Attached files

file filename
8-K - 8-K - Transocean Ltd.rig-20170503x8k.htm

EXHIBIT 99.1

logoa03.gif

 

TRANSOCEAN LTD. REPORTS FIRST QUARTER 2017 RESULTS

 

·

Revenues were $785 million compared with  $974 million in the fourth quarter of 2016;

·

Operating and maintenance expense was $343 million, including $8 million in favorable items associated with litigation matters.  This compares with $314 million in the prior period,  including $30 million in favorable items associated with litigation matters;

·

Net income attributable to controlling interest was $91 million, $0.23 per diluted share, compared with $243 million, $0.64 per diluted share, in the fourth quarter of 2016;

·

Adjusted net income was $4 million, $0.01 per diluted share, excluding $87 million of net favorable items.  This compares with $261 million, $0.69 per diluted share, in the prior quarter, excluding $18 million of net unfavorable items;

·

EBITDA margin was 52 percent, compared with 59 percent in the fourth quarter of 2016.  Adjusted Normalized EBITDA margin was 48 percent, compared with 56 percent in the prior quarter;

·

Cash flows from operating activities were $184 million, compared with $633 million in the prior quarter;

·

Revenue efficiency(1) was 97.8 percent, compared with 100.3 percent in the fourth quarter of 2016; and

·

Contract backlog was $10.8 billion as of the April 2017 Fleet Status Report.

 

ZUG, SWITZERLAND—May 3, 2017—Transocean Ltd. (NYSE: RIG) today reported net income attributable to controlling interest of $91 million, $0.23 per diluted share, for the three months ended March 31, 2017.

 

First quarter 2017 results included net favorable items of $87 million, or $0.22 per diluted share as follows:

 

·

$77 million, $0.20 per diluted share, in discrete tax benefits;

·

$8 million, $0.02 per diluted share, related to favorable litigation matters; and

·

$2 million associated with gain on a rig disposal.

 

After consideration of these net favorable items, first quarter 2017 adjusted net income was $4 million, or $0.01 per diluted share.

 


 

Contract drilling revenues for the three months ended March 31, 2017, decreased $55 million sequentially to $738 million due primarily to reduced activity and lower revenue efficiency.  These decreases were partially offset by higher dayrates on the ultra‑deepwater drillship Deepwater Invictus while working in the U.S. Gulf of Mexico, and a full quarter’s contribution from the company’s newbuild drillship Deepwater Conqueror.

 

Other revenues decreased  $134 million sequentially to $47 million due primarily to reduced early contract termination fees.

 

Operating and maintenance expense was $343 million, including $8 million in favorable items associated with litigation matters.  This compares with  $314 million in the prior quarter,  including $30 million in favorable items associated with litigation matters.   The increase was due primarily to the commencement of operations of the Deepwater Conqueror and a full quarter’s activity on the Transocean Arctic.

 

General and administrative expense was $39 million, down from  $47 million in the fourth quarter of 2016.  The decrease was due primarily to lower restructuring costs.

 

The Effective Tax Rate(2) was (73.0) percent, down from (6.5) percent in the prior quarter.  The decrease was due primarily to favorable items associated with litigation matters.  The Effective Tax Rate excluding discrete items(3) was 82.1 percent, up from 3.3 percent in the previous quarter.  The increase was due to reduced pre‑tax income.

 

Interest expense, net of amounts capitalized, was $127 million, compared with $113 million in the prior quarter.    Capitalized interest decreased  $16 million sequentially to $30 million due primarily to the Deepwater Conqueror commencing operations.  Interest income was $6 million, compared with $5 million in the prior quarter.

 

Cash flows from operating activities decreased $449 million sequentially to $184 million due to reduced operating activities.   Additionally, the prior quarter was favorably impacted by the collection of certain lump sum payments from customers.

 

First quarter 2017 capital expenditures of $122 million were primarily related to the company’s contracted, newbuild drillships.   This compares with $272 million in the previous quarter.

 

“I would like to recognize and thank the entire Transocean team for producing strong first quarter operating and financial results,” said Jeremy Thigpen, President and Chief Executive Officer.  “Our 98% revenue efficiency demonstrates our unwavering commitment to maximizing uptime for our customers.    Our 48% Adjusted Normalized EBITDA Margin is the direct result of our ongoing efforts to optimize our business to enhance shareholder value.  And, most importantly, our 12 months without a Lost Time Incident, proves our resolve to deliver incident free operations, all the time, everywhere.”

 

Thigpen added, “This excellent and consistent performance, coupled with our industry‑leading $10.8 billion backlog and solid liquidity, positions us well for a market recovery.”

 

Non-GAAP Financial Measures

All non-GAAP financial measure reconciliations to the most comparative GAAP measure are displayed in quantitative schedules on the company’s website at: www.deepwater.com.


 

About Transocean

Transocean is a leading international provider of offshore contract drilling services for oil and gas wells.  The company specializes in technically demanding sectors of the global offshore drilling business with a particular focus on deepwater and harsh environment drilling services, and believes that it operates one of the most versatile offshore drilling fleets in the world.

 

Transocean owns or has partial ownership interests in, and operates a fleet of 56 mobile offshore drilling units consisting of 30 ultra-deepwater floaters, seven harsh-environment floaters, three deepwater floaters, six midwater floaters and 10 high-specification jackups.  In addition, the company has four ultra-deepwater drillships and five high-specification jackups under construction or under contract to be constructed.

 

For more information about Transocean, please visit: www.deepwater.com.

 

Conference Call Information

 

Transocean will conduct a teleconference starting at 9 a.m. EDT, 3 p.m. CEST, on Thursday, May 4, 2017, to discuss the results.  To participate, dial +1 913-312-1522 and refer to confirmation code 8258213 approximately 10 minutes prior to the scheduled start time.

 

The teleconference will be simulcast in a listen-only mode over the internet and can be accessed at: www.deepwater.com, by selecting Investors, News, and Webcasts.  Supplemental materials that may be referenced during the teleconference will be posted to Transocean’s website and can be found by selecting Investors, Financial Reports.

 

A replay of the conference call will be available after 12 p.m. EDT, 6 p.m. CEST, on May 4, 2017.   The replay, which will be archived for approximately 30 days, can be accessed at +1 719-457-0820, passcode 8258213 and PIN 9876.   The replay will also be available on the company’s website.

 

Forward-Looking Statements

The statements described in this press release 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 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 future prices of oil and gas, the intention to scrap certain drilling rigs, the results of our final accounting for the periods presented in this press release 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 December 31, 2016, and in the company's other filings with the SEC, which are available free of charge on the SEC's website at: www.sec.gov.  Should one or more of these risks or uncertainties materialize (or the other consequences of such a development worsen), or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or expressed or implied by such forward-looking statements.  All


 

subsequent written and oral forward-looking statements attributable to the company or to persons acting on our behalf are expressly qualified in their entirety by reference to these risks and uncertainties.  You should not place undue reliance on forward-looking statements.  Each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to publicly update or revise any forward-looking statements to reflect events or circumstances that occur, or which we become aware of, after the date hereof, except as otherwise may be required by law.  All non-GAAP financial measure reconciliations to the most comparative GAAP measure are displayed in quantitative schedules on the company’s website at: www.deepwater.com.

 

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 article 652a or article 1156 of the Swiss Code of Obligations.  Investors must rely on their own evaluation of Transocean and its securities, including the merits and risks involved.  Nothing contained herein is, or shall be relied on as, a promise or representation as to the future performance of Transocean.

 

Notes

(1)

Revenue efficiency is defined as actual contract drilling revenues 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 amounts related to incentive provisions.  See the accompanying schedule entitled “Revenue Efficiency.”

 

(2)

Effective Tax Rate is defined as income tax expense for continuing operations divided by income from continuing operations before income taxes.  See the accompanying schedule entitled “Supplemental Effective Tax Rate Analysis.”

 

(3)

Effective Tax Rate excluding discrete items is defined as income tax expense from continuing operations, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes), divided by income from continuing operations before income tax expense excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate.  See the accompanying schedule entitled “Supplemental Effective Tax Rate Analysis.”

 

 

Analyst Contacts:

Bradley Alexander

+1 713-232-7515

 

Diane Vento

+1 713-232-8015

 

Media Contact:

Pam Easton

+1 713-232-7647


 

TRANSOCEAN LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(In millions, except share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

 

March 31, 

 

 

 

2017

    

2016

 

 

 

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

 

 

Contract drilling revenues

 

$

738

 

$

1,111

 

Other revenues

 

 

47

 

 

230

 

 

 

 

785

 

 

1,341

 

Costs and expenses

 

 

 

 

 

 

 

Operating and maintenance

 

 

343

 

 

655

 

Depreciation

 

 

232

 

 

217

 

General and administrative

 

 

39

 

 

43

 

 

 

 

614

 

 

915

 

Loss on impairment

 

 

 —

 

 

(3)

 

Gain on disposal of assets, net

 

 

 2

 

 

 1

 

Operating income

 

 

173

 

 

424

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

 

Interest income

 

 

 6

 

 

 6

 

Interest expense, net of amounts capitalized

 

 

(127)

 

 

(89)

 

Other, net

 

 

 3

 

 

(1)

 

 

 

 

(118)

 

 

(84)

 

Income from continuing operations before income tax expense

 

 

55

 

 

340

 

Income tax expense (benefit)

 

 

(40)

 

 

98

 

Income from continuing operations

 

 

95

 

 

242

 

Loss from discontinued operations, net of tax

 

 

 —

 

 

(1)

 

 

 

 

 

 

 

 

 

Net income

 

 

95

 

 

241

 

Net income attributable to noncontrolling interest

 

 

 4

 

 

 6

 

Net income attributable to controlling interest

 

$

91

 

$

235

 

 

 

 

 

 

 

 

 

Earnings per share-basic

 

 

 

 

 

 

 

Earnings from continuing operations

 

$

0.23

 

$

0.64

 

Earnings from discontinued operations

 

 

 —

 

 

 —

 

Earnings per share

 

$

0.23

 

$

0.64

 

 

 

 

 

 

 

 

 

Earnings per share-diluted

 

 

 

 

 

 

 

Earnings from continuing operations

 

$

0.23

 

$

0.64

 

Earnings from discontinued operations

 

 

 —

 

 

 —

 

Earnings per share

 

$

0.23

 

$

0.64

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

 

 

 

 

 

Basic

 

 

390

 

 

364

 

Diluted

 

 

390

 

 

364

 

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions, except share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

    

2017

    

2016

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,093

 

$

3,052

 

Accounts receivable, net of allowance for doubtful accounts
of less than $1 at March 31, 2017 and December 31, 2016

 

 

850

 

 

898

 

Materials and supplies, net of allowance for obsolescence
of $154 and $153 at March 31, 2017 and December 31, 2016, respectively

 

 

553

 

 

561

 

Restricted cash

 

 

442

 

 

466

 

Other current assets

 

 

133

 

 

121

 

Total current assets

 

 

5,071

 

 

5,098

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

27,459

 

 

27,372

 

Less accumulated depreciation

 

 

(6,493)

 

 

(6,279)

 

Property and equipment, net

 

 

20,966

 

 

21,093

 

Deferred income taxes, net

 

 

309

 

 

298

 

Other assets

 

 

371

 

 

400

 

Total assets

 

$

26,717

 

$

26,889

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

Accounts payable

 

$

162

 

$

206

 

Accrued income taxes

 

 

76

 

 

95

 

Debt due within one year

 

 

1,458

 

 

724

 

Other current liabilities

 

 

851

 

 

960

 

Total current liabilities

 

 

2,547

 

 

1,985

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

6,937

 

 

7,740

 

Deferred income taxes, net

 

 

170

 

 

178

 

Other long-term liabilities

 

 

1,128

 

 

1,153

 

Total long-term liabilities

 

 

8,235

 

 

9,071

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

35

 

 

28

 

 

 

 

 

 

 

 

 

Shares, CHF 0.10 par value, 417,060,033 authorized, 143,783,041 conditionally authorized and 394,801,990 issued at March 31, 2017 and December 31, 2016 and 390,930,439 and 389,366,241 outstanding at March 31, 2017 and December 31, 2016, respectively

 

 

37

 

 

36

 

Additional paid-in capital

 

 

11,000

 

 

10,993

 

Retained earnings

 

 

5,147

 

 

5,056

 

Accumulated other comprehensive loss

 

 

(284)

 

 

(283)

 

Total controlling interest shareholders’ equity

 

 

15,900

 

 

15,802

 

Noncontrolling interest

 

 

 —

 

 

 3

 

Total equity

 

 

15,900

 

 

15,805

 

Total liabilities and equity

 

$

26,717

 

$

26,889

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

 

March 31, 

 

 

    

2017

    

2016

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

95

 

$

241

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation

 

 

232

 

 

217

 

Share-based compensation expense

 

 

10

 

 

13

 

Loss on impairment

 

 

 —

 

 

 3

 

Gain on disposal of assets, net

 

 

(2)

 

 

(1)

 

Deferred income tax expense (benefit)

 

 

(19)

 

 

20

 

Other, net

 

 

 7

 

 

 5

 

Changes in deferred revenues, net

 

 

(68)

 

 

(25)

 

Changes in deferred costs, net

 

 

16

 

 

35

 

Changes in operating assets and liabilities

 

 

(87)

 

 

123

 

Net cash provided by operating activities

 

 

184

 

 

631

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital expenditures

 

 

(122)

 

 

(368)

 

Proceeds from disposal of assets, net

 

 

 4

 

 

 4

 

Net cash used in investing activities

 

 

(118)

 

 

(364)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Repayments of debt

 

 

(72)

 

 

(55)

 

Deposits to cash accounts restricted for financing activities

 

 

 —

 

 

(24)

 

Proceeds from cash accounts and investments restricted for financing activities

 

 

50

 

 

49

 

Distributions to holders of noncontrolling interest

 

 

 —

 

 

(7)

 

Other, net

 

 

(3)

 

 

 5

 

Net cash used in financing activities

 

 

(25)

 

 

(32)

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

41

 

 

235

 

Cash and cash equivalents at beginning of period

 

 

3,052

 

 

2,339

 

Cash and cash equivalents at end of period

 

$

3,093

 

$

2,574

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

FLEET OPERATING STATISTICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues (in millions)

 

 

 

Three months ended 

 

 

 

March 31, 

    

December 31, 

    

March 31, 

 

 

 

2017

 

2016

 

2016

 

Contract drilling revenues

 

 

 

 

 

 

 

 

 

 

Ultra-deepwater floaters

 

$

505

 

$

560

 

$

621

 

Harsh environment floaters

 

 

122

 

 

100

 

 

181

 

Deepwater floaters

 

 

35

 

 

35

 

 

85

 

Midwater floaters

 

 

13

 

 

30

 

 

138

 

High-specification jackups

 

 

63

 

 

66

 

 

82

 

Contract intangible revenue

 

 

 —

 

 

 2

 

 

 4

 

Total contract drilling revenues

 

 

738

 

 

793

 

 

1,111

 

 

 

 

 

 

 

 

 

 

 

 

Other revenues

 

 

 

 

 

 

 

 

 

 

Customer early termination fees

 

 

37

 

 

169

 

 

209

 

Customer reimbursement revenues and other

 

 

10

 

 

12

 

 

21

 

Total other revenues

 

 

47

 

 

181

 

 

230

 

Total revenues

 

$

785

 

$

974

 

$

1,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Daily Revenue (1)

 

 

 

Three months ended 

 

 

    

March 31, 

    

December 31, 

    

March 31, 

 

 

 

2017

 

2016

 

2016

 

Ultra-deepwater floaters

 

$

519,900

 

$

490,600

 

$

490,300

 

Harsh environment floaters

 

 

276,700

 

 

253,500

 

 

548,600

 

Deepwater floaters

 

 

192,000

 

 

204,500

 

 

310,000

 

Midwater floaters

 

 

92,300

 

 

128,600

 

 

361,400

 

High-specification jackups

 

 

141,200

 

 

143,500

 

 

150,200

 

Total drilling fleet

 

$

337,700

 

 

329,400

 

$

395,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilization (2)

 

 

 

 

Three months ended 

 

 

    

 

March 31, 

 

December 31, 

 

March 31, 

 

 

 

 

2017

 

2016

 

2016

 

Ultra-deepwater floaters

 

 

36

 

43

 

50

 

Harsh environment floaters

 

 

70

 

61

 

52

 

Deepwater floaters

 

 

67

 

53

 

60

 

Midwater floaters

 

 

27

 

37

 

39

 

High-specification jackups

 

 

50

 

50

 

60

 

Total drilling fleet

 

 

43

 

46

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Efficiency (3)

 

 

 

Three months ended 

 

Years ended

 

 

 

March 31, 

 

December 31, 

 

March 31, 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2016

 

2016

 

2015

Ultra-deepwater floaters

 

 

97.8

 

100.1

 

94.3

 

97.8

 

95.1

%

Harsh environment floaters

 

 

97.0

 

97.1

 

98.6

 

97.8

 

98.1

%

Deepwater floaters

 

 

92.6

 

93.4

 

97.4

 

96.3

 

97.4

%

Midwater floaters

 

 

91.3

 

94.7

 

97.6

 

99.0

 

95.2

%

High-specification jackups

 

 

104.1

 

115.0

 

86.7

 

97.6

 

99.2

%

Total drilling fleet

 

 

97.8

 

100.3

 

95.0

 

97.8

 

96.0

%


(1) Average daily revenue is defined as contract drilling revenues earned per operating day. An operating day is defined as a calendar day during which a rig is contracted to earn a dayrate during the firm contract period after commencement of operations.

(2) Rig utilization is defined as the total number of operating days divided by the total number of available rig calendar days in the measurement period, expressed as a percentage.

(3) Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculation 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 amounts related to incentive provisions.


 

TRANSOCEAN LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

ADJUSTED  NET  INCOME AND ADJUSTED DILUTED  EARNINGS  PER  SHARE

(in US$ millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/17

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to controlling interest, as reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

91

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8)

 

Gain on disposal of assets, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

Discrete tax items and other, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(77)

 

Net income, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.23

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.02)

 

Gain on disposal of assets, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 —

 

Discrete tax items and other, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.20)

 

Diluted earnings per share, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

QTD

 

YTD

 

QTD

 

YTD

 

QTD

 

QTD

 

 

    

12/31/16

    

12/31/16

    

09/30/16

    

09/30/16

    

06/30/16

 

06/30/16

    

03/31/16

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to controlling interest, as reported

 

$

778

 

$

243

 

$

535

 

$

218

 

$

317

 

$

82

 

$

235

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(28)

 

 

(28)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Restructuring charges

 

 

26

 

 

11

 

 

15

 

 

 4

 

 

11

 

 

 7

 

 

 4

 

Loss on impairment of assets

 

 

91

 

 

66

 

 

25

 

 

11

 

 

14

 

 

12

 

 

 2

 

Gain on disposal of assets, net

 

 

(13)

 

 

(5)

 

 

(8)

 

 

(3)

 

 

(5)

 

 

(4)

 

 

(1)

 

Gain on retirement of debt

 

 

(148)

 

 

 —

 

 

(148)

 

 

(110)

 

 

(38)

 

 

(38)

 

 

 —

 

(Income) loss from discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(1)

 

 

 1

 

Discrete tax items and other, net

 

 

(50)

 

 

(26)

 

 

(24)

 

 

(32)

 

 

 8

 

 

 7

 

 

 1

 

Net income, as adjusted

 

$

656

 

$

261

 

$

395

 

$

88

 

$

307

 

$

65

 

$

242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

 

$

2.08

 

$

0.64

 

$

1.44

 

$

0.59

 

$

0.86

 

$

0.22

 

$

0.64

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(0.08)

 

 

(0.07)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Restructuring charges

 

 

0.07

 

 

0.03

 

 

0.04

 

 

0.01

 

 

0.03

 

 

0.02

 

 

0.01

 

Loss on impairment of assets

 

 

0.25

 

 

0.16

 

 

0.06

 

 

0.03

 

 

0.04

 

 

0.03

 

 

 —

 

Gain on disposal of assets, net

 

 

(0.04)

 

 

(0.01)

 

 

(0.02)

 

 

(0.01)

 

 

(0.01)

 

 

(0.01)

 

 

 —

 

Gain on retirement of debt

 

 

(0.40)

 

 

 —

 

 

(0.40)

 

 

(0.30)

 

 

(0.11)

 

 

(0.11)

 

 

 —

 

(Income) loss from discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Discrete tax items and other, net

 

 

(0.12)

 

 

(0.06)

 

 

(0.06)

 

 

(0.08)

 

 

0.02

 

 

0.02

 

 

 —

 

Diluted earnings per share, as adjusted

 

$

1.76

 

$

0.69

 

$

1.06

 

$

0.24

 

$

0.83

 

$

0.17

 

$

0.65

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

EARNINGS BEFORE INTEREST, TAXES AND DEPRECIATION AND RELATED MARGINS

(in US$ millions, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating  revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

785

Drilling contract termination fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(37)

Adjusted Normalized Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

95

Interest expense, net of amounts capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40)

Depreciation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

232

EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8)

Gain on disposal of assets, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling contract termination fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(37)

Adjusted Normalized EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52%

Adjusted EBITDA margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51%

Adjusted Normalized EBITDA margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

QTD

 

YTD

 

QTD

 

YTD

 

QTD

 

QTD

 

 

12/31/16

 

12/31/16

 

09/30/16

 

09/30/16

 

06/30/16

 

06/30/16

 

03/31/16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating  revenues

 

$

4,161

 

$

974

 

$

3,187

 

$

906

 

$

2,281

 

$

940

 

$

1,341

Drilling contract termination fees

 

 

(396)

 

 

(169)

 

 

(227)

 

 

(9)

 

 

(218)

 

 

(9)

 

 

(209)

Adjusted Normalized Revenues

 

$

3,765

 

$

805

 

$

2,960

 

$

897

 

$

2,063

 

$

931

 

$

1,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

827

 

$

257

 

$

570

 

$

236

 

$

334

 

$

93

 

$

241

Interest expense, net of amounts capitalized

 

 

389

 

 

108

 

 

281

 

 

104

 

 

177

 

 

94

 

 

83

Income tax expense (benefit)

 

 

107

 

 

(15)

 

 

122

 

 

 6

 

 

116

 

 

18

 

 

98

Depreciation expense

 

 

893

 

 

226

 

 

667

 

 

225

 

 

442

 

 

225

 

 

217

EBITDA

 

 

2,216

 

 

576

 

 

1,640

 

 

571

 

 

1,069

 

 

430

 

 

639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

28

 

 

11

 

 

17

 

 

 4

 

 

13

 

 

 8

 

 

 5

Litigation matters

 

 

(30)

 

 

(30)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Loss on impairment of assets

 

 

93

 

 

67

 

 

26

 

 

11

 

 

15

 

 

12

 

 

 3

Gain on disposal of assets, net

 

 

(13)

 

 

(5)

 

 

(8)

 

 

(3)

 

 

(5)

 

 

(4)

 

 

(1)

Gain on retirement of debt

 

 

(148)

 

 

 —

 

 

(148)

 

 

(110)

 

 

(38)

 

 

(38)

 

 

 —

(Income) loss from discontinued operations, net of tax

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(1)

 

 

 1

Adjusted EBITDA

 

 

2,146

 

 

619

 

 

1,527

 

 

473

 

 

1,054

 

 

407

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling contract termination fees

 

 

(396)

 

 

(169)

 

 

(227)

 

 

(9)

 

 

(218)

 

 

(9)

 

 

(209)

Adjusted Normalized EBITDA

 

$

1,750

 

$

450

 

$

1,300

 

$

464

 

$

836

 

$

398

 

$

438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

 

53%

 

 

59%

 

 

51%

 

 

63%

 

 

47%

 

 

46%

 

 

48%

Adjusted EBITDA margin

 

 

52%

 

 

64%

 

 

48%

 

 

52%

 

 

46%

 

 

43%

 

 

48%

Adjusted Normalized EBITDA margin

 

 

46%

 

 

56%

 

 

44%

 

 

52%

 

 

41%

 

 

43%

 

 

39%

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

SUPPLEMENTAL EFFECTIVE TAX RATE ANALYSIS

(In US$ millions, except tax rates)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

 

March 31, 

    

December 31, 

    

March 31, 

 

 

    

2017

 

2016

 

2016

    

Income from continuing operations before income taxes

 

$

55

 

$

242

 

$

340

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(8)

 

 

(30)

 

 

 —

 

Restructuring charges

 

 

 —

 

 

11

 

 

 5

 

Loss on impairment of assets

 

 

 —

 

 

67

 

 

 3

 

Gain on disposal of assets, net

 

 

(2)

 

 

(5)

 

 

(1)

 

Gain on retirement of debt

 

 

 —

 

 

 —

 

 

 —

 

Adjusted income from continuing operations before income taxes

 

 

45

 

 

285

 

 

347

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit) from continuing operations

 

 

(40)

 

 

(15)

 

 

98

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

 —

 

 

(2)

 

 

 —

 

Restructuring charges

 

 

 —

 

 

 —

 

 

 1

 

Loss on impairment of assets

 

 

 —

 

 

 1

 

 

 1

 

Gain on disposal of assets, net

 

 

 —

 

 

 —

 

 

 —

 

Changes in estimates (1)

 

 

77

 

 

26

 

 

(1)

 

Adjusted income tax expense from continuing operations

 

$

37

 

$

10

 

$

99

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate (2)

 

 

(73.0)

%  

 

(6.5)

%  

 

29.1

%  

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate, excluding discrete items (3)

 

 

82.1

%  

 

3.3

%  

 

28.6

%  

 

 

(1)

Our estimates change as we file tax returns, settle disputes with tax authorities or become aware of other events and include changes in (a) deferred taxes, (b) valuation of allowances on deferred taxes and (c) other tax liabilities.

(2)

Our effective tax rate is calculated as income tax expense for continuing operations divided by income from continuing operations before income taxes.

(3)

Our effective tax rate, excluding discrete items, is calculated as income tax expense for continuing operations, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes) divided by income from continuing operations before income tax expense excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate.