
|
Unrealized loss on marketable securities
|
64
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
Non-cash gain on liabilities subject to compromise
|
—
|
|
|
(2,977
|
)
|
|
—
|
|
|
—
|
|
|
Fresh start valuation adjustments
|
—
|
|
|
6,142
|
|
|
—
|
|
|
—
|
|
|
Other re-organization items
|
—
|
|
|
6
|
|
|
1,274
|
|
|
—
|
|
|
Other
|
(2
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
Other cash movements in operating activities
|
|
|
|
|
|
|
|
||||
|
Distributions received from associated companies
|
32
|
|
|
17
|
|
|
39
|
|
|
55
|
|
|
Payments for long-term maintenance
|
(71
|
)
|
|
(78
|
)
|
|
(58
|
)
|
|
(95
|
)
|
|
Changes in operating assets and liabilities, net of effect of acquisitions and disposals
|
|
|
|
|
|
|
|
||||
|
Trade accounts receivable
|
64
|
|
|
29
|
|
|
167
|
|
|
256
|
|
|
Trade accounts payable
|
(31
|
)
|
|
4
|
|
|
(9
|
)
|
|
(55
|
)
|
|
Prepaid expenses/accrued revenue
|
12
|
|
|
42
|
|
|
(66
|
)
|
|
15
|
|
|
Deferred revenue
|
21
|
|
|
(23
|
)
|
|
(107
|
)
|
|
(168
|
)
|
|
Related party receivables
|
7
|
|
|
(13
|
)
|
|
(42
|
)
|
|
2
|
|
|
Related party payables
|
54
|
|
|
(42
|
)
|
|
(44
|
)
|
|
(35
|
)
|
|
Other assets
|
(20
|
)
|
|
(62
|
)
|
|
93
|
|
|
55
|
|
|
Other liabilities
|
34
|
|
|
(10
|
)
|
|
(75
|
)
|
|
(76
|
)
|
|
Net cash (used in)/provided by operating activities
|
(26
|
)
|
|
(213
|
)
|
|
399
|
|
|
1,184
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
||||
|
Additions to newbuildings
|
—
|
|
|
(1
|
)
|
|
(33
|
)
|
|
(52
|
)
|
|
Additions to drilling units and equipment
|
(27
|
)
|
|
(48
|
)
|
|
(59
|
)
|
|
(84
|
)
|
|
Refund of yard installments
|
—
|
|
|
—
|
|
|
25
|
|
|
53
|
|
|
Contingent consideration received
|
65
|
|
|
48
|
|
|
95
|
|
|
95
|
|
|
Settlement of
West Mira
|
—
|
|
|
—
|
|
|
170
|
|
|
—
|
|
|
Sale of rigs and equipment
|
—
|
|
|
126
|
|
|
122
|
|
|
—
|
|
|
Buyout of guarantee
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
Investment in associated companies
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
Payments received from loans granted to related parties
|
23
|
|
|
24
|
|
|
66
|
|
|
283
|
|
|
Loans granted to related parties
|
—
|
|
|
—
|
|
|
—
|
|
|
(120
|
)
|
|
Proceeds from disposal of marketable securities
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
Net cash provided by investing activities
|
61
|
|
|
149
|
|
|
358
|
|
|
354
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
||||
|
Proceeds from debt
|
—
|
|
|
875
|
|
|
—
|
|
|
—
|
|
|
Repayments of debt
|
(83
|
)
|
|
(153
|
)
|
|
(754
|
)
|
|
(1,253
|
)
|
|
Mandatory redemption of New Secured Notes
|
(121
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Debt fees paid
|
(4
|
)
|
|
(35
|
)
|
|
(53
|
)
|
|
(31
|
)
|
|
Repayments of debt to related party
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
(103
|
)
|
|
Dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
Purchase of treasury shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
Cash settlement of restricted stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
Proceeds from issuance of shares
|
—
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
Net cash (used in)/provided by financing activities
|
(208
|
)
|
|
887
|
|
|
(846
|
)
|
|
(1,405
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(1
|
)
|
|
(5
|
)
|
|
5
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net (decrease)/increase in cash and cash equivalents, including restricted cash
|
(174
|
)
|
|
818
|
|
|
(84
|
)
|
|
151
|
|
|
Cash and cash equivalents, including restricted cash, at beginning of the year
|
2,177
|
|
|
1,359
|
|
|
1,443
|
|
|
1,292
|
|
|
Cash and cash equivalents, including restricted cash, at the end of year
|
2,003
|
|
|
2,177
|
|
|
1,359
|
|
|
1,443
|
|
|
|
|
|
|
|
|
|
|
||||
|
Supplementary disclosure of cash flow information
|
|
|
|
|
|
|
|
||||
|
Interest paid, net of capitalized interest
|
(178
|
)
|
|
(38
|
)
|
|
(264
|
)
|
|
(400
|
)
|
|
Taxes paid
|
(16
|
)
|
|
(22
|
)
|
|
(119
|
)
|
|
(123
|
)
|
|
|
|
Common shares
|
|
|
Additional paid in capital
|
|
|
Contributed surplus
|
|
|
Accumulated other comprehensive income/(loss)
|
|
|
Retained Earnings
|
|
|
Total equity before NCI
|
|
|
Non-controlling interest
|
|
|
Total equity
|
|
|
Balance at December 31, 2015 (Predecessor)
|
|
985
|
|
|
3,275
|
|
|
1,956
|
|
|
(142
|
)
|
|
3,379
|
|
|
9,453
|
|
|
615
|
|
|
10,068
|
|
|
Purchase of treasury shares
|
|
(8
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|
Share-based compensation charge
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
Cash settlement of vested restricted stock units
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
Conversion of convertible bond
|
|
31
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
|
58
|
|
|
Recognition of non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
—
|
|
|
195
|
|
|
8
|
|
|
203
|
|
|
Distribu
tions to Non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
(113
|
)
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(181
|
)
|
|
(181
|
)
|
|
26
|
|
|
(155
|
)
|
|
Balance at December 31, 2016 (Predecessor)
|
|
1,008
|
|
|
3,306
|
|
|
1,956
|
|
|
53
|
|
|
3,198
|
|
|
9,521
|
|
|
542
|
|
|
10,063
|
|
|
Share-based compensation charge
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
Distributions to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(14
|
)
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,973
|
)
|
|
(2,973
|
)
|
|
(129
|
)
|
|
(3,102
|
)
|
|
Balance at December 31, 2017 (Predecessor)
|
|
1,008
|
|
|
3,313
|
|
|
1,956
|
|
|
58
|
|
|
225
|
|
|
6,560
|
|
|
399
|
|
|
6,959
|
|
|
ASU 2016-01 - Financial Instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
ASU 2016-16 - Income Taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59
|
)
|
|
(59
|
)
|
|
(25
|
)
|
|
(84
|
)
|
|
ASU 2016-09 - Revenue from contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
Share-based compensation charge
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|
Reclassification of non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
(43
|
)
|
|
43
|
|
|
—
|
|
|
Revaluation of redeemable non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
127
|
|
|
127
|
|
|
(150
|
)
|
|
(23
|
)
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,881
|
)
|
|
(3,881
|
)
|
|
(6
|
)
|
|
(3,887
|
)
|
|
Balance at July 1, 2018 (Predecessor)
|
|
1,008
|
|
|
3,322
|
|
|
1,956
|
|
|
27
|
|
|
(3,593
|
)
|
|
2,720
|
|
|
261
|
|
|
2,981
|
|
|
Cancellation of Predecessor equity
|
|
(1,008
|
)
|
|
(3,322
|
)
|
|
(1,956
|
)
|
|
(27
|
)
|
|
3,593
|
|
|
(2,720
|
)
|
|
(107
|
)
|
|
(2,827
|
)
|
|
Balance at July 1, 2018 (Predecessor)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
154
|
|
|
Issuance of Successor common stock
|
|
10
|
|
|
3,491
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,501
|
|
|
—
|
|
|
3,501
|
|
|
Balance at July 2, 2018 (Successor)
|
|
10
|
|
|
3,491
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,501
|
|
|
154
|
|
|
3,655
|
|
|
Revaluation of redeemable non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|
Net Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(602
|
)
|
|
(602
|
)
|
|
(2
|
)
|
|
(604
|
)
|
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
Balance at December 31, 2018 (Successor)
|
|
10
|
|
|
3,491
|
|
|
—
|
|
|
(7
|
)
|
|
(611
|
)
|
|
2,883
|
|
|
152
|
|
|
3,035
|
|
|
•
|
ASU 2016-15 Statement of Cash Flows (Topic 230) — Classification of Certain Cash Receipts and Cash Payments
|
|
•
|
ASU 2017-01 Business Combinations (Topic 805)— Clarifying the Definition of a Business
|
|
•
|
ASU 2017-03 Accounting Changes and Error Corrections (Topic 250) and Investments - Equity Method and Joint Ventures (Topic 323)
|
|
•
|
ASU 2017-04 Intangibles (Topic 350)— Simplifying the Test for Goodwill Impairment
|
|
•
|
ASU 2017-05 Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20)
|
|
•
|
ASU 2017-07 Compensation - Retirement Benefits (Topic 715)
|
|
•
|
ASU 2017-09 Compensation - Stock Compensation (Topic 718)
|
|
•
|
ASU 2018-03 Technical Corrections and Improvements to Financial Instruments—Overall (Subtopic 825-10)
|
|
•
|
ASU 2018-04 Investments—Debt Securities (Topic 320) and Regulated Operations (Topic 980)
|
|
•
|
ASU 2018-05 Income Taxes (Topic 740)
|
|
•
|
ASU 2018-06 Codification Improvements to (Topic 942)
|
|
•
|
ASU 2018-19 Codification Improvements to (Topic 326)
|
|
•
|
ASU 2016-02 Leases (Topic 842) (also 2018-01, 2018-10, 2018-11. 2018-20)
|
|
•
|
ASU 2016-13 Financial Instruments — Credit Losses (Topic 326)
|
|
•
|
ASU 2018-07 Compensation-Stock Compensation (Topic 718)
|
|
•
|
ASU 2018-13 Fair Value Measurement (Topic 820)
|
|
•
|
ASU 2018-14 Compensation—Retirement Benefits—Defined Benefit Plans (Subtopic 715-20)
|
|
•
|
ASU 2018-15 Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40)
|
|
•
|
ASU 2018-16 Derivatives and Hedging (Topic 815)
|
|
•
|
ASU 2018-17 Consolidation (Topic 810)
|
|
1.
|
We will not reassess whether any expired or existing contracts are or contain leases.
|
|
2.
|
We will not reassess the lease classification for any expired or existing leases.
|
|
3.
|
We will not reassess initial direct costs for any existing leases.
|
|
4.
|
We will use hindsight in determining the lease term and in assessing impairment of the right-of-use assets.
|
|
◦
|
There was a corporate reorganization whereby Seadrill Limited became the ultimate parent holding company of Old Seadrill Limited's subsidiaries.
|
|
◦
|
The Commitment Parties and subscribers to an equity rights offering subscribed for a total
23,750,000
shares in Seadrill Limited for aggregate consideration of
$200 million
.
|
|
◦
|
The Commitment Parties and subscribers to a notes rights offering subscribers purchased a total
$880 million
principal amount of New Secured Notes and were issued
54,625,000
shares in Seadrill Limited for an aggregate consideration of
$880 million
.
|
|
◦
|
The holders of general unsecured claim were issued
14,250,000
shares in Seadrill Limited.
|
|
◦
|
The former holders of Old Seadrill Limited Equity and certain other claimants were issued
1,900,000
shares in Seadrill Limited.
|
|
◦
|
Certain Commitment Parties received a fee of
475,000
shares in Seadrill Limited and Hemen received a fee of
5,000,000
shares in Seadrill Limited.
|
|
◦
|
An employee incentive plan was implemented (the “Employee Incentive Plan”) which reserved an aggregate of
10%
of the Seadrill Limited Shares, for grants to be made from time to time to Seadrill employees and other parties.
|
|
|
|
|
|
Percentage
|
||||||||
|
Recipient of Common Shares
|
|
Number of shares
|
|
|
Prior to dilution by Primary Structuring Fee and the shares reserved under the Employee Incentive Plan
|
|
|
Prior to dilution by the shares reserved under the Employee Incentive Plan
|
|
|
Fully diluted
|
|
|
Commitment Parties (in exchange for cash paid pursuant to the Investment Agreement) and Equity Rights Offering Subscribers
|
|
23,750,000
|
|
|
25.00
|
%
|
|
23.75
|
%
|
|
21.38
|
%
|
|
Recipients of New Secured Notes (including Commitment Parties and Notes Rights Offering Subscribers)
|
|
54,625,000
|
|
|
57.50
|
%
|
|
54.63
|
%
|
|
49.16
|
%
|
|
Holders of General Unsecured Claims
|
|
14,250,000
|
|
|
15.00
|
%
|
|
14.25
|
%
|
|
12.82
|
%
|
|
Former Holders of Old Seadrill Limited Equity and Seadrill Limited 510(b) Claimants
|
|
1,900,000
|
|
|
2.00
|
%
|
|
1.90
|
%
|
|
1.71
|
%
|
|
Fees to Select Commitment Parties
|
|
475,000
|
|
|
0.50
|
%
|
|
0.47
|
%
|
|
0.43
|
%
|
|
All creditors, excluding Primary Structuring Fee
|
|
95,000,000
|
|
|
100.00
|
%
|
|
95.00
|
%
|
|
85.50
|
%
|
|
Hemen (on account of Primary Structuring Fee)
|
|
5,000,000
|
|
|
-
|
|
|
5.00
|
%
|
|
4.50
|
%
|
|
Total, prior to dilution by shares reserved under the Employee Incentive Plan
|
|
100,000,000
|
|
|
-
|
|
|
100.00
|
%
|
|
90.00
|
%
|
|
Reserved for the Employee Incentive Plan
|
|
11,111,111
|
|
|
-
|
|
|
-
|
|
|
10.00
|
%
|
|
Total, fully diluted
|
|
111,111,111
|
|
|
-
|
|
|
-
|
|
|
100.00
|
%
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
Professional and advisory fees
|
|
(9
|
)
|
|
(187
|
)
|
|
(66
|
)
|
|
—
|
|
|
New investor commitment fees
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
Loss on Newbuilding global settlement claim
|
|
—
|
|
|
—
|
|
|
(1,064
|
)
|
|
—
|
|
|
Loss on other pre-petition allowed claims
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
|
|
|
Gain on liabilities subject to compromise
|
|
—
|
|
|
2,958
|
|
|
—
|
|
|
—
|
|
|
Fresh start valuation adjustments
|
|
—
|
|
|
(6,142
|
)
|
|
—
|
|
|
—
|
|
|
Write-off of debt issuance costs
|
|
—
|
|
|
—
|
|
|
(66
|
)
|
|
—
|
|
|
Reversal of credit risk on derivatives
|
|
—
|
|
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
Interest income on surplus cash invested
|
|
—
|
|
|
6
|
|
|
4
|
|
|
—
|
|
|
Total reorganization items, net
|
|
(9
|
)
|
|
(3,365
|
)
|
|
(1,337
|
)
|
|
—
|
|
|
Investment
|
WACC
|
|
|
Seadrill Capricorn Holdings LLC
|
11.4
|
%
|
|
Seadrill Operating LP
|
12.0
|
%
|
|
Seadrill Deepwater Drillship Ltd
|
12.0
|
%
|
|
Seabras Sapura Holding
|
14.3
|
%
|
|
Seabras Sapura Participacoes
|
13.7
|
%
|
|
SeaMex
|
12.7
|
%
|
|
(In $ millions)
|
As at July 2, 2018
|
|
|
Distributable value
|
11,056
|
|
|
Less: non-controlling interest
|
(154
|
)
|
|
Less: fair value of debt
|
(7,301
|
)
|
|
Less: fair value of other non-operating liabilities
|
(108
|
)
|
|
Add: fair value of tax attributes
|
8
|
|
|
Fair value of Successor common stock issued upon emergence
|
3,501
|
|
|
|
|
|
|
Shares issued and outstanding on July 2, 2018
|
100.0
|
|
|
Per share value
|
35.01
|
|
|
(In $ millions)
|
As at July 2, 2018
|
|
|
Distributable value
|
11,056
|
|
|
Add: other working capital liabilities
|
478
|
|
|
Add: other non-current operating liabilities
|
57
|
|
|
Add: fair value of tax attributes
|
8
|
|
|
Add: redeemable non-controlling interest
|
30
|
|
|
Total reorganization value
|
11,629
|
|
|
|
As of July 1, 2018
|
||||||||||
|
(In $ millions)
|
Predecessor Company
|
|
|
Reorganization Adjustments
|
|
|
Fresh Start Adjustments
|
|
|
Successor Company
|
|
|
ASSETS
|
|
|
|
|
|
|
|
||||
|
Current assets
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
809
|
|
|
790
|
|
(a)
|
—
|
|
|
1,599
|
|
|
Restricted cash
|
409
|
|
|
169
|
|
(a)
|
—
|
|
|
578
|
|
|
Marketable securities
|
121
|
|
|
—
|
|
|
—
|
|
|
121
|
|
|
Accounts receivable, net
|
272
|
|
|
—
|
|
|
—
|
|
|
272
|
|
|
Amount due from related parties - current
|
181
|
|
|
—
|
|
|
14
|
|
(l)
|
195
|
|
|
Other current assets
|
247
|
|
|
—
|
|
|
181
|
|
(m)
|
428
|
|
|
Total current assets
|
2,039
|
|
|
959
|
|
|
195
|
|
|
3,193
|
|
|
Investment in associated companies
|
1,615
|
|
|
—
|
|
|
(687
|
)
|
(n)
|
928
|
|
|
Newbuildings
|
249
|
|
|
—
|
|
|
(249
|
)
|
(o)
|
—
|
|
|
Drilling units
|
12,531
|
|
|
—
|
|
|
(5,734
|
)
|
(p)
|
6,797
|
|
|
Deferred tax assets
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
Equipment
|
35
|
|
|
—
|
|
|
(6
|
)
|
(q)
|
29
|
|
|
Amount due from related parties - non-current
|
565
|
|
|
—
|
|
|
11
|
|
(r)
|
576
|
|
|
|
As of July 1, 2018
|
||||||||||
|
(In $ millions)
|
Predecessor Company
|
|
|
Reorganization Adjustments
|
|
|
Fresh Start Adjustments
|
|
|
Successor Company
|
|
|
Assets held for sale - non-current
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other non-current assets
|
3
|
|
|
—
|
|
|
95
|
|
(s)
|
98
|
|
|
Total assets
|
17,045
|
|
|
959
|
|
|
(6,375
|
)
|
|
11,629
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
||||
|
Current liabilities
|
|
|
|
|
|
|
|
||||
|
Debt due within one year
|
90
|
|
|
—
|
|
|
(33
|
)
|
(t)
|
57
|
|
|
Trade accounts payable
|
96
|
|
|
17
|
|
(b)
|
—
|
|
|
113
|
|
|
Amounts due to related parties - current
|
4
|
|
|
4
|
|
(c)
|
—
|
|
|
8
|
|
|
Other current liabilities
|
229
|
|
|
100
|
|
(d)
|
32
|
|
(u)
|
361
|
|
|
Total current liabilities
|
419
|
|
|
121
|
|
|
(1
|
)
|
|
539
|
|
|
Liabilities subject to compromise
|
9,050
|
|
|
(9,050
|
)
|
(e)
|
—
|
|
|
—
|
|
|
Long-term debt
|
856
|
|
|
6,292
|
|
(f)
|
(104
|
)
|
(t)
|
7,044
|
|
|
Long-term debt due to related parties
|
294
|
|
|
—
|
|
|
(94
|
)
|
(v)
|
200
|
|
|
Deferred tax liabilities
|
105
|
|
|
—
|
|
|
(6
|
)
|
(w)
|
99
|
|
|
Other non-current liabilities
|
57
|
|
|
3
|
|
(b)
|
2
|
|
(x)
|
62
|
|
|
Total non-current liabilities
|
1,312
|
|
|
6,295
|
|
|
(202
|
)
|
|
7,405
|
|
|
|
|
|
|
|
|
|
|
||||
|
Redeemable non-controlling interest
|
25
|
|
|
—
|
|
|
5
|
|
(y)
|
30
|
|
|
|
|
|
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
|
|
||||
|
Predecessor common shares
|
1,008
|
|
|
(1,008
|
)
|
(g)
|
—
|
|
|
—
|
|
|
Predecessor additional paid-in capital
|
3,316
|
|
|
(3,322
|
)
|
(g)
|
—
|
|
|
—
|
|
|
|
|
|
6
|
|
(h)
|
|
|
|
|||
|
Predecessor contributed surplus
|
1,956
|
|
|
(1,956
|
)
|
(g)
|
—
|
|
|
—
|
|
|
Predecessor accumulated other comprehensive income
|
41
|
|
|
—
|
|
|
(41
|
)
|
(z)
|
—
|
|
|
Predecessor (loss)/retained earnings
|
(146
|
)
|
|
7,110
|
|
(i)
|
(6,964
|
)
|
(z)
|
—
|
|
|
Successor common shares
|
—
|
|
|
10
|
|
(j)
|
—
|
|
|
10
|
|
|
Successor contributed surplus
|
—
|
|
|
2,860
|
|
(j)
|
631
|
|
(aa)
|
3,491
|
|
|
Total Shareholders' equity
|
6,175
|
|
|
3,700
|
|
|
(6,374
|
)
|
|
3,501
|
|
|
Non-controlling interest
|
64
|
|
|
(107
|
)
|
(k)
|
197
|
|
(bb)
|
154
|
|
|
Total equity
|
6,239
|
|
|
3,593
|
|
|
(6,177
|
)
|
|
3,655
|
|
|
Total liabilities and equity
|
17,045
|
|
|
959
|
|
|
(6,375
|
)
|
|
11,629
|
|
|
(a)
|
Adjustments to cash and cash equivalents including the following:
|
|
Cash and Cash Equivalents
|
|
|
|
(In $ millions)
|
|
|
|
Proceeds from debt commitment
(1)
|
875
|
|
|
Proceeds from equity commitment
|
200
|
|
|
Payment to newbuild counterparty members
|
(18
|
)
|
|
Amendment consent fees to senior secured creditors
|
(26
|
)
|
|
Funding of the escrow account for NSN collateral
|
(227
|
)
|
|
Payment of closing fees for the debt commitment
|
(9
|
)
|
|
Payment new commitment parties fee
|
(1
|
)
|
|
Payment to the bank coordinating committee
|
(4
|
)
|
|
Change in cash and cash equivalents
|
790
|
|
|
Restricted Cash
|
|
|
|
(In $ millions)
|
|
|
|
Funding of the escrow account per terms of NSN
|
227
|
|
|
Payment of post confirmation accrued professional fees in connection with emergence
|
(31
|
)
|
|
Payment of success fees incurred upon emergence
|
(22
|
)
|
|
Distribution from the cash pool to general unsecured claims
|
(2
|
)
|
|
Payment of unsecured creditor committee advisor fees
|
(3
|
)
|
|
Change in restricted cash
|
169
|
|
|
(b)
|
Reflects the reinstatement of trade accounts payable and other non-current liabilities included as part of liabilities subject to compromise
|
|
(c)
|
Reflects the reinstatement of amounts due to related party included as part of liabilities subject to compromise.
|
|
(d)
|
Reflects the adjustment to other current liabilities upon emergence:
|
|
Other current liabilities upon emergence
|
|
|
|
(In $ millions)
|
|
|
|
Success fees accrued upon emergence
|
28
|
|
|
Undistributed cash pool balance for general unsecured claims on emergence
|
35
|
|
|
Cash payment made for post confirmation accrued professional fees in connection with emergence
|
(31
|
)
|
|
Reinstatement of other current liabilities as part of liabilities subject to compromise
|
64
|
|
|
Amendment fees on SFL loans accrued upon emergence
|
4
|
|
|
Change in other liabilities
|
100
|
|
|
Gain on liabilities subject to compromise
|
|
|
|
(In $ millions)
|
|
|
|
Senior undersecured or impaired external debt
|
5,266
|
|
|
Unsecured bonds
|
2,334
|
|
|
Newbuild claims
|
1,064
|
|
|
Accrued interest payable
|
49
|
|
|
Derivatives previously recorded at fair value
|
249
|
|
|
Accounts payable and other liabilities
|
84
|
|
|
Amount due to related party
|
4
|
|
|
Liabilities subject to compromise
|
9,050
|
|
|
Less: Distribution from cash pool to holders of general unsecured claims on emergence
|
(2
|
)
|
|
Less: Undistributed cash pool balance for holders of general unsecured claims on emergence
|
(35
|
)
|
|
Less: Payment to newbuild counterparty members
|
(17
|
)
|
|
Less: Fair value of equity issued to holders of general unsecured claims
|
(498
|
)
|
|
Less: Reinstatement of amount due to related party
|
(4
|
)
|
|
Less: Reinstatement of trade accounts payable
|
(84
|
)
|
|
Less: Reinstatement of senior undersecured or impaired external debt
|
(5,266
|
)
|
|
Less: Recognition of adequate protection payments on senior undersecured or impaired external debt
|
(186
|
)
|
|
Gain on settlement of liabilities subject to compromise
|
2,958
|
|
|
(f)
|
Increase in long-term debt includes reinstatement of certain liabilities subject to compromise as well as the issuance of New Secured Notes. The net increase reflects the following:
|
|
(In $ millions)
|
|
|
|
Reinstated Senior undersecured or impaired external debt
|
5,266
|
|
|
Recognition of adequate protection payments
|
186
|
|
|
Lender consent fee
|
(26
|
)
|
|
Total reinstated senior secured credit facilities
|
5,426
|
|
|
Issuance of New Secured Notes
|
880
|
|
|
Capitalized pre-issuance interest for New Secured Notes for 8% paid-in kind
|
10
|
|
|
Debt issuance cost in related to the issuance of the New Secured Notes
|
(9
|
)
|
|
Discount on New Secured Notes for the pre-issuance interest paid upon emergence (4% cash interest of $5 million and 8% paid-in kind interest of $10 million)
|
(15
|
)
|
|
Net increase in long-term debt
|
6,292
|
|
|
(g)
|
Reflects the cancellation of Predecessor Company common stock, contributed surplus, and additional paid in capital to retained earnings
|
|
(h)
|
Represents the unamortized stock compensation recognized upon cancellation of the Predecessor Company common stock, contributed surplus, and additional paid in capital.
|
|
(i)
|
Reflects the change in predecessor retained (loss)/earnings
|
|
(In $ millions)
|
|
|
|
Gain on settlement of liabilities subject to compromise
|
2,958
|
|
|
Cancellation of predecessor common stock, contributed surplus, and additional paid in capital
|
6,286
|
|
|
Recognition of unamortized stock compensation expense upon cancellation of the Predecessor Company common stock, contributed surplus, and additional paid in capital
|
(6
|
)
|
|
Fair value of Successor Common Shares issued upon emergence
|
(2,176
|
)
|
|
Success fees incurred upon emergence
|
(51
|
)
|
|
New Commitment Parties, bank coordinating committee, and unsecured creditor committee advisor fees
|
(8
|
)
|
|
Elimination of NADL and Sevan non-controlling interest
|
107
|
|
|
Total change in predecessor retained (loss)/earnings
|
7,110
|
|
|
(j)
|
Reflects the issuance of
24 million
shares of common stock at a per share price of
$8.42
in connection with the equity commitment,
55 million
shares of common stock with estimated fair value of
$35.01
per share issued in connection with the debt commitment,
14 million
shares of common stock issued to the holders of general unsecured claims at an estimated fair value of
$35.01
per share,
2 million
shares of common stock issued to former holders of Predecessor equity at an estimated fair value of
$35.01
per share, and
5 million
shares of common stock issued for structuring fees to the select commitment parties and Hemen at an estimated fair value of
$35.01
per share.
|
|
(k)
|
As determined in the Plan, NADL and Sevan became wholly owned subsidiaries and the non-controlling interests of NADL and Sevan were eliminated.
|
|
(l)
|
Adjustment to record the current portion of the contingent consideration receivable from Seadrill Partners related to the
West Vela
with the fair value of
$14 million
.
|
|
(m)
|
Adjustment to write-off
$9 million
of current deferred mobilization costs to fair value, which is offset by recording the fair value of certain favorable drilling contracts of
$190 million
. The value was based on the contracted rates compared to the prevailing market rates.
|
|
(n)
|
Adjustment to decrease the carrying value of the investments in associated companies to their estimated fair values determined using a discounted cash flow analysis utilizing the assumption noted above the Valuation of Equity Method Investments.
|
|
(o)
|
Adjustment to record the newbuildings at fair value based on the value derived from an income approach compared to the current contractual obligations remaining to be paid.
|
|
(q)
|
Adjustment to record equipment at fair value based on a cost approach.
|
|
(r)
|
Adjustment to record the non-current portion of the contingent consideration receivable from Seadrill Partners related to the
West Vela
and
West Polaris
with the fair value of
$17 million
. This amount is offset with a
$3 million
reduction on the recoverability of the receivable due from Seabras Participacoes and
$2 million
adjustment to record the embedded conversion option component of the Archer convertible debt instrument at the emergence date fair value.
|
|
(s)
|
Adjustment to write-off
$2 million
of deferred mobilization cost and
$1 million
of unamortized favorable contracts to fair value. These are offset by recording the fair value of certain favorable drilling and management service contracts of
$98 million
. The value was based on the contracted rates compared to the prevailing market rates.
|
|
(t)
|
Fair value adjustment to record discount of
$188 million
on the senior secured credit facilities and Ship Finance loans. This reduction is offset by a
$51 million
write-off of discounts on the New Secured Notes, unamortized debt issuance cost and lender consent fees.
|
|
(In $ millions)
|
|
|
|
|
||||
|
As at July 2, 2018
|
New Secured Notes
|
|
Senior Secured Credit Facilities
|
|
Ship Finance Loans
|
|
Total
|
|
|
Carrying value after reorganization adjustments
|
866
|
|
5,636
|
|
736
|
|
7,238
|
|
|
Adjustments to record debt at fair value:
|
|
|
|
—
|
|
|||
|
Write-off of unamortized debt issuance costs
|
9
|
|
26
|
|
1
|
|
36
|
|
|
Write-off of discounts for pre-issuance accrued interest settled upon issuance of NSNs (4% cash interest of $5 million and 8% paid-in kind interest of $10 million)
|
15
|
|
—
|
|
—
|
|
15
|
|
|
Fair value adjustment to record discount on the senior secured credit facilities and Ship Finance Loans
|
—
|
|
(155
|
)
|
(33
|
)
|
(188
|
)
|
|
Estimated fair value of debt at emergence
|
890
|
|
5,507
|
|
704
|
|
7,101
|
|
|
(u)
|
Adjustment to write-off
$27 million
, primarily related to deferred mobilization revenue, for which we have determined to have no future performance obligations. These are offset by recording the fair value of certain unfavorable drilling contracts of
$59 million
. The value was based on the contracted rates compared to the prevailing market rates.
|
|
(v)
|
Adjustment to reflect a fair value discount on the loans due to related parties. The value was based on an income approach using level 2 inputs.
|
|
(w)
|
Adjustments to the deferred tax liabilities as a result of applying fresh start accounting.
|
|
(x)
|
Adjustment to write-off
$7 million
of deferred mobilization revenue, for which we have determined to have no future performance obligations, offset by the fair value of certain unfavorable drilling contracts of
$9 million
. The value was based on the contracted rates compared to prevailing market rates.
|
|
(y)
|
Adjustment to record redeemable non-controlling interest to the emergence date fair value.
|
|
(z)
|
Reflects the fresh start accounting adjustment to reset retained (loss) earnings and accumulated other comprehensive income.
|
|
(aa)
|
Reflects the increase in fair value of the
24 million
shares of common stock issued in connection with the equity commitment from
$8.42
to
$35.01
per share.
|
|
(bb)
|
Adjustment to record the non-controlling interest in the Ship Finance VIEs and Seadrill Nigeria Operations Limited to fair value.
|
|
1.
|
Floaters
: Services encompassing drilling, completion and maintenance of offshore exploration and production wells. The drilling contracts relate to semi-submersible rigs and drillships for harsh and benign environments in mid-, deep- and ultra-deep waters;
|
|
2.
|
Jack-up rigs
: Services encompassing drilling, completion and maintenance of offshore exploration and production wells. The drilling contracts relate to jack-up rigs for operations in harsh and benign environments; and
|
|
3.
|
Other
: Operations including management services to third parties and related parties. Income and expenses from these management services are classified under this segment.
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Floaters
|
322
|
|
|
482
|
|
|
1,387
|
|
|
2,212
|
|
|
Jack-up rigs
|
167
|
|
|
193
|
|
|
617
|
|
|
865
|
|
|
Other
|
52
|
|
|
37
|
|
|
84
|
|
|
92
|
|
|
Total
|
541
|
|
|
712
|
|
|
2,088
|
|
|
3,169
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Floaters
|
190
|
|
|
298
|
|
|
601
|
|
|
600
|
|
|
Jack-up rigs
|
46
|
|
|
93
|
|
|
197
|
|
|
210
|
|
|
Total
|
236
|
|
|
391
|
|
|
798
|
|
|
810
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Floaters
|
(161
|
)
|
|
(446
|
)
|
|
(622
|
)
|
|
759
|
|
|
Jack-up Rigs
|
(16
|
)
|
|
(167
|
)
|
|
(112
|
)
|
|
267
|
|
|
Other
|
2
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
Operating (loss)/income
|
(175
|
)
|
|
(613
|
)
|
|
(728
|
)
|
|
1,026
|
|
|
Unallocated items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial items and other
|
(422
|
)
|
|
(3,242
|
)
|
|
(2,308
|
)
|
|
(982
|
)
|
|
(Loss)/income before income taxes
|
(597
|
)
|
|
(3,855
|
)
|
|
(3,036
|
)
|
|
44
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Floaters
|
5,508
|
|
|
9,956
|
|
|
Jack-up Rigs
|
1,151
|
|
|
3,508
|
|
|
Total Drilling Units and Newbuildings
|
6,659
|
|
|
13,464
|
|
|
Assets held for sale
|
—
|
|
|
126
|
|
|
Investments in Associated companies
|
800
|
|
|
1,473
|
|
|
Marketable securities
|
57
|
|
|
124
|
|
|
Cash and restricted cash
|
2,003
|
|
|
1,359
|
|
|
Other assets
|
1,329
|
|
|
1,436
|
|
|
Total
|
10,848
|
|
|
17,982
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
(In $ millions)
|
|
|
|
|
|
|
|
||||
|
Floaters
|
74
|
|
|
93
|
|
|
128
|
|
|
192
|
|
|
Jack-up Rigs
|
24
|
|
|
24
|
|
|
22
|
|
|
35
|
|
|
Total
|
98
|
|
|
117
|
|
|
150
|
|
|
227
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Norway
|
117
|
|
|
82
|
|
|
219
|
|
|
475
|
|
|
Nigeria
|
108
|
|
|
105
|
|
|
193
|
|
|
431
|
|
|
Brazil
|
91
|
|
|
188
|
|
|
358
|
|
|
491
|
|
|
Saudi Arabia
|
78
|
|
|
79
|
|
|
159
|
|
|
200
|
|
|
United States
|
34
|
|
|
30
|
|
|
291
|
|
|
370
|
|
|
Angola
|
29
|
|
|
100
|
|
|
482
|
|
|
419
|
|
|
Others
(1)
|
84
|
|
|
128
|
|
|
386
|
|
|
783
|
|
|
Total Revenue
|
541
|
|
|
712
|
|
|
2,088
|
|
|
3,169
|
|
|
(1)
|
Other countries represent countries in which we operate that individually had revenues representing less than
10%
of total revenues earned for any of the periods presented.
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Norway
|
1,326
|
|
|
2,258
|
|
|
Malaysia
|
1,070
|
|
|
1,809
|
|
|
Spain
|
875
|
|
|
2,016
|
|
|
Brazil
|
688
|
|
|
1,816
|
|
|
USA
|
658
|
|
|
1,266
|
|
|
Others
(2)
|
2,042
|
|
|
4,051
|
|
|
Total
|
6,659
|
|
|
13,216
|
|
|
(1)
|
The fixed assets referred to in the table above exclude assets under construction. Asset locations at the end of a period are not necessarily indicative of the geographic distribution of the revenues or operating profits generated by such assets during such period.
|
|
(2)
|
Other countries represent countries in which we operate that individually had fixed assets representing less than
10%
of total fixed assets for any of the periods presented.
|
|
|
|
Successor
|
|
|
Predecessor
|
|||||||
|
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Total
|
|
27
|
%
|
|
20
|
%
|
|
25
|
%
|
|
18
|
%
|
|
Saudi Aramco
|
|
17
|
%
|
|
12
|
%
|
|
8
|
%
|
|
7
|
%
|
|
ConocoPhillips
|
|
14
|
%
|
|
9
|
%
|
|
6
|
%
|
|
5
|
%
|
|
Petrobras
|
|
11
|
%
|
|
27
|
%
|
|
19
|
%
|
|
17
|
%
|
|
Equinor
|
|
12
|
%
|
|
6
|
%
|
|
4
|
%
|
|
10
|
%
|
|
LLOG
|
|
6
|
%
|
|
5
|
%
|
|
15
|
%
|
|
13
|
%
|
|
ExxonMobil
|
|
—
|
%
|
|
11
|
%
|
|
7
|
%
|
|
13
|
%
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Accounts receivable, net
|
|
208
|
|
|
295
|
|
|
Current contract assets
(1)
|
|
1
|
|
|
7
|
|
|
Non-current contract assets
(1)
|
|
—
|
|
|
—
|
|
|
Current contract liabilities (deferred revenues)
(1)
|
|
(12
|
)
|
|
(37
|
)
|
|
Non-current contract liabilities (deferred revenues)
(1)
|
|
(9
|
)
|
|
(18
|
)
|
|
(In $ millions)
|
|
Net Contract
Balances
|
|
|
Contract assets at January 1, 2018 (Predecessor)
|
|
7
|
|
|
Contract liabilities at January 1, 2018 (Predecessor)
|
|
(55
|
)
|
|
Net contract liability at January 1, 2018 (Predecessor)
|
|
(48
|
)
|
|
Decrease due to amortization of revenue that was included in the beginning contract liability balance
|
|
25
|
|
|
Increase due to cash received, excluding amounts recognized as revenue
|
|
(9
|
)
|
|
Decrease due to recognized during the period but contingent on future performance
|
|
9
|
|
|
Fresh start adjustment
|
|
32
|
|
|
Net contract asset at July 1, 2018 (Predecessor)
|
|
9
|
|
|
Contract assets at July 1, 2018 (Predecessor)
|
|
9
|
|
|
Contract liabilities at July 1, 2018 (Predecessor)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract assets at July 2, 2018 (Successor)
|
|
9
|
|
|
Contract liabilities at July 2, 2018 (Successor)
|
|
—
|
|
|
Net contract asset at July 2, 2018 (Successor)
|
|
9
|
|
|
Decrease due to amortization of revenue that was included in the beginning contract liability balance
|
|
—
|
|
|
Increase due to cash received against contract assets recognized at July 2, 2018 (Successor)
|
|
(9
|
)
|
|
Increase due to cash received, excluding amounts recognized as revenue
|
|
(21
|
)
|
|
Decrease due to recognized during the period but contingent on future performance
|
|
1
|
|
|
Fresh start adjustment
|
|
—
|
|
|
Net contract liability at December 31, 2018 (Successor)
|
|
(20
|
)
|
|
Contract assets at December 31, 2018 (Successor)
|
|
1
|
|
|
Contract liabilities at December 31, 2018 (Successor)
|
|
(21
|
)
|
|
(In $ millions)
|
|
Net deferred contract costs
|
|
|
Opening deferred contract costs at January 1, 2018
(Predecessor)
|
|
20
|
|
|
Additional deferred contract costs
|
|
6
|
|
|
Amortization of deferred contract costs
|
|
(15
|
)
|
|
Fresh start adjustment
(1)
|
|
(11
|
)
|
|
Closing deferred contract costs at
July 1, 2018 (Predecessor)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional deferred contract costs
|
|
22
|
|
|
Amortization of deferred contract costs
|
|
(7
|
)
|
|
Closing deferred contract costs at December 31, 2018 (Successor)
|
|
15
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Related party revenues
|
46
|
|
|
43
|
|
|
110
|
|
|
100
|
|
|
Amortization of unfavorable contracts
|
—
|
|
|
21
|
|
|
43
|
|
|
65
|
|
|
External management fees with third parties
|
—
|
|
|
—
|
|
|
1
|
|
|
19
|
|
|
Early termination fees
|
—
|
|
|
8
|
|
|
8
|
|
|
69
|
|
|
Total
|
46
|
|
|
72
|
|
|
162
|
|
|
253
|
|
|
(In $ millions)
|
Net proceeds/recoverable amount
|
|
|
Book value on
disposal
|
|
|
Loss
|
|
|
|
Period from July 2, 2018 through December 31, 2018 (Successor):
|
|
|
|
|
|
||||
|
Total for period ended December 31, 2018
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
|
|
|
|
|
|
||||
|
Period from January 1, 2018 through July 1, 2018 (Predecessor):
|
|
|
|
|
|
||||
|
Total for period ended July 1, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
||||
|
Year ended December 31, 2017 (Predecessor):
|
|
|
|
|
|
|
|
|
|
|
Sale of
West Triton
|
75
|
|
|
109
|
|
|
(34
|
)
|
|
|
Sale of
West Mischief
|
75
|
|
|
146
|
|
|
(71
|
)
|
|
|
Sale of
West Resolute
|
75
|
|
|
136
|
|
|
(61
|
)
|
|
|
Disposal of
Sevan Developer
contract
|
—
|
|
|
75
|
|
|
(75
|
)
|
|
|
Sale of
West Rigel
|
126
|
|
|
128
|
|
|
(2
|
)
|
|
|
Other
|
—
|
|
|
2
|
|
|
|
(2
|
)
|
|
Total for year ended December 31, 2017
|
351
|
|
|
596
|
|
|
(245
|
)
|
|
|
|
|
|
|
|
|
||||
|
Year ended December 31, 2016 (Predecessor):
|
|
|
|
|
|
|
|
|
|
|
Total for year ended December 31, 2016
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Cash and payment-in-kind interest on debt facilities
|
(237
|
)
|
|
(37
|
)
|
|
(286
|
)
|
|
(408
|
)
|
|
Unwind of discount debt
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Loan fee amortization
|
—
|
|
|
(1
|
)
|
|
(27
|
)
|
|
(43
|
)
|
|
Capitalized interest
|
—
|
|
|
—
|
|
|
28
|
|
|
39
|
|
|
Interest expense
|
(261
|
)
|
|
(38
|
)
|
|
(285
|
)
|
|
(412
|
)
|
|
i.
|
Cash and payment-in-kind interest on debt facilities
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Senior credit facilities and unsecured bonds
|
(162
|
)
|
|
(116
|
)
|
|
(320
|
)
|
|
(360
|
)
|
|
Less: adequate protection payments
|
—
|
|
|
104
|
|
|
81
|
|
|
—
|
|
|
New secured notes
|
(50
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Debt of consolidated variable interest entities
|
(25
|
)
|
|
(25
|
)
|
|
(47
|
)
|
|
(48
|
)
|
|
Cash and payment-in-kind interest
|
(237
|
)
|
|
(37
|
)
|
|
(286
|
)
|
|
(408
|
)
|
|
ii.
|
Unwind of discount on debt
|
|
iii.
|
Loan fee amortization
|
|
iv.
|
Capitalized interest
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018*
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Impairments of Marketable securities
(refer to Note 15)
|
|
|
|
|
|
|
|
||||
|
Seadrill Partners - Common Units
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
Total impairment of marketable securities investments (reclassification from OCI)
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impairments of Investment in associated companies and joint ventures
(refer to Note 18)
|
|
|
|
|
|
|
|
||||
|
Seadrill Partners - Total direct ownership investments
|
—
|
|
|
—
|
|
|
723
|
|
|
400
|
|
|
Seadrill Partners - Subordinated units
|
—
|
|
|
—
|
|
|
82
|
|
|
180
|
|
|
Seadrill Partners - Seadrill member interest and IDRs
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|
SeaMex Limited
|
—
|
|
|
—
|
|
|
36
|
|
|
76
|
|
|
Itaunas Drilling, Camburi Drilling, and Sahy Drilling
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
Total impairment of investments in associated companies and joint ventures
|
—
|
|
|
—
|
|
|
841
|
|
|
742
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total impairment of investments
|
—
|
|
|
—
|
|
|
841
|
|
|
895
|
|
|
•
|
forecast dayrates for our drilling contracts;
|
|
•
|
utilization rates;
|
|
•
|
operating costs and overheads;
|
|
•
|
estimated annual capital expenditure, cost of rig replacement and/or enhancement programs;
|
|
•
|
estimated maintenance, inspections or other costs associated with a rig after completion/termination of the contract;
|
|
•
|
remaining useful life of each rig; and
|
|
•
|
estimated tax rates.
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Current tax expense:
|
|
|
|
|
|
|
|
||||
|
Bermuda
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Foreign
|
30
|
|
|
34
|
|
|
56
|
|
|
151
|
|
|
Deferred tax expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bermuda
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Foreign
|
(22
|
)
|
|
(4
|
)
|
|
10
|
|
|
48
|
|
|
Total tax expense
|
8
|
|
|
30
|
|
|
66
|
|
|
199
|
|
|
Effective tax rate
|
(1.3
|
)%
|
|
(0.8
|
)%
|
|
(2.2
|
)%
|
|
452.3
|
%
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Loss on marketable securities
|
(64
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(Loss)/gain on derivative financial instruments
|
(31
|
)
|
|
(4
|
)
|
|
11
|
|
|
(74
|
)
|
|
Reorganization items, net
|
(9
|
)
|
|
(3,365
|
)
|
|
(1,337
|
)
|
|
—
|
|
|
Loss on impairment of investments
|
—
|
|
|
—
|
|
|
(841
|
)
|
|
(895
|
)
|
|
Loss on disposals
|
—
|
|
|
—
|
|
|
(245
|
)
|
|
—
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Income taxes at statutory rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Effect of change on uncertain tax positions relating to prior year
|
49
|
|
|
12
|
|
|
(5
|
)
|
|
28
|
|
|
Effect of unremitted earnings of subsidiaries
|
(10
|
)
|
|
—
|
|
|
3
|
|
|
(4
|
)
|
|
Effect of taxable income in various countries
|
(31
|
)
|
|
18
|
|
|
68
|
|
|
175
|
|
|
Total tax expense
|
8
|
|
|
30
|
|
|
66
|
|
|
199
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31,
2018 |
|
|
December 31,
2017 |
|
|
Pensions and stock options
|
4
|
|
|
4
|
|
|
Provisions
|
28
|
|
|
49
|
|
|
Net operating losses carried forward
|
263
|
|
|
255
|
|
|
Other
|
—
|
|
|
—
|
|
|
Gross deferred tax assets
|
295
|
|
|
308
|
|
|
Valuation allowance
|
(254
|
)
|
|
(230
|
)
|
|
Deferred tax assets, net of valuation allowance
|
41
|
|
|
78
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31,
2018 |
|
|
December 31,
2017 |
|
|
Property, plant and equipment
|
49
|
|
|
138
|
|
|
Unremitted Earnings of Subsidiaries
|
27
|
|
|
37
|
|
|
Intangibles
|
34
|
|
|
—
|
|
|
Gross deferred tax liabilities
|
110
|
|
|
175
|
|
|
Net deferred tax (liability)/asset
|
(69
|
)
|
|
(97
|
)
|
|
|
Successor
|
|
|
Predecessor
|
|||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Balance at the beginning of the period
|
61
|
|
|
55
|
|
|
44
|
|
|
9
|
|
|
Increases as a result of positions taken in prior periods
|
69
|
|
|
7
|
|
|
23
|
|
|
35
|
|
|
Increases as a result of positions taken during the current period
|
18
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
Decreases as a result of positions taken in prior periods
|
(9
|
)
|
|
(2
|
)
|
|
(9
|
)
|
|
(2
|
)
|
|
Decreases as a result of positions taken in the current period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Decreases due to settlements
|
(7
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
Balance at the end of the period
|
132
|
|
|
61
|
|
|
55
|
|
|
44
|
|
|
Jurisdiction
|
Earliest Open Year
|
|
Angola
|
2015
|
|
Nigeria
|
2014
|
|
United States
|
2015
|
|
Norway
|
2015
|
|
Brazil
|
2008
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Net loss attributable to the parent
|
(602
|
)
|
|
(3,881
|
)
|
|
(2,973
|
)
|
|
(181
|
)
|
|
Less: Allocation to participating securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Net loss available to stockholders
|
(602
|
)
|
|
(3,881
|
)
|
|
(2,973
|
)
|
|
(181
|
)
|
|
Effect of dilution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Diluted net loss available to stockholders
|
(602
|
)
|
|
(3,881
|
)
|
|
(2,973
|
)
|
|
(181
|
)
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding
|
100
|
|
|
504
|
|
|
505
|
|
|
501
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Weighted average number of common shares outstanding adjusted for the effects of dilution
|
100
|
|
|
504
|
|
|
505
|
|
|
501
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
Basic loss per share
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
Diluted loss per share
|
(6.02
|
)
|
|
(7.71
|
)
|
|
(5.89
|
)
|
|
(0.36
|
)
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Funding Escrow for NSN
(1)
|
328
|
|
|
—
|
|
|
Cash pledged as collateral
(2)
|
101
|
|
|
76
|
|
|
Other
|
32
|
|
|
28
|
|
|
Total restricted cash
|
461
|
|
|
104
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Seadrill Partners - Common units
|
|
45
|
|
|
96
|
|
|
Archer
|
|
12
|
|
|
28
|
|
|
Total marketable securities
|
|
57
|
|
|
124
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Seadrill Partners - Common Units - unrealized loss on marketable securities
|
|
(45
|
)
|
|
(5
|
)
|
|
Archer - unrealized (loss)/gain on marketable securities
|
|
(19
|
)
|
|
2
|
|
|
Total unrealized loss on marketable securities
|
|
(64
|
)
|
|
(3
|
)
|
|
|
|
Predecessor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Seadrill Partners - Common Units - unrealized (loss) / gain on marketable securities
|
|
(14
|
)
|
|
17
|
|
|
Archer - unrealized gain on marketable securities
|
|
28
|
|
|
—
|
|
|
Total unrealized gain on marketable securities
|
|
14
|
|
|
17
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
As at December 31,
2018 |
|
|
As at December 31,
2017 |
|
|
Favorable drilling and management service contracts to be amortized
|
186
|
|
|
—
|
|
|
Taxes receivable
|
50
|
|
|
24
|
|
|
Derivative asset - Interest rate cap
(1)
|
39
|
|
|
—
|
|
|
Prepaid Expenses
|
32
|
|
|
87
|
|
|
Deferred mobilization cost
|
15
|
|
|
20
|
|
|
Reimbursable amounts due from customers
|
10
|
|
|
15
|
|
|
Deferred Consideration
(2)
|
—
|
|
|
80
|
|
|
Income tax effects of intercompany sales or transfers of assets
(3)
|
—
|
|
|
84
|
|
|
Other assets
|
26
|
|
|
28
|
|
|
Total other assets
|
358
|
|
|
338
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
As at December 31,
2018 |
|
|
As at December 31,
2017 |
|
|
Other current assets
|
322
|
|
|
257
|
|
|
Other non-current assets
|
36
|
|
|
81
|
|
|
Total other assets
|
358
|
|
|
338
|
|
|
|
|
Successor
|
|
Predecessor
|
||||||||||
|
|
|
As at December 31, 2018
|
|
As at December 31, 2017
|
||||||||||
|
(In $ millions)
|
|
Gross Carrying Amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
|
Gross Carrying Amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
|
Favorable contracts
|
|
|
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
|
287
|
|
—
|
|
287
|
|
|
—
|
|
—
|
|
—
|
|
|
Amortization of favorable contracts
|
|
—
|
|
(101
|
)
|
(101
|
)
|
|
—
|
|
—
|
|
—
|
|
|
Balance at end of period
|
|
287
|
|
(101
|
)
|
186
|
|
|
—
|
|
—
|
|
—
|
|
|
|
|
Period ended December 31,
|
|||||||||||
|
(In $ millions)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023 and after
|
|
Total
|
|
|
Amortization of favorable contracts
|
|
153
|
|
2
|
|
2
|
|
2
|
|
27
|
|
186
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Ownership percentage
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Seadrill Partners and Seadrill Partner subsidiaries ("SDLP investments")
(a) (b)
|
(a)
|
|
|
(a)
|
|
|
Seabras Sapura
(b)
|
50.0
|
%
|
|
50.0
|
%
|
|
SeaMex Ltd. ("SeaMex")
(b)
|
50.0
|
%
|
|
50.0
|
%
|
|
(a)
|
Refer to the Seadrill Partners subsidiaries paragraph below for additional information.
|
|
(b)
|
For transactions with related parties refer to
Note 30
- Related party transactions.
|
|
i.
|
42%
in Seadrill Operating LP
: Seadrill Operating LP is a limited partnership and is controlled by its General Partner, Seadrill Operating GP LLC, which is wholly owned by Seadrill Partners.
|
|
ii.
|
49%
Seadrill Capricorn Holdings LLC
: Seadrill Capricorn Holdings LLC is a limited liability company. There is only
one
class of member interest which is deemed to represent voting common stock.
|
|
iii.
|
39%
in Seadrill Deepwater Drillship Ltd
and
49%
indirect interest in Seadrill Mobile Units (Nigeria) Ltd.
: Both entities are limited companies and only have
one
class of stock, which is deemed to represent voting common stock.
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
Period from January 1, 2018 through July 1, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|
|
Seadrill Partners - Direct ownership interests
|
(82
|
)
|
77
|
|
82
|
|
216
|
|
|
Seadrill Partners - Subordinated units
|
(20
|
)
|
22
|
|
22
|
|
44
|
|
|
Seabras Sapura
|
24
|
|
46
|
|
80
|
|
62
|
|
|
SeaMex
|
(12
|
)
|
4
|
|
—
|
|
20
|
|
|
Archer
|
—
|
|
—
|
|
(10
|
)
|
(59
|
)
|
|
Total share in results from associated companies (net of tax)
|
(90
|
)
|
149
|
|
174
|
|
283
|
|
|
SDLP
|
Successor
|
|
Predecessor
|
|||||
|
(in $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
Period from January 1, 2018 through July 1, 2018
|
|
Year ended
December 31, 2017
|
|
Year ended
December 31, 2016
|
|
|
Operating revenues
|
426
|
|
612
|
|
1,128
|
|
1,600
|
|
|
Net operating income
|
100
|
|
257
|
|
464
|
|
818
|
|
|
Net income
|
(127
|
)
|
201
|
|
235
|
|
546
|
|
|
|
|
|
|
|
||||
|
Net (loss)/income allocated to SDLP direct ownership interests
|
(59
|
)
|
77
|
|
93
|
|
254
|
|
|
Amortization of basis differences
|
(23
|
)
|
—
|
|
(11
|
)
|
(38
|
)
|
|
Share in results of SDLP direct investments
|
(82
|
)
|
77
|
|
82
|
|
216
|
|
|
|
|
|
|
|
||||
|
Net (loss)/income allocated to SDLP subordinated units
|
(15
|
)
|
22
|
|
24
|
|
49
|
|
|
Amortization of basis differences
|
(5
|
)
|
—
|
|
(2
|
)
|
(5
|
)
|
|
Share in results of SDLP subordinated units
|
(20
|
)
|
22
|
|
22
|
|
44
|
|
|
Seabras Sapura
|
Successor
|
|
Predecessor
|
|||||
|
(in $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
Period from January 1, 2018 through July 1, 2018
|
|
Year ended
December 31, 2017
|
|
Year ended
December 31, 2016
|
|
|
Operating revenues
|
232
|
|
241
|
|
487
|
|
389
|
|
|
Net operating income
|
124
|
|
125
|
|
244
|
|
201
|
|
|
Net income
|
88
|
|
92
|
|
160
|
|
124
|
|
|
|
|
|
|
|
||||
|
Seadrill ownership percentage
|
50%
|
50%
|
50%
|
50%
|
||||
|
Share of net income
|
44
|
|
46
|
|
80
|
|
62
|
|
|
|
|
|
|
|
||||
|
Amortization of basis differences
|
(20
|
)
|
—
|
|
—
|
|
—
|
|
|
Total basis difference
|
(20
|
)
|
—
|
|
—
|
|
—
|
|
|
Share in results from Seabras Sapura (net of tax)
|
24
|
|
46
|
|
80
|
|
62
|
|
|
SeaMex
|
Successor
|
|
Predecessor
|
|||||
|
(in $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
Period from January 1, 2018 through July 1, 2018
|
|
Year ended
December 31, 2017
|
|
Year ended
December 31, 2016
|
|
|
Operating revenues
|
118
|
|
121
|
|
239
|
|
280
|
|
|
Net operating income
|
40
|
|
40
|
|
80
|
|
119
|
|
|
Net income
|
4
|
|
7
|
|
—
|
|
40
|
|
|
|
|
|
|
|
||||
|
Seadrill ownership percentage
|
50%
|
50%
|
50%
|
50%
|
||||
|
Share of net income
|
2
|
|
4
|
|
—
|
|
20
|
|
|
|
|
|
|
|
||||
|
Amortization of basis differences
|
(14
|
)
|
—
|
|
—
|
|
—
|
|
|
Total basis difference
|
(14
|
)
|
—
|
|
—
|
|
—
|
|
|
Share in results from SeaMex (net of tax)
|
(12
|
)
|
4
|
|
—
|
|
20
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Seadrill Partners - Direct ownership interests
|
479
|
|
|
857
|
|
|
Seadrill Partners subsidiaries - Subordinated units
|
17
|
|
|
97
|
|
|
Seadrill Partners subsidiaries - IDRs
|
54
|
|
|
64
|
|
|
Seabras Sapura
|
209
|
|
|
353
|
|
|
SeaMex
|
41
|
|
|
102
|
|
|
Total
|
800
|
|
|
1,473
|
|
|
SDLP
|
Successor
|
|
|
Predecessor
|
|
|
(in $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Current assets
|
1,110
|
|
|
1,214
|
|
|
Non-current assets
|
5,076
|
|
|
5,317
|
|
|
Current liabilities
|
(433
|
)
|
|
(546
|
)
|
|
Non-current liabilities
|
(3,039
|
)
|
|
(3,284
|
)
|
|
Net Assets
|
2,714
|
|
|
2,701
|
|
|
|
|
|
|
||
|
Seadrill share of book equity
|
1,399
|
|
|
1,398
|
|
|
Basis difference allocated to rigs
|
(1,019
|
)
|
|
—
|
|
|
Basis difference allocated to contracts
|
99
|
|
|
—
|
|
|
Prior period impairments and other adjustments
|
—
|
|
|
(541
|
)
|
|
SDLP book equity allocated to direct investments
|
479
|
|
|
857
|
|
|
|
|
|
|
||
|
SDLP book equity allocated to subordinated units
(1)
|
17
|
|
|
97
|
|
|
Seabras Sapura
|
Successor
|
|
|
Predecessor
|
|
|
(in $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Current assets
|
255
|
|
|
467
|
|
|
Non-current assets
|
1,567
|
|
|
1,630
|
|
|
Current liabilities
|
(599
|
)
|
|
(673
|
)
|
|
Non-current liabilities
|
(637
|
)
|
|
(1,014
|
)
|
|
Net Assets
|
586
|
|
|
410
|
|
|
Seadrill ownership percentage
|
50
|
%
|
|
50
|
%
|
|
Seadrill share of book equity
|
293
|
|
|
205
|
|
|
|
|
|
|
||
|
Shareholder loans held as equity
|
125
|
|
|
148
|
|
|
Basis difference allocated to rigs
|
(387
|
)
|
|
—
|
|
|
Basis difference allocated to contracts
|
178
|
|
|
—
|
|
|
Total adjustments
|
(84
|
)
|
|
148
|
|
|
Book value of Seadrill investment
|
209
|
|
|
353
|
|
|
SeaMex
|
Successor
|
|
|
Predecessor
|
|
|
(in $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Current assets
|
253
|
|
|
294
|
|
|
Non-current assets
|
977
|
|
|
1,036
|
|
|
Current liabilities
|
(149
|
)
|
|
(222
|
)
|
|
Non-current liabilities
|
(627
|
)
|
|
(666
|
)
|
|
Net Assets
|
454
|
|
|
442
|
|
|
Seadrill ownership percentage
|
50
|
%
|
|
50
|
%
|
|
Seadrill share of book equity
|
227
|
|
|
221
|
|
|
|
|
|
|
||
|
Prior period impairments and other adjustments
|
—
|
|
|
(119
|
)
|
|
Basis difference allocated to rigs
|
(357
|
)
|
|
—
|
|
|
Basis difference allocated to contracts
|
171
|
|
|
—
|
|
|
Total adjustments
|
(186
|
)
|
|
(119
|
)
|
|
Book value of Seadrill investment
|
41
|
|
|
102
|
|
|
(In $ millions)
|
|
|
|
|
Opening balance as at January 1, 2017 (Predecessor)
|
|
1,531
|
|
|
Additions
|
|
5
|
|
|
Capitalized interest and loan related costs
|
|
28
|
|
|
Disposals
(1)
|
|
(620
|
)
|
|
Impairment
(2)
|
|
(696
|
)
|
|
Closing balance as at December 31, 2017 (Predecessor)
|
|
248
|
|
|
Additions
|
|
1
|
|
|
Closing balance as at July 1, 2018 (Predecessor)
|
|
249
|
|
|
Fresh Start adjustments
(3)
|
|
(249
|
)
|
|
Opening balance as at July 2, 2018 (Successor)
|
|
—
|
|
|
Additions
|
|
—
|
|
|
Closing balance as at December 31, 2018 (Successor)
|
|
—
|
|
|
(1)
|
In July 2017, Sevan Drilling and Cosco reached agreement to defer the Sevan Developer delivery period until June 30, 2020. The contract amendment included a termination clause for Cosco and therefore it was deemed that Sevan had lost control of the asset. The Newbuild asset and corresponding construction obligation were derecognized. Refer to
Note 9
-
Loss on disposals
for further information.
|
|
(2)
|
As part of the Chapter 11 proceedings, the Debtors negotiated and announced a global settlement with various creditors, including Samsung Heavy Industries ("Samsung") and Daewoo Shipbuilding & Marine Engineering ("DSME"). The global settlement included an agreement regarding the allowed claim of the newbuild shipyards Samsung and DSME, and the Debtors’ rejection and recognized termination of the newbuild contracts for the
West Dorado, West Draco, West Aquila
and the
West Libra
. As the Plan anticipated the rejection and termination of the newbuild contracts we recognized an impairment of the newbuild assets related to the
West Dorado, West Draco, West Aquila
and the
West Libra,
totaling
$696 million
, in the year ended December 31, 2017 (Predecessor).
|
|
(3)
|
Adjustment to record the newbuildings at fair value based on the value derived from an income approach compared to the current contractual obligations remaining to be paid. Refer to
Note 5
- Fresh Start Accounting for further information.
|
|
(In $ millions)
|
|
|
Cost
|
|
|
Accumulated depreciation
|
|
|
Net book value
|
|
|
Opening balance as at January 1, 2017 (Predecessor)
|
|
|
17,753
|
|
|
(3,477
|
)
|
|
14,276
|
|
|
Additions
|
|
|
110
|
|
|
—
|
|
|
110
|
|
|
Depreciation
|
|
|
—
|
|
|
(779
|
)
|
|
(779
|
)
|
|
Disposals
|
|
|
(528
|
)
|
|
137
|
|
|
(391
|
)
|
|
Closing balance as at December 31, 2017 (Predecessor)
|
|
|
17,335
|
|
|
(4,119
|
)
|
|
13,216
|
|
|
Additions
|
|
|
117
|
|
|
—
|
|
|
117
|
|
|
Depreciation
|
|
|
—
|
|
|
(388
|
)
|
|
(388
|
)
|
|
Impairment
|
|
|
(414
|
)
|
|
—
|
|
|
(414
|
)
|
|
Closing balance as at July 1, 2018 (Predecessor)
|
|
|
17,038
|
|
|
(4,507
|
)
|
|
12,531
|
|
|
Fresh Start adjustments
|
|
|
(10,241
|
)
|
|
4,507
|
|
|
(5,734
|
)
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
Opening balance as at July 2, 2018 (Successor)
|
|
|
6,797
|
|
|
—
|
|
|
6,797
|
|
|
Additions
|
|
|
93
|
|
|
—
|
|
|
93
|
|
|
Depreciation
|
|
|
—
|
|
|
(231
|
)
|
|
(231
|
)
|
|
Closing balance as at December 31, 2018 (Successor)
|
|
|
6,890
|
|
|
(231
|
)
|
|
6,659
|
|
|
(In $ millions)
|
|
|
Cost
|
|
|
Accumulated depreciation
|
|
|
Net book value
|
|
|
Opening balance as at January 1, 2017 (Predecessor)
|
|
|
77
|
|
|
(36
|
)
|
|
41
|
|
|
Additions
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
Depreciation
|
|
|
—
|
|
|
(19
|
)
|
|
(19
|
)
|
|
Closing balance as at December 31, 2017 (Predecessor)
|
|
|
84
|
|
|
(55
|
)
|
|
29
|
|
|
Additions
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|
Depreciation
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
Closing balance as at July 1, 2018 (Predecessor)
|
|
|
93
|
|
|
(58
|
)
|
|
35
|
|
|
Fresh Start adjustments
|
|
|
(64
|
)
|
|
58
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
Opening balance as at July 2, 2018 (Successor)
|
|
|
29
|
|
|
—
|
|
|
29
|
|
|
Additions
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
Depreciation
|
|
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|
Closing balance as at December 31, 2018 (Successor)
|
|
|
34
|
|
|
(5
|
)
|
|
29
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Secured credit facilities
|
|
5,662
|
|
|
5,581
|
|
|
New secured notes
|
|
769
|
|
|
—
|
|
|
Credit facilities contained within variable interest entities
|
|
655
|
|
|
786
|
|
|
Unsecured bonds
|
|
—
|
|
|
2,334
|
|
|
Total debt principal
|
|
7,086
|
|
|
8,701
|
|
|
Less: debt discount and fees
|
|
(172
|
)
|
|
(2
|
)
|
|
Carrying value
|
|
6,914
|
|
|
8,699
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Debt due within one year
|
|
33
|
|
|
509
|
|
|
Long-term debt
|
|
6,881
|
|
|
485
|
|
|
Liabilities subject to compromise
|
|
—
|
|
|
7,705
|
|
|
Total debt principal
|
|
6,914
|
|
|
8,699
|
|
|
•
|
On filing for Chapter 11, we recorded an impairment of
$66 million
against unamortized issuance costs on our impaired secured credit facilities and unsecured bonds. This expense was classified within reorganization items (see
Note 4
for further details).
|
|
•
|
Whilst in Bankruptcy, we classified debt liabilities for our impaired secured credit facilities and unsecured bonds in our Consolidated Balance Sheet as liabilities subject to compromise.
|
|
•
|
During Bankruptcy, we continued to make interest payments on our secured credit facilities. These were treated as adequate protection payments which we recognized as a reduction in the principal balance of secured credit facilities held within "Liabilities subject to compromise". On emergence we expensed the
$185 million
of adequate protection payments we made during Chapter 11. We classified this expense within reorganization items (see
Note 4
for further details).
|
|
•
|
On emergence from Chapter 11, we recorded a discount against our debt to reduce its carrying value to equal its fair value. The debt discount is unwound over the remaining terms of the debt facilities. For fair value considerations, refer to
Note 32 - Fair values of financial instruments
.
|
|
•
|
Amortization payments were deferred until
2020
;
|
|
•
|
Maturities were extended to fall due between
June 2022
and
December 2024
;
|
|
•
|
There was a
1%
increase in margin.
|
|
Facility name
|
Maturity
|
Repayments before maturity ($m)
|
|
Final Repayment ($m)
|
|
Total ($m)
|
|
Margin on LIBOR floating interest
|
Collateral vessels
|
Book value of collateral vessels ($m)
|
|
Notes
|
|
$400 million facility
|
4Q 2022
|
51
|
|
84
|
|
135
|
|
3.50%
|
West Cressida
West Callisto West Leda |
157
|
|
(1)
|
|
$2,000 million facility
|
1Q 2023
|
268
|
|
640
|
|
908
|
|
3.00%
|
West Alpha
West Venture West Phoenix West Navigator West Epsilon West Elara |
794
|
|
|
|
$440 million facility
|
3Q 2023
|
24
|
|
40
|
|
64
|
|
4.25%
|
West Telesto
|
58
|
|
(2)
|
|
$1,450 million facility
|
4Q 2023
|
87
|
|
235
|
|
322
|
|
1.2% - 4.0%
|
West Tellus
|
337
|
|
(3)
|
|
$360 million facility
|
4Q 2023
|
78
|
|
132
|
|
210
|
|
3.75%
|
AOD I
AOD II AOD III |
201
|
|
(4)
|
|
$300 million facility
|
1Q 2024
|
48
|
|
96
|
|
144
|
|
4.00%
|
West Tucana
West Castor |
111
|
|
|
|
$1,750 million facility
|
1Q 2024
|
316
|
|
559
|
|
875
|
|
2.5% - 2.9%
|
Sevan Driller
Sevan Brasil Sevan Louisiana |
910
|
|
|
|
$450 million facility
|
4Q 2024
|
60
|
|
205
|
|
265
|
|
3.50%
|
West Eminence
|
290
|
|
|
|
$1,500 million facility
|
4Q 2024
|
355
|
|
770
|
|
1,125
|
|
2.38% - 3.25%
|
West Saturn
West Neptune West Jupiter |
1,051
|
|
(5)
|
|
$1,350 million facility
|
4Q 2024
|
351
|
|
594
|
|
945
|
|
3.00%
|
West Pegasus
West Gemini West Orion |
917
|
|
|
|
$950 million facility
|
4Q 2024
|
207
|
|
359
|
|
566
|
|
2.12% - 3%
|
West Eclipse
West Carina |
659
|
|
(6)
|
|
$450 million facility (2015)
|
4Q 2024
|
63
|
|
40
|
|
103
|
|
3.85%
|
West Freedom
West Vigilant West Prospero West Ariel |
186
|
|
|
|
Total secured credit facilities
|
5,662
|
|
|
|
|
|
||||||
|
(1)
|
In May 2017, we completed the sale of the
West Triton
to Shelf Drilling. Shelf Drilling subsequently repaid the tranches related to the
West Triton
in full, amounting to
$47 million
.
|
|
(2)
|
In August 2017, Seadrill Partners amended certain credit facilities to insulate itself from Seadrill. This resulted in a
$109 million
repayment in respect of this facility. Please refer to
Note 30
"Related party transactions" for further information.
|
|
(3)
|
In August 2017, Seadrill Partners completed amendments to this facility to insulate itself from Seadrill Limited and therefore Seadrill no longer provided an indemnity to Seadrill Partners for any payments or obligations related to this facility that are not related to the
West Auriga
and
West Vela
.
|
|
(4)
|
The facility is held by AOD, by which we hold a
67%
ownership.
|
|
(5)
|
This facility has a CIRR fixed interest rate of
2.38%
|
|
(6)
|
This facility has a CIRR fixed interest rate of
2.12%
and guarantee fee to the export credit agency of
1.30%
.
|
|
Facility Name
|
Maturity
|
Repayments before maturity ($m)
|
|
Final Repayment ($m)
|
|
Total ($m)
|
|
Margin on LIBOR floating interest
|
Collateral vessels
|
Book value of collateral vessels ($m)
|
|
|
$390 million facility
|
4Q 2022
|
60
|
|
144
|
|
204
|
|
Margin not disclosed
|
West Taurus
|
286
|
|
|
$375 million facility
|
2Q 2023
|
61
|
|
149
|
|
210
|
|
Margin not disclosed
|
West Hercules
|
343
|
|
|
$475 million facility
|
2Q 2023
|
62
|
|
179
|
|
241
|
|
Margin not disclosed
|
West Linus
|
194
|
|
|
Total credit facilities within VIEs
|
655
|
|
|
|
|
||||||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
2019
|
|
33
|
|
|
2020
|
|
407
|
|
|
2021
|
|
570
|
|
|
2022
|
|
973
|
|
|
2023
|
|
1,748
|
|
|
2024 and thereafter
|
|
3,355
|
|
|
Total debt principal
|
|
7,086
|
|
|
•
|
Aggregated minimum liquidity requirement for the Group: In summary, and as more particularly set out in the credit facilities, to maintain cash and cash equivalents of at least
$525 million
within the Group at any time during the period from and including the Effective Date to and including 31 December 2018; and
$400 million
at any time during the period from and including 1 January 2019 to the final maturity date of the credit facilities;
|
|
•
|
Net leverage ratio: to maintain a ratio of net debt to EBITDA as set out below (which will be tested on each financial quarter commencing with the financial quarter ending on
March 31, 2022
until the final maturity date of the credit facilities):
|
|
Twelve months ended
|
|
Net leverage ratio
|
|
March 31, 2022
|
|
4.5x
|
|
June 30, 2022
|
|
4.2x
|
|
September 30, 2022
|
|
3.9x
|
|
December 31, 2022
|
|
3.7x
|
|
March 31, 2023
|
|
3.4x
|
|
June 30, 2023
|
|
3.3x
|
|
September 30, 2023
|
|
3.1x
|
|
December 31, 2023
|
|
3.0x
|
|
March 31, 2024
|
|
2.8x
|
|
June 30, 2024
|
|
2.7x
|
|
September 30, 2024
|
|
2.4x
|
|
December 31, 2024
|
|
2.2x
|
|
•
|
Debt service coverage ratio: in summary to maintain a ratio of EBIDTA to debt services (being all finance charges and principal, as more particularly set out in the credit facilities) equal to or greater than
1:1
(which will be tested on each financial quarter commencing with the financial quarter ending on
March 31, 2022
until the final maturity date of the credit facilities).
|
|
•
|
Debt service coverage ratio is less than
0.8:1
in respect of the applicable period; and/or
|
|
•
|
Net leverage ratio is greater than:
|
|
Twelve months ended
|
|
Net leverage ratio
|
|
March 31, 2021
|
|
7.3x
|
|
June 30, 2021
|
|
6.6x
|
|
September 30, 2021
|
|
6.2x
|
|
December 31, 2021
|
|
5.8x
|
|
•
|
Pay dividends or make certain other restricted payments or investments;
|
|
•
|
Incur additional indebtedness and issue disqualified shares;
|
|
•
|
Create liens on assets;
|
|
•
|
Amalgamate, merge, consolidate or sell substantially all our, NSNCo's, IHCo's, RigCo's and their respective subsidiaries and the guarantors' assets;
|
|
•
|
Enter into certain transactions with affiliates;
|
|
•
|
Create restrictions on dividends and other payments by our subsidiaries; and
|
|
•
|
Guarantee indebtedness by our subsidiaries.
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
As at December 31,
2018 |
|
|
As at December 31,
2017 |
|
|
Accrued expenses
|
107
|
|
|
103
|
|
|
Taxes Payable
|
42
|
|
|
70
|
|
|
Accrued interest expense
(1)
|
61
|
|
|
3
|
|
|
Employee withheld taxes, social security and vacation payments
|
40
|
|
|
15
|
|
|
Unfavorable contracts to be amortized
|
27
|
|
|
23
|
|
|
Deferred mobilization revenue
(2)
|
19
|
|
|
55
|
|
|
Other liabilities
|
135
|
|
|
66
|
|
|
Total Other Liabilities
(3)
|
431
|
|
|
335
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
As at December 31,
2018 |
|
|
As at December 31,
2017 |
|
|
Other current liabilities
|
310
|
|
|
268
|
|
|
Other non-current liabilities
|
121
|
|
|
67
|
|
|
Total Other Liabilities
|
431
|
|
|
335
|
|
|
|
|
Successor
|
|
Predecessor
|
||||||||||
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
(In $ millions)
|
|
Gross Carrying Amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
|
Gross Carrying Amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
|
Unfavorable contracts
|
|
|
|
—
|
|
|
|
|
|
|||||
|
Balance at beginning of period
|
|
(66
|
)
|
—
|
|
(66
|
)
|
|
(444
|
)
|
378
|
|
(66
|
)
|
|
Amortization of unfavorable contracts
|
|
—
|
|
39
|
|
39
|
|
|
—
|
|
43
|
|
43
|
|
|
Balance at end of period
|
|
(66
|
)
|
39
|
|
(27
|
)
|
|
(444
|
)
|
421
|
|
(23
|
)
|
|
|
|
Period ended December 31,
|
|||||||||||
|
(In $ millions)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023 and after
|
|
Total
|
|
|
Amortization of unfavorable contracts
|
|
(19
|
)
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
(5
|
)
|
(27
|
)
|
|
|
Issued and fully paid share capital $0.10 par value each
|
|
Issued and fully paid share capital $2.00 par value each
|
|
Treasury shares held by the Company - $2.00 par value each
|
||||||||||||
|
|
Shares
|
|
|
$ millions
|
|
|
Shares
|
|
|
$ millions
|
|
|
Shares
|
|
|
$ millions
|
|
|
At January 1, 2016 (Predecessor)
|
—
|
|
|
—
|
|
|
493,078,680
|
|
|
986
|
|
|
(318,740
|
)
|
|
(1
|
)
|
|
Share for debt exchange
|
—
|
|
|
—
|
|
|
15,684,340
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
Repurchase of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,000,000
|
)
|
|
(8
|
)
|
|
At December 31, 2016 (Predecessor)
|
—
|
|
|
—
|
|
|
508,763,020
|
|
|
1,017
|
|
|
(4,318,740
|
)
|
|
(9
|
)
|
|
Cancellation of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,660
|
|
|
—
|
|
|
At December 31, 2017 (Predecessor)
|
—
|
|
|
—
|
|
|
508,763,020
|
|
|
1,017
|
|
|
(4,244,080
|
)
|
|
(9
|
)
|
|
At July 1, 2018 (Predecessor)
|
—
|
|
|
—
|
|
|
508,763,020
|
|
|
1,017
|
|
|
(4,244,080
|
)
|
|
(9
|
)
|
|
Cancellation of Predecessor Company common stock
|
—
|
|
|
—
|
|
|
(508,763,020
|
)
|
|
(1,017
|
)
|
|
4,244,080
|
|
|
9
|
|
|
Successor Company share issuance
|
100,000,000
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
At July 2, 2018 (Successor)
|
100,000,000
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At December 31, 2018 (Successor)
|
100,000,000
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(In $ millions)
|
North Atlantic Drilling Ltd
|
|
|
Sevan Drilling Limited
|
|
|
Asia Offshore Drilling Ltd
|
|
|
Ship Finance International Ltd VIEs
|
|
|
Seadrill Nigeria Operations Limited
|
|
|
Total
|
|
|
|
December 31, 2015 (Predecessor)
|
179
|
|
|
282
|
|
|
140
|
|
|
14
|
|
|
—
|
|
|
615
|
|
|
|
Changes in 2016
|
7
|
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
6
|
|
|
(99
|
)
|
|
|
Net income attributable to non-controlling interest in 2016
|
(21
|
)
|
|
9
|
|
|
9
|
|
|
29
|
|
|
—
|
|
|
26
|
|
|
|
December 31, 2016 (Predecessor)
|
165
|
|
|
291
|
|
|
149
|
|
|
(69
|
)
|
|
6
|
|
|
542
|
|
|
|
Changes in 2017
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|
|
Net income attributable to non-controlling interest in 2017
|
(89
|
)
|
|
(65
|
)
|
|
—
|
|
|
24
|
|
|
1
|
|
|
(129
|
)
|
|
|
December 31, 2017
|
76
|
|
|
226
|
|
|
149
|
|
|
(59
|
)
|
|
7
|
|
|
399
|
|
|
|
Adoption of new accounting standard ASU 2016-16 - Income Taxes
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
|
|
Net income attributable to non-controlling interest in period from January 1, 2018 to July 1, 2018
|
(160
|
)
|
|
(10
|
)
|
|
1
|
|
|
7
|
|
|
2
|
|
|
(160
|
)
|
|
|
Redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
|
July 1, 2018 (Predecessor)
|
(109
|
)
|
|
216
|
|
|
—
|
|
|
(52
|
)
|
|
9
|
|
|
64
|
|
|
|
Elimination of NCI of North Atlantic Drilling Ltd and Sevan Drilling Limited
|
109
|
|
|
(216
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|
|
Fair value adjustment of the non-controlling interest in the Ship Finance VIEs and Seadrill Nigeria Operations Limited
|
—
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|
(2
|
)
|
|
197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
July 2, 2018 (Successor)
|
—
|
|
|
—
|
|
|
—
|
|
|
147
|
|
|
7
|
|
|
154
|
|
|
|
Net income attributable to non-controlling interest in period from July 2, 2018 to December 31, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
|
December 31, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
145
|
|
|
7
|
|
|
152
|
|
|
|
(In $ millions)
|
|
Asia Offshore Drilling Ltd
|
|
|
|
As at December 31, 2017 (Predecessor)
|
|
—
|
|
|
|
Reclassification from non-controlling interest
|
|
150
|
|
|
|
Fair value adjustment on initial recognition
|
|
(127
|
)
|
|
|
Net income attributable to redeemable non-controlling interest
|
|
2
|
|
|
|
Fresh start fair value adjustment
|
|
5
|
|
|
|
As at July 1, 2018 (Predecessor)
|
|
30
|
|
|
|
|
|
|
|
|
|
As at July 2, 2018 (Successor)
|
|
30
|
|
|
|
Fair value adjustment
|
|
9
|
|
|
|
Net loss attributable to redeemable non-controlling interest
|
|
(1
|
)
|
|
|
As at December 31, 2018 (Successor)
|
|
38
|
|
|
|
(In $ millions)
|
Unrealized gain on marketable securities
|
|
|
Unrealized gain on foreign exchange
|
|
|
Actuarial gain/(loss) relating to pension
|
|
|
Share in unrealized gains from associated companies
|
|
|
Change in unrealized gain on interest rate swaps in VIEs
|
|
|
Change in debt component on Archer facility
|
|
|
Total
|
|
|
Balance at December 31, 2015 (Predecessor)
|
(151
|
)
|
|
36
|
|
|
(38
|
)
|
|
11
|
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
|
Other comprehensive income before reclassifications
|
168
|
|
|
—
|
|
|
15
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
Balance as at December 31, 2016 (Predecessor)
|
17
|
|
|
36
|
|
|
(23
|
)
|
|
23
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
Other comprehensive income before reclassifications
|
14
|
|
|
—
|
|
|
(3
|
)
|
|
2
|
|
|
2
|
|
|
—
|
|
|
15
|
|
|
Amounts reclassified from accumulated other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
Balance as at December 31, 2017 (Predecessor)
|
31
|
|
|
36
|
|
|
(26
|
)
|
|
15
|
|
|
2
|
|
|
—
|
|
|
58
|
|
|
Adoption of accounting standard update
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
Balance as at January 1, 2018 (Predecessor)
|
—
|
|
|
36
|
|
|
(26
|
)
|
|
15
|
|
|
2
|
|
|
—
|
|
|
27
|
|
|
Reset accumulated other comprehensive (loss)/income
|
—
|
|
|
(36
|
)
|
|
26
|
|
|
(15
|
)
|
|
(2
|
)
|
|
—
|
|
|
(27
|
)
|
|
Balance as at July 1, 2018 (Predecessor)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other comprehensive income before reclassifications
|
—
|
|
|
—
|
|
|
1
|
|
|
(5
|
)
|
|
—
|
|
|
(3
|
)
|
|
(7
|
)
|
|
Balance as at December 31, 2018 (Successor)
|
—
|
|
|
—
|
|
|
1
|
|
|
(5
|
)
|
|
—
|
|
|
(3
|
)
|
|
(7
|
)
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Accrued pension liabilities - Non-current liabilities
|
4
|
|
|
6
|
|
|
Less: Deferred tax (Asset)
|
(1
|
)
|
|
(2
|
)
|
|
Shareholders' equity
|
3
|
|
|
4
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Service cost
|
2
|
|
|
1
|
|
|
2
|
|
|
7
|
|
|
Interest cost on prior years’ benefit obligation
|
1
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
Gross pension cost for the year
|
3
|
|
|
1
|
|
|
4
|
|
|
10
|
|
|
Expected return on plan assets
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(4
|
)
|
|
Net pension cost for the year
|
2
|
|
|
1
|
|
|
3
|
|
|
6
|
|
|
Social security cost
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Amortization of actuarial gains/losses
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Impact of settlement/curtailment funded status
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
Total net pension cost
|
2
|
|
|
1
|
|
|
2
|
|
|
7
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Projected benefit obligations at end of period
|
37
|
|
|
38
|
|
|
Plan assets at market value
|
(33
|
)
|
|
(33
|
)
|
|
Accrued pension liability exclusive social security
|
4
|
|
|
5
|
|
|
Social security related to pension obligations
|
—
|
|
|
1
|
|
|
Accrued pension liabilities
|
4
|
|
|
6
|
|
|
|
Successor
|
|
|
Predecessor
|
|||
|
(In $ millions)
|
December 31, 2018
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
|
Projected benefit obligations at beginning of period
|
36
|
|
|
38
|
|
60
|
|
|
Interest cost
|
1
|
|
|
—
|
|
2
|
|
|
Service cost
|
1
|
|
|
1
|
|
2
|
|
|
Benefits paid
|
(1
|
)
|
|
(1
|
)
|
(2
|
)
|
|
Change in unrecognized actuarial gain
|
2
|
|
|
(2
|
)
|
(3
|
)
|
|
Settlement
|
—
|
|
|
—
|
|
(24
|
)
|
|
Foreign currency translations
|
(2
|
)
|
|
—
|
|
3
|
|
|
Projected benefit obligations at end of period
|
37
|
|
|
36
|
|
38
|
|
|
|
Successor
|
|
|
Predecessor
|
|||
|
(In $ millions)
|
December 31, 2018
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
|
Fair value of plan assets at beginning of year
|
33
|
|
|
33
|
|
58
|
|
|
Estimated return
|
1
|
|
|
—
|
|
1
|
|
|
Contribution by employer
|
—
|
|
|
2
|
|
1
|
|
|
Administration charges
|
—
|
|
|
—
|
|
—
|
|
|
Benefits paid
|
(1
|
)
|
|
(1
|
)
|
(2
|
)
|
|
Actuarial gain
|
2
|
|
|
(1
|
)
|
(5
|
)
|
|
Settlement
|
—
|
|
|
—
|
|
(23
|
)
|
|
Foreign currency translations
|
(2
|
)
|
|
—
|
|
3
|
|
|
Fair value of plan assets at end of year
|
33
|
|
|
33
|
|
33
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Rate of compensation increase at the end of year
|
2.75
|
%
|
|
2.50
|
%
|
|
2.50
|
%
|
|
2.50
|
%
|
|
Discount rate at the end of year
|
2.60
|
%
|
|
2.40
|
%
|
|
2.40
|
%
|
|
2.10
|
%
|
|
Prescribed pension index factor
|
2.00
|
%
|
|
2.00
|
%
|
|
1.50
|
%
|
|
1.20
|
%
|
|
Expected return on plan assets for the year
|
2.60
|
%
|
|
2.40
|
%
|
|
2.40
|
%
|
|
3.00
|
%
|
|
Employee turnover
|
4.00
|
%
|
|
4.00
|
%
|
|
4.00
|
%
|
|
4.00
|
%
|
|
Expected increases in Social Security Base
|
2.50
|
%
|
|
2.25
|
%
|
|
2.25
|
%
|
|
2.25
|
%
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Equity securities
|
12.7
|
%
|
|
10.6
|
%
|
|
Debt securities
|
70.0
|
%
|
|
66.1
|
%
|
|
Real estate
|
9.9
|
%
|
|
8.8
|
%
|
|
Money market
|
6.9
|
%
|
|
13.5
|
%
|
|
Other
|
0.5
|
%
|
|
1.0
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
(In $ millions)
|
December 31, 2018
|
|
|
2019
|
2
|
|
|
2020
|
2
|
|
|
2021
|
2
|
|
|
2022
|
3
|
|
|
2023
|
3
|
|
|
2024-2028
|
13
|
|
|
Total payments expected during the next 10 years
|
25
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Management fee revenues (a)
|
41
|
|
|
41
|
|
|
84
|
|
|
72
|
|
|
In country support services revenues (b)
|
—
|
|
|
1
|
|
|
23
|
|
|
25
|
|
|
Related party inventory sales
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Other
|
4
|
|
|
—
|
|
|
3
|
|
|
2
|
|
|
Total related party operating revenues (c)
|
46
|
|
|
43
|
|
|
110
|
|
|
100
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
In country support services expenses (d)
|
—
|
|
|
1
|
|
|
8
|
|
|
14
|
|
|
Related party inventory purchases
|
—
|
|
|
3
|
|
|
3
|
|
|
1
|
|
|
Other related party operating expenses (e)
|
1
|
|
|
3
|
|
|
3
|
|
|
5
|
|
|
Net bareboat charter arrangements (f)
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(7
|
)
|
|
Total related party operating expenses
|
1
|
|
|
7
|
|
|
13
|
|
|
13
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Interest income (g)
|
15
|
|
|
12
|
|
|
34
|
|
|
29
|
|
|
Gains on related party derivatives (h)
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
Interest income recognized on deferred contingent consideration (i)
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
Total related party financial items
|
16
|
|
|
14
|
|
|
38
|
|
|
34
|
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Related party loans and interest (j)
|
|
476
|
|
|
495
|
|
|
Deferred consideration arrangements (k)
|
|
59
|
|
|
52
|
|
|
Convertible bond (l)
|
|
43
|
|
|
53
|
|
|
Trading balances (m)
|
|
138
|
|
|
164
|
|
|
Total related party receivables
|
|
716
|
|
|
764
|
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
SeaMex seller's credit and loans receivable
|
|
398
|
|
|
369
|
|
|
Seabras loans receivable
|
|
78
|
|
|
101
|
|
|
Seadrill Partners -
West Vencedor
facility
|
|
—
|
|
|
25
|
|
|
Total related party loans and interest
|
|
476
|
|
|
495
|
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
West Vela
- Mobilization receivable
|
|
31
|
|
|
44
|
|
|
West Vela
- Share of dayrate
|
|
27
|
|
|
4
|
|
|
West Polaris
|
|
1
|
|
|
5
|
|
|
Total deferred consideration receivable
|
|
59
|
|
|
53
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
West Polaris
earn out realized
|
—
|
|
|
—
|
|
|
13
|
|
|
8
|
|
|
West Vela
earn out realized
|
—
|
|
|
7
|
|
|
14
|
|
|
13
|
|
|
Total contingent consideration recognized
|
—
|
|
|
7
|
|
|
27
|
|
|
21
|
|
|
|
Successor
|
|
Predecessor
|
|||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Fair value (loss) / gain of Archer debt component
|
(3
|
)
|
|
2
|
|
|
1
|
|
|
Fair value (loss) / gain of Archer embedded conversion option
|
(9
|
)
|
|
2
|
|
|
(4
|
)
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Related party loans payable (n)
|
|
222
|
|
|
314
|
|
|
Trading balances (o)
|
|
39
|
|
|
10
|
|
|
Total related party liabilities
|
|
261
|
|
|
324
|
|
|
|
|
Successor
|
|
Predecessor
|
||
|
(In $ millions)
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Amount due from related parties - current
|
|
177
|
|
|
217
|
|
|
Amount due from related parties - non-current
|
|
539
|
|
|
547
|
|
|
Amounts due to related parties - current
|
|
(39
|
)
|
|
(10
|
)
|
|
Long-term debt due to related parties
|
|
(222
|
)
|
|
(314
|
)
|
|
Total net related party balances
|
|
455
|
|
|
440
|
|
|
(In $ millions)
|
|
Principal outstanding
|
|
|
Hedging instruments - see below
|
|
|
Net exposure
|
|
|
Impact of 1% increase in rates
|
|
|
Senior Credit Facilities
|
|
5,662
|
|
|
4,500
|
|
|
1,162
|
|
|
15
|
|
|
Debt contained within VIEs
|
|
655
|
|
|
—
|
|
|
655
|
|
|
6
|
|
|
Total floating rate debt obligations
|
|
6,317
|
|
|
4,500
|
|
|
1,817
|
|
|
21
|
|
|
New Secured Notes
|
|
769
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Less: Cash and Restricted Cash
|
|
(2,003
|
)
|
|
—
|
|
|
(2,003
|
)
|
|
(20
|
)
|
|
Net debt
|
|
5,083
|
|
|
4,500
|
|
|
(186
|
)
|
|
1
|
|
|
(In $ millions)
|
|
Amount
|
|
|
Impact of 1% point increase in rates (before impact of interest rate cap)
|
|
|
Less: impact of LIBOR CAP
|
|
|
Impact of 1% point increase in rates (after impact of interest rate cap)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Senior Credit Facility debt - hedged
|
|
4,500
|
|
|
45
|
|
|
(42
|
)
|
|
3
|
|
|
Senior Credit Facility debt - not hedged
|
|
1,162
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|
Total Senior Credit Facility Debt
|
|
5,662
|
|
|
57
|
|
|
(42
|
)
|
|
15
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions)
|
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31,
2017 |
|
|
Year ended December 31,
2016 |
|
|
(Loss)/gain recognized in the Consolidated Statement of Operations relating to derivative financial instruments
|
|
|
|
|
|
|
|
||||
|
Interest rate cap agreement
|
(22
|
)
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
Archer convertible debt instrument
|
(9
|
)
|
|
2
|
|
|
(4
|
)
|
|
—
|
|
|
Interest rate swaps not designated for hedge accounting
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
(48
|
)
|
|
Cross currency swaps not designated for hedge accounting
|
—
|
|
|
—
|
|
|
46
|
|
|
(20
|
)
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
Loss/(gain) on derivative financial instruments
|
(31
|
)
|
|
(4
|
)
|
|
11
|
|
|
(74
|
)
|
|
(In $ millions)
|
Maturity date
|
Applicable rate
|
Outstanding principal - December 31, 2018
|
|
As at December 31, 2018
|
|
As at December 31, 2017
|
|
|
|
Interest rate cap
|
June 2023
|
2.87% LIBOR cap
|
4,500
|
|
39
|
|
—
|
|
|
|
Interest rate hedge agreement in the VIE
|
October 2018 - December 2018
|
1.77% - 2.01%
|
—
|
|
—
|
|
—
|
|
|
|
|
|
|
|
39
|
|
—
|
|
||
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
(In $ millions)
|
Fair
value
|
|
|
Carrying
value
|
|
|
Fair
value
|
|
|
Carrying
value
|
|
|
Assets
|
|
|
|
|
|
|
|
||||
|
Related party loans receivable
(1)
(Level 2)
|
476
|
|
|
476
|
|
|
470
|
|
|
470
|
|
|
|
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
|
|
||||
|
Secured credit facilities
(Level 2)
|
5,388
|
|
|
5,519
|
|
|
N/A
(2)
|
|
|
5,581
|
|
|
Credit facilities contained within variable interest entities
(Level 2)
|
612
|
|
|
626
|
|
|
N/A
(2)
|
|
|
786
|
|
|
New secured notes
(Level 1)
|
770
|
|
|
769
|
|
|
—
|
|
|
—
|
|
|
Unsecured bonds
(Level 2)
|
—
|
|
|
—
|
|
|
N/A
(2)
|
|
|
2,334
|
|
|
Related party loans payable by the VIE
(Level 2)
|
222
|
|
|
226
|
|
|
218
|
|
|
314
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
(In $ millions)
|
Fair
value
|
|
|
Carrying
value
|
|
|
Fair
value
|
|
|
Carrying
value
|
|
|
Assets
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents (
Level 1)
|
1,542
|
|
|
1,542
|
|
|
1,255
|
|
|
1,255
|
|
|
Restricted cash
(Level 1)
|
461
|
|
|
461
|
|
|
104
|
|
|
104
|
|
|
Marketable securities
(Level 1)
|
57
|
|
|
57
|
|
|
124
|
|
|
124
|
|
|
Related party loans receivable - Archer convertible debt
(Level 3)
|
43
|
|
|
43
|
|
|
53
|
|
|
53
|
|
|
Interest rate cap
(Level 2)
|
39
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Temporary equity
|
|
|
|
|
|
|
|
||||
|
Redeemable non-controlling interest
(Level 3)
|
38
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
(In $ millions)
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Guarantees in favor of customers
1, 2, 3
|
7
|
|
|
203
|
|
|
Guarantees in favor of banks
4
|
165
|
|
|
698
|
|
|
Guarantees in favor of suppliers
1, 3
|
1
|
|
|
11
|
|
|
Total
|
173
|
|
|
912
|
|
|
(1)
|
Guarantees to Seadrill Partners -
Within guarantees in favor of customers are guarantees provided on behalf of Seadrill Partners of
$7 million
(Predecessor
2017
:
$165 million
). Guarantees in favor of suppliers includes guarantees on behalf of Seadrill Partners of
$1 million
(Predecessor
2017
:
$1 million
). Refer to
Note 30
- Related party transactions for more information.
|
|
(2)
|
Guarantees to SeaMex -
Within guarantees in favor of customers are guarantees provided on behalf of SeaMex being nil for the Successor
2018
(Predecessor
2017
:
$30 million
). Refer to
Note 30
- Related party transactions for more information.
|
|
(3)
|
Guarantees to Archer -
Within guarantees provided to customers are guarantees provided on behalf of Archer being nil for the Successor
2018
(Predecessor
2017
:
$8 million
). Guarantees in favor of suppliers include guarantees on behalf of Archer being nil for the Successor
2018
(Predecessor
2017
:
GBP 7 million
(
$10 million
)). Refer to
Note 30
- Related party transactions for more information.
|
|
(4)
|
Guarantees to Seabras Sapura -
Within guarantees in favor of banks are guarantees provided on behalf of Seabras Sapura Participacoes and Seabras Sapura Holdco totaling
$165 million
(Predecessor
2017
:
$698 million
). Refer to
Note 30
- Related party transactions for more information.
|
|
Year
|
(In $ millions)
|
|
|
2019
|
11
|
|
|
2020
|
9
|
|
|
2021
|
9
|
|
|
2022
|
5
|
|
|
2023
|
3
|
|
|
2024 and thereafter
|
1
|
|
|
Total
|
38
|
|
|
Unit
|
|
Effective
from
|
|
Sale value
(In $ millions)
|
|
First
repurchase
option
(In $ millions)
|
|
Month of first
repurchase
option
|
|
Last
repurchase
option
(1)
(In $ millions)
|
|
Month of last
repurchase
Option
(1)
|
|
West Taurus
|
|
Nov 2008
|
|
850
|
|
418
|
|
Feb 2015
|
|
154
|
|
Dec 2024
|
|
West Hercules
|
|
Oct 2008
|
|
850
|
|
580
|
|
Aug 2011
|
|
138
|
|
Dec 2024
|
|
West Linus
|
|
June 2013
|
|
600
|
|
370
|
|
Jun 2018
|
|
170
|
|
May 2029
|
|
(1)
|
Ship Finance has a right to require us to purchase the
West Linus
rig on the 15th anniversary for the price of
$86 million
if we don’t exercise the final repurchase option.
|
|
(In $ thousands)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
West Taurus
|
|
112
|
|
102
|
|
101
|
|
96
|
|
96
|
|
179
|
|
West Hercules
|
|
117
|
|
101
|
|
100
|
|
96
|
|
96
|
|
180
|
|
West Linus
|
|
158
|
|
119
|
|
99
|
|
99
|
|
92
|
|
171
|
|
|
Successor
|
|
Predecessor
|
||||||||||||||
|
(In $ millions)
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||
|
|
SFL
Deepwater Limited |
|
|
SFL
Hercules Limited |
|
|
SFL
Linus Limited |
|
|
SFL
Deepwater Limited |
|
|
SFL
Hercules Limited |
|
|
SFL
Linus Limited |
|
|
Name of unit
|
West Taurus
|
|
|
West Hercules
|
|
|
West Linus
|
|
|
West Taurus
|
|
|
West Hercules
|
|
|
West Linus
|
|
|
Investment in finance lease
|
320
|
|
|
307
|
|
|
397
|
|
|
335
|
|
|
326
|
|
|
431
|
|
|
Amount due from related parties
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
—
|
|
|
Other assets
(1)
|
2
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
8
|
|
|
Total assets
|
322
|
|
|
307
|
|
|
397
|
|
|
345
|
|
|
336
|
|
|
439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Short-term interest-bearing debt
|
16
|
|
|
8
|
|
|
9
|
|
|
226
|
|
|
27
|
|
|
48
|
|
|
Long-term interest-bearing debt
|
179
|
|
|
193
|
|
|
221
|
|
|
—
|
|
|
224
|
|
|
261
|
|
|
Other liabilities
|
2
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
2
|
|
|
—
|
|
|
Short-term trading balances due to related parties
|
—
|
|
|
10
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
Long-term debt due to related parties
(2)
|
84
|
|
|
62
|
|
|
76
|
|
|
113
|
|
|
80
|
|
|
121
|
|
|
Total liabilities
|
281
|
|
|
273
|
|
|
327
|
|
|
342
|
|
|
333
|
|
|
434
|
|
|
Equity
|
41
|
|
|
34
|
|
|
70
|
|
|
3
|
|
|
3
|
|
|
5
|
|
|
(1)
|
Includes cash balance of
$2 million
as at
December 31, 2018
(Successor) (
December 31, 2017
(Predecessor):
$17 million
). These have been consolidated into the Consolidated Balance Sheet within "Cash and cash equivalents".
|
|
(2)
|
We present balances due to/from Ship Finance on a net basis, due to the fact that there is a right to offset established in the long-term loan agreements, and the balances are intended to be settled on a net basis.
|
|
|
Successor
|
|
Predecessor
|
||||||||||||||
|
(In $ millions)
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||
|
|
SFL
Deepwater Limited |
|
|
SFL
Hercules Limited |
|
|
SFL
Linus Limited |
|
|
SFL
Deepwater Limited |
|
|
SFL
Hercules Limited |
|
|
SFL
Linus Limited |
|
|
Debt principal outstanding
|
113
|
|
|
80
|
|
|
121
|
|
|
113
|
|
|
80
|
|
|
121
|
|
|
Debt discount
|
(25
|
)
|
|
(18
|
)
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Trading asset positions held against long-term loan
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Long-term loan due to related parties
|
84
|
|
|
62
|
|
|
76
|
|
|
113
|
|
|
80
|
|
|
121
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
|
(In $ millions) |
Period from July 2, 2018 through December 31, 2018
|
|
|
Period from January 1, 2018 through July 1, 2018
|
|
|
Year ended December 31, 2017
|
|
|
Year ended December 31, 2016
|
|
|
Non-cash investing activities
|
|
|
|
|
|
|
|
||||
|
Sale of rigs and equipment
(1)
|
—
|
|
|
—
|
|
|
103
|
|
|
—
|
|
|
Increase of investment in Seadrill Mobile Units (Nigeria) Ltd
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
Proceeds from repayment of short-term loan from related parties due to Seadrill Partners insulation from Seadrill Limited
(3)
|
—
|
|
|
—
|
|
|
109
|
|
|
—
|
|
|
Derecognition of Sevan Developer newbuild asset
(4)
|
—
|
|
|
—
|
|
|
620
|
|
|
—
|
|
|
Derecognition of Sevan Developer construction obligation
(4)
|
—
|
|
|
—
|
|
|
(526
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-cash financing activities
|
|
|
|
|
|
|
|
||||
|
Repayment of debt following sale of rigs and equipment
(1)
|
—
|
|
|
—
|
|
|
(103
|
)
|
|
—
|
|
|
Increase in non-controlling interest in Seadrill Nigeria Operations Ltd
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
Repayment of debt following insulation of Seadrill Partners from Seadrill Limited
(3)
|
—
|
|
|
—
|
|
|
(109
|
)
|
|
—
|
|
|
Conversion of convertible bond into shares, decrease in long term debt
(5)
|
—
|
|
|
—
|
|
|
—
|
|
|
(105
|
)
|
|
Conversion of convertible bond into shares, net increase in equity
(5)
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
Proceeds from long-term loans
(6)
|
—
|
|
|
—
|
|
|
—
|
|
|
150
|
|
|
Long term loans netted-down with related party balances
(6)
|
—
|
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
Dividend to non-controlling interests in VIEs
(7)
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(113
|
)
|
|
(1)
|
During the year ended
December 31, 2017
(Predecessor), we completed the sale of the
West Triton, West Resolute
and
West Mischief
to Shelf Drilling, receiving cash consideration of $
122 million
. This comprised sales value of
$225 million
offset by
$103 million
of debt repayments. Refer to
Note 9
- Loss on disposals for further information.
|
|
(2)
|
During the year ended
December 31, 2016
(Predecessor), our wholly owned subsidiary Seadrill UK Ltd. acquired a
10%
interest that an unrelated party, HH Global Alliance Investments Limited (“HHL”) held in Seadrill Mobile Units (Nigeria) Ltd, the service company for
West Capella
, for a notional value of
$6 million
. Simultaneously HHL acquired from Seadrill UK Ltd. a
49%
interest in Seadrill Nigeria Operations Limited, the service company for
West Jupiter
for a notional value of
$6 million
. The impact of these transactions was to increase Seadrill’s direct ownership interest in Seadrill Partners by
$6 million
, and to recognize HHL’s non-controlling interest in Seadrill Nigeria Operations Ltd of
$6 million
.
|
|
(3)
|
During the year ended
December 31, 2017
(Predecessor), Seadrill Partners amended certain credit facilities to insulate itself from Seadrill Limited. This resulted in a
$109 million
repayment in respect to the
$440 million
secured debt facility. Refer to
Note 30
- Related party transactions for further information on related party transactions.
|
|
(4)
|
During the year ended
December 31, 2017
(Predecessor), Sevan and Cosco agreed to defer the
Sevan Developer
delivery period until June 30, 2020. The contract amendment included a contract termination clause for Cosco and therefore it was deemed that Sevan had lost control of the asset and therefore derecognized the newbuild asset, which was held at
$620 million
, construction obligation held at
$526 million
, and accrued interest and other liabilities held at
$19 million
, resulting in a net loss on disposal of
$75 million
. Refer to
Note 9
–
Loss on disposals
for further information.
|
|
(5)
|
In
May 2016
(Predecessor), we entered into a privately negotiated exchange agreement with certain holders of our outstanding
5.625%
(subsequently increased to
6.125%
) Senior Notes due in 2017 (the "2017 Notes"), pursuant to which we agreed to issue a total of
8,184,340
new shares of our common stock, par value
$2.00
per share, in exchange for
$55 million
principal amount of the 2017 Notes. Settlement occurred on
May 20, 2016
, upon which we had a total of
500,944,280
shares of our common stock issued and outstanding.
|
|
(6)
|
During the year ended
December 31, 2016
(Predecessor), the Ship Finance VIEs that we consolidate withdrew bank loans and made loans to the related party Ship Finance International. These balances are presented net in the Consolidated Statement of Cash Flows. Refer to
Note 22
"Long-term debt" for further information.
|
|
(7)
|
During the years ended
December 31, 2017
and
December 31, 2016
, the Ship Finance VIEs declared dividends payable to Ship Finance. Refer to
Note 35
- Variable interest entities for further information.
|
|
•
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit the preparation of financial statements in accordance with generally accepted accounting principles, and that the Company's receipts and expenditures are being made only in accordance with authorizations of Company's management and directors; and
|
|
•
|
Provide reasonable assurance regarding the prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements.
|
|
|
Note
|
|
2018
|
|
2017
|
|
2016
|
|||||||
|
Operating revenues
|
|
|
|
|
|
|
|
|||||||
|
Contract revenues
|
|
|
$
|
797.5
|
|
|
$
|
1,007.7
|
|
|
$
|
1,356.4
|
|
|
|
Reimbursable revenues
|
|
|
31.2
|
|
|
17.7
|
|
|
32.8
|
|
||||
|
Other revenues
|
7
|
|
*
|
209.5
|
|
|
103.0
|
|
|
211.1
|
|
|||
|
Total operating revenues
|
|
|
1,038.2
|
|
|
1,128.4
|
|
|
1,600.3
|
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|||||||
|
Vessel and rig operating expenses
|
|
*
|
(278.2
|
)
|
|
(345.4
|
)
|
|
(373.9
|
)
|
||||
|
Depreciation
|
11
|
|
|
(280.3
|
)
|
|
(274.9
|
)
|
|
(266.3
|
)
|
|||
|
Amortization of favorable contracts
|
10
|
|
|
(45.1
|
)
|
|
(74.4
|
)
|
|
(70.6
|
)
|
|||
|
Reimbursable expenses
|
|
|
(28.6
|
)
|
|
(16.1
|
)
|
|
(30.2
|
)
|
||||
|
General and administrative expenses
|
|
*
|
(45.8
|
)
|
|
(44.8
|
)
|
|
(41.2
|
)
|
||||
|
Total operating expenses
|
|
|
(678.0
|
)
|
|
(755.6
|
)
|
|
(782.2
|
)
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Other operating items
|
|
|
|
|
|
|
|
|||||||
|
Loss on impairment of goodwill
|
|
|
(3.2
|
)
|
|
—
|
|
|
—
|
|
||||
|
Revaluation of contingent consideration
|
|
|
—
|
|
|
89.9
|
|
|
—
|
|
||||
|
Gain on sale of assets
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
||||
|
Total other operating items
|
8
|
|
|
(3.2
|
)
|
|
90.7
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
|
|
357.0
|
|
|
463.5
|
|
|
818.1
|
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Financial items
|
|
|
|
|
|
|
|
|||||||
|
Interest income
|
|
|
47.1
|
|
|
15.7
|
|
|
11.5
|
|
||||
|
Interest expense
|
|
*
|
(263.7
|
)
|
|
(179.1
|
)
|
|
(180.0
|
)
|
||||
|
Gain/(loss) on derivative financial instruments
|
15
|
|
*
|
24.9
|
|
|
(13.9
|
)
|
|
(18.0
|
)
|
|||
|
Currency exchange gain
|
|
|
0.2
|
|
|
0.9
|
|
|
0.6
|
|
||||
|
Other financial expenses
|
|
|
(4.8
|
)
|
|
(11.5
|
)
|
|
—
|
|
||||
|
Total financial items
|
|
|
(196.3
|
)
|
|
(187.9
|
)
|
|
(185.9
|
)
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Income before income taxes
|
|
|
160.7
|
|
|
275.6
|
|
|
632.2
|
|
||||
|
Income tax expense
|
6
|
|
|
(86.7
|
)
|
|
(40.3
|
)
|
|
(86.5
|
)
|
|||
|
Net income
|
|
|
74.0
|
|
|
235.3
|
|
|
545.7
|
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Net income attributable to the non-controlling interest
|
|
|
17.9
|
|
|
94.1
|
|
|
264.7
|
|
||||
|
Net income attributable to Seadrill Partners LLC owners
|
|
|
56.1
|
|
|
141.2
|
|
|
281.0
|
|
||||
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings per unit (common and subordinated)
|
|
|
|
|
|
|
|
|||||||
|
Common unitholders
|
|
|
$
|
0.75
|
|
|
$
|
1.88
|
|
|
$
|
3.20
|
|
|
|
Subordinated unitholders
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.28
|
|
|
|
|
Note
|
2018
|
|
2017
|
|||||
|
ASSETS
|
|
|
|
|
|||||
|
Current assets:
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
841.6
|
|
|
$
|
848.6
|
|
|
|
Accounts receivables, net
|
9
|
|
150.9
|
|
|
254.1
|
|
||
|
Amount due from related party
|
14
|
|
6.4
|
|
|
24.2
|
|
||
|
Other current assets
|
10
|
|
110.6
|
|
|
86.8
|
|
||
|
Total current assets
|
|
1,109.5
|
|
|
1,213.7
|
|
|||
|
Non-current assets:
|
|
|
|
|
|||||
|
Drilling units
|
11
|
|
5,005.6
|
|
|
5,170.9
|
|
||
|
Goodwill
|
3
|
|
—
|
|
|
3.2
|
|
||
|
Deferred tax assets
|
6
|
|
7.7
|
|
|
9.5
|
|
||
|
Other non-current assets
|
10
|
|
62.6
|
|
|
133.5
|
|
||
|
Total non-current assets
|
|
5,075.9
|
|
|
5,317.1
|
|
|||
|
Total assets
|
|
$
|
6,185.4
|
|
|
$
|
6,530.8
|
|
|
|
|
|
|
|
|
|||||
|
LIABILITIES AND MEMBERS' CAPITAL
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|||||
|
Current portion of long-term debt
|
12
|
|
$
|
162.9
|
|
|
$
|
162.9
|
|
|
Current portion of long-term related party debt
|
14
|
|
—
|
|
|
24.7
|
|
||
|
Trade accounts payable and accruals
|
|
25.7
|
|
|
37.4
|
|
|||
|
Current portion of deferred and contingent consideration to related party
|
14
|
|
37.5
|
|
|
41.7
|
|
||
|
Related party payable
|
14
|
|
126.3
|
|
|
157.0
|
|
||
|
Other current liabilities
|
13
|
|
80.2
|
|
|
121.8
|
|
||
|
Total current liabilities
|
|
432.6
|
|
|
545.5
|
|
|||
|
Non-current liabilities:
|
|
|
|
|
|||||
|
Long-term debt
|
12
|
|
2,896.2
|
|
|
3,180.2
|
|
||
|
Deferred and contingent consideration to related party
|
14
|
|
21.5
|
|
|
46.0
|
|
||
|
Deferred tax liability
|
6
|
|
0.4
|
|
|
1.5
|
|
||
|
Other non-current liabilities
|
13
|
|
120.5
|
|
|
55.8
|
|
||
|
Total non-current liabilities
|
|
3,038.6
|
|
|
3,283.5
|
|
|||
|
|
|
|
|
|
|||||
|
Commitments and contingencies (see Note 17)
|
|
|
|
|
|||||
|
Equity
|
|
|
|
|
|||||
|
Members' Capital:
|
|
|
|
|
|||||
|
Common unitholders (issued 75,278,250 units as at December 31, 2018 and December 31, 2017)
|
|
1,224.8
|
|
|
1,208.9
|
|
|||
|
Subordinated unitholders (issued 16,543,350 units as at December 31, 2018 and December 31, 2017)
|
|
104.9
|
|
|
94.8
|
|
|||
|
Total members' capital
|
|
1,329.7
|
|
|
1,303.7
|
|
|||
|
Non-controlling interest
|
|
1,384.5
|
|
|
1,398.1
|
|
|||
|
Total equity
|
|
2,714.2
|
|
|
2,701.8
|
|
|||
|
Total liabilities and equity
|
|
$
|
6,185.4
|
|
|
$
|
6,530.8
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
||||||
|
Net income
|
|
$
|
74.0
|
|
|
$
|
235.3
|
|
|
$
|
545.7
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation
|
|
280.3
|
|
|
274.9
|
|
|
266.3
|
|
|||
|
Amortization of deferred loan charges
|
|
12.4
|
|
|
12.6
|
|
|
11.4
|
|
|||
|
Amortization of favorable contracts
|
|
45.1
|
|
|
74.4
|
|
|
70.6
|
|
|||
|
Gain on disposal of PPE
|
|
—
|
|
|
(0.8
|
)
|
|
—
|
|
|||
|
Loss on impairment of goodwill
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized gain related to derivative financial instruments
|
|
(38.9
|
)
|
|
(25.8
|
)
|
|
(32.2
|
)
|
|||
|
Unrealized foreign exchange loss/(gain)
|
|
0.5
|
|
|
(3.5
|
)
|
|
(9.4
|
)
|
|||
|
Payment for long term maintenance
|
|
(91.6
|
)
|
|
(54.9
|
)
|
|
(48.0
|
)
|
|||
|
Gain on revaluation of contingent consideration
|
|
—
|
|
|
(89.9
|
)
|
|
—
|
|
|||
|
Deferred tax expense
|
|
0.7
|
|
|
4.6
|
|
|
19.2
|
|
|||
|
Accretion of discount on deferred consideration
|
|
5.3
|
|
|
13.2
|
|
|
17.3
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Changes in operating assets and liabilities, net of effect of acquisitions
|
|
|
|
|
|
|
||||||
|
Trade accounts receivable
|
|
103.2
|
|
|
(1.6
|
)
|
|
38.7
|
|
|||
|
Prepaid expenses and accrued income
|
|
(3.6
|
)
|
|
(4.0
|
)
|
|
8.6
|
|
|||
|
Trade accounts payable
|
|
(11.7
|
)
|
|
5.4
|
|
|
7.8
|
|
|||
|
Related party balances
|
|
(12.9
|
)
|
|
16.1
|
|
|
(64.3
|
)
|
|||
|
Other assets
|
|
15.5
|
|
|
34.4
|
|
|
70.0
|
|
|||
|
Other liabilities
|
|
56.5
|
|
|
(4.9
|
)
|
|
(12.1
|
)
|
|||
|
Changes in deferred revenue
|
|
(3.4
|
)
|
|
(9.7
|
)
|
|
(17.0
|
)
|
|||
|
Other, net
|
|
(0.5
|
)
|
|
0.4
|
|
|
1.2
|
|
|||
|
Net cash provided by operating activities
|
|
$
|
434.1
|
|
|
$
|
476.2
|
|
|
$
|
873.8
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
||||||
|
Additions to drilling units
|
|
(23.4
|
)
|
|
(66.7
|
)
|
|
(13.1
|
)
|
|||
|
Proceeds from sale of assets
|
|
—
|
|
|
16.2
|
|
|
—
|
|
|||
|
Payment received from loans granted to related parties
|
|
—
|
|
|
39.4
|
|
|
103.6
|
|
|||
|
Insurance refund
|
|
—
|
|
|
—
|
|
|
7.1
|
|
|||
|
Net cash (used in) / provided by investing activities
|
|
$
|
(23.4
|
)
|
|
$
|
(11.1
|
)
|
|
$
|
97.6
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
||||||
|
Repayments of long term debt
|
|
(296.4
|
)
|
|
(215.0
|
)
|
|
(105.3
|
)
|
|||
|
Debt fees paid
|
|
—
|
|
|
(3.8
|
)
|
|
(0.3
|
)
|
|||
|
Repayments of related party debt
|
|
(24.7
|
)
|
|
(66.0
|
)
|
|
(249.5
|
)
|
|||
|
Contingent consideration paid
|
|
(34.0
|
)
|
|
(40.0
|
)
|
|
(59.7
|
)
|
|||
|
Cash distributions
|
|
(55.4
|
)
|
|
(60.1
|
)
|
|
(107.3
|
)
|
|||
|
Repayment of shareholder loan
|
|
(6.2
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash (used in) / provided by financing activities
|
|
$
|
(416.7
|
)
|
|
$
|
(384.9
|
)
|
|
$
|
(522.1
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Effect of exchange rate changes on cash
|
|
(1.0
|
)
|
|
0.8
|
|
|
(0.7
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net (decrease) / increase in cash and cash equivalents
|
|
(7.0
|
)
|
|
81.0
|
|
|
448.6
|
|
|||
|
Cash and cash equivalents at beginning of the year
|
|
848.6
|
|
|
767.6
|
|
|
319.0
|
|
|||
|
Cash and cash equivalents at the end of year
|
|
$
|
841.6
|
|
|
$
|
848.6
|
|
|
$
|
767.6
|
|
|
|
|
|
|
|
|
|
||||||
|
Supplementary disclosure of cash flow information
|
|
|
|
|
|
|
||||||
|
Interest and other financial items paid
|
|
$
|
261.3
|
|
|
$
|
200.3
|
|
|
$
|
196.4
|
|
|
Taxes paid
|
|
24.9
|
|
|
42.9
|
|
|
49.0
|
|
|||
|
|
|
Members’ Capital
|
|
|
|
|
|
|
||||||||||||
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
Total Before
Non-
Controlling
interest
|
|
Non-
controlling
Interest
|
|
Total
Equity
|
||||||||||
|
Consolidated balance at December 31, 2015
|
|
$
|
945.5
|
|
|
$
|
18.8
|
|
|
$
|
964.3
|
|
|
$
|
1,133.1
|
|
|
$
|
2,097.4
|
|
|
Net income
|
|
230.4
|
|
|
50.6
|
|
|
281.0
|
|
|
264.7
|
|
|
545.7
|
|
|||||
|
Cash distributions
|
|
(52.7
|
)
|
|
—
|
|
|
(52.7
|
)
|
|
(54.6
|
)
|
|
(107.3
|
)
|
|||||
|
Consolidated balance at December 31, 2016
|
|
$
|
1,123.2
|
|
|
$
|
69.4
|
|
|
$
|
1,192.6
|
|
|
$
|
1,343.2
|
|
|
$
|
2,535.8
|
|
|
Net income
|
|
115.8
|
|
|
25.4
|
|
|
141.2
|
|
|
94.1
|
|
|
235.3
|
|
|||||
|
Cash distributions
|
|
(30.1
|
)
|
|
—
|
|
|
(30.1
|
)
|
|
(30.0
|
)
|
|
(60.1
|
)
|
|||||
|
Other distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9.2
|
)
|
|
(9.2
|
)
|
|||||
|
Consolidated balance at December 31, 2017
|
|
$
|
1,208.9
|
|
|
$
|
94.8
|
|
|
$
|
1,303.7
|
|
|
$
|
1,398.1
|
|
|
$
|
2,701.8
|
|
|
Net income
|
|
46.0
|
|
|
10.1
|
|
|
56.1
|
|
|
17.9
|
|
|
74.0
|
|
|||||
|
Cash distributions
|
|
(30.1
|
)
|
|
—
|
|
|
(30.1
|
)
|
|
(25.3
|
)
|
|
(55.4
|
)
|
|||||
|
Repayment of shareholder loan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
(6.2
|
)
|
|||||
|
Consolidated balance at December 31, 2018
|
|
$
|
1,224.8
|
|
|
$
|
104.9
|
|
|
$
|
1,329.7
|
|
|
$
|
1,384.5
|
|
|
$
|
2,714.2
|
|
|
•
|
ASU 2016-01 Financial Instruments - Recognition and Measurement of Financial Assets and Financial Liabilities
|
|
•
|
ASU 2016-15 Statement of Cash Flows (Topic 230) - Classification of Certain Cash Receipts and Cash Payments
|
|
•
|
ASU 2016-16 Income Taxes - Income taxes intra-entity transfers of assets other than inventory
|
|
•
|
ASU 2016-18 Statement of Cash Flows - Restricted Cash
|
|
•
|
ASU 2017-01 Business Combinations (Topic 805)- Clarifying the Definition of a Business
|
|
•
|
ASU 2018-03 Technical Corrections and Improvements to Financial Instruments-Overall (Subtopic 825-10)
|
|
•
|
ASU 2018-04 Investments-Debt Securities (Topic 320) and Regulated Operations (Topic 980)
|
|
•
|
ASU 2018-05 Income Taxes (Topic 740)
|
|
•
|
ASU 2018-06 Codification Improvements to (Topic 942)
|
|
•
|
ASU 2018-09 Codification Improvements
|
|
•
|
ASU 2018-19 Codification Improvements to (Topic 326)
|
|
•
|
ASU 2016-02 Leases (Topic 842) (also 2018-01, 2018-10, 2018-11. 2018-20)
|
|
•
|
ASU 2016-13 Financial Instruments - Credit Losses (Topic 326)
|
|
•
|
ASU 2018-07 Compensation-Stock Compensation (Topic 718)
|
|
•
|
ASU 2018-13 Fair Value Measurement (Topic 820)
|
|
•
|
ASU 2018-14 Compensation-Retirement Benefits-Defined Benefit Plans (Subtopic 715-20)
|
|
•
|
ASU 2018-15 Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40)
|
|
•
|
ASU 2018-16 Derivatives and Hedging (Topic 815)
|
|
•
|
ASU 2018-17 Consolidation (Topic 810)
|
|
1.
|
We will not reassess whether any expired or existing contracts are or contain leases.
|
|
2.
|
We will not reassess the lease classification for any expired or existing leases.
|
|
3.
|
We will not reassess initial direct costs for any existing leases.
|
|
4.
|
We will use hindsight in determining the lease term and in assessing impairment of the right-of-use assets.
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
BP
|
68.0
|
%
|
|
56.8
|
%
|
|
42.0
|
%
|
|
Tullow
|
19.8
|
%
|
|
—
|
%
|
|
13.0
|
%
|
|
Chevron
|
8.5
|
%
|
|
7.9
|
%
|
|
5.4
|
%
|
|
ExxonMobil
|
0.3
|
%
|
|
22.2
|
%
|
|
22.0
|
%
|
|
Hibernia
|
—
|
%
|
|
6.4
|
%
|
|
15.1
|
%
|
|
Other
|
3.4
|
%
|
|
6.7
|
%
|
|
2.5
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
(In US$ millions)
|
2018
|
|
2017
|
|
2016
|
||||||
|
United States
|
$
|
618.1
|
|
|
$
|
638.0
|
|
|
$
|
672.2
|
|
|
Ghana
|
205.5
|
|
|
—
|
|
|
208.1
|
|
|||
|
Thailand
|
88.7
|
|
|
89.2
|
|
|
86.3
|
|
|||
|
Canada
|
85.3
|
|
|
87.1
|
|
|
241.5
|
|
|||
|
Indonesia
|
8.9
|
|
|
37.3
|
|
|
—
|
|
|||
|
Angola
|
1.3
|
|
|
152.5
|
|
|
175.9
|
|
|||
|
Equatorial Guinea
|
0.9
|
|
|
48.1
|
|
|
—
|
|
|||
|
Nigeria
|
—
|
|
|
39.5
|
|
|
185.2
|
|
|||
|
Other
|
29.5
|
|
|
36.7
|
|
|
31.1
|
|
|||
|
Total
|
$
|
1,038.2
|
|
|
$
|
1,128.4
|
|
|
$
|
1,600.3
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
United States
|
$
|
2,647.1
|
|
|
$
|
2,729.6
|
|
|
Spain
|
1,050.1
|
|
|
1,075.9
|
|
||
|
Malaysia
|
640.0
|
|
|
—
|
|
||
|
Canada
|
439.7
|
|
|
460.9
|
|
||
|
Thailand
|
228.7
|
|
|
234.6
|
|
||
|
Gabon
|
—
|
|
|
507.4
|
|
||
|
Indonesia
|
—
|
|
|
162.5
|
|
||
|
Total
|
$
|
5,005.6
|
|
|
$
|
5,170.9
|
|
|
(1)
|
The fixed assets referred to in the table above include the eleven drilling units at December 31, 2018 and December 31, 2017. Asset locations at the end of a period are not necessarily indicative of the geographic distribution of the revenues or operating profits generated by such assets during such period.
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Accounts receivable, net
|
$
|
150.9
|
|
|
$
|
254.1
|
|
|
Current contract liabilities (deferred revenues)
(1)
|
4.0
|
|
|
5.3
|
|
||
|
Non-current contract liabilities (deferred revenues)
(1)
|
2.4
|
|
|
4.1
|
|
||
|
(In US$ millions)
|
Net Contract balances
|
|
|
Contract liabilities at December 31, 2017
|
(9.4
|
)
|
|
Decrease due to amortization of revenue that was included in the beginning contract liability balance
|
4.6
|
|
|
Increase due to cash received, excluding amounts recognized as revenue
|
(1.6
|
)
|
|
Contract liabilities at December 31, 2018
|
(6.4
|
)
|
|
(In US$ millions)
|
Net Deferred Contract costs
|
|
|
Opening deferred contract costs at December 31, 2017
|
0.3
|
|
|
Decrease due to amortization of costs that were included in the beginning balance
|
(2.3
|
)
|
|
Increase due to contract costs incurred, excluding amounts recognized as operating expenses
|
14.6
|
|
|
Closing deferred contract costs at December 31, 2018
|
12.6
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
|
2016
|
||||||
|
Current tax expense:
|
|
|
|
|
|
||||||
|
U.K.
|
$
|
(0.3
|
)
|
|
$
|
(4.5
|
)
|
|
$
|
(1.6
|
)
|
|
Foreign
|
86.3
|
|
|
40.4
|
|
|
110.2
|
|
|||
|
Total current tax expense
|
86.0
|
|
|
35.9
|
|
|
108.6
|
|
|||
|
Deferred tax (benefit) / expense:
|
|
|
|
|
|
||||||
|
U.K.
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Foreign
|
0.7
|
|
|
4.4
|
|
|
(22.1
|
)
|
|||
|
Total income tax expense
|
$
|
86.7
|
|
|
$
|
40.3
|
|
|
$
|
86.5
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
U.K. statutory income tax rate
|
19.0
|
%
|
|
19.3
|
%
|
|
20.0
|
%
|
|
Non-U.K. taxes
|
35.0
|
%
|
|
(4.7
|
)%
|
|
(6.3
|
)%
|
|
Effective income tax rate
|
54.0
|
%
|
|
14.6
|
%
|
|
13.7
|
%
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Provisions
|
$
|
11.0
|
|
|
$
|
0.5
|
|
|
Net operating losses carry forward
|
64.4
|
|
|
33.3
|
|
||
|
Interest carry forward
|
16.7
|
|
|
—
|
|
||
|
Other
|
5.7
|
|
|
5.0
|
|
||
|
Gross deferred tax assets
|
97.8
|
|
|
38.8
|
|
||
|
Valuation allowance
|
(90.1
|
)
|
|
(28.9
|
)
|
||
|
Deferred tax asset, net of valuation allowance
|
$
|
7.7
|
|
|
$
|
9.9
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Property, plant and equipment
|
$
|
0.1
|
|
|
$
|
0.4
|
|
|
Unremitted earnings of subsidiaries
|
0.3
|
|
|
1.5
|
|
||
|
Gross deferred tax liabilities
|
0.4
|
|
|
1.9
|
|
||
|
|
|
|
|
||||
|
Net deferred tax asset
|
7.3
|
|
|
8.0
|
|
||
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Balance beginning of year
|
$
|
43.7
|
|
|
$
|
40.0
|
|
|
Increases as a result of positions taken in prior years
|
70.4
|
|
|
—
|
|
||
|
Increases as a result of positions taken during the current year
|
10.1
|
|
|
3.7
|
|
||
|
Decreases as a result of positions taken in prior years
|
(22.6
|
)
|
|
—
|
|
||
|
Uncertain tax position
|
$
|
101.6
|
|
|
$
|
43.7
|
|
|
Jurisdiction
|
Earliest Open Year
|
|
United States
|
2015
|
|
Nigeria
|
2012
|
|
Ghana
|
2013
|
|
(In US$ millions)
|
2018
|
|
2017
|
|
2016
|
||||||
|
Termination payments revenue
|
$
|
204.9
|
|
|
$
|
95.9
|
|
|
$
|
198.8
|
|
|
Related party other revenues
|
4.6
|
|
|
7.1
|
|
|
12.3
|
|
|||
|
Total
|
$
|
209.5
|
|
|
$
|
103.0
|
|
|
$
|
211.1
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
|
2016
|
||||||
|
Loss on impairment of goodwill
|
$
|
(3.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Revaluation of contingent consideration
|
$
|
—
|
|
|
$
|
89.9
|
|
|
$
|
—
|
|
|
Gain on sale of assets
|
—
|
|
|
0.8
|
|
|
—
|
|
|||
|
Total
|
$
|
(3.2
|
)
|
|
$
|
90.7
|
|
|
$
|
—
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Reimbursable amounts due from customers
|
$
|
2.9
|
|
|
$
|
3.6
|
|
|
Mobilization revenue receivables
|
47.9
|
|
|
73.8
|
|
||
|
Intangible asset - Favorable contracts to be amortized
|
85.5
|
|
|
130.6
|
|
||
|
Prepaid expenses
|
12.1
|
|
|
8.5
|
|
||
|
Deferred mobilization costs
|
12.6
|
|
|
0.3
|
|
||
|
Interest rate swap agreements
|
9.9
|
|
|
—
|
|
||
|
Other
|
2.3
|
|
|
3.5
|
|
||
|
Total other assets
|
$
|
173.2
|
|
|
$
|
220.3
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Other current assets
|
110.6
|
|
|
86.8
|
|
||
|
Other non-current assets
|
62.6
|
|
|
133.5
|
|
||
|
Total other assets
|
$
|
173.2
|
|
|
$
|
220.3
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
(In US$ millions)
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
||||||||||||
|
Intangible assets- Favorable contracts
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance at beginning of period
|
$
|
357.3
|
|
|
$
|
(226.7
|
)
|
|
$
|
130.6
|
|
|
$
|
357.3
|
|
|
$
|
(152.3
|
)
|
|
$
|
205.0
|
|
|
Amortization of favorable contracts
|
—
|
|
|
(45.1
|
)
|
|
(45.1
|
)
|
|
—
|
|
|
(74.4
|
)
|
|
(74.4
|
)
|
||||||
|
Balance at end of period
|
$
|
357.3
|
|
|
$
|
(271.8
|
)
|
|
$
|
85.5
|
|
|
$
|
357.3
|
|
|
$
|
(226.7
|
)
|
|
$
|
130.6
|
|
|
|
Year ended December 31
|
||||||||||||||||||||||
|
(In US$ millions)
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
2022
|
|
|
2023
|
|
|
Total
|
|
||||||
|
Amortization of favorable contracts
|
$
|
45.1
|
|
|
$
|
40.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
85.5
|
|
|
(In US$ millions)
|
Cost
|
|
Accumulated depreciation
|
|
Net Book Value
|
||||||
|
Opening balance as at January 1, 2017
|
$
|
6,494.1
|
|
|
$
|
(1,153.2
|
)
|
|
$
|
5,340.9
|
|
|
Additions
|
121.6
|
|
|
—
|
|
|
121.6
|
|
|||
|
Disposals
|
(16.7
|
)
|
|
—
|
|
|
(16.7
|
)
|
|||
|
Depreciation
|
—
|
|
|
(274.9
|
)
|
|
(274.9
|
)
|
|||
|
Closing balance as at December 31, 2017
|
6,599.0
|
|
|
(1,428.1
|
)
|
|
5,170.9
|
|
|||
|
Additions
|
115.0
|
|
|
—
|
|
|
115.0
|
|
|||
|
Disposals
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Depreciation
|
—
|
|
|
(280.3
|
)
|
|
(280.3
|
)
|
|||
|
Closing balance as at December 31, 2018
|
6,714.0
|
|
|
(1,708.4
|
)
|
|
5,005.6
|
|
|||
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
External debt agreements
|
|
|
|
||||
|
Term Loan B
|
$
|
2,686.4
|
|
|
$
|
2,836.9
|
|
|
West Vela Facility
|
191.3
|
|
|
255.3
|
|
||
|
West Polaris Facility
|
150.8
|
|
|
205.6
|
|
||
|
Tender Rig Facility
|
56.2
|
|
|
83.3
|
|
||
|
Sub-total external debt
|
3,084.7
|
|
|
3,381.1
|
|
||
|
|
|
|
|
||||
|
Related party debt agreements
|
|
|
|
||||
|
West Vencedor Facility
|
—
|
|
|
24.7
|
|
||
|
Sub-total related party debt
|
—
|
|
|
24.7
|
|
||
|
|
|
|
|
||||
|
Total external and related party debt
|
$
|
3,084.7
|
|
|
$
|
3,405.8
|
|
|
(In US$ millions)
|
2018
|
||
|
2019
|
$
|
175.1
|
|
|
2020
|
331.1
|
|
|
|
2021
|
2,578.5
|
|
|
|
2022
|
—
|
|
|
|
2023
|
—
|
|
|
|
2024 and thereafter
|
—
|
|
|
|
Total external and related party debt
|
$
|
3,084.7
|
|
|
|
|
Outstanding debt as of December 31, 2018
|
||||||||
|
(In $ millions)
|
|
Principal outstanding
|
|
Debt Issuance Costs
|
|
Total Debt
|
|
|||
|
Current portion of long-term external debt
|
|
$
|
175.1
|
|
$
|
(12.2
|
)
|
$
|
162.9
|
|
|
Long-term external debt
|
|
2,909.6
|
|
(13.4
|
)
|
2,896.2
|
|
|||
|
Total interest-bearing debt
|
|
$
|
3,084.7
|
|
$
|
(25.6
|
)
|
$
|
3,059.1
|
|
|
|
|
Outstanding debt as of December 31, 2017
|
||||||||
|
(In $ millions)
|
|
Principal outstanding
|
|
Debt Issuance Costs
|
|
Total Debt
|
|
|||
|
Current portion of long-term external debt
|
|
$
|
175.1
|
|
$
|
(12.2
|
)
|
$
|
162.9
|
|
|
Long-term external debt
|
|
3,206.0
|
|
(25.8
|
)
|
3,180.2
|
|
|||
|
Total external debt
|
|
$
|
3,381.1
|
|
$
|
(38.0
|
)
|
$
|
3,343.1
|
|
|
Current portion of long term related party debt
|
|
$
|
24.7
|
|
$
|
—
|
|
$
|
24.7
|
|
|
Total interest-bearing debt
|
|
$
|
3,405.8
|
|
$
|
(38.0
|
)
|
$
|
3,367.8
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Uncertain tax position
|
$
|
118.0
|
|
|
$
|
51.7
|
|
|
Accrued expenses
|
33.3
|
|
|
35.4
|
|
||
|
Taxes payable
|
31.3
|
|
|
36.5
|
|
||
|
Employee and business withheld taxes, social security and vacation payment
|
8.1
|
|
|
8.7
|
|
||
|
Deferred mobilization/demobilization revenues
|
6.4
|
|
|
9.4
|
|
||
|
VAT payable
|
3.6
|
|
|
6.5
|
|
||
|
Interest rate swap agreements
|
—
|
|
|
29.0
|
|
||
|
Other liabilities
|
—
|
|
|
0.4
|
|
||
|
Total other liabilities
|
$
|
200.7
|
|
|
$
|
177.6
|
|
|
(In US$ millions)
|
2018
|
|
2017
|
||||
|
Other current liabilities
|
80.2
|
|
|
121.8
|
|
||
|
Other non-current liabilities
|
120.5
|
|
|
55.8
|
|
||
|
Total other liabilities
|
$
|
200.7
|
|
|
$
|
177.6
|
|
|
(In US$ millions)
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Related party inventory sales
(a)
|
|
$
|
3.2
|
|
|
$
|
2.2
|
|
|
$
|
1.4
|
|
|
Rig operating costs
(b)
|
|
1.4
|
|
|
4.9
|
|
|
10.9
|
|
|||
|
Total related party operating revenues
|
|
$
|
4.6
|
|
|
$
|
7.1
|
|
|
$
|
12.3
|
|
|
|
|
|
|
|
|
|
||||||
|
Management and technical support fees
(c)
(d)
|
|
$
|
70.6
|
|
|
$
|
74.5
|
|
|
$
|
62.8
|
|
|
Rig operating costs
(e)
|
|
0.8
|
|
|
22.9
|
|
|
24.9
|
|
|||
|
Bareboat charter arrangement
(f)
|
|
—
|
|
|
2.8
|
|
|
9.5
|
|
|||
|
Related party inventory purchases
(a)
|
|
0.7
|
|
|
1.0
|
|
|
2.0
|
|
|||
|
Total related party operating expenses
|
|
$
|
72.1
|
|
|
$
|
101.2
|
|
|
$
|
99.2
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense recognized on deferred contingent consideration
(k)
|
|
$
|
(3.1
|
)
|
|
$
|
(4.2
|
)
|
|
$
|
(5.2
|
)
|
|
Related party interest expense
(g)
|
|
(1.4
|
)
|
|
(4.7
|
)
|
|
(10.1
|
)
|
|||
|
Losses on related party derivatives
(h)
|
|
—
|
|
|
(1.3
|
)
|
|
(4.1
|
)
|
|||
|
Related party commitment fee
(i)
|
|
—
|
|
|
(1.3
|
)
|
|
(2.0
|
)
|
|||
|
Total related party financial items
|
|
$
|
(4.5
|
)
|
|
$
|
(11.5
|
)
|
|
$
|
(21.4
|
)
|
|
(In US$ millions)
|
|
2018
|
|
2017
|
||||
|
Trading balances due from Seadrill and subsidiaries
(j)
|
|
$
|
6.4
|
|
|
$
|
24.2
|
|
|
Total related party receivables
|
|
$
|
6.4
|
|
|
$
|
24.2
|
|
|
(In US$ millions)
|
|
2018
|
|
2017
|
||||
|
Trading balances due to Seadrill and subsidiaries
(j)
|
|
$
|
(126.3
|
)
|
|
$
|
(157.0
|
)
|
|
Deferred and contingent consideration to related party - short term portion
(k)
|
|
(37.5
|
)
|
|
(41.7
|
)
|
||
|
Deferred and contingent consideration to related party - long term portion
(k)
|
|
(21.5
|
)
|
|
(46.0
|
)
|
||
|
West Vencedor Loan Agreement with Seadrill
(l)
|
|
—
|
|
|
(24.7
|
)
|
||
|
Total related party payables
|
|
$
|
(185.3
|
)
|
|
$
|
(269.4
|
)
|
|
(In US$ millions)
|
|
2018
|
|
2017
|
||||
|
West Vela
|
|
|
|
|
||||
|
Mobilization due to Seadrill
|
|
$
|
31.2
|
|
|
$
|
44.2
|
|
|
Seadrill share of dayrate from BP contract
|
|
27.0
|
|
|
38.6
|
|
||
|
|
|
58.2
|
|
|
82.8
|
|
||
|
West Polaris
|
|
|
|
|
||||
|
Seadrill share of dayrate from ExxonMobil contract ("Earnout 1")
|
|
—
|
|
|
4.2
|
|
||
|
Seadrill share of dayrate from subsequent contracts ("Earnout 2")
|
|
0.8
|
|
|
0.7
|
|
||
|
|
|
0.8
|
|
|
4.9
|
|
||
|
|
|
|
|
|
||||
|
Total
|
|
$
|
59.0
|
|
|
$
|
87.7
|
|
|
(In US$ millions)
|
|
2018
|
|
2017
|
||||
|
Current portion of deferred and contingent consideration to related party
|
|
$
|
37.5
|
|
|
$
|
41.7
|
|
|
Non-current portion of deferred and contingent consideration to related party
|
|
21.5
|
|
|
46.0
|
|
||
|
Total
|
|
$
|
59.0
|
|
|
$
|
87.7
|
|
|
Maturity date
|
Outstanding principal as of December 31, 2018
|
Receive rate
|
Pay rate
|
|
||
|
|
(In US$ millions)
|
|
|
|
||
|
February 21, 2021
|
2,764.9
|
|
3-month LIBOR
|
2.45% to 2.52%
|
(1) (2)
|
|
|
Total outstanding principal
|
$
|
2,764.9
|
|
|
|
|
|
•
|
the measurement of monetary assets and liabilities denominated in foreign currencies converted to US Dollars, with the resulting gain or loss recorded as "Foreign exchange gain/(loss)"; and
|
|
•
|
the impact of fluctuations in exchange rates on the reported amounts of the Company's revenues and expenses which are denominated in foreign currencies.
|
|
|
2018
|
|
2017
|
||||||||||||
|
(In US$ millions)
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
841.6
|
|
|
$
|
841.6
|
|
|
$
|
848.6
|
|
|
$
|
848.6
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Term Loan B
|
2,115.1
|
|
|
2,662.7
|
|
|
2,249.8
|
|
|
2,802.3
|
|
||||
|
Other external debt facilities
|
383.4
|
|
|
396.4
|
|
|
514.7
|
|
|
540.8
|
|
||||
|
Long-term debt to related party
|
—
|
|
|
—
|
|
|
23.8
|
|
|
24.7
|
|
||||
|
|
|
Fair value measurements
at reporting date using
|
|||||||
|
|
Total fair value as of December 31, 2018
|
Quoted Prices
in Active
Markets for
Identical Assets
|
Significant
Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
|||||
|
(In US$ millions)
|
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||
|
Current assets:
|
|
|
|
|
|||||
|
Derivative instruments - Interest rate swap contracts
|
$
|
9.9
|
|
—
|
|
9.9
|
|
—
|
|
|
Total assets
|
9.9
|
|
—
|
|
9.9
|
|
—
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|||||
|
Related party deferred and contingent consideration
|
(59.0
|
)
|
—
|
|
(59.0
|
)
|
—
|
|
|
|
Total liabilities
|
$
|
(59.0
|
)
|
—
|
|
(59.0
|
)
|
—
|
|
|
|
|
Fair value measurements
at reporting date using
|
|||||||
|
|
Total fair value as of December 31, 2017
|
Quoted Prices
in Active
Markets for
Identical Assets
|
Significant
Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
|||||
|
(In US$ millions)
|
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||
|
Current liabilities:
|
|
|
|
|
|||||
|
Derivative instruments - Interest rate swap contracts
|
(29.0
|
)
|
—
|
|
(29.0
|
)
|
—
|
|
|
|
Related party deferred and contingent consideration
|
(87.7
|
)
|
—
|
|
(87.7
|
)
|
—
|
|
|
|
Total liabilities
|
$
|
(116.7
|
)
|
—
|
|
(116.7
|
)
|
—
|
|
|
(in US $ millions, except per unit data)
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income attributable to:
|
|
|
|
|
|
||||||
|
Common unitholders
|
$
|
56.1
|
|
|
$
|
141.2
|
|
|
$
|
240.7
|
|
|
Subordinated unitholders
|
—
|
|
|
—
|
|
|
37.8
|
|
|||
|
Seadrill member interest
|
—
|
|
|
—
|
|
|
2.5
|
|
|||
|
Net income attributable to Seadrill Partners LLC owners
|
$
|
56.1
|
|
|
$
|
141.2
|
|
|
$
|
281
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average units outstanding (in thousands):
|
|
|
|
|
|
||||||
|
Common unitholders
|
75,278
|
|
|
75,278
|
|
|
75,278
|
|
|||
|
Subordinated unitholders
|
16,543
|
|
|
16,543
|
|
|
16,543
|
|
|||
|
|
|
|
|
|
|
||||||
|
Earnings per unit:
|
|
|
|
|
|
||||||
|
Common unitholders
|
$
|
0.75
|
|
|
$
|
1.88
|
|
|
$
|
3.20
|
|
|
Subordinated unitholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.28
|
|
|
|
|
|
|
|
|
||||||
|
Cash distributions declared and paid in the period per unit
(1) (2)
|
$
|
0.4000
|
|
|
$
|
0.4000
|
|
|
$
|
0.7000
|
|
|
|
|
|
|
|
|
||||||
|
Subsequent event: Cash distributions declared and paid relating to the period per unit
(2) (3)
:
|
$
|
0.0100
|
|
|
$
|
0.1000
|
|
|
$
|
0.1000
|
|
|
•
|
First, to the common unitholders, pro-rata, until the Company distributes for each outstanding common unit an amount equal to the minimum quarterly distribution for that quarter;
|
|
•
|
Second, to the common unitholders, pro-rata, until the Company distributes for each outstanding common an amount equal to any arrearages in payment of the minimum quarterly distribution on the common units for prior quarters during the subordination period; and
|
|
•
|
Third, to the subordinated units, pro-rata, the Company distributes for each subordinated unit an amount equal to the minimum quarterly distribution for that quarter.
|
|
•
|
The Company has distributed available cash from operating surplus to the common and subordinated unitholders in an amount equal to the minimum quarterly distribution; and
|
|
•
|
The Company has distributed available cash from operating surplus on outstanding common units in an amount necessary to eliminate any cumulative arrearages in payment of the minimum quarterly distribution.
|
|
•
|
first, 100.0% to all unitholders, until each unitholder receives a total of $0.4456 per unit for that quarter (the "first target distribution");
|
|
•
|
second, 85% to all unitholders, pro rata, and 15.0% to the holders of the incentive distribution rights, pro rata, until each unitholder receives a total of $0.4844 per unit for that quarter (the "second target distribution");
|
|
•
|
third, 75.0% to all unitholders, pro rata, and 25.0% to the holders of the incentive distribution rights, pro rata, until each unitholder receives a total of $0.5813 per unit for that quarter (the "third target distribution"); and
|
|
•
|
thereafter, 50.0% to all unitholders, and 50.0% to the holders of the incentive distribution rights, pro rata.
|
|
•
|
distributions of available cash from operating surplus on each of the outstanding common units and subordinated units equaled or exceeded the minimum quarterly distribution for each of the three consecutive, non-overlapping four-quarter periods immediately preceding that date;
|
|
•
|
the "adjusted operating surplus" (as defined in the partnership agreement) generated during each of the three consecutive, non-overlapping four-quarter periods immediately preceding that date equaled or exceeded the sum of the minimum quarterly distributions on all of the outstanding common units and subordinated units during those periods on a fully diluted weighted average basis during those periods; and
|
|
•
|
there are no outstanding arrearages in payment of the minimum quarterly distribution on the common units.
|
|
(In US$ millions)
|
2018
|
|
2017
|
|
2016
|
|||
|
Other distributions
(1)
|
—
|
|
|
9.2
|
|
|
—
|
|
|
|
|
SEADRILL PARTNERS LLC
(Registrant)
|
|
|
|
|
|
|
|
Date: March 28, 2019
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Mark Morris
|
|
|
|
Name:
|
Mark Morris
|
|
|
|
Title:
|
Chief Executive Officer of Seadrill Partners LLC
(Principal Executive Officer of Seadrill Partners LLC)
|
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 |
|---|