Free Trial
Your Portfolio Deserves Better! MarketBeat All Access for Just $149
Upgrade Now
Claim MarketBeat All Access Sale Promotion

Seadrill (SDRL) Financials

Seadrill logo
$53.76 -0.47 (-0.86%)
Closing price 05/20/2026 03:59 PM Eastern
Extended Trading
$53.74 -0.02 (-0.04%)
As of 04:01 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Seadrill

Annual Income Statements for Seadrill

This table shows Seadrill's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2019 2020 2021 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2019 12/31/2020 12/31/2021 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 0.00 -2,973 -1,219 -4,659 -587 300 446 -77
Consolidated Net Income / (Loss)		 0.00 -3,102 -1,222 -4,663 -587 300 446 -77
Net Income / (Loss) Continuing Operations		 -1,076 -3,102 -720 -4,430 -572 300 446 -77
Total Pre-Tax Income 		0.00 -3,036 -760 -4,431 -572 317 333 -51
Total Operating Income		 0.00 -728 -295 -4,481 -156 329 412 47
Total Gross Profit		 -1,076 1,261 623 386 263 742 636 643
Total Revenue		 0.00 2,088 1,388 961 907 1,502 1,385 1,437
Operating Revenue		 0.00 2,088 1,388 961 907 1,502 1,385 1,437
Total Cost of Revenue		 1,076 827 765 575 644 760 749 794
Operating Cost of Revenue		 1,076 827 765 575 644 760 749 794
Total Operating Expenses		 0.00 1,989 918 4,867 419 413 224 596
Selling, General & Admin Expense		 0.00 277 95 74 67 74 107 103
Depreciation Expense		 0.00 798 426 319 127 155 168 238
Other Operating Expenses / (Income)		 0.00 -27 263 381 120 174 159 232
Impairment Charge		 0.00 696 0.00 4,108 152 0.00 0.00 22
Restructuring Charge		 - - - 0.00 0.00 24 24 2.00
Other Special Charges / (Income)		 0.00 245 0.00 -15 -47 -14 -234 -1.00
Total Other Income / (Expense), net		 0.00 -2,308 -465 76 -416 -12 -79 -98
Interest Expense		 0.00 266 421 398 109 59 61 61
Interest & Investment Income		 0.00 234 13 517 4.00 72 16 4.00
Other Income / (Expense), net		 0.00 -2,276 -57 -43 -311 -25 -34 -41
Income Tax Expense		 0.00 66 -40 -1.00 0.00 17 -113 26
Weighted Average Basic Shares Outstanding		 - - 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M
Weighted Average Diluted Shares Outstanding		 - - 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M
Weighted Average Basic & Diluted Shares Outstanding		 - - 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M

Quarterly Income Statements for Seadrill

This table shows Seadrill's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders		 60 253 32 101 -14 -42 -11 -10 -7.00
Consolidated Net Income / (Loss)		 60 253 32 101 -14 -42 -11 -10 -7.00
Net Income / (Loss) Continuing Operations		 60 253 32 101 -14 -42 -11 -10 -7.00
Total Pre-Tax Income 		70 256 39 -32 1.00 -13 0.00 -39 16
Total Operating Income		 80 288 47 -3.00 18 6.00 26 -3.00 24
Total Gross Profit		 167 196 163 110 141 181 161 160 167
Total Revenue		 367 375 354 289 335 377 363 362 358
Operating Revenue		 367 375 354 289 335 377 363 362 358
Total Cost of Revenue		 200 179 191 179 194 196 202 202 191
Operating Cost of Revenue		 200 179 191 179 194 196 202 202 191
Total Operating Expenses		 87 -92 116 113 123 175 135 163 143
Selling, General & Admin Expense		 25 24 27 31 23 26 27 27 25
Depreciation Expense		 38 43 42 45 55 56 58 69 71
Other Operating Expenses / (Income)		 22 41 45 51 45 93 49 45 46
Restructuring Charge		 2.00 3.00 2.00 17 0.00 0.00 1.00 1.00 1.00
Total Other Income / (Expense), net		 -10 -32 -8.00 -29 -17 -19 -26 -36 -8.00
Interest Expense		 15 16 15 15 15 15 15 16 15
Interest & Investment Income		 11 -8.00 4.00 9.00 12 9.00 -7.00 -10 6.00
Other Income / (Expense), net		 -6.00 -8.00 3.00 -23 -14 -13 -4.00 -10 1.00
Income Tax Expense		 10 3.00 7.00 -133 15 29 11 -29 23
Basic Earnings per Share		 $0.83 $3.61 $0.49 - ($0.23) ($0.68) ($0.17) - ($0.11)
Weighted Average Basic Shares Outstanding		 - - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M
Diluted Earnings per Share		 $0.81 $3.49 $0.49 - ($0.23) ($0.68) ($0.17) - ($0.11)
Weighted Average Diluted Shares Outstanding		 - - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M
Weighted Average Basic & Diluted Shares Outstanding		 - - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M

Annual Cash Flow Statements for Seadrill

This table details how cash moves in and out of Seadrill's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2019 2020 2021 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2019 12/31/2020 12/31/2021 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 151 -84 -646 -634 -119 130 -223 -140
Net Cash From Operating Activities		 1,184 399 -256 -420 -154 287 88 -28
Net Cash From Continuing Operating Activities		 1,184 399 -243 -420 -149 287 88 -28
Net Income / (Loss) Continuing Operations		 -155 -3,102 -720 -4,430 -572 300 446 -77
Consolidated Net Income / (Loss)		 -155 -3,102 -1,222 -4,663 -587 300 446 -77
Depreciation Expense		 810 798 426 319 127 155 168 238
Amortization Expense		 -20 -16 36 121 84 2.00 4.00 3.00
Non-Cash Adjustments To Reconcile Net Income		 514 2,854 -5.00 3,613 206 -151 -464 -139
Changes in Operating Assets and Liabilities, net		 35 -135 20 -43 6.00 -19 -66 -53
Net Cash From Investing Activities		 354 358 -26 -32 37 42 226 -113
Net Cash From Continuing Investing Activities		 354 358 -73 -46 14 42 226 -113
Purchase of Property, Plant & Equipment		 -84 -59 -48 -27 -29 -101 -157 -110
Acquisitions		 -68 -33 -25 - - 21 0.00 0.00
Sale of Property, Plant & Equipment		 - - - - 43 98 383 1.00
Other Investing Activities, net		 431 280 0.00 -8.00 0.00 24 0.00 -4.00
Net Cash From Financing Activities		 -1,405 -846 -367 -163 0.00 -200 -532 -3.00
Net Cash From Continuing Financing Activities		 -1,405 -846 -34 -67 0.00 -200 -532 -3.00
Repayment of Debt		 -1,387 -846 -34 -36 0.00 -509 0.00 0.00
Repurchase of Common Equity		 -10 - - - 0.00 -267 -532 0.00
Issuance of Debt		 0.00 0.00 - 0.00 0.00 576 0.00 0.00
Other Financing Activities, net		 -1.00 - - - - 0.00 0.00 -3.00
Effect of Exchange Rate Changes		 18 5.00 - -19 -2.00 1.00 -5.00 4.00
Cash Interest Paid		 400 264 391 174 0.00 36 54 53
Cash Income Taxes Paid		 123 119 36 10 3.00 24 17 12

Quarterly Cash Flow Statements for Seadrill

This table details how cash moves in and out of Seadrill's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents		 -116 250 -270 -87 -75 -11 9.00 -63 -36
Net Cash From Operating Activities		 29 79 -27 7.00 -27 11 28 -40 -22
Net Cash From Continuing Operating Activities		 29 79 -27 7.00 -27 11 28 -40 -22
Net Income / (Loss) Continuing Operations		 60 253 32 101 -14 -42 -11 -10 -7.00
Consolidated Net Income / (Loss)		 60 253 32 101 -14 -42 -11 -10 -7.00
Depreciation Expense		 38 43 42 45 55 56 58 69 71
Amortization Expense		 1.00 1.00 1.00 1.00 1.00 1.00 - 1.00 1.00
Non-Cash Adjustments To Reconcile Net Income		 -27 -242 -71 -124 -47 -31 -53 -8.00 -41
Changes in Operating Assets and Liabilities, net		 -43 24 -31 -16 -22 27 34 -92 -46
Net Cash From Investing Activities		 -23 295 -53 7.00 -49 -23 -19 -22 -13
Net Cash From Continuing Investing Activities		 -23 295 -53 7.00 -49 -23 -19 -22 -13
Purchase of Property, Plant & Equipment		 -23 -43 -53 -38 -45 -23 -19 -23 -13
Other Investing Activities, net		 0.00 - - - -4.00 - - - 0.00
Net Cash From Financing Activities		 -119 -122 -190 -101 0.00 - - -3.00 -1.00
Net Cash From Continuing Financing Activities		 -119 -122 -190 -101 0.00 - - -3.00 -1.00
Other Financing Activities, net		 - - - - 0.00 - - - -1.00
Effect of Exchange Rate Changes		 -3.00 -2.00 - - 1.00 1.00 - 2.00 0.00

Annual Balance Sheets for Seadrill

This table presents Seadrill's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 17,982 10,848 9,279 3,961 3,897 2,801 4,218 4,156 3,947
Total Current Assets		 2,252 2,767 1,773 1,062 1,981 857 1,158 928 758
Cash & Equivalents		 1,255 1,542 1,115 491 293 480 697 478 339
Restricted Cash		 104 461 135 103 160 44 31 27 26
Accounts Receivable		 512 385 354 210 186 164 231 193 162
Other Current Assets		 257 322 158 258 1,342 169 199 230 231
Plant, Property, & Equipment, net		 29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets		 15,701 8,081 7,506 2,899 1,916 1,944 3,060 3,228 3,189
Long-Term Investments		 1,473 800 389 24 27 84 90 68 58
Noncurrent Deferred & Refundable Income Taxes		 10 18 4.00 9.00 10 15 46 63 44
Other Noncurrent Operating Assets		 13,545 6,724 6,483 2,184 1,469 1,771 2,924 3,097 3,087
Total Liabilities & Shareholders' Equity		 17,982 10,848 9,279 3,961 3,897 2,801 4,218 4,156 3,947
Total Liabilities		 11,023 7,775 7,429 7,101 7,613 1,099 1,235 1,238 1,089
Total Current Liabilities		 859 464 770 6,545 1,255 404 389 501 374
Accounts Payable		 82 121 105 52 53 76 53 118 61
Other Current Liabilities		 - - - - - - - 383 313
Total Noncurrent Liabilities		 10,164 7,311 6,659 556 6,358 695 846 737 715
Long-Term Debt		 485 6,881 6,280 - 0.00 496 608 610 613
Noncurrent Deferred & Payable Income Tax Liabilities		 107 87 12 10 9.00 9.00 9.00 11 14
Other Noncurrent Operating Liabilities		 9,258 121 128 120 6,229 190 229 116 88
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 6,959 3,035 1,793 -3,140 -3,716 1,702 2,983 2,918 2,858
Total Preferred & Common Equity		 6,560 2,883 1,642 -3,140 -3,716 1,702 2,983 2,918 2,858
Total Common Equity		 6,560 2,883 1,642 -3,140 -3,716 1,702 2,983 2,918 2,858
Common Stock		 4,321 3,501 3,506 3,514 3,514 1,499 2,481 1,970 1,987
Retained Earnings		 225 -611 -1,851 -6,628 -7,215 201 501 947 870
Accumulated Other Comprehensive Income / (Loss)		 58 -7.00 -13 -26 -15 2.00 1.00 1.00 1.00

Quarterly Balance Sheets for Seadrill

This table presents Seadrill's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets		 4,063 4,070 4,067 3,992
Total Current Assets		 801 823 830 811
Cash & Equivalents		 404 393 402 304
Restricted Cash		 26 26 26 25
Accounts Receivable		 143 192 179 221
Other Current Assets		 228 212 223 261
Plant, Property, & Equipment, net		 0.00 0.00 0.00 0.00
Total Noncurrent Assets		 3,262 3,247 3,237 3,181
Long-Term Investments		 76 82 71 62
Noncurrent Deferred & Refundable Income Taxes		 60 50 47 29
Other Noncurrent Operating Assets		 3,126 3,115 3,119 3,090
Total Liabilities & Shareholders' Equity		 4,063 4,070 4,067 3,992
Total Liabilities		 1,155 1,199 1,202 1,141
Total Current Liabilities		 399 441 439 417
Accounts Payable		 78 73 72 80
Other Current Liabilities		 321 368 367 337
Total Noncurrent Liabilities		 756 758 763 724
Long-Term Debt		 611 612 612 614
Noncurrent Deferred & Payable Income Tax Liabilities		 11 12 14 16
Other Noncurrent Operating Liabilities		 134 134 137 94
Commitments & Contingencies		 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 2,908 2,871 2,865 2,851
Total Preferred & Common Equity		 2,908 2,871 2,865 2,851
Total Common Equity		 2,908 2,871 2,865 2,851
Common Stock		 1,974 1,979 1,984 1,987
Retained Earnings		 933 891 880 863
Accumulated Other Comprehensive Income / (Loss)		 1.00 1.00 1.00 1.00

Annual Metrics And Ratios for Seadrill

This table displays calculated financial ratios and metrics derived from Seadrill's official financial filings.

Metric 2016 2017 2019 2020 2021 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2019 12/31/2020 12/31/2021 12/31/2023 12/31/2024 12/31/2025
Growth Metrics		 - - - - - - - -
Revenue Growth		 0.00% 0.00% 0.00% -30.76% -5.62% 0.00% -7.79% 3.75%
EBITDA Growth		 0.00% -381.27% 0.00% -3,812.73% 93.73% 0.00% 19.31% -55.09%
EBIT Growth		 0.00% 0.00% 0.00% -1,185.23% 89.68% 0.00% 24.34% -98.41%
NOPAT Growth		 0.00% 0.00% 0.00% -1,418.98% 96.52% 0.00% 77.23% -94.04%
Net Income Growth		 0.00% 0.00% 0.00% -281.59% 87.41% 0.00% 48.67% -117.26%
EPS Growth		 0.00% 0.00% 0.00% -281.20% 87.40% 0.00% 54.61% 0.00%
Operating Cash Flow Growth		 0.00% -66.30% 0.00% -64.06% 63.33% 0.00% -69.34% -131.82%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 0.00% 224.22% 0.00% 0.00% -116.25%
Invested Capital Growth		 0.00% 0.00% 0.00% -68.37% -243.45% 0.00% 6.56% 3.15%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.35%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.62%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 185.71%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -326.47%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -247.37%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.35%
Profitability Metrics		 - - - - - - - -
Gross Margin		 0.00% 60.39% 44.88% 40.17% 29.00% 49.40% 45.92% 44.75%
EBITDA Margin		 0.00% -106.42% 7.93% -424.97% -28.22% 30.69% 39.71% 17.19%
Operating Margin		 0.00% -34.87% -21.25% -466.29% -17.20% 21.90% 29.75% 3.27%
EBIT Margin		 0.00% -143.87% -25.36% -470.76% -51.49% 20.24% 27.29% 0.42%
Profit (Net Income) Margin		 0.00% -148.56% -88.04% -485.22% -64.72% 19.97% 32.20% -5.36%
Tax Burden Percent		 0.00% 102.17% 160.79% 105.24% 102.62% 94.64% 133.93% 150.98%
Interest Burden Percent		 0.00% 101.07% 215.91% 97.94% 122.48% 104.28% 88.10% -850.00%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% 5.36% -33.93% 0.00%
Return on Invested Capital (ROIC)		 0.00% -19.66% -2.97% -68.52% 0.00% 11.23% 19.27% 1.10%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 272.61% -22.86% -97.75% 0.00% 16.64% 141.59% -95.73%
Return on Net Nonoperating Assets (RNNOA)		 0.00% -69.49% -63.09% 791.47% 0.00% -1.17% -4.15% -3.76%
Return on Equity (ROE)		 0.00% -89.15% -66.05% 722.95% 17.12% 10.06% 15.12% -2.67%
Cash Return on Invested Capital (CROIC)		 0.00% -219.66% 0.00% 35.35% 0.00% 0.00% 12.91% -2.00%
Operating Return on Assets (OROA)		 0.00% -16.71% -3.50% -68.34% -11.89% 8.66% 9.03% 0.15%
Return on Assets (ROA)		 0.00% -17.25% -12.14% -70.44% -14.94% 8.55% 10.65% -1.90%
Return on Common Equity (ROCE)		 0.00% -84.04% -60.71% 839.51% 17.12% 10.06% 15.11% -2.67%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -47.29% -74.42% 0.00% 15.80% 10.06% 15.29% 0.00%
Net Operating Profit after Tax (NOPAT)		 0.00 -510 -207 -3,137 -109 311 552 33
NOPAT Margin		 0.00% -24.41% -14.88% -326.40% -12.04% 20.73% 39.84% 2.29%
Net Nonoperating Expense Percent (NNEP)		 0.00% -292.27% 19.89% 29.23% 16.20% -5.41% -122.32% 96.83%
Return On Investment Capital (ROIC_SIMPLE)		 - - - -124.37% - 8.67% 15.64% 0.95%
Cost of Revenue to Revenue		 0.00% 39.61% 55.12% 59.83% 71.00% 50.60% 54.08% 55.25%
SG&A Expenses to Revenue		 0.00% 13.27% 6.84% 7.70% 7.39% 4.93% 7.73% 7.17%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 0.00% 95.26% 66.14% 506.45% 46.20% 27.50% 16.17% 41.48%
Earnings before Interest and Taxes (EBIT)		 0.00 -3,004 -352 -4,524 -467 304 378 6.00
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 790 -2,222 110 -4,084 -256 461 550 247
Valuation Ratios		 - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.79 0.98 0.76
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.79 0.98 0.76
Price to Revenue (P/Rev)		 0.00 0.00 0.00 0.00 0.00 1.57 2.07 1.50
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 7.88 6.43 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 12.69% 15.54% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 0.00 0.00 0.78 0.98 0.77
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 0.00 0.00 1.43 2.10 1.63
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 4.67 5.28 9.51
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 7.09 7.69 391.36
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 6.92 5.27 71.37
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00 0.00 7.51 33.03 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 7.86 0.00
Leverage & Solvency		 - - - - - - - -
Debt to Equity		 0.00 0.14 3.58 -1.80 0.00 0.20 0.21 0.21
Long-Term Debt to Equity		 0.00 0.07 3.39 0.00 0.00 0.20 0.21 0.21
Financial Leverage		 0.00 -0.25 2.76 -8.10 -0.86 -0.07 -0.03 0.04
Leverage Ratio		 0.00 2.58 4.09 -10.26 -1.15 1.50 1.42 1.40
Compound Leverage Factor		 0.00 2.61 8.83 -10.05 -1.40 1.56 1.25 -11.92
Debt to Total Capital		 0.00% 12.50% 78.17% 224.50% 0.00% 16.93% 17.29% 17.66%
Short-Term Debt to Total Capital		 0.00% 6.40% 4.05% 224.50% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 0.00% 6.10% 74.12% 0.00% 0.00% 16.93% 17.29% 17.66%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 5.02% 2.45% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 82.48% 19.38% -124.50% 100.00% 83.06% 82.70% 82.33%
Debt to EBITDA		 0.00 -0.45 60.21 -1.39 0.00 1.32 1.11 2.48
Net Debt to EBITDA		 0.00 0.88 45.21 -1.24 0.00 -0.46 0.07 0.77
Long-Term Debt to EBITDA		 0.00 -0.22 57.09 0.00 0.00 1.32 1.11 2.48
Debt to NOPAT		 0.00 -1.95 -32.07 -1.81 0.00 1.95 1.11 18.63
Net Debt to NOPAT		 0.00 3.85 -24.08 -1.61 0.00 -0.67 0.07 5.78
Long-Term Debt to NOPAT		 0.00 -0.95 -30.41 0.00 0.00 1.95 1.11 18.63
Altman Z-Score		 0.00 0.00 0.00 0.00 0.00 2.13 2.47 1.98
Noncontrolling Interest Sharing Ratio		 0.00% 5.73% 8.08% -16.12% 0.00% 0.01% 0.01% 0.01%
Liquidity Ratios		 - - - - - - - -
Current Ratio		 0.00 2.62 2.30 0.16 1.58 2.98 1.85 2.03
Quick Ratio		 0.00 2.20 1.92 0.11 0.38 2.39 1.34 1.34
Cash Flow Metrics		 - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -5,695 0.00 1,618 5,247 0.00 370 -60
Operating Cash Flow to CapEx		 1,409.52% 676.27% -533.33% -1,555.56% 0.00% 9,566.67% 0.00% -25.69%
Free Cash Flow to Firm to Interest Expense		 0.00 -21.41 0.00 4.07 48.14 0.00 6.06 -0.99
Operating Cash Flow to Interest Expense		 0.00 1.50 -0.61 -1.06 -1.41 4.86 1.44 -0.46
Operating Cash Flow Less CapEx to Interest Expense		 0.00 1.28 -0.72 -1.12 -1.28 4.81 5.15 -2.25
Efficiency Ratios		 - - - - - - - -
Asset Turnover		 0.00 0.12 0.14 0.15 0.23 0.43 0.33 0.35
Accounts Receivable Turnover		 0.00 4.08 3.76 3.41 4.58 7.61 6.53 8.10
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 0.00 72.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover		 0.00 10.09 6.77 7.32 12.27 11.78 8.76 8.87
Days Sales Outstanding (DSO)		 0.00 89.50 97.17 107.11 79.68 47.99 55.87 45.09
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 0.00 36.19 53.92 49.83 29.76 30.98 41.67 41.14
Cash Conversion Cycle (CCC)		 0.00 53.31 43.25 57.28 49.92 17.02 14.20 3.94
Capital & Investment Metrics		 - - - - - - - -
Invested Capital		 0.00 5,185 6,955 2,200 -3,156 2,773 2,955 3,048
Invested Capital Turnover		 0.00 0.81 0.20 0.21 -1.90 0.54 0.48 0.48
Increase / (Decrease) in Invested Capital		 0.00 5,185 0.00 -4,755 -5,356 0.00 182 93
Enterprise Value (EV)		 0.00 0.00 0.00 0.00 0.00 2,154 2,906 2,348
Market Capitalization		 0.00 0.00 0.00 0.00 0.00 2,364 2,869 2,158
Book Value per Share		 $0.00 $0.00 $16.42 ($31.33) ($37.02) $59.65 $39.58 $45.81
Tangible Book Value per Share		 $0.00 $0.00 $16.42 ($31.33) ($37.02) $59.65 $39.58 $45.81
Total Capital		 0.00 7,953 8,473 2,522 -3,716 3,591 3,528 3,471
Total Debt		 0.00 994 6,623 5,662 0.00 608 610 613
Total Long-Term Debt		 0.00 485 6,280 0.00 0.00 608 610 613
Net Debt		 0.00 -1,962 4,973 5,044 -480 -210 37 190
Capital Expenditures (CapEx)		 84 59 48 27 -14 3.00 -226 109
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 419 85 -415 273 41 -78 19
Debt-free Net Working Capital (DFNWC)		 0.00 1,902 1,346 179 726 769 427 384
Net Working Capital (NWC)		 0.00 1,393 1,003 -5,483 726 769 427 384
Net Nonoperating Expense (NNE)		 0.00 2,592 1,016 1,526 478 11 106 110
Net Nonoperating Obligations (NNO)		 0.00 -1,774 5,105 5,340 560 -210 37 190
Total Depreciation and Amortization (D&A)		 790 782 462 440 211 157 172 241
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 20.07% 6.12% -43.18% 30.10% 2.73% -5.63% 1.32%
Debt-free Net Working Capital to Revenue		 0.00% 91.09% 96.97% 18.63% 80.04% 51.20% 30.83% 26.72%
Net Working Capital to Revenue		 0.00% 66.71% 72.26% -570.55% 80.04% 51.20% 30.83% 26.72%
Earnings Adjustments		 - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($12.18) ($46.43) ($5.85) $4.23 $6.56 $0.00
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($12.18) ($46.43) ($5.85) $4.12 $6.37 $0.00
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 100.23M 100.38M 100.38M 73.71M 62.16M 62.45M
Normalized Net Operating Profit after Tax (NOPAT)		 0.00 149 -207 -272 -36 321 141 49
Normalized NOPAT Margin		 0.00% 7.14% -14.88% -28.26% -3.94% 21.36% 10.21% 3.41%
Pre Tax Income Margin		 0.00% -145.40% -54.76% -461.08% -63.07% 21.11% 24.04% -3.55%
Debt Service Ratios		 - - - - - - - -
EBIT to Interest Expense		 0.00 -11.29 -0.84 -11.37 -4.28 5.15 6.20 0.10
NOPAT to Interest Expense		 0.00 -1.92 -0.49 -7.88 -1.00 5.28 9.05 0.54
EBIT Less CapEx to Interest Expense		 0.00 -11.52 -0.95 -11.43 -4.16 5.10 9.90 -1.69
NOPAT Less CapEx to Interest Expense		 0.00 -2.14 -0.60 -7.95 -0.87 5.23 12.75 -1.25
Payout Ratios		 - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% -0.66% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% -0.66% 0.00% 89.00% 119.28% 0.00%

Quarterly Metrics And Ratios for Seadrill

This table displays calculated financial ratios and metrics derived from Seadrill's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding		 - - - - - - - - 62,449,447.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 62,449,447.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - -0.11
Growth Metrics		 - - - - - - - - -
Revenue Growth		 0.00% 0.00% 0.00% 0.00% -8.72% 0.53% 2.54% 25.26% 6.87%
EBITDA Growth		 0.00% 0.00% 0.00% 0.00% -46.90% -84.57% -13.98% 185.00% 61.67%
EBIT Growth		 0.00% 0.00% 0.00% 0.00% -94.59% -102.50% -56.00% 50.00% 525.00%
NOPAT Growth		 0.00% 0.00% 0.00% 0.00% -467.50% -98.52% -52.81% 0.00% 95.83%
Net Income Growth		 0.00% 0.00% 0.00% 0.00% -123.33% -116.60% -134.38% -109.90% 50.00%
EPS Growth		 0.00% 0.00% 0.00% 0.00% -128.40% -119.48% -134.69% 0.00% 52.17%
Operating Cash Flow Growth		 0.00% 0.00% 0.00% 0.00% -193.10% -86.08% 203.70% -671.43% 18.52%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 97.81%
Invested Capital Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.15% 2.02%
Revenue Q/Q Growth		 0.00% 2.18% -5.60% -18.36% 0.00% 12.54% -3.71% -0.28% -1.11%
EBITDA Q/Q Growth		 0.00% 186.73% -71.30% -78.49% 0.00% -16.67% 60.00% -28.75% 70.18%
EBIT Q/Q Growth		 0.00% 278.38% -82.14% -152.00% 0.00% -275.00% 414.29% -159.09% 292.31%
NOPAT Q/Q Growth		 0.00% 315.08% -86.45% -105.45% 0.00% 101.67% 333.33% -111.54% -400.00%
Net Income Q/Q Growth		 0.00% 321.67% -87.35% 215.63% 0.00% -200.00% 73.81% 9.09% 30.00%
EPS Q/Q Growth		 0.00% 330.86% -85.96% 0.00% 0.00% -195.65% 75.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 172.41% -134.18% 125.93% 0.00% 140.74% 154.55% -242.86% 45.00%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 8.80% 0.60% 96.79% 24.82%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% -1.03% -0.13% 2.35% 0.85%
Profitability Metrics		 - - - - - - - - -
Gross Margin		 45.50% 52.27% 46.05% 38.06% 42.09% 48.01% 44.35% 44.20% 46.65%
EBITDA Margin		 30.79% 86.40% 26.27% 6.92% 17.91% 13.26% 22.04% 15.75% 27.10%
Operating Margin		 21.80% 76.80% 13.28% -1.04% 5.37% 1.59% 7.16% -0.83% 6.70%
EBIT Margin		 20.16% 74.67% 14.12% -9.00% 1.19% -1.86% 6.06% -3.59% 6.98%
Profit (Net Income) Margin		 16.35% 67.47% 9.04% 34.95% -4.18% -11.14% -3.03% -2.76% -1.96%
Tax Burden Percent		 85.71% 98.83% 82.05% -315.63% -1,400.00% 323.08% 0.00% 25.64% -43.75%
Interest Burden Percent		 94.59% 91.43% 78.00% 123.08% 25.00% 185.71% 0.00% 300.00% 64.00%
Effective Tax Rate		 14.29% 1.17% 17.95% 0.00% 1,500.00% 0.00% 0.00% 0.00% 143.75%
Return on Invested Capital (ROIC)		 0.00% 0.00% 0.00% -0.34% -67.56% 1.01% 4.59% -0.28% -1.41%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00% 278.31% 385.77% -82.23% -47.09% -7.24% 0.73%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00% 3.53% 13.93% -3.18% -1.86% -0.28% 0.04%
Return on Equity (ROE)		 0.00% 0.00% 0.00% 3.19% -53.63% -2.17% 2.74% -0.56% -1.37%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% 12.51% 0.00% 0.00% 0.00% -2.00% -0.79%
Operating Return on Assets (OROA)		 0.00% 0.00% 0.00% -2.98% 0.40% -0.62% 2.03% -1.27% 2.53%
Return on Assets (ROA)		 0.00% 0.00% 0.00% 11.56% -1.39% -3.71% -1.02% -0.98% -0.71%
Return on Common Equity (ROCE)		 0.00% 0.00% 0.00% 3.19% -53.62% -2.17% 2.74% -0.56% -1.37%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00% 0.00% 12.79% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 69 285 39 -2.10 -252 4.20 18 -2.10 -11
NOPAT Margin		 18.68% 75.90% 10.89% -0.73% -75.22% 1.11% 5.01% -0.58% -2.93%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% -278.65% -453.33% 83.24% 51.68% 6.96% -2.13%
Return On Investment Capital (ROIC_SIMPLE)		 - - - -0.06% -7.16% 0.12% 0.52% -0.06% -0.30%
Cost of Revenue to Revenue		 54.50% 47.73% 53.95% 61.94% 57.91% 51.99% 55.65% 55.80% 53.35%
SG&A Expenses to Revenue		 6.81% 6.40% 7.63% 10.73% 6.87% 6.90% 7.44% 7.46% 6.98%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 23.71% -24.53% 32.77% 39.10% 36.72% 46.42% 37.19% 45.03% 39.94%
Earnings before Interest and Taxes (EBIT)		 74 280 50 -26 4.00 -7.00 22 -13 25
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 113 324 93 20 60 50 80 57 97
Valuation Ratios		 - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.98 0.53 0.57 0.66 0.76 1.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.98 0.53 0.57 0.66 0.76 1.00
Price to Revenue (P/Rev)		 0.00 0.00 0.00 2.07 1.15 1.21 1.38 1.50 1.95
Price to Earnings (P/E)		 0.00 0.00 0.00 6.43 4.18 21.21 55.29 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 15.54% 23.94% 4.71% 1.81% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 0.98 0.55 0.59 0.67 0.77 1.00
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 2.10 1.23 1.29 1.46 1.63 2.10
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 5.28 3.34 7.82 9.49 9.51 10.79
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 7.69 5.39 83.07 0.00 391.36 113.50
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 5.27 3.36 36.65 60.57 71.37 82.60
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 33.03 51.85 0.00 104.89 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - -
Debt to Equity		 0.00 0.00 0.00 0.21 0.21 0.21 0.21 0.21 0.22
Long-Term Debt to Equity		 0.00 0.00 0.00 0.21 0.21 0.21 0.21 0.21 0.22
Financial Leverage		 0.00 0.00 0.00 0.01 0.04 0.04 0.04 0.04 0.06
Leverage Ratio		 0.00 0.00 0.00 1.42 1.40 1.42 1.42 1.40 1.40
Compound Leverage Factor		 0.00 0.00 0.00 1.75 0.35 2.63 0.00 4.21 0.90
Debt to Total Capital		 0.00% 0.00% 0.00% 17.29% 17.36% 17.57% 17.60% 17.66% 17.72%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 17.29% 17.36% 17.57% 17.60% 17.66% 17.72%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 0.00% 0.00% 82.70% 82.63% 82.42% 82.39% 82.33% 82.27%
Debt to EBITDA		 0.00 0.00 0.00 1.11 1.23 2.74 2.91 2.48 2.16
Net Debt to EBITDA		 0.00 0.00 0.00 0.07 0.21 0.50 0.54 0.77 0.79
Long-Term Debt to EBITDA		 0.00 0.00 0.00 1.11 1.23 2.74 2.91 2.48 2.16
Debt to NOPAT		 0.00 0.00 0.00 1.11 1.24 12.86 18.60 18.63 16.55
Net Debt to NOPAT		 0.00 0.00 0.00 0.07 0.21 2.33 3.43 5.78 6.01
Long-Term Debt to NOPAT		 0.00 0.00 0.00 1.11 1.24 12.86 18.60 18.63 16.55
Altman Z-Score		 0.00 0.00 0.00 2.15 1.58 1.56 1.71 1.97 2.30
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Liquidity Ratios		 - - - - - - - - -
Current Ratio		 0.00 0.00 0.00 1.85 2.01 1.87 1.89 2.03 1.94
Quick Ratio		 0.00 0.00 0.00 1.34 1.37 1.33 1.32 1.34 1.26
Cash Flow Metrics		 - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 0.00 0.00 -3,265 -2,978 -2,960 -95 -72
Operating Cash Flow to CapEx		 126.09% 183.72% -50.94% 0.00% -60.00% 47.83% 147.37% -181.82% -169.23%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 -217.67 -198.52 -197.32 -5.94 -4.77
Operating Cash Flow to Interest Expense		 1.93 4.94 -1.80 0.47 -1.80 0.73 1.87 -2.50 -1.47
Operating Cash Flow Less CapEx to Interest Expense		 0.40 2.25 -5.33 0.93 -4.80 -0.80 0.60 -3.88 -2.33
Efficiency Ratios		 - - - - - - - - -
Asset Turnover		 0.00 0.00 0.00 0.33 0.33 0.33 0.34 0.35 0.36
Accounts Receivable Turnover		 0.00 0.00 0.00 6.53 9.46 7.06 7.62 8.10 8.02
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover		 0.00 0.00 0.00 8.76 9.53 10.41 10.71 8.87 10.01
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 55.87 38.58 51.72 47.90 45.09 45.50
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 0.00 0.00 0.00 41.67 38.32 35.06 34.09 41.14 36.45
Cash Conversion Cycle (CCC)		 0.00 0.00 0.00 14.20 0.26 16.66 13.81 3.94 9.05
Capital & Investment Metrics		 - - - - - - - - -
Invested Capital		 0.00 0.00 0.00 2,955 3,013 2,982 2,978 3,048 3,074
Invested Capital Turnover		 0.00 0.00 0.00 0.47 0.90 0.91 0.92 0.48 0.48
Increase / (Decrease) in Invested Capital		 0.00 0.00 0.00 0.00 3,013 2,982 2,978 93 61
Enterprise Value (EV)		 0.00 0.00 0.00 2,906 1,659 1,744 1,993 2,348 3,064
Market Capitalization		 3,707 3,796 2,929 2,869 1,554 1,633 1,880 2,158 2,841
Book Value per Share		 $0.00 $0.00 $0.00 $39.58 $46.77 $46.13 $46.04 $45.81 $45.65
Tangible Book Value per Share		 $0.00 $0.00 $0.00 $39.58 $46.77 $46.13 $46.04 $45.81 $45.65
Total Capital		 0.00 0.00 0.00 3,528 3,519 3,483 3,477 3,471 3,465
Total Debt		 0.00 0.00 0.00 610 611 612 612 613 614
Total Long-Term Debt		 0.00 0.00 0.00 610 611 612 612 613 614
Net Debt		 0.00 0.00 0.00 37 105 111 113 190 223
Capital Expenditures (CapEx)		 23 43 53 -7.00 45 23 19 22 13
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 0.00 0.00 -78 -28 -37 -37 19 65
Debt-free Net Working Capital (DFNWC)		 0.00 0.00 0.00 427 402 382 391 384 394
Net Working Capital (NWC)		 0.00 0.00 0.00 427 402 382 391 384 394
Net Nonoperating Expense (NNE)		 8.57 32 6.56 -103 -238 46 29 7.90 -3.50
Net Nonoperating Obligations (NNO)		 0.00 0.00 0.00 37 105 111 113 190 223
Total Depreciation and Amortization (D&A)		 39 44 43 46 56 57 58 70 72
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% -5.63% -2.07% -2.73% -2.71% 1.32% 4.45%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 30.83% 29.71% 28.19% 28.67% 26.72% 26.99%
Net Working Capital to Revenue		 0.00% 0.00% 0.00% 30.83% 29.71% 28.19% 28.67% 26.72% 26.99%
Earnings Adjustments		 - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.00 $0.00 ($0.23) ($0.68) ($0.17) $0.00 ($0.11)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 0.00 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 ($0.23) ($0.68) ($0.17) $0.00 ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 0.00 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 0.00 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M
Normalized Net Operating Profit after Tax (NOPAT)		 70 87 40 9.80 13 4.20 19 -1.40 18
Normalized NOPAT Margin		 19.15% 23.19% 11.36% 3.39% 3.76% 1.11% 5.21% -0.39% 4.89%
Pre Tax Income Margin		 19.07% 68.27% 11.02% -11.07% 0.30% -3.45% 0.00% -10.77% 4.47%
Debt Service Ratios		 - - - - - - - - -
EBIT to Interest Expense		 4.93 17.50 3.33 -1.73 0.27 -0.47 1.47 -0.81 1.67
NOPAT to Interest Expense		 4.57 17.79 2.57 -0.14 -16.80 0.28 1.21 -0.13 -0.70
EBIT Less CapEx to Interest Expense		 3.40 14.81 -0.20 -1.27 -2.73 -2.00 0.20 -2.19 0.80
NOPAT Less CapEx to Interest Expense		 3.04 15.10 -0.96 0.33 -19.80 -1.25 -0.05 -1.51 -1.57
Payout Ratios		 - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 119.28% 111.02% 377.92% 297.06% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Below is a concise, four-year trend view for Seadrill (NYSE: SDRL) based on quarterly income statements, cash flow statements, and balance sheets from 2021 through 2025. The focus is on notable developments in revenue, profitability, cash flow, and balance-sheet health that could matter to retail investors.

  • 2025 Operating Revenue held broadly steady in the $360–$380 million range, with a high of about $377 million in Q2 2025 and a low near $335 million in Q1 2025, indicating ongoing revenue stability despite market cyclicality.
  • Gross Profit in 2025 remained robust, typically around $160–$181 million per quarter (for example, $181 million in Q2 2025 on $377 million revenue, roughly a 48% gross margin), consistent with resilient cost of revenue management.
  • Balance sheet remained solid in 2025, with Total Assets around $4.04–$4.07 billion and Total Equity around $2.86–$2.91 billion across multiple quarters, suggesting solid capitalization and a durable asset base.
  • Long-Term Debt stayed relatively modest at about $611–$612 million across 2025, indicating manageable leverage within a cyclical offshore drilling market.
  • In Q3 2025, Net Cash From Continuing Operating Activities was positive (about $28 million), showing that the company could generate operating cash in at least one solid quarter despite broader volatility.
  • Interest expense remained relatively stable around $15–$16 million per quarter, with some offset from investment income, pointing to predictable financing costs:
  • Restructuring charges and other one-off items varied by quarter (ranging roughly from $0 to $2–20 million in 2025), indicating episodic adjustments rather than a recurring earnings driver.
  • Investing cash flows show fluctuating capex and asset activity, with several 2025 quarters showing net cash used for investing activities (for example, around -$22 million to -$49 million across Q1–Q4 2025), consistent with ongoing fleet maintenance or modernization.
  • Net income deteriorated meaningfully in 2025, with each quarter posting a loss (Q1 -$14 million, Q2 -$42 million, Q3 -$11 million, Q4 -$10 million), signaling a challenging profitability environment.
  • Cash flow from operating activities was negative in two 2025 quarters (Q1 -$27 million and Q4 -$40 million), highlighting periodic liquidity pressure even as some quarters generated cash in Q2 and Q3.
05/21/26 04:59 AM ETAI Generated. May Contain Errors.

Seadrill Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Seadrill's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Seadrill's net income appears to be on a downward trend, with a most recent value of -$77 million in 2025, falling from $0.00 in 2016. The previous period was $446 million in 2024. See Seadrill's forecast for analyst expectations on what's next for the company.

Seadrill's total operating income in 2025 was $47 million, based on the following breakdown:
  • Total Gross Profit: $643 million
  • Total Operating Expenses: $596 million

Over the last 7 years, Seadrill's total revenue changed from $0.00 in 2016 to $1.44 billion in 2025, a change of 143,700,000,000.0%.

Seadrill's total liabilities were at $1.09 billion at the end of 2025, a 12.0% decrease from 2024, and a 90.1% decrease since 2017.

In the past 8 years, Seadrill's cash and equivalents has ranged from $293 million in 2021 to $1.54 billion in 2018, and is currently $339 million as of their latest financial filing in 2025.

Over the last 7 years, Seadrill's book value per share changed from 0.00 in 2016 to 45.81 in 2025, a change of 4,581.4%.


Related Companies

Financial statements for NYSE:SDRL last updated on 5/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
SpaceX eyes a 1.75 trillion valuation - here's what to know
Elon Musk's team has quietly filed confidential paperwork with the SEC for what Bloomberg estimates could be a...
Brownstone Research | Sponsoredtc pixel
Iran's New Leader Just Said Something That Should Terrify Every American
Iran's Supreme Leader has declared the Strait of Hormuz closed as leverage against the U.S. - and with 40% of ...
American Alternative | Sponsoredtc pixel
$30 stock to buy before Starlink goes public (WATCH NOW!)
In the next 3 minutes… James Altucher – legendary investor and venture capitalist… And someone who’s kno...
Paradigm Press | Sponsoredtc pixel
Trump's gold order: the announcement they won't put on the front page
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
My feud with Zohran Mamdani
Emmy-winning analyst releases his next big story Whitney Tilson shocked the nation on 60 Minutes when he ac...
Stansberry Research | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel
Why this tiny stock may move before the SpaceX IPO drops
The projected SpaceX and xAI S-1 filing hits the SEC on June 1st - and analyst Dylan Jovine says $1.75 trillio...
Behind the Markets | Sponsoredtc pixel
Your book attached
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel