SEADRILL
LIMITED
|
|||
(Registrant)
|
|||
Dated:
June 2, 2010
|
By
|
/s/
Georgina Sousa
|
|
Georgina
Sousa
|
|||
Secretary
|
|||
·
|
Seadrill
generates first quarter 2010 EBITDA*)
of US$434 million
|
·
|
Seadrill
reports first quarter 2010 net income of US$217 million and earnings per
share of US$0.49
|
·
|
Seadrill
declares US$0.60 per share in regular cash
dividends
|
·
|
Seadrill
awarded US$2.7 billion in new contracts and contract
extensions
|
·
|
Seadrill
exercises option to buy a harsh environment jack-up rig under construction
at the Jurong yard following the award of a US$645 million five-year
contract
|
·
|
Seadrill
launches mandatory offer for the remaining shares in Scorpion Offshore
Ltd
|
·
|
Seadrill
lists on the New York Stock Exchange and trading commenced on April 15,
2010
|
Unaudited
Consolidated Statements of Operations for the three months ended March 31,
2010 and 2009
|
Page
2
|
Unaudited
Consolidated Statements of Comprehensive Income for the three months ended
March 31, 2010 and 2009
|
Page
3
|
Unaudited
Consolidated Balance Sheets as of March 31, 2010 and December
2009
|
Page
4
|
Unaudited
Consolidated Statements of Cash Flows for the 3 months ended March 31,
2010 and 2009
|
Page
5
|
Unaudited
Consolidated Statements of Changes in Shareholders' Equity for the 3
months ended March 30, 2010
|
Page
7
|
Notes
to Unaudited Interim Financial Statements
|
Page
8
|
Three
month period ended March 31
|
||||||||
2010
|
2009
|
|||||||
Operating
revenues
|
||||||||
Contract
revenues
|
809.9 | 641.5 | ||||||
Reimbursables
|
33.1 | 43.6 | ||||||
Other
revenues
|
9.9 | 11.1 | ||||||
Total
operating revenues
|
852.9 | 696.2 | ||||||
Gain
on sale of assets
|
0.0 | 0.0 | ||||||
Operating
expenses
|
||||||||
Vessel
and rig operating expenses
|
350.6 | 273.6 | ||||||
Reimbursable
expenses
|
31.5 | 42.0 | ||||||
Depreciation
and amortization
|
102.6 | 88.6 | ||||||
General
and administrative expenses
|
36.7 | 33.5 | ||||||
Total
operating expenses
|
521.4 | 437.7 | ||||||
Net
operating income
|
331.5 | 258.5 | ||||||
Financial
items
|
||||||||
Interest
income
|
19.2 | 14.3 | ||||||
Interest
expenses
|
(47.9 | ) | (44.7 | ) | ||||
Share
in results from associated companies
|
17.8 | 20.2 | ||||||
Gain/
(loss) on derivative financial instruments
|
(77.0 | ) | 28.0 | |||||
Foreign
exchange gain/ (loss)
|
0.6 | (2.8 | ) | |||||
Other
financial items
|
1.8 | 0.3 | ||||||
Total
financial items
|
(85.5 | ) | 15.3 | |||||
Income
before income taxes
|
246.0 | 273.8 | ||||||
Income
taxes
|
(29.2 | ) | (30.6 | ) | ||||
Net
income
|
216.8 | 243.2 | ||||||
Net
income attributable to the parent
|
195.7 | 217.9 | ||||||
Net
income attributable to the non-controlling interest
|
21.1 | 25.3 | ||||||
Basic
earnings per share (US dollar)
|
0.49 | 0.55 | ||||||
Diluted
earnings per share (US dollar)
|
0.47 | 0.53 |
Three
month period ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Net
income/ (loss)
|
216.8 | 243.2 | ||||||
Other
comprehensive income/ (loss), net of tax:
|
||||||||
Change
in unrealized gain/ (loss) on marketable securities
|
(33.8 | ) | 16.9 | |||||
Change
in unrealized foreign exchange differences
|
(6.0 | ) | 11.9 | |||||
Change
in unrealized gain/ (loss) on interest rate swaps in
subsidiaries
|
(1.9 | ) | ||||||
Change
in unrealized gain/ (loss) on interest rate swaps in VIEs
|
(7.8 | ) | 15.3 | |||||
Other
comprehensive income/ (loss):
|
(49.5 | ) | 44.1 | |||||
Total
comprehensive income/ (loss) for the period
|
167.3 | 287.3 | ||||||
Comprehensive
income/ (loss) attributable to the parent
|
155.6 | 251.0 | ||||||
Comprehensive
income attributable to the non-controlling interest
|
11.7 | 36.3 | ||||||
March
31, 2010
|
December
31, 2009
|
|||||||
The
total balance of accumulated other comprehensive income is made up as
follows:
|
||||||||
Unrealized
gain on marketable securities
|
283.3 | 317.1 | ||||||
Unrealized
gain on foreign exchange
|
75.2 | 80.1 | ||||||
Actuarial
gain relating to pension
|
10.9 | 10.9 | ||||||
Faur
value (loss) in subsidiareis
|
(1.4 | ) | - | |||||
Fair
value (loss) in VIEs
|
(48.6 | ) | (48.6 | ) | ||||
Accumulated
other comprehensive income
|
319.4 | 359.5 |
ASSETS
|
March
31, 2010
|
December
31, 2009
|
||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
338.5 | 460.0 | ||||||
Restricted
cash
|
110.3 | 142.1 | ||||||
Marketable
securities
|
708.5 | 742.3 | ||||||
Accounts
receivables, net
|
402.3 | 451.6 | ||||||
Amount
due from related party
|
233.1 | 137.9 | ||||||
Other
current assets
|
377.5 | 327.1 | ||||||
Total
current assets
|
2,170.2 | 2,261.0 | ||||||
Non-current
assets
|
||||||||
Investment
in associated companies
|
317.4 | 321.0 | ||||||
Newbuildings
|
1,347.1 | 1,430.9 | ||||||
Drilling
units
|
7,781.8 | 7,514.3 | ||||||
Goodwill
|
1,586.0 | 1,596.0 | ||||||
Other
intangible assets
|
21.0 | 23.5 | ||||||
Restricted
cash
|
340.9 | 371.0 | ||||||
Deferred
tax assets
|
13.8 | 13.4 | ||||||
Equipment
|
111.0 | 115.1 | ||||||
Amount
due from related party
|
0.0 | 90.0 | ||||||
Other
non-current assets
|
90.9 | 95.2 | ||||||
Total
non-current assets
|
11,609.9 | 11,570.4 | ||||||
Total
assets
|
13,780.1 | 13,831.4 | ||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt
|
825.0 | 774.1 | ||||||
Trade
accounts payable
|
64.5 | 84.7 | ||||||
Other
current liabilities
|
1,094.0 | 1,175.3 | ||||||
Total
current liabilities
|
1,983.5 | 2,034.1 | ||||||
Non-current
liabilities
|
||||||||
Long-term
interest bearing debt
|
6,705.7 | 6,621.8 | ||||||
Deferred
taxes
|
124.8 | 124.5 | ||||||
Other
non-current liabilities
|
215.5 | 238.1 | ||||||
Total
non-current liabilities
|
7,046.0 | 6,984.4 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Shareholders'
equity
|
||||||||
Common
shares of par value US$2.00 per share:
|
||||||||
800,000,000
shares authorized
|
||||||||
398,686,316
outstanding at March 31, 2009 (December, 31 2009: 399,023,016
)
|
797.3 | 798.0 | ||||||
Additional
paid in capital
|
149.5 | 164.2 | ||||||
Contributed
surplus
|
1,955.4 | 1,955.4 | ||||||
Accumulated
other comprehensive income
|
319.4 | 359.5 | ||||||
Accumulated
earnings/(deficit)
|
883.4 | 901.9 | ||||||
Non-controlling
interest
|
645.6 | 633.9 | ||||||
Total
shareholders' equity
|
4,750.6 | 4,812.9 | ||||||
Total
liabilities and shareholders' equity
|
13,780.1 | 13,831.4 |
Three
month period ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net income/
(loss)
|
216.8 | 243.2 | ||||||
Adjustments
to reconcile net income to net cash provided by
operating activities:
|
||||||||
Depreciation
and amortization
|
102.6 | 88.6 | ||||||
Amortization
of deferred loan charges
|
6.9 | 4.6 | ||||||
Amortization
of unfavorable contracts
|
(9.9 | ) | (11.0 | ) | ||||
Amortization
of mobilization revenue
|
(4.8 | ) | (9.2 | ) | ||||
Share
of results from associated companies
|
(17.8 | ) | (20.2 | ) | ||||
Share-based
compensation expense
|
4.3 | 4.6 | ||||||
Unrealized
(gain)/ loss related to derivative financial instruments
|
29.7 | (41.1 | ) | |||||
Dividend
received from associated company
|
21.4 | 8.2 | ||||||
Deferred
income tax expense
|
6.4 | 5.8 | ||||||
Unrealized
foreign exchange loss (gain) on long term interest bearing
debt
|
(8.2 | ) | 7.7 | |||||
Changes
in operating assets and liabilities, net of effect of
acquisitions
|
||||||||
Unrecognized
mobilization fees received from customers
|
3.1 | 104.1 | ||||||
Trade
accounts receivable
|
49.4 | (138.5 | ) | |||||
Trade
accounts payable
|
(20.2 | ) | (40.6 | ) | ||||
Prepaid
expenses/accrued revenue
|
(82.4 | ) | (85.6 | ) | ||||
Other,
net
|
(84.1 | ) | 25.6 | |||||
Net
cash provided by operating activities
|
213.2 | 146.2 |
2010
|
2009
|
|||||||
Cash
Flows from Investing Activities
|
||||||||
Additions
to newbuildings
|
(248.5 | ) | (439.1 | ) | ||||
Additions
to rigs and equipment
|
(31.2 | ) | (263.6 | ) | ||||
Change
in margin calls and other restricted cash
|
47.6 | 103.2 | ||||||
Investment
in associated companies
|
0.0 | (24.3 | ) | |||||
Proceed
from repayment of short term loan to related parties
|
90.0 | 25.0 | ||||||
Short
term loan granted to related parties
|
(49.5 | ) | 0.0 | |||||
Net
cash used in investing activities
|
(191.6 | ) | (598.8 | ) | ||||
Cash
Flows from Financing Activities
|
||||||||
Proceeds
from debt
|
324.1 | 586.3 | ||||||
Repayments
of debt
|
(163.1 | ) | (187.3 | ) | ||||
Debt
fees paid
|
0.0 | (0.2 | ) | |||||
Change
in current liability related to share forward contracts
|
(68.6 | ) | 0.0 | |||||
Proceeds
from issuance of equity
|
1.3 | 0.0 | ||||||
Purchase
of treasury shares
|
(21.1 | ) | 0.0 | |||||
Proceeds
from sale of treasury shares
|
0.1 | 0.0 | ||||||
Dividends
paid
|
(214.3 | ) | 0.0 | |||||
Net
cash provided by financing activities
|
(141.6 | ) | 398.8 | |||||
Effect
of exchange rate changes on cash and cash
equivalents
|
(1.5 | ) | 2.0 | |||||
Net
increase / (decrease) in cash and cash equivalents
|
(121.5 | ) | (51.8 | ) | ||||
Cash
and cash equivalents at beginning of the year
|
460.0 | 376.4 | ||||||
Cash
and cash equivalents at the end of period
|
338.5 | 324.6 | ||||||
Supplementary
disclosure of cash flow information
|
||||||||
Interest
paid
|
(49.2 | ) | (45.0 | ) | ||||
Taxes
paid
|
(15.3 | ) | (16.0 | ) |
|
Share
Capital
|
Additional
paid-in capital
|
Contributed
surplus
|
Accumulated
other comprehensive income
|
Retained
earnings
|
Non-controlling
interest
|
Total
shareholders' equity
|
Balance
at December 31, 2009
|
798.0
|
164.2
|
1,955.4
|
359.5
|
901.9
|
633.9
|
4,812.9
|
Sale
of treasury shares
|
0.1
|
0.1
|
|||||
Purchase
of treasury shares
|
(2.0)
|
(19.1)
|
(21.1)
|
||||
Employee
stock options issued
|
4.3
|
4.3
|
|||||
Unrealized
(loss) on marketable securities
|
(33.8)
|
(33.8)
|
|||||
Foreign
exchange differences
|
(4.9)
|
(1.1)
|
(6.0)
|
||||
Change
in unrealized (loss) on interest rate swaps in VIEs
|
(7.8)
|
(7.8)
|
|||||
Change
in unrealized (loss) on interest rate swaps in
subsidiaries
|
(1.4)
|
(0.5)
|
(1.9)
|
||||
Issuance
of shares
|
1.3
|
1.3
|
|||||
Dividend
payment
|
(214.3)
|
(214.3)
|
|||||
Net
income
|
195.8
|
21.1
|
216.9
|
||||
Balance
at March 31, 2010
|
797.3
|
149.5
|
1,955.4
|
319.4
|
883.4
|
645.6
|
4,750.6
|
(In
millions of US dollar)
|
Three
months ended
March
31,
|
|||||||
2010
|
2009
|
|||||||
Mobile
Units
|
599.8 | 438.9 | ||||||
Tender
Rigs
|
91.8 | 103.8 | ||||||
Well
Services
|
161.3 | 153.5 | ||||||
Total
|
852.9 | 696.2 |
(In
millions of U.S
dollar)
|
Three
months ended
March
31,
|
|||||||
2010
|
2009
|
|||||||
Mobile
Units
|
85.0 | 73.5 | ||||||
Tender
Rigs
|
11.7 | 10.7 | ||||||
Well
Services
|
5.9 | 4.4 | ||||||
Total
|
102.6 | 88.6 |
(In
millions of US dollar)
|
Three
months ended
March
31,
|
|||||||
2010
|
2009
|
|||||||
Mobile
Units
|
284.6 | 194.7 | ||||||
Tender
Rigs
|
34.9 | 51.2 | ||||||
Well
Services
|
12.1 | 12.6 | ||||||
Operating
income
|
331.5 | 258.5 | ||||||
Unallocated items:
|
||||||||
Total
financial items
|
(85.5 | ) | 16.3 | |||||
Income
taxes
|
(29.2 | ) | (30.6 | ) | ||||
Gain
on issuance of shares by subsidiary
|
25.2 | |||||||
Net
income
|
216.8 | 243,2.2 |
(In
Millions of US dollar)
|
Three
months ended
March
31,
|
|||||||
2010
|
2009
|
|||||||
Net
income available to stockholders
|
195.7 | 217,9 | ||||||
Effect
of dilution
|
19.3 | 9,1 | ||||||
Diluted
net income available to stockholders
|
215,0 | 227,0 |
(In
millions)
|
Three
months ended
March
31,
|
|||||||
2010
|
2009
|
|||||||
Basic earnings per
share:
|
||||||||
Weighted
average number of common shares outstanding
|
398.7 | 398.4 | ||||||
Diluted earnings per share:
|
||||||||
Weighted
average number of common shares outstanding
|
398.7 | 398.4 | ||||||
Effect
of dilutive share options
|
2.0 | 0,5 | ||||||
Effect
of dilutive convertible bonds
|
53.4 | 31,7 | ||||||
454.1 | 430.6 |
(In
millions of US dollar)
|
Pride
|
Seahawk
|
Petromena
|
Total
|
||||||||||||
Net
book value at December 31, 2009
|
526.5 | 24.8 | 191.0 | 742.3 | ||||||||||||
Purchases
|
- | - | 0.0 | |||||||||||||
Mark
to market changes at March 31, 2010
|
(29.7 | ) | (4.1 | ) | - | (33.8 | ) | |||||||||
Net
book value at December 31, 2009
|
496.8 | 20.7 | 191.0 | 708.5 |
(In
millions of US dollars)
|
||||
Opening
balance at December 31, 2009
|
1,430.9 | |||
Additions
|
248.5 | |||
Re-classified
as drilling units
|
(332.3 | ) | ||
Closing
balance at March 31, 2010
|
1,347.1 |
Drilling
unit
|
Yard
|
Delivery
date
|
Yard
contract price *
US
$millions
|
Instalments
paid as of
March
31, 2010
US$millions
|
|||||||||
Jack-up
rigs
|
|||||||||||||
West
Callisto
|
Keppel
|
3Q 2010 | 213 | 96 | |||||||||
West
Juno **
|
Keppel
|
4Q 2010 | 216 | 32 | |||||||||
West
Leda
|
PPL
|
3Q 2010 | 219 | 109 | |||||||||
Tender
rigs
|
|||||||||||||
West Jaya
|
Keppel
|
1Q 2011 | 210 | 91 | |||||||||
Semi-submersible
rigs
|
|||||||||||||
West
Orion
|
Jurong
|
2Q 2010 | 558 | 188 | |||||||||
West
Capricorn
|
Jurong
|
4Q 2011 | 640 | 325 | |||||||||
Drillships
|
|||||||||||||
West
Gemini
|
Samsung
|
2Q 2010 | 598 | 298 | |||||||||
2,654 | 1,139 |
March
31,
|
December
31,
|
|||||||
(In
millions of US dollar)
|
2010
|
2009
|
||||||
Cost
|
8,612.9 | 8,251.7 | ||||||
Accumulated
depreciation
|
(831.1 | ) | (737.4 | ) | ||||
Net
book value
|
7,781.8 | 7,514.3 |
March
31,
|
December
31,
|
|||||||
In
millions of US dollar)
|
2010
|
2009
|
||||||
Cost
|
215.4 | 210.6 | ||||||
Accumulated
depreciation
|
(104.4 | ) | (95.5 | ) | ||||
Net
book value
|
111.0 | 115.1 |
(In
millions of US dollar)
|
|
|||||||
Period
ended March 31, 2010
|
Year
ended December 31, 2009
|
|||||||
Net
book balance at beginning of period
|
1,596.0 | 1,547.3 | ||||||
Goodwill acquired during the period
|
- | - | ||||||
Impairment
losses
|
- | - | ||||||
Currency
adjustments
|
(10.0 | ) | 48.7 | |||||
Net book balance at
end of period
|
1,586.0 | 1,596.0 |
(in
millions of US dollar)
|
March
31,
2010
|
December
31,
2009
|
||||||
Credit
facilities:
|
||||||||
$1,500
facility
|
1,178.6 | 1,140.7 | ||||||
$185
facility
|
38.3 | 45.0 | ||||||
$100
facility
|
40.6 | 41.7 | ||||||
$800
facility
|
702.5 | 724.8 | ||||||
$585
facility
|
423.9 | 436.3 | ||||||
$100
facility
|
84.6 | 86.1 | ||||||
$1,500
facility
|
888.2 | 658.8 | ||||||
$1,000
facility
|
- | - | ||||||
NOK
1,425 facility (Seawell)
|
203.0 | 210.6 | ||||||
NOK
other loans and leasings (Seawell)
|
4.8 | 5.6 | ||||||
Total
Bank Loans + other
|
3,564.6 | 3,349.6 | ||||||
Debt
recorded in consolidated VIE's:
|
||||||||
$165
facility
|
- | - | ||||||
$170
facility
|
108.3 | 110.8 | ||||||
$700
facility
|
600.6 | 618.7 |
$1,400
facility
|
1,216.9 | 1,255.3 | ||||||
Total
Ship Finance Facilities
|
1,925.9 | 1,984.8 | ||||||
Bonds
and convertible bonds:
|
||||||||
Bonds
|
247.4 | 250.9 | ||||||
Convertible bond loans
|
1,403.3 | 1,399.2 | ||||||
Total
bonds
|
1,650.8 | 1,650.1 | ||||||
Other
credit facilities with corresponding restricted cash
deposits:
|
389.5 | 411.4 | ||||||
Total
interest bearing debt
|
7,530.7 | 7,395.9 | ||||||
Less: current
portion
|
(825,0 | ) | (774.1 | ) | ||||
Long-term
portion of interest bearing debt
|
6,705.7 | 6,621.8 |
The
outstanding debt as of March 31, 2010 is repayable as
follows:
|
(in
millions of US dollar)
|
||||||||
Year
ending December 31
|
||||||||
2010
|
608.5 | |||||||
2011
|
932.5 | |||||||
2012
|
2,170.5 | |||||||
2013
|
2,069.0 | |||||||
2014
|
1,688.4 | |||||||
2015 and thereafter
|
158.5 | |||||||
Effect
of amortization of convertible bond
|
(96,7 | ) | ||||||
Total
debt
|
7,530.7 |
All
shares are common shares of $2.00 par value each
|
March
31, 2010
|
December
31, 2009
|
||
Shares
|
$millions
|
Shares
|
$millions
|
|
Authorized
share capital
|
800,000,000
|
1,600.0
|
800,000,000
|
1,600.0
|
Issued
and fully paid share capital
|
399,788,216
|
799.6
|
399,133,216
|
798.3
|
Treasury
shares held by Company
|
1,101,900
|
(2.2)
|
110,200
|
(0.3)
|
Outstanding
shares in issue
|
398,686,316
|
797.4
|
399,023,016
|
798.0
|
West
Prospero
|
2.0 | |||
West
Polaris
|
31.3 | |||
West
Hercules
|
34.0 | |||
West
Taurus
|
23.7 | |||
Total
|
91.0 | |||
Fair
value
|
Fair
value measurements at
reporting
date
using
|
Carrying
value
|
||||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
|
|||||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||||||
(in
millions of $)
|
2010
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
2010
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Marketable
securities
|
708.5 | 517.5 | 191.0 | 708.5 | ||||||||||||||||
TRS equity swap
contracts
|
7.0 | 7.0 | 7.0 | |||||||||||||||||
Total
assets
|
715.5 | 517.5 | 7.0 | 191.0 | 715.5 | |||||||||||||||
Liabilities:
|
||||||||||||||||||||
Currency forward
contracts - short term payable
|
0.1 | 0.1 | 0.1 | |||||||||||||||||
Interest rate swap
contracts - short term payables
|
103.2 | 103.2 | 103.2 | |||||||||||||||||
Total
liabilities
|
103.3 | 103.3 | 103.3 |
Q2-2010
|
800.0
|
Q3-2010
|
135.0
|
Q4-2010
|
190.0
|
2011
|
390.0
|
Total
|
1,515
|
·
|
The
Company was awarded charter hire for the period November 23, 2005, to
January 9, 2006, being the date up to when the incident occurred.
Including interest this amounted to approximately $6.8
million.
|
·
|
The
Company was not awarded hire for the time after the incident, nor was the
Company awarded any reimbursement for uninsured costs related to its
claim.
|
·
|
The
Court has ruled that Gazprom is entitled to recover costs and expenses
related to West
Larissa,
where Gazprom can demonstrate that these were wasted as a
consequence of Seadrill's actions during the incident. The Judge also
ruled that Gazprom wrongfully terminated the Contract, and has thus
rejected Gazprom's claim for losses associated with the contracting of
another rig.
|