Go Pro

Seadrill (SDRL) Financials

Seadrill logo
$47.59 -0.79 (-1.63%)
As of 08/28/2026 03:58 PM Eastern
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 Q2 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
60 253 32 101 -14 -42 -11 -10 -7.00 29
Consolidated Net Income / (Loss)
60 253 32 101 -14 -42 -11 -10 -7.00 29
Net Income / (Loss) Continuing Operations
60 253 32 101 -14 -42 -11 -10 -7.00 29
Total Pre-Tax Income
70 256 39 -32 1.00 -13 0.00 -39 16 41
Total Operating Income
80 288 47 -3.00 18 6.00 26 -3.00 24 72
Total Gross Profit
167 196 163 110 141 181 161 160 167 215
Total Revenue
367 375 354 289 335 377 363 362 358 449
Operating Revenue
367 375 354 289 335 377 363 362 358 449
Total Cost of Revenue
200 179 191 179 194 196 202 202 191 234
Operating Cost of Revenue
200 179 191 179 194 196 202 202 191 234
Total Operating Expenses
87 -92 116 113 123 175 135 163 143 143
Selling, General & Admin Expense
25 24 27 31 23 26 27 27 25 29
Depreciation Expense
38 43 42 45 55 56 58 69 71 72
Other Operating Expenses / (Income)
22 41 45 51 45 93 49 45 46 42
Restructuring Charge
2.00 3.00 2.00 17 0.00 0.00 1.00 1.00 1.00 0.00
Total Other Income / (Expense), net
-10 -32 -8.00 -29 -17 -19 -26 -36 -8.00 -31
Interest Expense
15 16 15 15 15 15 15 16 15 16
Interest & Investment Income
11 -8.00 4.00 9.00 12 9.00 -7.00 -10 6.00 8.00
Other Income / (Expense), net
-6.00 -8.00 3.00 -23 -14 -13 -4.00 -10 1.00 -23
Income Tax Expense
10 3.00 7.00 -133 15 29 11 -29 23 12
Basic Earnings per Share
$0.83 $3.61 $0.49 - ($0.23) ($0.68) ($0.17) - ($0.11) $0.47
Weighted Average Basic Shares Outstanding
- - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M 62.54M
Diluted Earnings per Share
$0.81 $3.49 $0.49 - ($0.23) ($0.68) ($0.17) - ($0.11) $0.47
Weighted Average Diluted Shares Outstanding
- - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M 62.54M
Weighted Average Basic & Diluted Shares Outstanding
- - - 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M 62.54M

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 Q2 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 6/30/2026
Net Change in Cash & Equivalents
-116 250 -270 -87 -75 -11 9.00 -63 -36 31
Net Cash From Operating Activities
29 79 -27 7.00 -27 11 28 -40 -22 -18
Net Cash From Continuing Operating Activities
29 79 -27 7.00 -27 11 28 -40 -22 -18
Net Income / (Loss) Continuing Operations
60 253 32 101 -14 -42 -11 -10 -7.00 29
Consolidated Net Income / (Loss)
60 253 32 101 -14 -42 -11 -10 -7.00 29
Depreciation Expense
38 43 42 45 55 56 58 69 71 72
Amortization Expense
1.00 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 4.00
Changes in Operating Assets and Liabilities, net
-43 24 -31 -16 -22 27 34 -92 -46 -124
Net Cash From Investing Activities
-23 295 -53 7.00 -49 -23 -19 -22 -13 -25
Net Cash From Continuing Investing Activities
-23 295 -53 7.00 -49 -23 -19 -22 -13 -25
Purchase of Property, Plant & Equipment
-23 -43 -53 -38 -45 -23 -19 -23 -13 -25
Net Cash From Financing Activities
-119 -122 -190 -101 0.00 - - -3.00 -1.00 74
Net Cash From Continuing Financing Activities
-119 -122 -190 -101 0.00 - - -3.00 -1.00 74
Other Financing Activities, net
- - - - 0.00 - - - -1.00 -1.00

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 Q2 2026
Period end date 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
4,063 4,070 4,067 3,992 4,106
Total Current Assets
801 823 830 811 920
Cash & Equivalents
404 393 402 304 337
Restricted Cash
26 26 26 25 23
Accounts Receivable
143 192 179 221 335
Other Current Assets
228 212 223 261 225
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
3,262 3,247 3,237 3,181 3,186
Long-Term Investments
76 82 71 62 66
Noncurrent Deferred & Refundable Income Taxes
60 50 47 29 29
Other Noncurrent Operating Assets
3,126 3,115 3,119 3,090 3,091
Total Liabilities & Shareholders' Equity
4,063 4,070 4,067 3,992 4,106
Total Liabilities
1,155 1,199 1,202 1,141 1,242
Total Current Liabilities
399 441 439 417 368
Accounts Payable
78 73 72 80 72
Other Current Liabilities
321 368 367 337 296
Total Noncurrent Liabilities
756 758 763 724 874
Long-Term Debt
611 612 612 614 737
Noncurrent Deferred & Payable Income Tax Liabilities
11 12 14 16 17
Other Noncurrent Operating Liabilities
134 134 137 94 120
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,908 2,871 2,865 2,851 2,864
Total Preferred & Common Equity
2,908 2,871 2,865 2,851 2,864
Total Common Equity
2,908 2,871 2,865 2,851 2,864
Common Stock
1,974 1,979 1,984 1,987 1,971
Retained Earnings
933 891 880 863 892
Accumulated Other Comprehensive Income / (Loss)
1.00 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 Q2 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - 62,449,447.00 62,530,508.00
DEI Adjusted Shares Outstanding
- - - - - - - - 62,449,447.00 62,530,508.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -0.11 0.46
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% -8.72% 0.53% 2.54% 25.26% 6.87% 19.10%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% -46.90% -84.57% -13.98% 185.00% 61.67% 144.00%
EBIT Growth
0.00% 0.00% 0.00% 0.00% -94.59% -102.50% -56.00% 50.00% 525.00% 800.00%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% -467.50% -98.52% -52.81% 0.00% 95.83% 1,112.54%
Net Income Growth
0.00% 0.00% 0.00% 0.00% -123.33% -116.60% -134.38% -109.90% 50.00% 169.05%
EPS Growth
0.00% 0.00% 0.00% 0.00% -128.40% -119.48% -134.69% 0.00% 52.17% 169.12%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% -193.10% -86.08% 203.70% -671.43% 18.52% -263.64%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 97.81% 95.23%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.15% 2.02% 6.47%
Revenue Q/Q Growth
0.00% 2.18% -5.60% -18.36% 0.00% 12.54% -3.71% -0.28% -1.11% 25.42%
EBITDA Q/Q Growth
0.00% 186.73% -71.30% -78.49% 0.00% -16.67% 60.00% -28.75% 70.18% 25.77%
EBIT Q/Q Growth
0.00% 278.38% -82.14% -152.00% 0.00% -275.00% 414.29% -159.09% 292.31% 96.00%
NOPAT Q/Q Growth
0.00% 315.08% -86.45% -105.45% 0.00% 101.67% 333.33% -111.54% -400.00% 585.02%
Net Income Q/Q Growth
0.00% 321.67% -87.35% 215.63% 0.00% -200.00% 73.81% 9.09% 30.00% 514.29%
EPS Q/Q Growth
0.00% 330.86% -85.96% 0.00% 0.00% -195.65% 75.00% 0.00% 0.00% 527.27%
Operating Cash Flow Q/Q Growth
0.00% 172.41% -134.18% 125.93% 0.00% 140.74% 154.55% -242.86% 45.00% 18.18%
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% -98.70%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -1.03% -0.13% 2.35% 0.85% 3.29%
Profitability Metrics
- - - - - - - - - -
Gross Margin
45.50% 52.27% 46.05% 38.06% 42.09% 48.01% 44.35% 44.20% 46.65% 47.88%
EBITDA Margin
30.79% 86.40% 26.27% 6.92% 17.91% 13.26% 22.04% 15.75% 27.10% 27.17%
Operating Margin
21.80% 76.80% 13.28% -1.04% 5.37% 1.59% 7.16% -0.83% 6.70% 16.04%
EBIT Margin
20.16% 74.67% 14.12% -9.00% 1.19% -1.86% 6.06% -3.59% 6.98% 10.91%
Profit (Net Income) Margin
16.35% 67.47% 9.04% 34.95% -4.18% -11.14% -3.03% -2.76% -1.96% 6.46%
Tax Burden Percent
85.71% 98.83% 82.05% -315.63% -1,400.00% 323.08% 0.00% 25.64% -43.75% 70.73%
Interest Burden Percent
94.59% 91.43% 78.00% 123.08% 25.00% 185.71% 0.00% 300.00% 64.00% 83.67%
Effective Tax Rate
14.29% 1.17% 17.95% 0.00% 1,500.00% 0.00% 0.00% 0.00% 143.75% 29.27%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% -0.34% -67.56% 1.01% 4.59% -0.28% -1.41% 5.64%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 278.31% 385.77% -82.23% -47.09% -7.24% 0.73% -4.75%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 3.53% 13.93% -3.18% -1.86% -0.28% 0.04% -0.35%
Return on Equity (ROE)
0.00% 0.00% 0.00% 3.19% -53.63% -2.17% 2.74% -0.56% -1.37% 5.30%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 12.51% 0.00% 0.00% 0.00% -2.00% -0.79% -6.05%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% -2.98% 0.40% -0.62% 2.03% -1.27% 2.53% 4.09%
Return on Assets (ROA)
0.00% 0.00% 0.00% 11.56% -1.39% -3.71% -1.02% -0.98% -0.71% 2.42%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 3.19% -53.62% -2.17% 2.74% -0.56% -1.37% 5.29%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 12.79% 0.00% 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 51
NOPAT Margin
18.68% 75.90% 10.89% -0.73% -75.22% 1.11% 5.01% -0.58% -2.93% 11.34%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -278.65% -453.33% 83.24% 51.68% 6.96% -2.13% 10.39%
Return On Investment Capital (ROIC_SIMPLE)
- - - -0.06% -7.16% 0.12% 0.52% -0.06% -0.30% 1.41%
Cost of Revenue to Revenue
54.50% 47.73% 53.95% 61.94% 57.91% 51.99% 55.65% 55.80% 53.35% 52.12%
SG&A Expenses to Revenue
6.81% 6.40% 7.63% 10.73% 6.87% 6.90% 7.44% 7.46% 6.98% 6.46%
R&D to Revenue
0.00% 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% 31.85%
Earnings before Interest and Taxes (EBIT)
74 280 50 -26 4.00 -7.00 22 -13 25 49
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
113 324 93 20 60 50 80 57 97 122
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 0.83
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 0.83
Price to Revenue (P/Rev)
0.00 0.00 0.00 2.07 1.15 1.21 1.38 1.50 1.95 1.54
Price to Earnings (P/E)
0.00 0.00 0.00 6.43 4.18 21.21 55.29 0.00 0.00 2,364.90
Dividend Yield
0.00% 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% 0.04%
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 0.84
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 2.10 1.23 1.29 1.46 1.63 2.10 1.75
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 5.28 3.34 7.82 9.49 9.51 10.79 7.52
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 7.69 5.39 83.07 0.00 391.36 113.50 32.24
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 5.27 3.36 36.65 60.57 71.37 82.60 404.76
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 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 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 0.26
Long-Term Debt to Equity
0.00 0.00 0.00 0.21 0.21 0.21 0.21 0.21 0.22 0.26
Financial Leverage
0.00 0.00 0.00 0.01 0.04 0.04 0.04 0.04 0.06 0.07
Leverage Ratio
0.00 0.00 0.00 1.42 1.40 1.42 1.42 1.40 1.40 1.43
Compound Leverage Factor
0.00 0.00 0.00 1.75 0.35 2.63 0.00 4.21 0.90 1.19
Debt to Total Capital
0.00% 0.00% 0.00% 17.29% 17.36% 17.57% 17.60% 17.66% 17.72% 20.47%
Short-Term Debt to Total Capital
0.00% 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% 20.47%
Preferred Equity to Total Capital
0.00% 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% 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% 79.52%
Debt to EBITDA
0.00 0.00 0.00 1.11 1.23 2.74 2.91 2.48 2.16 2.07
Net Debt to EBITDA
0.00 0.00 0.00 0.07 0.21 0.50 0.54 0.77 0.79 0.87
Long-Term Debt to EBITDA
0.00 0.00 0.00 1.11 1.23 2.74 2.91 2.48 2.16 2.07
Debt to NOPAT
0.00 0.00 0.00 1.11 1.24 12.86 18.60 18.63 16.55 111.48
Net Debt to NOPAT
0.00 0.00 0.00 0.07 0.21 2.33 3.43 5.78 6.01 47.04
Long-Term Debt to NOPAT
0.00 0.00 0.00 1.11 1.24 12.86 18.60 18.63 16.55 111.48
Altman Z-Score
0.00 0.00 0.00 2.15 1.58 1.56 1.71 1.97 2.30 2.02
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.01% 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 2.50
Quick Ratio
0.00 0.00 0.00 1.34 1.37 1.33 1.32 1.34 1.26 1.83
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 -142
Operating Cash Flow to CapEx
126.09% 183.72% -50.94% 0.00% -60.00% 47.83% 147.37% -181.82% -169.23% -72.00%
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 -8.88
Operating Cash Flow to Interest Expense
1.93 4.94 -1.80 0.47 -1.80 0.73 1.87 -2.50 -1.47 -1.13
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 -2.69
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.33 0.33 0.33 0.34 0.35 0.36 0.37
Accounts Receivable Turnover
0.00 0.00 0.00 6.53 9.46 7.06 7.62 8.10 8.02 5.81
Inventory Turnover
0.00 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 0.00
Accounts Payable Turnover
0.00 0.00 0.00 8.76 9.53 10.41 10.71 8.87 10.01 11.43
Days Sales Outstanding (DSO)
0.00 0.00 0.00 55.87 38.58 51.72 47.90 45.09 45.50 62.78
Days Inventory Outstanding (DIO)
0.00 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 31.92
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 14.20 0.26 16.66 13.81 3.94 9.05 30.86
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 0.00 0.00 2,955 3,013 2,982 2,978 3,048 3,074 3,175
Invested Capital Turnover
0.00 0.00 0.00 0.47 0.90 0.91 0.92 0.48 0.48 0.50
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 3,013 2,982 2,978 93 61 193
Enterprise Value (EV)
0.00 0.00 0.00 2,906 1,659 1,744 1,993 2,348 3,064 2,676
Market Capitalization
3,707 3,796 2,929 2,869 1,554 1,633 1,880 2,158 2,841 2,365
Book Value per Share
$0.00 $0.00 $0.00 $39.58 $46.77 $46.13 $46.04 $45.81 $45.65 $45.80
Tangible Book Value per Share
$0.00 $0.00 $0.00 $39.58 $46.77 $46.13 $46.04 $45.81 $45.65 $45.80
Total Capital
0.00 0.00 0.00 3,528 3,519 3,483 3,477 3,471 3,465 3,601
Total Debt
0.00 0.00 0.00 610 611 612 612 613 614 737
Total Long-Term Debt
0.00 0.00 0.00 610 611 612 612 613 614 737
Net Debt
0.00 0.00 0.00 37 105 111 113 190 223 311
Capital Expenditures (CapEx)
23 43 53 -7.00 45 23 19 22 13 25
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -78 -28 -37 -37 19 65 192
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 427 402 382 391 384 394 552
Net Working Capital (NWC)
0.00 0.00 0.00 427 402 382 391 384 394 552
Net Nonoperating Expense (NNE)
8.57 32 6.56 -103 -238 46 29 7.90 -3.50 22
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 37 105 111 113 190 223 311
Total Depreciation and Amortization (D&A)
39 44 43 46 56 57 58 70 72 73
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% 12.53%
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% 36.03%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 30.83% 29.71% 28.19% 28.67% 26.72% 26.99% 36.03%
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) $0.47
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M 62.54M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 ($0.23) ($0.68) ($0.17) $0.00 ($0.11) $0.47
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 62.16M 62.23M 62.23M 62.37M 62.45M 62.53M 62.54M
Adjusted Basic & Diluted Earnings per Share
$0.00 $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 62.54M
Normalized Net Operating Profit after Tax (NOPAT)
70 87 40 9.80 13 4.20 19 -1.40 18 51
Normalized NOPAT Margin
19.15% 23.19% 11.36% 3.39% 3.76% 1.11% 5.21% -0.39% 4.89% 11.34%
Pre Tax Income Margin
19.07% 68.27% 11.02% -11.07% 0.30% -3.45% 0.00% -10.77% 4.47% 9.13%
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 3.06
NOPAT to Interest Expense
4.57 17.79 2.57 -0.14 -16.80 0.28 1.21 -0.13 -0.70 3.18
EBIT Less CapEx to Interest Expense
3.40 14.81 -0.20 -1.27 -2.73 -2.00 0.20 -2.19 0.80 1.50
NOPAT Less CapEx to Interest Expense
3.04 15.10 -0.96 0.33 -19.80 -1.25 -0.05 -1.51 -1.57 1.62
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 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% 1,700.00%

Financials Breakdown Chart

Key Financial Trends

Seadrill’s Q2 2026 results showed a meaningful improvement in operating performance compared with the prior year. Revenue rose to $449 million, up from $358 million in Q1 2026 and $377 million in Q2 2025. Gross profit increased to $215 million, producing a gross margin of approximately 48%, broadly in line with Q2 2025 and well above the 38% margin reported in Q4 2024.

Operating income improved to $72 million in Q2 2026 from $24 million in Q1 2026 and a $3 million operating loss in Q4 2025. Net income attributable to common shareholders was $29 million, or $0.47 per diluted share, compared with a $7 million loss in Q1 2026 and a $10 million loss in Q4 2025. This marks the first profitable quarter in the recent 2025-to-2026 sequence, although investors should remember that Q2 2024 included unusually large gains that make longer-term comparisons less straightforward.

Cash generation remains the primary concern. Seadrill reported negative operating cash flow of $18 million in Q2 2026, following negative operating cash flow of $22 million in Q1. A $124 million use of operating working capital more than offset net income and noncash depreciation adjustments. The company’s $31 million increase in cash during the quarter was driven primarily by $74 million of financing inflows, rather than by operations.

  • Revenue momentum improved: Q2 2026 revenue of $449 million was the highest in the provided period and increased 25% sequentially from Q1 2026.
  • Operating profitability recovered: Operating income reached $72 million, compared with $24 million in Q1 2026 and losses in Q4 2025.
  • Return to net profitability: Seadrill generated $29 million of net income and $0.47 of diluted EPS after reporting losses in each quarter from Q2 2025 through Q1 2026.
  • Solid liquidity position: Cash and equivalents totaled $337 million, or $360 million including restricted cash. Total current assets of $920 million exceeded current liabilities of $368 million by a wide margin.
  • Debt remained manageable relative to equity: Long-term debt was $737 million versus approximately $2.86 billion of total equity, although debt increased during the first half of 2026.
  • Capital spending continued: Seadrill invested $25 million in property, plant and equipment during Q2 2026, while depreciation expense was $72 million. The data lists net PP&E at zero, so investors may need additional filing detail to understand the company’s asset presentation.
  • Share count was broadly stable: Weighted average diluted shares increased modestly to 62.5 million in Q2 2026 from 62.2 million in Q2 2025, suggesting limited dilution but no recent buyback benefit.
  • Operating cash flow remained negative: Seadrill used $18 million in operating cash in Q2 2026 after using $22 million in Q1, despite reporting positive net income in Q2.
  • Working capital absorbed significant cash: Operating assets and liabilities produced a $124 million cash use in Q2 2026, substantially worse than the $46 million use in Q1 and the $92 million use in Q4 2025.
  • Cash growth depended on financing: The $31 million quarterly increase in cash was achieved despite negative operating and investing cash flow because of $74 million of financing inflows. This funding pattern may be difficult to sustain if operating cash flow does not improve.

Overall, the statements point to a stronger earnings outlook but weaker cash-flow quality. Improving revenue, margins and profitability are encouraging for SDRL, while persistent working-capital outflows and reliance on financing warrant caution. Investors should focus on whether Seadrill can convert its improved operating income into consistently positive operating cash flow in coming quarters.

08/29/26 09:59 PM ETAI Generated. May Contain Errors.

Seadrill Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Seadrill's fiscal year ends in December. Their fiscal 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. Find out what analysts predict for Seadrill in the coming months.

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%.



Financial statements for NYSE:SDRL last updated on 8/11/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners