Borr Drilling Ltd
OSE:BORR
Balance Sheet
Balance Sheet Decomposition
Borr Drilling Ltd
Borr Drilling Ltd
Balance Sheet
Borr Drilling Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
138
|
164
|
28
|
59
|
19
|
35
|
108
|
103
|
62
|
380
|
|
| Cash Equivalents |
138
|
164
|
28
|
59
|
19
|
35
|
108
|
103
|
62
|
380
|
|
| Short-Term Investments |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
5
|
88
|
111
|
99
|
111
|
186
|
251
|
399
|
327
|
|
| Accounts Receivables |
0
|
0
|
64
|
72
|
43
|
49
|
100
|
130
|
292
|
325
|
|
| Other Receivables |
0
|
0
|
24
|
39
|
56
|
62
|
86
|
122
|
107
|
2
|
|
| Other Current Assets |
0
|
56
|
89
|
108
|
23
|
31
|
56
|
56
|
56
|
62
|
|
| Total Current Assets |
138
|
226
|
209
|
278
|
141
|
176
|
350
|
410
|
517
|
768
|
|
| PP&E Net |
0
|
1 426
|
2 649
|
2 954
|
2 967
|
2 871
|
2 598
|
2 588
|
2 827
|
2 745
|
|
| PP&E Gross |
0
|
0
|
0
|
2 954
|
2 967
|
2 871
|
2 598
|
2 588
|
2 827
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
100
|
116
|
118
|
242
|
116
|
728
|
0
|
|
| Note Receivable |
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
21
|
31
|
31
|
63
|
19
|
21
|
16
|
15
|
12
|
|
| Other Long-Term Assets |
20
|
0
|
20
|
16
|
0
|
13
|
33
|
66
|
62
|
101
|
|
| Total Assets |
158
N/A
|
1 672
+958%
|
2 914
+74%
|
3 280
+13%
|
3 171
-3%
|
3 080
-3%
|
3 002
-3%
|
3 080
+3%
|
3 420
+11%
|
3 626
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
10
|
10
|
14
|
20
|
35
|
48
|
36
|
82
|
34
|
|
| Accrued Liabilities |
0
|
12
|
67
|
72
|
57
|
78
|
193
|
164
|
148
|
107
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
446
|
83
|
118
|
129
|
|
| Other Current Liabilities |
0
|
0
|
43
|
164
|
19
|
5
|
59
|
78
|
62
|
80
|
|
| Total Current Liabilities |
0
|
21
|
119
|
250
|
96
|
118
|
746
|
360
|
410
|
351
|
|
| Long-Term Debt |
0
|
87
|
1 175
|
1 710
|
1 906
|
1 916
|
1 191
|
1 619
|
1 993
|
2 021
|
|
| Minority Interest |
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
71
|
86
|
26
|
132
|
157
|
167
|
117
|
24
|
31
|
|
| Total Liabilities |
0
N/A
|
181
+74 244%
|
1 382
+662%
|
1 986
+44%
|
2 134
+7%
|
2 190
+3%
|
2 104
-4%
|
2 096
0%
|
2 426
+16%
|
2 403
-1%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
5
|
5
|
6
|
11
|
14
|
23
|
27
|
27
|
32
|
|
| Retained Earnings |
1
|
89
|
279
|
577
|
895
|
1 088
|
1 381
|
629
|
647
|
687
|
|
| Additional Paid In Capital |
158
|
1 588
|
1 838
|
1 891
|
1 947
|
1 978
|
2 266
|
337
|
341
|
522
|
|
| Treasury Stock |
0
|
7
|
26
|
26
|
26
|
14
|
10
|
9
|
21
|
18
|
|
| Other Equity |
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
158
N/A
|
1 491
+845%
|
1 532
+3%
|
1 294
-16%
|
1 037
-20%
|
890
-14%
|
898
+1%
|
984
+10%
|
993
+1%
|
1 223
+23%
|
|
| Total Liabilities & Equity |
158
N/A
|
1 672
+958%
|
2 914
+74%
|
3 280
+13%
|
3 171
-3%
|
3 080
-3%
|
3 002
-3%
|
3 080
+3%
|
3 420
+11%
|
3 626
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
8
|
48
|
54
|
57
|
109
|
137
|
229
|
253
|
245
|
307
|
|