SDRL
Seadrill Limited
$38.54
-$1.67(-4.15%)
52
Overall
60
Value
36
Tech
60
Quality
Market Cap
$2.51B
Volume
1.36M
52W Range
$25.48 - $55.47
Target Price
$53.63
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.6B | $2.1B | $469.0M | $997.0M | $703.0M | $663.0M | $574.0M | $1.5B | $1.0B | $1.1B | ||
| Total Revenue | $1.6B | $1.0B | $541.0M | $1.4B | $1.1B | $907.0M | $843.0M | $1.5B | $1.4B | $1.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-373.9M | $-345.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.1B | $1.7B | $541.0M | $1.4B | $1.1B | $907.0M | $843.0M | -- | $1.4B | $1.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $307.5M | $229.8M | $356.0M | $655.0M | $448.0M | $194.0M | $57.0M | -- | $299.0M | $343.0M | ||
| Selling, General & Administrative | $41.2M | $44.8M | $62.0M | $95.0M | $80.0M | $194.0M | $54.0M | $99.0M | $275.0M | $103.0M | ||
| Selling & Marketing Expenses | -- | -- | $62.0M | $95.0M | $80.0M | $194.0M | $54.0M | -- | $275.0M | $103.0M | ||
| General & Administrative Expenses | $41.2M | $44.8M | $62.0M | $-10.0M | $-9.0M | $125.0M | $15.0M | $99.0M | -- | -- | ||
| Salaries & Wages | -- | $-89.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $266.3M | $274.9M | -- | -- | -- | -- | -- | $155.0M | -- | -- | ||
| Depreciation & Amortization | $266.3M | $274.9M | $294.0M | $560.0M | $368.0M | $155.0M | -- | $155.0M | -- | -- | ||
| Amortization | $266.3M | $274.9M | $58.0M | $134.0M | $22.0M | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $-31.9M | $-3.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $818.1M | $1.5B | $-175.0M | $-295.0M | $-4.5B | $-156.0M | $35.0M | -- | $412.0M | $47.0M | ||
| EBITDA | $1.2B | $816.6M | $-336.0M | $-178.0M | $-3.6B | $-252.0M | $170.0M | -- | $566.0M | $251.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $180.0M | $179.1M | $261.0M | $487.0M | $409.0M | $109.0M | $98.0M | -- | $61.0M | $61.0M | ||
| Intinc | $-185.9M | $-187.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-168.5M | $-163.4M | $-261.0M | $-487.0M | $-409.0M | $-109.0M | $-98.0M | -- | $-61.0M | $-61.0M | ||
| Gain on Sale of Securities | $-18.0M | $-13.9M | $-55.0M | $-14.0M | $6.0M | $1.0M | $14.0M | -- | $25.0M | $14.0M | ||
| Other Income/Expense | $18.0M | $24.6M | $157.0M | $457.0M | $3.6B | $408.0M | $7.0M | -- | $-216.0M | $58.0M | ||
| Other Special Charges | $198.8M | $-11.5M | $-12.0M | $-26.0M | $-45.0M | $-307.0M | $-20.0M | -- | $-34.0M | $-41.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $236.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $-21.0M | $-39.0M | $-9.0M | $-54.0M | -- | -- | $-70.0M | $-33.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $302.0M | $4.1B | $152.0M | -- | -- | -- | $22.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $812.2M | $454.7M | $-336.0M | $-774.0M | $-4.0B | $-463.0M | $35.0M | -- | $394.0M | $10.0M | ||
| Pre-Tax Income | $632.2M | $275.6M | $-597.0M | $-1.3B | $-4.4B | $-572.0M | $-63.0M | $317.0M | $333.0M | $-51.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $86.5M | $40.3M | $8.0M | $-39.0M | $4.0M | $5.0M | $10.0M | $17.0M | $-113.0M | $26.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $281.0M | $1.1B | $-602.0M | $-1.2B | $-4.7B | $-587.0M | $201.0M | $300.0M | $446.0M | $-77.0M | ||
| Net Income (Continuing Operations) | $281.0M | $1.1B | $-605.0M | $-1.2B | $-4.4B | $-572.0M | $-73.0M | $300.0M | $446.0M | $-77.0M | ||
| Net Income (Discontinued Operations) | $281.0M | $1.1B | $-602.0M | $-1.2B | $-4.7B | $-587.0M | $201.0M | $300.0M | $446.0M | $-77.0M | ||
| Net Income (Common Stockholders) | $281.0M | $1.1B | $-602.0M | $-1.2B | $-4.7B | $-587.0M | $201.0M | $300.0M | $446.0M | $-77.0M | ||
| Normalized Income | -- | -- | $-492.6M | $-1.0B | $43.2M | $-400.9M | $-47.8M | -- | $-60.0M | $-60.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-66.4M | $-115.6M | $356.0M | $655.0M | $448.0M | $194.0M | $57.0M | -- | $299.0M | $343.0M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $87.8M | $611.1M | $100.0M | $100.1M | $100.3M | $50.0M | $78.5M | $71.0M | $34.0M | $62.1M | ||
| Average Shares Outstanding (Diluted) | $114.7M | $611.1M | $100.0M | $100.1M | $100.3M | $50.0M | $83.1M | $74.0M | $35.0M | $62.1M | ||
| Shares Outstanding | $91.8M | $91.8M | $100.0M | $100.2M | $100.4M | $100.4M | $50.0M | $62.5M | $62.2M | $62.4M | ||
| Basic EPS | $3.2 | $1.88 | $-6.02 | $-12.18 | $-46.43 | $-11.75 | $2.56 | $4.23 | $13.12 | $-1.24 | ||
| Basic EPS (Continuing Operations) | $5.48 | $1.88 | $-6.02 | $-12.18 | $-46.43 | $-11.75 | $2.56 | $4.23 | $13.12 | $-1.24 | ||
| Diluted EPS | $2.45 | $1.88 | $-6.02 | $-12.18 | $-46.43 | $-11.75 | $2.42 | $4.05 | $12.74 | $-1.24 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-6.02 | $-12.18 | $-46.43 | $-11.75 | $2.42 | $4.05 | $12.74 | $-1.24 | ||
| Dividend Per Share | $0.70 | $0.40 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | $3.0M | -- | $24.0M | $2.0M | ||
| Commission Expenses | -- | -- | -- | -- | -- | $127.0M | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | $-90.0M | $-115.0M | $-77.0M | $3.0M | $-2.0M | -- | $-9.0M | $-10.0M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $-90.0M | $-115.0M | $-77.0M | $3.0M | $-2.0M | $37.0M | $-9.0M | $-10.0M | ||
| Exploration Development And Mineral Property Lease Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | $238.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | $509.0M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | $800.0K | -- | -- | $15.0M | $47.0M | $1.0M | -- | $234.0M | $1.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | $-215.0M | $-15.0M | $274.0M | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | $-10.0M | $-9.0M | $-2.0M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | -- | -- | $168.0M | -- | ||
| Minority Interests | $-264.7M | $-94.1M | $3.0M | $3.0M | $4.0M | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | $-215.0M | $-15.0M | $274.0M | -- | -- | -- | ||
| Other Gand A | $41.2M | $44.8M | $62.0M | $-10.0M | $-9.0M | $125.0M | $15.0M | $99.0M | -- | -- | ||
| Rent And Landing Fees | $41.2M | $44.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | $-21.0M | $-39.0M | $-9.0M | $-54.0M | -- | -- | $-70.0M | $-33.0M | ||
| Restruct | -- | -- | $236.0M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SDRL | $38.54 | -4.2% | 1.36M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |