EX-99.1 2 d118535dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Seabras Sapura Q2 2021 - Summary Financials

 

Seabras Sapura 1H 2021 P&L

 

 

     Quarter              
     ended     Quarter        
     March 31,     ended June        
($ in millions)    2021     30, 2021     1H 2021  

Operating revenues

   $ 77     $ 85     $ 162  

G&A

     3       3       6  

Net operating income

     19       20       39  

Net income

     14       5       20  

Seadrill ownership percentage

     50     50     50
  

 

 

   

 

 

   

 

 

 

Share of net income / (loss)

   $ 7     $ 3     $ 10  

Amortization of basis differences

     (4     (5     (9
  

 

 

   

 

 

   

 

 

 

Share in results from Seabras (net of tax)

   $ 3     -$ 2     $ 1  

Memo:

      

EBITDA

     38       39       76  

CapEx

     5       7       12  

Unlevered FCF

     37       33       71  

Backlog

         770  

Guidance:

      

2021 Full year CapEx

     40      

 

Seabras Sapura Q2 2021 Balance Sheet

 

 

     Quarter  
     ended June  
($ in millions)    30, 2021  

Cash and cash equivalents

   $ 70  

Other current assets

     89  

Long term restricted cash

     8  

Other non-current assets

     1,433  

Current liabilities

     (517

Non-current liabilities

     (335
  

 

 

 

Net Assets

   $ 748  

Seadrill ownership percentage

     50
  

 

 

 

Seadrill share of book equity

   $ 374  

Shareholder loans held as equity

     115  

Basis difference allocated to rigs

     (343

Basis difference allocated to contracts

     77  
  

 

 

 

Total adjustments

     (151
  

 

 

 

Book value of Seadrill investment

   $ 223  

Memo:

  

External Debt

   $ 405  
 

 

Seadrill New Finance Limited expects to publish a Fleet Status report for Seabras Sapura in the near future and expects to publish the Fleet Status report and financial information on a periodic basis