Odfjell Drilling Ltd
OSE:ODL
Income Statement
Earnings Waterfall
Odfjell Drilling Ltd
Revenue
|
732.5m
USD
|
Operating Expenses
|
-589.5m
USD
|
Operating Income
|
143m
USD
|
Other Expenses
|
79.1m
USD
|
Net Income
|
222.1m
USD
|
Income Statement
Odfjell Drilling Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 |
877
N/A
|
1 151
+31%
|
1 134
-1%
|
1 109
-2%
|
1 088
-2%
|
1 054
-3%
|
1 069
+1%
|
1 015
-5%
|
927
-9%
|
845
-9%
|
742
-12%
|
688
-7%
|
657
-4%
|
647
-2%
|
629
-3%
|
640
+2%
|
662
+3%
|
689
+4%
|
699
+1%
|
702
+0%
|
698
0%
|
725
+4%
|
737
+2%
|
770
+5%
|
823
+7%
|
819
0%
|
799
-2%
|
795
-1%
|
930
+17%
|
847
-9%
|
841
-1%
|
784
-7%
|
572
-27%
|
612
+7%
|
615
+0%
|
626
+2%
|
650
+4%
|
666
+2%
|
686
+3%
|
708
+3%
|
733
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(683)
|
(918)
|
(934)
|
(924)
|
(958)
|
(832)
|
(832)
|
(937)
|
(741)
|
(1 020)
|
(947)
|
(737)
|
(543)
|
(604)
|
(586)
|
(603)
|
(550)
|
(574)
|
(590)
|
(604)
|
(600)
|
(612)
|
(622)
|
(638)
|
(677)
|
(670)
|
(659)
|
(663)
|
(713)
|
(665)
|
(640)
|
(583)
|
(465)
|
(476)
|
(480)
|
(493)
|
(513)
|
(529)
|
(546)
|
(400)
|
(590)
|
|
Selling, General & Administrative |
(408)
|
(544)
|
(540)
|
(531)
|
(501)
|
(473)
|
(467)
|
(422)
|
(382)
|
(347)
|
(297)
|
(261)
|
(233)
|
(221)
|
(211)
|
(233)
|
(261)
|
(283)
|
(297)
|
(308)
|
(304)
|
(294)
|
(296)
|
(300)
|
(328)
|
(333)
|
(315)
|
(319)
|
(340)
|
(308)
|
(303)
|
(262)
|
(200)
|
(207)
|
(203)
|
(202)
|
(207)
|
(216)
|
(230)
|
(247)
|
(262)
|
|
Depreciation & Amortization |
(108)
|
(145)
|
(149)
|
(150)
|
(141)
|
(140)
|
(147)
|
(313)
|
(162)
|
(483)
|
(477)
|
(318)
|
(171)
|
(251)
|
(251)
|
(248)
|
(161)
|
(161)
|
(161)
|
(161)
|
(161)
|
(162)
|
(167)
|
(174)
|
(185)
|
(192)
|
(210)
|
(211)
|
(204)
|
(192)
|
(168)
|
(157)
|
(151)
|
(155)
|
(159)
|
(166)
|
(172)
|
(176)
|
(179)
|
(141)
|
(186)
|
|
Other Operating Expenses |
(168)
|
(229)
|
(244)
|
(243)
|
(315)
|
(220)
|
(218)
|
(202)
|
(197)
|
(190)
|
(173)
|
(157)
|
(140)
|
(131)
|
(124)
|
(122)
|
(128)
|
(130)
|
(132)
|
(136)
|
(136)
|
(155)
|
(159)
|
(163)
|
(163)
|
(146)
|
(135)
|
(134)
|
(169)
|
(164)
|
(170)
|
(164)
|
(114)
|
(115)
|
(118)
|
(125)
|
(135)
|
(136)
|
(137)
|
(12)
|
(142)
|
|
Operating Income |
194
N/A
|
232
+20%
|
200
-14%
|
185
-7%
|
130
-30%
|
222
+70%
|
237
+7%
|
79
-67%
|
185
+136%
|
(175)
N/A
|
(205)
-17%
|
(49)
+76%
|
114
N/A
|
43
-62%
|
43
0%
|
37
-14%
|
112
+201%
|
114
+2%
|
109
-5%
|
97
-11%
|
99
+1%
|
113
+15%
|
115
+2%
|
133
+15%
|
147
+11%
|
149
+2%
|
140
-6%
|
132
-6%
|
216
+65%
|
182
-16%
|
201
+10%
|
201
+0%
|
107
-47%
|
136
+27%
|
135
-1%
|
133
-1%
|
137
+2%
|
137
+0%
|
141
+3%
|
308
+119%
|
143
-53%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(33)
|
(46)
|
(38)
|
(46)
|
(48)
|
(132)
|
(399)
|
(418)
|
(358)
|
(340)
|
(82)
|
(62)
|
(64)
|
(64)
|
(66)
|
(73)
|
(69)
|
(72)
|
(70)
|
(69)
|
(60)
|
(64)
|
(71)
|
(76)
|
(88)
|
(83)
|
(82)
|
(75)
|
(64)
|
(66)
|
(56)
|
(48)
|
(37)
|
(35)
|
(34)
|
(48)
|
(41)
|
(74)
|
(82)
|
(76)
|
(74)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
163
|
|
Total Other Income |
(18)
|
(16)
|
(21)
|
(8)
|
(3)
|
(15)
|
(12)
|
(11)
|
(4)
|
(14)
|
(13)
|
(14)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(1)
|
(3)
|
(3)
|
(14)
|
(9)
|
(6)
|
(6)
|
(7)
|
9
|
12
|
12
|
(3)
|
(1)
|
(4)
|
(5)
|
(1)
|
7
|
1
|
3
|
(10)
|
|
Pre-Tax Income |
143
N/A
|
170
+19%
|
141
-17%
|
131
-7%
|
79
-40%
|
75
-5%
|
(174)
N/A
|
(351)
-102%
|
(335)
+4%
|
(529)
-58%
|
(300)
+43%
|
(125)
+58%
|
(39)
+69%
|
(30)
+22%
|
(31)
-5%
|
(44)
-38%
|
37
N/A
|
36
-3%
|
32
-10%
|
21
-33%
|
31
+45%
|
48
+55%
|
41
-15%
|
53
+31%
|
44
-18%
|
58
+32%
|
52
-10%
|
50
-3%
|
146
+190%
|
125
-14%
|
157
+26%
|
165
+5%
|
66
-60%
|
100
+51%
|
97
-3%
|
81
-17%
|
88
+9%
|
71
-20%
|
60
-15%
|
234
+290%
|
222
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(96)
|
(100)
|
(33)
|
(37)
|
(36)
|
(38)
|
(42)
|
(34)
|
16
|
16
|
20
|
18
|
(25)
|
(22)
|
(19)
|
(10)
|
(1)
|
0
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(0)
|
|
Income from Continuing Operations |
47
|
70
|
108
|
94
|
42
|
37
|
(216)
|
(385)
|
(319)
|
(513)
|
(280)
|
(107)
|
(64)
|
(52)
|
(50)
|
(53)
|
35
|
36
|
32
|
23
|
27
|
44
|
37
|
49
|
41
|
54
|
47
|
46
|
143
|
123
|
154
|
163
|
61
|
94
|
91
|
75
|
83
|
64
|
54
|
227
|
222
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
47
N/A
|
70
+49%
|
108
+54%
|
94
-13%
|
42
-55%
|
37
-12%
|
(216)
N/A
|
(385)
-79%
|
(319)
+17%
|
(513)
-61%
|
(280)
+45%
|
(107)
+62%
|
(64)
+40%
|
(52)
+18%
|
(50)
+4%
|
(53)
-7%
|
35
N/A
|
36
+2%
|
32
-11%
|
23
-29%
|
27
+21%
|
44
+61%
|
37
-16%
|
49
+33%
|
41
-17%
|
54
+31%
|
47
-11%
|
46
-3%
|
143
+211%
|
125
-13%
|
159
+27%
|
170
+7%
|
74
-56%
|
152
+106%
|
147
-3%
|
128
-13%
|
130
+1%
|
64
-50%
|
54
-16%
|
227
+321%
|
222
-2%
|
|
EPS (Diluted) |
0.23
N/A
|
0.34
+48%
|
0.53
+56%
|
0.46
-13%
|
0.21
-54%
|
0.19
-10%
|
-1.07
N/A
|
-1.92
-79%
|
-1.6
+17%
|
-2.57
-61%
|
-1.41
+45%
|
-0.54
+62%
|
-0.32
+41%
|
-0.26
+19%
|
-0.33
-27%
|
-0.25
+24%
|
0.18
N/A
|
0.15
-17%
|
0.16
+7%
|
0.11
-31%
|
0.12
+9%
|
0.19
+58%
|
0.16
-16%
|
0.21
+31%
|
0.17
-19%
|
0.23
+35%
|
0.2
-13%
|
0.19
-5%
|
0.61
+221%
|
0.52
-15%
|
0.66
+27%
|
0.7
+6%
|
0.31
-56%
|
0.64
+106%
|
0.62
-3%
|
0.54
-13%
|
0.54
N/A
|
0.27
-50%
|
0.23
-15%
|
0.96
+317%
|
0.94
-2%
|