IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — RIG

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.510.330.830.380.260.440.480.450.590.820.750.950.730.910.900.991.07
Accounts Receivable0.600.640.570.580.550.590.610.590.530.520.500.600.610.530.510.540.51
Total Current Assets1.911.772.422.002.202.342.131.871.972.242.032.472.292.282.582.622.56
Property, Plant & Equipment12.3412.4612.6914.7515.7115.9917.0816.8616.9116.9217.1217.1617.2417.0117.2217.3417.48
Intangible Assets--------------0.000.010.020.040.080.110.140.220.280.34
Total Non-current Assets*13.2613.3913.7615.8116.8217.1718.1918.0718.0417.9818.1618.1518.2618.0818.4018.5818.80
Total Assets15.1715.1516.1717.8119.0219.5120.3319.9420.0120.2120.1920.6220.5520.3620.9821.2021.36
Accounts Payable0.280.230.230.250.270.260.300.300.320.280.250.280.170.210.220.200.19
Short-term Debt0.400.331.370.670.710.460.530.460.320.290.280.750.850.640.570.540.52
Total Current Liabilities1.201.152.241.581.661.431.571.391.181.141.051.511.531.351.351.321.30
Long-term Debt4.724.954.855.895.946.506.786.807.077.157.346.456.386.386.776.997.10
Total Non-current Liabilities5.595.815.866.887.157.858.048.038.518.678.827.897.847.888.368.578.72
Total Liabilities*6.806.968.108.468.819.289.629.429.699.819.879.399.389.239.719.8910.02
Retained Earnings(7.22)(7.39)(7.48)(5.56)(4.62)(4.55)(4.06)(3.93)(3.93)(3.71)(3.54)(2.73)(2.70)(2.63)(2.20)(2.07)(1.96)
Total Stockholder Equity8.378.198.089.3510.2110.2310.7110.5210.3210.4010.3211.2311.1711.1311.2611.3111.34

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue0.971.081.041.030.990.910.950.950.860.760.740.710.730.650.610.690.690.590.620.63
Cost of Revenue0.610.610.610.580.600.620.580.560.530.520.570.520.480.410.420.410.430.410.430.40
Gross Profit0.360.480.440.440.390.290.370.390.330.240.170.190.250.240.180.280.260.170.190.23
Selling, General & Admin0.060.050.050.050.050.050.060.050.060.050.050.040.050.050.060.040.040.040.050.04
Total Operating Expenses0.210.190.202.121.350.220.240.870.390.240.240.240.290.400.250.230.230.220.230.23
Operating Income0.150.290.24(1.68)(0.96)0.060.13(0.48)(0.06)-0.00(0.07)(0.05)(0.04)(0.16)(0.06)0.050.03(0.05)(0.04)0.00
Interest Expense------------------0.12-0.000.230.170.250.260.100.100.100.110.11
Pretax Income0.180.020.08(1.90)(1.09)(0.04)0.06(0.52)0.03(0.09)(0.08)(0.26)(0.18)(0.41)(0.31)(0.03)(0.06)(0.15)(0.15)(0.10)
Tax Provision0.01(0.05)0.060.03(0.15)0.040.06(0.03)0.16(0.19)0.02(0.04)(0.02)0.050.04-0.000.000.030.110.03
Net Income0.170.070.03(1.92)(0.94)(0.08)0.01(0.49)(0.12)0.10(0.10)(0.22)(0.16)(0.46)(0.35)(0.03)(0.07)(0.17)(0.26)(0.13)
Basic EPS0.150.060.11(2.00)(1.06)(0.09)(0.01)(0.56)(0.15)0.12(0.10)(0.28)(0.22)(0.64)(0.50)(0.04)(0.10)--(0.40)(0.20)
Diluted EPS0.040.060.13(2.00)(1.06)(0.11)(0.14)(0.58)(0.15)0.11(0.10)(0.28)(0.22)(0.64)(0.50)(0.04)(0.10)--(0.40)(0.20)

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow236.00164.00349.00246.00128.0026.00206.00194.00133.00(86.00)98.00(44.00)157.00(47.00)178.00230.0041.00(1.00)185.00141.00
Capital Expenditures24.0028.0028.0011.0024.0060.0029.0058.0084.0083.00220.0050.0076.0081.00409.0087.00115.00106.0071.0037.00
Free Cash Flow*212.00136.00321.00235.00104.00(34.00)177.00136.0049.00(169.00)(122.00)(94.00)81.00(128.00)(231.00)143.00(74.00)(107.00)114.00104.00
Investing Cash Flow(25.00)10.0014.0023.00(12.00)(58.00)(27.00)(10.00)(73.00)(41.00)(220.00)(40.00)(73.00)(90.00)(424.00)(97.00)(116.00)(120.00)(71.00)(36.00)
Financing Cash Flow(31.00)(556.00)(616.00)209.00(35.00)(218.00)(38.00)(259.00)99.00(152.00)309.00(142.00)(5.00)101.00(104.00)47.0010.00(65.00)(178.00)(119.00)

* Derived from reported values