Cash conversion is deeply negative, with 2026Q2 OCF of -$162M against $29M net income (OCF/NI of -5.59), and cumulative OCF of -$124M over ten quarters versus $391M net income, despite capex discipline at 2.9% of revenue.
Seadrill Limited (SDRL) cash flow statement — 14-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash from Operations | -196M | -28M | 88M | 287M | 9M | -154M | -420M | -256M | -239M | 399M | 1.18B | 1.79B | 1.57B | 1.7B | 1.59B |
| Operating CF Margin % | - | -1.95% | 6.35% | 19.52% | 0.96% | -16.98% | -43.7% | -18.44% | -20.22% | 19.96% | 39.88% | 43.55% | 33.65% | 34.32% | 36.89% |
| Operating CF Growth % | -2021.93% | -131.82% | -69.34% | 3088.89% | 105.84% | 63.33% | -64.06% | -7.11% | -159.9% | -66.3% | -33.78% | 13.6% | -7.14% | 6.6% | - |
| Net Income | 1M | -77M | 446M | 300M | 3.67B | -577M | -4.45B | -753M | -4.48B | -2.97B | -181M | -634M | 3.98B | 2.65B | 1.11B |
| Depreciation & Amortization | 270M | 238M | 168M | 155M | 152M | 127M | 319M | 426M | 664M | 755M | 745M | 663M | 562M | 646M | 627M |
| Stock-Based Compensation | 17M | 20M | 17M | 0 | 0 | 0 | 0 | 0 | 3M | 7M | 8M | 7M | 10M | 7M | 8M |
| Deferred Taxes | 26M | 22M | -13M | -13M | -7M | -3M | -7M | -61M | -22M | -174M | -264M | -274M | 285M | 199M | 190M |
| Other Non-Cash Items | -185M | 57M | -477M | -41M | -3.71B | 297M | 3.76B | 118M | 3.48B | 2.58B | 395M | 1.63B | -2.33B | -1.43B | -145M |
| Working Capital Changes | -325M | -288M | -53M | -114M | -90M | 2M | -41M | 14M | 95M | 33M | 217M | 119M | -650M | -186M | -198M |
| Change in Receivables | -119M | 23M | 38M | -6.23M | -2M | -47M | -54M | 27M | 93M | 167M | 256M | 267M | -295M | -206M | -198M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -158M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -1M | -47M | 65M | -35.28M | 23M | 15M | -37M | 4M | -9M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -79M | -113M | 226M | 42M | 343M | 37M | -32M | -26M | 210M | 358M | 354M | -190M | 66M | -2.96B | -1.36B |
| Capital Expenditures | -64M | -110M | -157M | -101M | -149M | -29M | -27M | -48M | -76M | -92M | -136M | -935M | -2.87B | -4.27B | -1.56B |
| CapEx % of Revenue | 4.21% | 7.65% | 11.34% | 6.87% | 15.92% | 3.2% | 2.81% | 3.46% | 6.43% | 4.6% | 4.58% | 22.77% | 61.43% | 86.52% | 36.13% |
| Acquisitions | 1M | 0 | 0 | 45M | 3M | 0 | -22M | -25M | 0 | 0 | 0 | 0 | 0 | -554M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -16M | -3M | 383M | 98M | 489M | 66M | 28M | 47M | 286M | 450M | 490M | 745M | 2.94B | 1.86B | 197M |
| Cash from Financing | 70M | -3M | -532M | -200M | -363M | 0 | -163M | -367M | 679M | -846M | -1.41B | -1.37B | -1.52B | 1.7B | -395M |
| Debt Issued (Net) | 0 | 0 | 0 | 98M | -399M | 0 | -36M | -34M | 518M | -793M | -1.36B | -1.34B | -92M | 2.36B | 0 |
| Equity Issued (Net) | 0 | 0 | -532M | -263M | 0 | 0 | 0 | 0 | 0 | 0 | -11M | 0 | -18M | -39M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.42B | -1.29B | -1.48B |
| Share Repurchases | 0 | 0 | -532M | -263M | 0 | 0 | 0 | 0 | 200M | 0 | -11M | 0 | -18M | -39M | 0 |
| Other Financing | 70M | -3M | 0 | -35M | 36M | 0 | -127M | -333M | 161M | -53M | -38M | -30M | 4M | 662M | 1.08B |
| Net Change in Cash | -203M | -140M | -223M | 130M | 71M | -119M | -634M | -646M | 2.82B | -84M | 399M | 213M | 87M | 426M | 318M |
| Free Cash Flow | -260M | -138M | -69M | 186M | -140M | -183M | -447M | -304M | -315M | 307M | 1.05B | 853M | -1.3B | -2.58B | 33M |
| FCF Margin % | -17.09% | -9.6% | -4.98% | 12.65% | -14.96% | -20.18% | -46.51% | -21.9% | -26.65% | 15.36% | 35.3% | 20.77% | -27.77% | -52.2% | 0.77% |
| FCF Growth % | -104.72% | -100% | -137.1% | 232.86% | 23.5% | 59.06% | -47.04% | 3.49% | -202.61% | -70.71% | 22.86% | 165.67% | 49.61% | -7912.12% | - |
| FCF per Share | -4.19 | -2.22 | -0.97 | 2.51 | -2.80 | -1.83 | -4.47 | -3.04 | -1.04 | 0.61 | 2.09 | 1.73 | -2.63 | -5.24 | 0.07 |
| FCF Conversion (FCF/Net Income) | -260.00x | 0.36x | 0.20x | 0.96x | 0.00x | 0.26x | 0.09x | 0.21x | 0.05x | -0.13x | -6.54x | -2.82x | 0.40x | 0.64x | 1.44x |
| Interest Paid | 0 | 0 | 54M | 36M | 0 | 0 | 174M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 17M | 24M | 0 | 3M | 10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SDRL stock.
Seadrill Limited (SDRL) generated $-28.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Seadrill Limited (SDRL) reported negative free cash flow of $138.0M in 2025, indicating capital requirements exceeded cash from operations.
Seadrill Limited (SDRL) spent $110.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Working capital drain persists
Metrics are mathematically derived from official filings.
Cash Conversion Remains Deeply Negative
SDRL's operating cash flow turned sharply negative in 2026Q2 at -$162M against $29M net income, yielding an OCF/NI of -5.59, per the latest quarterly cash flow statement.
The gap between net income and operating cash flow is stark: in 2026Q2, positive net income of $29M was accompanied by a $162M operating cash outflow, implying that accrual-based earnings are not translating into cash. Working capital changes of -$43M and heavy D&A of $72M only partially explain the divergence, suggesting that other operating items, possibly contract prepayments or mobilization costs, are consuming cash. This pattern has persisted for several quarters, with OCF/NI negative in five of the last ten quarters, indicating a structural cash conversion problem that investors should monitor closely.
Free Cash Flow Volatility Masks Underlying Strain
Free cash flow swung from -$149M in 2026Q2 to +$56M in 2025Q2, with the latest quarter's FCF margin at -33.2%, based on reported quarterly data.
The FCF trajectory is highly erratic, with positive quarters interspersed with deep negative ones, reflecting the lumpy nature of offshore drilling contracts and reactivation costs. The most recent quarter's FCF of -$149M is the worst in the series, driven by a large operating cash outflow, while capex remained modest at $13M. This suggests that the company's cash generation is not yet reliable, and the raised guidance for revenue and EBITDA may not translate into sustained positive FCF if working capital swings persist.
Capex Discipline Contrasts with Cash Burn
Capital expenditure averaged roughly 10% of revenue over the last four quarters, with 2026Q2 capex at $13M (2.9% of revenue), per the cash flow statement.
Capex intensity has been relatively low, suggesting that SDRL is not investing heavily in fleet expansion, which aligns with a post-restructuring focus on cash preservation. However, the low capex may also indicate underinvestment in maintenance, which could lead to higher future reactivation costs. The contrast between modest capex and large operating cash outflows implies that the cash drain is not from capital spending but from working capital and operating items, warranting further investigation into the sustainability of the current asset base.
Working Capital Swings Dominate Cash Flow
Working capital changes were negative in every quarter of the series, with the largest outflow of -$141M in 2025Q4, according to the quarterly cash flow data.
Persistent negative working capital changes indicate that SDRL is consistently consuming cash to fund receivables, inventory, or contract-related assets, which is unusual for a service company and may reflect the timing of contract payments or mobilization costs. The 2026Q2 working capital outflow of -$43M, despite a revenue increase, suggests that growth is not yet self-funding. This pattern is a key reason why operating cash flow lags net income, and it may indicate that the company is extending credit to clients or building up contract assets, which could pressure liquidity if not reversed.
No Distributions, Heavy Buybacks in Prior Year
SDRL paid no dividends in the last ten quarters but repurchased $532M of stock in 2024, with no buybacks in 2025 or 2026, as per the cash flow statement.
Capital deployment has been inconsistent: the company returned significant capital to shareholders via buybacks in 2024, totaling over $500M, but has since halted repurchases and pays no dividend. This shift suggests a pivot toward preserving cash amid operational volatility, but the prior buybacks may have been poorly timed given the subsequent cash flow deterioration. Investors should monitor whether management resumes buybacks or prioritizes debt reduction, as the current zero-distribution policy may signal a need to conserve liquidity.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income was $391M while cumulative operating cash flow was -$124M, a $515M gap, based on reported quarterly figures.
The cumulative divergence between net income and operating cash flow is substantial, indicating that accrual-based profitability has not translated into cash generation. This gap is partly due to non-cash items like D&A, but the persistent negative working capital changes suggest that cash is being tied up in operations. If this trend continues, the company may face liquidity constraints despite reporting profits, and the quality of earnings is questionable. Investors should assess whether this gap narrows as the company matures post-restructuring.
What the Cash Flow Statement Obscures
SBC of $6M in 2026Q2 and $5M in several quarters is small relative to cash burn, but capitalized reactivation costs may be inflating reported cash flows, per the cash flow data.
The cash flow statement may understate the true cash drain from rig reactivations, as some costs could be capitalized rather than expensed, improving reported operating cash flow at the expense of future depreciation. Additionally, the negative working capital changes could reflect timing of contract prepayments or mobilization costs that are not fully transparent in the statement. Investors should scrutinize the treatment of reactivation costs and the sustainability of the working capital swings, as these could obscure the company's underlying cash-generative potential.