Borr Drilling Ltd
OSE:BORR
Income Statement
Earnings Waterfall
Borr Drilling Ltd
Revenue
|
771.6m
USD
|
Operating Expenses
|
-521.8m
USD
|
Operating Income
|
249.8m
USD
|
Other Expenses
|
-227.7m
USD
|
Net Income
|
22.1m
USD
|
Income Statement
Borr Drilling Ltd
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
0
N/A
|
11
+10 600%
|
62
+478%
|
112
+80%
|
165
+48%
|
206
+25%
|
242
+17%
|
295
+22%
|
334
+13%
|
386
+16%
|
384
-1%
|
340
-11%
|
308
-10%
|
252
-18%
|
223
-12%
|
236
+6%
|
245
+4%
|
279
+14%
|
329
+18%
|
364
+11%
|
444
+22%
|
534
+20%
|
616
+15%
|
700
+14%
|
772
+10%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(83)
|
(145)
|
(221)
|
(283)
|
(323)
|
(381)
|
(419)
|
(461)
|
(480)
|
(494)
|
(497)
|
(472)
|
(437)
|
(414)
|
(365)
|
(344)
|
(335)
|
(340)
|
(363)
|
(378)
|
(418)
|
(450)
|
(473)
|
(504)
|
(522)
|
|
Selling, General & Administrative |
(57)
|
(86)
|
(137)
|
(176)
|
(219)
|
(258)
|
(293)
|
(336)
|
(358)
|
(372)
|
(379)
|
(354)
|
(320)
|
(300)
|
(252)
|
(231)
|
(215)
|
(220)
|
(239)
|
(254)
|
(302)
|
(335)
|
(360)
|
(390)
|
(404)
|
|
Depreciation & Amortization |
(21)
|
(59)
|
(78)
|
(91)
|
(80)
|
(91)
|
(94)
|
(98)
|
(101)
|
(110)
|
(113)
|
(116)
|
(118)
|
(114)
|
(113)
|
(112)
|
(120)
|
(121)
|
(124)
|
(125)
|
(117)
|
(115)
|
(114)
|
(115)
|
(117)
|
|
Other Operating Expenses |
(5)
|
(0)
|
(6)
|
(16)
|
(24)
|
(32)
|
(33)
|
(27)
|
(20)
|
(13)
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(83)
N/A
|
(135)
-62%
|
(159)
-18%
|
(171)
-8%
|
(158)
+8%
|
(174)
-11%
|
(178)
-2%
|
(167)
+6%
|
(146)
+12%
|
(108)
+26%
|
(114)
-5%
|
(131)
-16%
|
(130)
+1%
|
(162)
-24%
|
(142)
+12%
|
(107)
+25%
|
(90)
+17%
|
(61)
+32%
|
(34)
+45%
|
(14)
+59%
|
26
N/A
|
84
+227%
|
143
+70%
|
195
+37%
|
250
+28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
22
|
2
|
19
|
10
|
(54)
|
(30)
|
(104)
|
(155)
|
(122)
|
(149)
|
(102)
|
(72)
|
(104)
|
(58)
|
(81)
|
(86)
|
(80)
|
(99)
|
(97)
|
(112)
|
(126)
|
(131)
|
(141)
|
(150)
|
(161)
|
|
Non-Reccuring Items |
(27)
|
16
|
28
|
24
|
26
|
(1)
|
(10)
|
(5)
|
(5)
|
(12)
|
(61)
|
(62)
|
(58)
|
(40)
|
6
|
10
|
5
|
5
|
(120)
|
(131)
|
(128)
|
(127)
|
(4)
|
4
|
(8)
|
|
Total Other Income |
0
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(13)
|
(16)
|
(15)
|
(44)
|
(42)
|
(36)
|
(10)
|
(13)
|
(10)
|
(14)
|
(19)
|
(22)
|
(25)
|
(42)
|
(47)
|
(45)
|
(45)
|
(31)
|
(25)
|
|
Pre-Tax Income |
(88)
N/A
|
(117)
-33%
|
(113)
+4%
|
(140)
-24%
|
(188)
-35%
|
(211)
-12%
|
(304)
-44%
|
(343)
-13%
|
(288)
+16%
|
(313)
-9%
|
(318)
-2%
|
(301)
+5%
|
(301)
0%
|
(273)
+10%
|
(227)
+17%
|
(197)
+13%
|
(183)
+7%
|
(178)
+3%
|
(276)
-55%
|
(298)
-8%
|
(274)
+8%
|
(220)
+20%
|
(47)
+79%
|
19
N/A
|
56
+203%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(11)
|
(17)
|
(18)
|
(18)
|
(16)
|
(12)
|
(8)
|
(9)
|
(10)
|
(12)
|
(20)
|
(19)
|
(18)
|
(29)
|
(36)
|
(46)
|
(34)
|
|
Income from Continuing Operations |
(88)
|
(117)
|
(113)
|
(142)
|
(191)
|
(214)
|
(309)
|
(350)
|
(299)
|
(330)
|
(336)
|
(319)
|
(318)
|
(285)
|
(235)
|
(206)
|
(193)
|
(190)
|
(295)
|
(318)
|
(293)
|
(249)
|
(83)
|
(28)
|
22
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(88)
N/A
|
(117)
-33%
|
(112)
+4%
|
(142)
-26%
|
(191)
-34%
|
(212)
-11%
|
(308)
-45%
|
(348)
-13%
|
(298)
+14%
|
(330)
-11%
|
(336)
-2%
|
(319)
+5%
|
(318)
+0%
|
(285)
+10%
|
(235)
+17%
|
(206)
+12%
|
(193)
+6%
|
(190)
+2%
|
(295)
-56%
|
(318)
-8%
|
(293)
+8%
|
(249)
+15%
|
(83)
+67%
|
(28)
+67%
|
22
N/A
|
|
EPS (Diluted) |
-3.4
N/A
|
-2.41
+29%
|
-2.12
+12%
|
-2.65
-25%
|
-3.7
-40%
|
-4.02
-9%
|
-5.84
-45%
|
-6.29
-8%
|
-5.53
+12%
|
-5.94
-7%
|
-4.96
+16%
|
-4.06
+18%
|
-4.22
-4%
|
-2.1
+50%
|
-1.71
+19%
|
-1.5
+12%
|
-1.43
+5%
|
-1.3
+9%
|
-1.93
-48%
|
-1.71
+11%
|
-1.64
+4%
|
-1.06
+35%
|
-0.33
+69%
|
-0.12
+64%
|
0.09
N/A
|