Press Release
View printer-friendly version << Back
Transocean Ltd. Reports Fourth Quarter and Full Year 2022 Results
- Total contract drilling revenues were $606 million, compared to $691 million in the third quarter of 2022 (total adjusted contract drilling revenues of $625 million, compared to $730 million in the third quarter of 2022);
- Revenue efficiency(1) was 98.0%, compared to 95.0% in the prior quarter;
- Operating and maintenance expense was $423 million, compared to $411 million in the prior period;
- Net loss attributable to controlling interest was $350 million,
$0 .48 per diluted share, compared to $28 million,$0 .04 per diluted share, in the third quarter of 2022; - Adjusted EBITDA was $140 million, compared to $268 million in the prior quarter; and
- Contract backlog was
$8 .5 billion as of theFebruary 2023 Fleet Status Report.
STEINHAUSEN,
Fourth quarter results included net favorable items of $6 million, or
- $5 million,
$0 .01 per diluted share, discrete tax items; and - $1 million gain on retirement of debt.
After consideration of these net favorable items, fourth quarter 2022 adjusted net loss was $356 million,
Contract drilling revenues for the three months ended
Contract intangible amortization represented a non-cash revenue reduction of $19 million. The reduction, compared to $39 million in the prior period, resulted from the accelerated recognition of remaining contract intangible for Transocean Equinox following the customer’s early termination of the drilling contract in the third quarter 2022.
Operating and maintenance expense was $423 million, compared with $411 million in the prior quarter. The sequential increase was primarily due to higher maintenance cost across our fleet and the commencement of operations of the newbuild Deepwater Atlas, partially offset by reduced activity from rigs that became idle in the fourth quarter.
General and administrative expense was $55 million, up from $42 million in the third quarter of 2022. The increase was primarily due to increased personnel costs and increased legal, professional fees and advisory fees.
Interest expense, net of amounts capitalized, was $263 million, compared with $96 million in the prior quarter. The increase was primarily due to a non-cash loss of $157 million associated with a fair value adjustment of the bifurcated exchange feature embedded in our exchangeable bonds issued in the third quarter. Interest income was $12 million, compared with $9 million in the previous quarter.
The Effective Tax Rate(2) was (11.0)% in the current quarter and 16.3% in the prior quarter. The change in the rate was primarily due to incurring over half of the actual earnings for the year in the current quarter. The Effective Tax Rate excluding discrete items was (12.6)% compared to (1.2)% in the previous quarter.
Cash provided by operating activities was $178 million, compared to $230 million in the prior quarter. The sequential decrease is primarily due to increased payments for accounts payable and income taxes, partially offset by the timing of interest payments.
Fourth quarter 2022 capital expenditures of $409 million, compared to $87 million in the prior quarter, were primarily related to our newbuild drillships under construction, including the cash component of the final milestone payment for the delivery of Deepwater Titan in
“Looking back, 2022 will be remembered as a pivotal year in Transocean’s history,” said Chief Executive Officer,
Thigpen concluded, “As an industry, it is clear that we have finally emerged from eight exceptionally challenging years and are now in the early stages of what we believe will be a multi-year upcycle. To maximize value for our shareholders during this upcycle,
Full Year 2022
For the year ended
- $19 million,
$0 .03 per diluted share, related to discrete tax items; and - $8 million,
$0 .01 per diluted share, gain on retirement of debt.
After consideration of these net favorable items, adjusted net loss for 2022 was $648 million,
Non-GAAP Financial Measures
We present our operating results in accordance with accounting principles generally accepted in the
All non-GAAP measure reconciliations to the most comparative
About
For more information about
Conference Call Information
The teleconference will be simulcast in a listen-only mode at: www.deepwater.com, by selecting Investors, News, and Webcasts. Supplemental materials that may be referenced during the teleconference will be available at: www.deepwater.com, by selecting Investors, Financial Reports.
A replay of the conference call will be available after 12 p.m. EST, 6 p.m. CET, on
Forward-Looking Statements
The statements described herein that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements could contain words such as "possible," "intend," "will," "if," "expect," or other similar expressions. Forward-looking statements are based on management’s current expectations and assumptions, and are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, actual results could differ materially from those indicated in these forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, estimated duration of customer contracts, contract dayrate amounts, future contract commencement dates and locations, planned shipyard projects and other out-of-service time, sales of drilling units, timing of the company’s newbuild deliveries, operating hazards and delays, risks associated with international operations, actions by customers and other third parties, the fluctuation of current and future prices of oil and gas, the global and regional supply and demand for oil and gas, the intention to scrap certain drilling rigs, the success of our business following prior acquisitions, the effects of the spread of and mitigation efforts by governments, businesses and individuals related to contagious illnesses, such as COVID-19, and other factors, including those and other risks discussed in the company's most recent Annual Report on Form 10-K for the year ended
This press release, or referenced documents, do not constitute an offer to sell, or a solicitation of an offer to buy, any securities, and do not constitute an offering prospectus within the meaning of the Swiss Financial Services Act (“FinSA”) or advertising within the meaning of the FinSA. Investors must rely on their own evaluation of
Notes
(1) | Revenue efficiency is defined as actual operating revenues, excluding revenues for contract terminations and reimbursements, for the measurement period divided by the maximum revenue calculated for the measurement period, expressed as a percentage. Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding revenues for incentive provisions, reimbursements and contract terminations. See the accompanying schedule entitled “Revenue Efficiency.” |
(2) | Effective Tax Rate is defined as income tax expense or benefit divided by income or loss before income taxes. See the accompanying schedule entitled “Supplemental Effective Tax Rate Analysis.” |
Analyst Contact:
+1 713-232-7214
Media Contact:
+1 713-232-7647
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||
(In millions, except per share data) | |||||||||||
(Unaudited) | |||||||||||
Years ended |
|||||||||||
2022 |
2021 |
2020 |
|||||||||
Contract drilling revenues | $ | 2,575 | $ | 2,556 | $ | 3,152 | |||||
Costs and expenses | |||||||||||
Operating and maintenance | 1,679 | 1,697 | 2,000 | ||||||||
Depreciation and amortization | 735 | 742 | 781 | ||||||||
General and administrative | 182 | 167 | 183 | ||||||||
2,596 | 2,606 | 2,964 | |||||||||
Loss on impairment | — | — | (597 | ) | |||||||
Loss on disposal of assets, net | (10 | ) | (62 | ) | (84 | ) | |||||
Operating loss | (31 | ) | (112 | ) | (493 | ) | |||||
Other income (expense), net | |||||||||||
Interest income | 27 | 15 | 21 | ||||||||
Interest expense, net of amounts capitalized | (561 | ) | (447 | ) | (575 | ) | |||||
Gain on restructuring and retirement of debt | 8 | 51 | 533 | ||||||||
Other, net | (5 | ) | 23 | (27 | ) | ||||||
(531 | ) | (358 | ) | (48 | ) | ||||||
Loss before income tax expense | (562 | ) | (470 | ) | (541 | ) | |||||
Income tax expense | 59 | 121 | 27 | ||||||||
Net loss | (621 | ) | (591 | ) | (568 | ) | |||||
Net income (loss) attributable to noncontrolling interest | — | 1 | (1 | ) | |||||||
Net loss attributable to controlling interest | $ | (621 | ) | $ | (592 | ) | $ | (567 | ) | ||
Loss per share, basic and diluted | $ | (0.89 | ) | $ | (0.93 | ) | $ | (0.92 | ) | ||
Weighted-average shares, basic and diluted | 699 | 637 | 615 |
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In millions, except share data) | |||||||
(Unaudited) |
|||||||
2022 |
2021 |
||||||
Assets | |||||||
Cash and cash equivalents | $ | 683 | $ | 976 | |||
Accounts receivable, net | 485 | 492 | |||||
Materials and supplies, net | 388 | 392 | |||||
Restricted cash and cash equivalents | 308 | 436 | |||||
Other current assets | 144 | 148 | |||||
Total current assets | 2,008 | 2,444 | |||||
Property and equipment | 24,217 | 23,152 | |||||
Less accumulated depreciation | (6,748 | ) | (6,054 | ) | |||
Property and equipment, net | 17,469 | 17,098 | |||||
Contract intangible assets | 56 | 173 | |||||
Deferred tax assets, net | 13 | 7 | |||||
Other assets | 890 | 959 | |||||
Total assets | $ | 20,436 | $ | 20,681 | |||
Liabilities and equity | |||||||
Accounts payable | $ | 281 | $ | 228 | |||
Accrued income taxes | 19 | 17 | |||||
Debt due within one year | 719 | 513 | |||||
Other current liabilities | 539 | 545 | |||||
Total current liabilities | 1,558 | 1,303 | |||||
Long-term debt | 6,628 | 6,657 | |||||
Deferred tax liabilities, net | 493 | 447 | |||||
Other long-term liabilities | 965 | 1,068 | |||||
Total long-term liabilities | 8,086 | 8,172 | |||||
Commitments and contingencies | |||||||
Shares, |
|||||||
and 721,888,427 outstanding at |
|||||||
authorized, 728,176,456 issued and 655,505,335 outstanding at |
71 | 64 | |||||
Additional paid-in capital | 13,984 | 13,683 | |||||
Accumulated deficit | (3,079 | ) | (2,458 | ) | |||
Accumulated other comprehensive loss | (185 | ) | (84 | ) | |||
Total controlling interest shareholders’ equity | 10,791 | 11,205 | |||||
Noncontrolling interest | 1 | 1 | |||||
Total equity | 10,792 | 11,206 | |||||
Total liabilities and equity | $ | 20,436 | $ | 20,681 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
(In millions) | |||||||||||
(Unaudited) | |||||||||||
Years ended |
|||||||||||
2022 |
2021 |
2020 |
|||||||||
Cash flows from operating activities | |||||||||||
Net loss | $ | (621 | ) | $ | (591 | ) | $ | (568 | ) | ||
Adjustments to reconcile to net cash provided by operating activities: | |||||||||||
Contract intangible asset amortization | 117 | 220 | 215 | ||||||||
Depreciation and amortization | 735 | 742 | 781 | ||||||||
Share-based compensation expense | 29 | 28 | 31 | ||||||||
Loss on impairment | — | — | 597 | ||||||||
Loss on impairment of investment in unconsolidated affiliates | — | 37 | 62 | ||||||||
Loss on disposal of assets, net | 10 | 62 | 84 | ||||||||
Fair value adjustment to bifurcated compound exchange feature | 157 | — | — | ||||||||
Gain on restructuring and retirement of debt | (8 | ) | (51 | ) | (533 | ) | |||||
Deferred income tax expense | 46 | 128 | 60 | ||||||||
Other, net | 77 | 77 | 83 | ||||||||
Changes in deferred revenues, net | (20 | ) | (108 | ) | (73 | ) | |||||
Changes in deferred costs, net | 1 | (6 | ) | 12 | |||||||
Changes in other operating assets and liabilities, net | (75 | ) | 37 | (353 | ) | ||||||
Net cash provided by operating activities | 448 | 575 | 398 | ||||||||
Cash flows from investing activities | |||||||||||
Capital expenditures | (717 | ) | (208 | ) | (265 | ) | |||||
Investments in equity of unconsolidated affiliates | (42 | ) | (1 | ) | (19 | ) | |||||
Investments in loans to unconsolidated affiliates | (5 | ) | (33 | ) | (2 | ) | |||||
Proceeds from disposal of assets, net | 7 | 9 | 24 | ||||||||
Proceeds from maturities of unrestricted and restricted investments | — | — | 5 | ||||||||
Net cash used in investing activities | (757 | ) | (233 | ) | (257 | ) | |||||
Cash flows from financing activities | |||||||||||
Repayments of debt | (554 | ) | (606 | ) | (1,637 | ) | |||||
Proceeds from issuance of shares, net of issue costs | 263 | 158 | — | ||||||||
Proceeds from issuance of debt, net of issue costs | 175 | — | 743 | ||||||||
Proceeds from issuance of warrants, net of issue costs | 12 | — | — | ||||||||
Other, net | (8 | ) | (42 | ) | (36 | ) | |||||
Net cash used in financing activities | (112 | ) | (490 | ) | (930 | ) | |||||
Net decrease in unrestricted and restricted cash and cash equivalents | (421 | ) | (148 | ) | (789 | ) | |||||
Unrestricted and restricted cash and cash equivalents, beginning of period | 1,412 | 1,560 | 2,349 | ||||||||
Unrestricted and restricted cash and cash equivalents, end of period | $ | 991 | $ | 1,412 | $ | 1,560 |
FLEET OPERATING STATISTICS | ||||||||||||||
Three months ended | Years ended | |||||||||||||
Contract Drilling Revenues (in millions) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||
Contract drilling revenues | ||||||||||||||
Ultra-deepwater floaters | $ | 434 | $ | 433 | $ | 432 | $ | 1,708 | $ | 1,720 | ||||
Harsh environment floaters | 172 | 258 | 189 | 867 | 836 | |||||||||
Total contract drilling revenues | $ | 606 | $ | 691 | $ | 621 | $ | 2,575 | $ | 2,556 |
Three months ended | Years ended | |||||||||||||
Average Daily Revenue(1) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||
Ultra-deepwater floaters | $ | 344,800 | $ | 326,600 | $ | 337,100 | $ | 329,100 | $ | 355,500 | ||||
Harsh environment floaters | 357,900 | 374,000 | 387,700 | 380,000 | 386,200 | |||||||||
Total fleet average daily revenue | $ | 348,600 | $ | 343,400 | $ | 352,500 | $ | 345,500 | $ | 365,600 |
Three months ended | Years ended | |||||||||||||
Utilization(2) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||
Ultra-deepwater floaters | 47.9 | % | 53.1 | % | 50.9 | % | 50.1 | % | 49.3 | % | ||||
Harsh environment floaters | 53.5 | % | 75.7 | % | 60.0 | % | 64.9 | % | 64.4 | % | ||||
Total fleet average rig utilization | 49.4 | % | 59.4 | % | 53.4 | % | 54.1 | % | 53.4 | % |
Three months ended | Years ended | |||||||||||||
Revenue Efficiency(3) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||
Ultra-deepwater floaters | 97.8 | % | 93.5 | % | 93.4 | % | 95.7 | % | 96.1 | % | ||||
Harsh environment floaters | 98.4 | % | 97.5 | % | 96.7 | % | 97.6 | % | 98.8 | % | ||||
Total fleet average revenue efficiency | 98.0 | % | 95.0 | % | 94.5 | % | 96.4 | % | 97.0 | % | ||||
(1)Average daily revenue is defined as operating revenues, excluding revenues for contract terminations, reimbursements and contract intangible amortization, earned per operating day. An operating day is defined as a day for which a rig is contracted to earn a dayrate during the firm contract period after operations commence. | ||||||||||||||
(2)Rig utilization is defined as the total number of operating days divided by the total number of rig calendar days in the measurement period, expressed as a percentage. | ||||||||||||||
(3)Revenue efficiency is defined as actual operating revenues, excluding revenues for contract terminations and reimbursements, for the measurement period divided by the maximum revenue calculated for the measurement period, expressed as a percentage. Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding revenues for incentive provisions, reimbursements and contract terminations. |
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS | |||||||||||||||||||||||||||
ADJUSTED NET INCOME (LOSS) AND ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE | |||||||||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||||||
YTD | QTD | YTD | QTD | YTD | QTD | YTD | |||||||||||||||||||||
Adjusted Net Loss | |||||||||||||||||||||||||||
Net loss attributable to controlling interest, as reported | $ | (621 | ) | $ | (350 | ) | $ | (271 | ) | $ | (28 | ) | $ | (243 | ) | $ | (68 | ) | $ | (175 | ) | ||||||
Gain on retirement of debt | (8 | ) | (1 | ) | (7 | ) | (7 | ) | — | — | — | ||||||||||||||||
Discrete tax items | (19 | ) | (5 | ) | (14 | ) | (6 | ) | (8 | ) | — | (8 | ) | ||||||||||||||
Net loss, as adjusted | $ | (648 | ) | $ | (356 | ) | $ | (292 | ) | $ | (41 | ) | $ | (251 | ) | $ | (68 | ) | $ | (183 | ) | ||||||
Adjusted Diluted Loss Per Share: | |||||||||||||||||||||||||||
Diluted loss per share, as reported | $ | (0.89 | ) | $ | (0.48 | ) | $ | (0.39 | ) | $ | (0.04 | ) | $ | (0.36 | ) | $ | (0.10 | ) | $ | (0.26 | ) | ||||||
Gain on retirement of debt | (0.01 | ) | — | (0.01 | ) | (0.01 | ) | — | — | — | |||||||||||||||||
Discrete tax items | (0.03 | ) | (0.01 | ) | (0.02 | ) | (0.01 | ) | (0.01 | ) | — | (0.02 | ) | ||||||||||||||
Diluted loss per share, as adjusted | $ | (0.93 | ) | $ | (0.49 | ) | $ | (0.42 | ) | $ | (0.06 | ) | $ | (0.37 | ) | $ | (0.10 | ) | $ | (0.28 | ) |
YTD | QTD | YTD | QTD | YTD | QTD | YTD | |||||||||||||||||||||
Adjusted Net Loss | |||||||||||||||||||||||||||
Net loss attributable to controlling interest, as reported | $ | (592 | ) | $ | (260 | ) | $ | (332 | ) | $ | (130 | ) | $ | (202 | ) | $ | (103 | ) | $ | (99 | ) | ||||||
Allowance for excess materials and supplies, certain items | 28 | 28 | — | — | — | — | — | ||||||||||||||||||||
(Gain) loss on disposal of assets, net | 57 | (3 | ) | 60 | — | 60 | — | 60 | |||||||||||||||||||
Loss on impairment of investment in unconsolidated affiliate | 37 | 37 | — | — | — | — | — | ||||||||||||||||||||
Gain on retirement of debt | (51 | ) | — | (51 | ) | — | (51 | ) | — | (51 | ) | ||||||||||||||||
Discrete tax items | 47 | 72 | (25 | ) | 8 | (33 | ) | (6 | ) | (27 | ) | ||||||||||||||||
Net loss, as adjusted | $ | (474 | ) | $ | (126 | ) | $ | (348 | ) | $ | (122 | ) | $ | (226 | ) | $ | (109 | ) | $ | (117 | ) | ||||||
Adjusted Diluted Loss Per Share: | |||||||||||||||||||||||||||
Diluted loss per share, as reported | $ | (0.93 | ) | $ | (0.40 | ) | $ | (0.53 | ) | $ | (0.20 | ) | $ | (0.33 | ) | $ | (0.17 | ) | $ | (0.16 | ) | ||||||
Allowance for excess materials and supplies, certain items | 0.04 | 0.04 | — | — | — | — | — | ||||||||||||||||||||
(Gain) loss on disposal of assets, net | 0.09 | — | 0.10 | — | 0.10 | — | 0.10 | ||||||||||||||||||||
Loss on impairment of investment in unconsolidated affiliate | 0.06 | 0.06 | — | — | — | — | — | ||||||||||||||||||||
Gain on retirement of debt | (0.08 | ) | — | (0.08 | ) | — | (0.08 | ) | — | (0.08 | ) | ||||||||||||||||
Discrete tax items | 0.08 | 0.11 | (0.04 | ) | 0.01 | (0.06 | ) | (0.01 | ) | (0.05 | ) | ||||||||||||||||
Diluted loss per share, as adjusted | $ | (0.74 | ) | $ | (0.19 | ) | $ | (0.55 | ) | $ | (0.19 | ) | $ | (0.37 | ) | $ | (0.18 | ) | $ | (0.19 | ) |
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS | ||||||||||||||||||||||||||||
ADJUSTED CONTRACT DRILLING REVENUES | ||||||||||||||||||||||||||||
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION AND RELATED MARGINS | ||||||||||||||||||||||||||||
(in millions, except percentages) | ||||||||||||||||||||||||||||
YTD | QTD | YTD | QTD | YTD | QTD | YTD | ||||||||||||||||||||||
Contract drilling revenues | $ | 2,575 | $ | 606 | $ | 1,969 | $ | 691 | $ | 1,278 | $ | 692 | $ | 586 | ||||||||||||||
Contract intangible asset amortization | 117 | 19 | 98 | 39 | 59 | 30 | 29 | |||||||||||||||||||||
Adjusted Contract Drilling Revenues | $ | 2,692 | $ | 625 | $ | 2,067 | $ | 730 | $ | 1,337 | $ | 722 | $ | 615 | ||||||||||||||
Net loss | $ | (621 | ) | $ | (350 | ) | $ | (271 | ) | $ | (28 | ) | $ | (243 | ) | $ | (68 | ) | $ | (175 | ) | |||||||
Interest expense, net of interest income | 534 | 251 | 283 | 87 | 196 | 96 | 100 | |||||||||||||||||||||
Income tax expense (benefit) | 59 | 35 | 24 | (5 | ) | 29 | 3 | 26 | ||||||||||||||||||||
Depreciation and amortization | 735 | 186 | 549 | 182 | 367 | 184 | 183 | |||||||||||||||||||||
Contract intangible asset amortization | 117 | 19 | 98 | 39 | 59 | 30 | 29 | |||||||||||||||||||||
EBITDA | 824 | 141 | 683 | 275 | 408 | 245 | 163 | |||||||||||||||||||||
Gain on retirement of debt | (8 | ) | (1 | ) | (7 | ) | (7 | ) | — | — | — | |||||||||||||||||
Adjusted EBITDA | $ | 816 | $ | 140 | $ | 676 | $ | 268 | $ | 408 | $ | 245 | $ | 163 | ||||||||||||||
Loss margin | (24.1 | ) | % | (57.8 | ) | % | (13.8 | ) | % | (4.1 | ) | % | (19.0 | ) | % | (9.8 | ) | % | (29.9 | ) | % | |||||||
EBITDA margin | 30.6 | % | 22.7 | % | 33.0 | % | 37.6 | % | 30.5 | % | 33.9 | % | 26.5 | % | ||||||||||||||
Adjusted EBITDA margin | 30.3 | % | 22.4 | % | 32.7 | % | 36.7 | % | 30.5 | % | 33.9 | % | 26.5 | % |
YTD | QTD | YTD | QTD | YTD | QTD | YTD | ||||||||||||||||||||||
Contract drilling revenues | $ | 2,556 | $ | 621 | $ | 1,935 | $ | 626 | $ | 1,309 | $ | 656 | $ | 653 | ||||||||||||||
Contract intangible asset amortization | 220 | 50 | 170 | 57 | 113 | 57 | 56 | |||||||||||||||||||||
Adjusted Contract Drilling Revenues | $ | 2,776 | $ | 671 | $ | 2,105 | $ | 683 | $ | 1,422 | $ | 713 | $ | 709 | ||||||||||||||
Net loss | $ | (591 | ) | $ | (260 | ) | $ | (331 | ) | $ | (130 | ) | $ | (201 | ) | $ | (103 | ) | $ | (98 | ) | |||||||
Interest expense, net of interest income | 432 | 103 | 329 | 106 | 223 | 111 | 112 | |||||||||||||||||||||
Income tax expense (benefit) | 121 | 111 | 10 | 27 | (17 | ) | 4 | (21 | ) | |||||||||||||||||||
Depreciation and amortization | 742 | 184 | 558 | 185 | 373 | 186 | 187 | |||||||||||||||||||||
Contract intangible asset amortization | 220 | 50 | 170 | 57 | 113 | 57 | 56 | |||||||||||||||||||||
EBITDA | 924 | 188 | 736 | 245 | 491 | 255 | 236 | |||||||||||||||||||||
Allowance for excess materials and supplies, certain items | 28 | 28 | — | — | — | — | — | |||||||||||||||||||||
(Gain) loss on disposal of assets, net | 57 | (3 | ) | 60 | — | 60 | — | 60 | ||||||||||||||||||||
Loss on impairment of investment in unconsolidated affiliate | 37 | 37 | — | — | — | — | — | |||||||||||||||||||||
Gain on retirement of debt | (51 | ) | — | (51 | ) | — | (51 | ) | — | (51 | ) | |||||||||||||||||
Adjusted EBITDA | $ | 995 | $ | 250 | $ | 745 | $ | 245 | $ | 500 | $ | 255 | $ | 245 | ||||||||||||||
EBITDA margin | 33.3 | % | 28.0 | % | 35.0 | % | 35.9 | % | 34.5 | % | 35.8 | % | 33.3 | % | ||||||||||||||
Adjusted EBITDA margin | 35.8 | % | 37.3 | % | 35.4 | % | 35.9 | % | 35.2 | % | 35.8 | % | 34.6 | % |
SUPPLEMENTAL EFFECTIVE TAX RATE ANALYSIS | ||||||||||||||||||||
(in millions, except tax rates) | ||||||||||||||||||||
Three months ended | Years ended | |||||||||||||||||||
2022 |
2022 |
2021 |
2022 |
2021 |
||||||||||||||||
Loss before income taxes | $ | (315 | ) | $ | (33 | ) | $ | (149 | ) | $ | (562 | ) | $ | (470 | ) | |||||
Allowance for excess materials and supplies, certain items | — | — | 28 | — | 28 | |||||||||||||||
(Gain) loss on disposal of assets, net | — | — | (3 | ) | — | 57 | ||||||||||||||
Loss on impairment of investment in unconsolidated affiliate | — | — | 37 | — | 37 | |||||||||||||||
Gain on retirement of debt | (1 | ) | (7 | ) | — | (8 | ) | (51 | ) | |||||||||||
Adjusted loss before income taxes | $ | (316 | ) | $ | (40 | ) | $ | (87 | ) | $ | (570 | ) | $ | (399 | ) | |||||
Income tax expense (benefit) | $ | 35 | $ | (5 | ) | $ | 111 | $ | 59 | $ | 121 | |||||||||
Allowance for excess materials and supplies, certain items | — | — | — | — | — | |||||||||||||||
(Gain) loss on disposal of assets, net | — | — | — | — | — | |||||||||||||||
Loss on impairment of investment in unconsolidated affiliate | — | — | — | — | — | |||||||||||||||
Gain on retirement of debt | — | — | — | — | — | |||||||||||||||
Changes in estimates (1) | 5 | 6 | (72 | ) | 19 | (47 | ) | |||||||||||||
Adjusted income tax expense (2) | $ | 40 | $ | 1 | $ | 39 | $ | 78 | $ | 74 | ||||||||||
Effective Tax Rate(3) | (11.0 | ) | % | 16.3 | % | (74.0 | ) | % | (10.4 | ) | % | (25.7 | ) | % | ||||||
Effective Tax Rate, excluding discrete items(4) | (12.6 | ) | % | (1.2 | ) | % | (44.9 | ) | % | (13.6 | ) | % | (18.5 | ) | % | |||||
(1) Our estimates change as we file tax returns, settle disputes with tax authorities, or become aware of changes in laws and other events that have an effect on our (a) deferred taxes, (b) valuation allowances on deferred taxes and (c) other tax liabilities. | ||||||||||||||||||||
(2) The three months ended |
||||||||||||||||||||
(3) Our effective tax rate is calculated as income tax expense or benefit divided by income or loss before income taxes. | ||||||||||||||||||||
(4) Our effective tax rate, excluding discrete items, is calculated as income tax expense or benefit, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes), divided by income or loss before income taxes, excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes related to estimating the annual effective tax rate. |
Transocean Ltd.