- Announced acquisition of Diamond Offshore Drilling, Inc.
("Diamond"), bolstering a leading position in deepwater;
transaction expected to close by Q1 2025.
- Q2 Net Income of $195 million,
Diluted Earnings Per Share of $1.34,
Adjusted EBITDA of $271 million, net
cash provided by operating activities of $107 million, and Free Cash Flow of $(26) million.
- As previously announced, Q3 dividend increased to $0.50 per share, establishing the current highest
dividend payout in U.S. oilfield services sector.
- Guidance for Full Year 2024 Adjusted EBITDA narrowed to
$950-$1,000
million (from $925-$1,025
million).
SUGAR LAND, Texas, July 31, 2024 /PRNewswire/ -- Noble Corporation
plc (NYSE: NE, CSE: NOBLE, "Noble", or the "Company") today
reported second quarter 2024 results.
|
|
Three Months
Ended
|
(in millions, except
per share amounts)
|
|
June 30,
2024
|
|
June 30,
2023
|
|
March 31,
2024
|
Total
Revenue
|
|
$
693
|
|
$
639
|
|
$
637
|
Contract Drilling
Services Revenue
|
|
661
|
|
606
|
|
612
|
Net Income
(Loss)
|
|
195
|
|
66
|
|
95
|
Adjusted
EBITDA*
|
|
271
|
|
188
|
|
183
|
Adjusted Net Income
(Loss)*
|
|
105
|
|
56
|
|
66
|
Basic Earnings (Loss)
Per Share
|
|
1.37
|
|
0.48
|
|
0.67
|
Diluted Earnings (Loss)
Per Share
|
|
1.34
|
|
0.45
|
|
0.66
|
Adjusted Diluted
Earnings (Loss) Per Share*
|
|
0.72
|
|
0.38
|
|
0.45
|
|
|
|
|
|
|
|
* A Non-GAAP
supporting schedule is included with the statements and schedules
attached to this press release.
|
Robert W. Eifler, President and
Chief Executive Officer of Noble Corporation plc, stated "Our
second quarter results reflect a strong earnings improvement driven
by key contract startups, resulting in a 48% sequential improvement
in Adjusted EBITDA. To that end, the 25% increase to our quarterly
dividend to $0.50 per share in Q3
further demonstrates Noble's return of capital commitment. We are
extremely excited to be progressing toward closing the highly
accretive acquisition of Diamond, which represents a critical
milestone in our First Choice journey through the formation of an
industry leading deepwater fleet and a strong free cash generation
and return of capital platform."
Second Quarter Results
Contract drilling services
revenue for the second quarter of 2024 totaled $661 million compared to $612 million in the first quarter of
2024, with the sequential increase driven by increased utilization.
Marketed fleet utilization was 78% in the three months ended
June 30, 2024, compared to 72% in the previous quarter.
Contract drilling services costs for the second quarter of 2024
were $336 million, down from
$390 million the first quarter
of 2024, with lower contract preparation and mobilization expenses.
Net income increased to $195 million
in the second quarter of 2024, up from $95
million in the first quarter of 2024, and Adjusted
EBITDA increased to $271 million in
the second quarter of 2024, up from $183
million in the first quarter of 2024. Net cash provided
by operating activities in the second quarter of 2024 was
$107 million, net capital
expenditures were $133 million, and
free cash flow (non-GAAP) was $(26)
million driven by a significant working capital build.
Balance Sheet and Capital Allocation
The Company's
balance sheet as of June 30, 2024,
reflected total debt principal value of $635
million and cash (and cash equivalents) of $163 million. On June 10,
2024, Noble's Board of Directors approved an interim
quarterly cash dividend on our ordinary shares of $0.50 per share for the third quarter of 2024.
This dividend is in addition to the $0.40 per share dividend previously announced
which was paid on June 27, 2024, to
shareholders of record at close of business on June 6, 2024. The $0.50 dividend is expected to be paid on
September 26, 2024, to shareholders
of record at close of business on September
12, 2024. The Company intends to continue to pay dividends
on a quarterly basis, and the third quarter dividend represents
$2.00 on an annualized basis. Future
quarterly dividends and other shareholder returns will be subject
to, amongst other things, approval by the Board of Directors and
may be modified as market conditions dictate. The limited
waiver of certain restrictions pursuant to the merger
agreement with Diamond has provided Noble the flexibility to
execute under its previously approved share repurchase program
following the conclusion of the Diamond shareholder vote currently
scheduled for August 27th, and
subject to laws and regulations.
Operating Highlights and Backlog
Noble's marketed
fleet of sixteen floaters was 78% contracted through the
second quarter, compared with 76% in the prior quarter. Industry
leading edge dayrates for tier-1 drillships remain firm in the high
$400,000s to low $500,000s per day range, excluding discounted
rates for longer term duration fixtures. Contract fixtures for
lower specification sixth generation floaters have been limited,
resulting in continued white space for these units and bifurcated
dayrate expectations for tier-1 rigs and lower specification rigs
in 2024 and 2025.
Utilization of Noble's thirteen marketed jackups improved to 77%
in the second quarter, up from 67% utilization during the prior
quarter. Leading edge harsh environment jackup dayrates are in the
mid $200,000s per day in Norway and $130,000 to $150,000 per day in other North Sea. The
Northern Europe jackup market is
characterized by moderately improving demand visibility in
Norway for 2025, contrasted with a
more cautious near term outlook in the southern North Sea arising
from policy and permitting uncertainty in the U.K.
Subsequent to last quarter's earnings press release, new
contracts for Noble's fleet with total contract value of
approximately $275 million (including
mobilization payments) include the following:
- Noble Stanley Lafosse
received an extension from Murphy
by the exercise of five option wells in the Gulf of Mexico, an additional scope of
$177 million based on an estimated
one year duration extending into February
2026.
- Noble Innovator received an extension from BP in the UK
North Sea by exercise of priced options for an estimated duration
of approximately 8 months at a dayrate of $155,000.
- Noble Resolve has been awarded a contract from Central
European Petroleum for one well with estimated duration of 45 days
offshore Poland at a dayrate of
$140,000 plus mobilization and
demobilization which is expected to commence in September 2024. The rig was also awarded a
contract from an undisclosed operator in Spain for a 13-well P&A scope valued at
approximately $40 million (including
mobilization and demobilization) that is expected to commence in Q2
2025 for an estimated 170 days.
- Noble Resilient was awarded a one-well intervention
contract from Harbour Energy with an estimated 30-70 day duration
commencing in July 2024.
- Noble Regina Allen
received an extension from TotalEnergies by the exercise of two
priced option wells at $150,000 per
day in Argentina with estimated
duration of 60 days.
Noble's backlog as of July 31, 2024, stands at $4.2 billion.
Outlook
For the full year 2024, Noble is updating its
guidance as follows: Total revenue increases and narrows to a range
of $2,650 to $2,750 million (previously $2,550 to $2,700
million) with the increase primarily driven by higher
reimbursable revenue and revenue from ancillary services; Adjusted
EBITDA narrows to a range of $950 to
$1,000 million (previously
$925 to $1,025
million), and capital additions (net of reimbursements)
remains the same with a range of $400
to $440 million.
Commenting on Noble's outlook, Mr. Eifler stated, "Deepwater
fundamentals remain firm, and key indicators continue to support
meaningful additional growth over the course of this cycle.
Although demand has been flat over the past twelve months and
appears likely to remain approximately flat into mid 2025, we
expect several sizeable development programs will drive another leg
of growth from late 2025 and 2026. Notwithstanding this expected
moderated EBITDA trajectory throughout this transition period with
continuing white space impacts, Noble has now reached a free cash
flow inflection point, and we intend to continue to drive
shareholder value by directing essentially all free cash flow to
dividends and share repurchases."
Noble's outlook does not include any impact of its pending
acquisition of Diamond.
Due to the forward-looking nature of Adjusted EBITDA, management
cannot reliably predict certain of the necessary components of the
most directly comparable forward-looking GAAP measure. Accordingly,
the Company is unable to present a quantitative reconciliation of
such forward-looking non-GAAP financial measure to the most
directly comparable forward-looking GAAP financial measure without
unreasonable effort. The unavailable information could have a
significant effect on Noble's full year 2024 GAAP financial
results.
Conference Call
Noble will host a conference call
related to its second quarter 2024 results on Thursday, August 1st, 2024, at 8:00 a.m. U.S. Central Time. Interested parties
may dial +1 800-715-9871 and refer to conference ID 31391
approximately 15 minutes prior to the scheduled start time.
Additionally, a live webcast link will be available on the Investor
Relations section of the Company's website. A webcast replay will
be accessible for a limited time following the call.
For additional information, visit www.noblecorp.com or
email investors@noblecorp.com.
About Noble Corporation plc
Noble is a leading
offshore drilling contractor for the oil and gas industry. The
Company owns and operates one of the most modern, versatile, and
technically advanced fleets in the offshore drilling industry.
Noble and its predecessors have been engaged in the contract
drilling of oil and gas wells since 1921. Noble performs, through
its subsidiaries, contract drilling services with a fleet of
offshore drilling units focused largely on ultra-deepwater and high
specification jackup drilling opportunities in both established and
emerging regions worldwide. Additional information on Noble is
available at www.noblecorp.com.
Dividend Details
Dividends payable to Noble
shareholders will generally be paid in U.S. dollars (USD). However,
holders of shares in the form of share entitlements admitted to
trading on NASDAQ Copenhagen will receive an equivalent dividend
payment in Danish krone (DKK) as determined by the exchange rate on
a specified date. The holders of such share entitlements bear the
risk of fluctuations in USD and DKK exchange rates.
Forward-looking Statements
This communication includes
"forward-looking statements" within the meaning of Section 27A of
the Securities Act and Section 21E of the Exchange Act, as amended.
All statements other than statements of historical facts included
in this communication are forward looking statements, including
those regarding future guidance, including revenue, adjusted
EBITDA, the offshore drilling market and demand fundamentals,
realization and timing of integration synergies, costs, the
benefits or results of acquisitions or dispositions such as the
acquisition of Diamond Offshore Drilling, Inc. (the "Diamond
Transaction") free cash flow expectations, capital expenditure,
capital additions, capital allocation expectations including
planned dividends and share repurchases, contract backlog, rig
demand, expected future contracts, anticipated contract start
dates, major project schedules, dayrates and duration, fleet
condition and utilization, realization and timing of insurance
recoverables and 2024 financial guidance. Forward-looking
statements involve risks, uncertainties and assumptions, and actual
results may differ materially from any future results expressed or
implied by such forward-looking statements. When used in this
communication, or in the documents incorporated by reference, the
words "anticipate," "believe," "continue," "could," "estimate,"
"expect," "guidance," "intend," "may," "might," "on track," "plan,"
"possible," "potential," "predict," "project," "should," "would,"
"achieve," "shall," "target," "will" and similar expressions are
intended to be among the statements that identify forward-looking
statements. Although we believe that the expectations reflected in
such forward-looking statements are reasonable, we cannot assure
you that such expectations will prove to be correct. These
forward-looking statements speak only as of the date of this
communication and we undertake no obligation to revise or update
any forward-looking statement for any reason, except as required by
law. Risks and uncertainties include, but are not limited to, those
detailed in Noble's most recent Annual Report on Form 10-K,
Quarterly Reports Form 10-Q and other filings with the U.S.
Securities and Exchange Commission, including, but not limited to,
risks related to the recently announced Diamond Transaction,
including the risk that the transaction will not be completed on
the timeline or terms currently contemplated, the risk that the
benefits of the transaction may not be fully realized or may take
longer to realize than expected, the risk that the costs of the
acquisition will be significant and the risk that management
attention will be diverted to transaction-related issues. We cannot
control such risk factors and other uncertainties, and in many
cases, we cannot predict the risks and uncertainties that could
cause our actual results to differ materially from those indicated
by the forward-looking statements. You should consider these risks
and uncertainties when you are evaluating us. With respect to our
capital allocation policy, distributions to shareholders in the
form of either dividends or share buybacks are subject to the Board
of Directors' assessment of factors such as business development,
growth strategy, current leverage and financing needs. There can be
no assurance that a dividend or buyback program will be declared or
continued.
NOBLE CORPORATION
plc AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands,
except per share amounts)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
revenues
|
|
|
|
|
|
|
|
|
Contract drilling
services
|
|
$
660,710
|
|
$
606,180
|
|
$ 1,273,135
|
|
$ 1,181,470
|
Reimbursables and
other
|
|
32,134
|
|
32,355
|
|
56,793
|
|
67,119
|
|
|
692,844
|
|
638,535
|
|
1,329,928
|
|
1,248,589
|
Operating costs and
expenses
|
|
|
|
|
|
|
|
|
Contract drilling
services
|
|
335,854
|
|
362,533
|
|
725,721
|
|
724,322
|
Reimbursables
|
|
23,331
|
|
24,796
|
|
41,011
|
|
50,802
|
Depreciation and
amortization
|
|
90,770
|
|
71,324
|
|
177,468
|
|
141,266
|
General and
administrative
|
|
39,669
|
|
32,352
|
|
65,630
|
|
62,389
|
Merger and integration
costs
|
|
10,618
|
|
22,452
|
|
19,949
|
|
34,083
|
(Gain) loss on sale of
operating assets, net
|
|
(17,357)
|
|
—
|
|
(17,357)
|
|
—
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
15,934
|
|
—
|
|
19,478
|
|
|
482,885
|
|
529,391
|
|
1,012,422
|
|
1,032,340
|
Operating income
(loss)
|
|
209,959
|
|
109,144
|
|
317,506
|
|
216,249
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
Interest expense, net
of amounts capitalized
|
|
(11,996)
|
|
(14,662)
|
|
(29,540)
|
|
(31,534)
|
Gain (loss) on
extinguishment of debt, net
|
|
—
|
|
(26,397)
|
|
—
|
|
(26,397)
|
Interest income and
other, net
|
|
(8,183)
|
|
(2,940)
|
|
(12,918)
|
|
(914)
|
Income (loss) before
income taxes
|
|
189,780
|
|
65,145
|
|
275,048
|
|
157,404
|
Income tax benefit
(provision)
|
|
5,228
|
|
671
|
|
15,441
|
|
16,475
|
Net income
(loss)
|
|
$
195,008
|
|
$
65,816
|
|
$
290,489
|
|
$
173,879
|
Per share
data
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
1.37
|
|
$
0.48
|
|
$
2.04
|
|
$
1.27
|
Diluted:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
1.34
|
|
$
0.45
|
|
$
1.99
|
|
$
1.19
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
thousands)
(Unaudited)
|
|
|
|
June 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
162,852
|
|
$
360,794
|
Accounts receivable,
net
|
|
637,034
|
|
548,844
|
Prepaid expenses and
other current assets
|
|
186,979
|
|
152,110
|
Total current
assets
|
|
986,865
|
|
1,061,748
|
Intangible
assets
|
|
4,356
|
|
10,128
|
Property and equipment,
at cost
|
|
4,853,998
|
|
4,591,936
|
Accumulated
depreciation
|
|
(640,185)
|
|
(467,600)
|
Property and equipment,
net
|
|
4,213,813
|
|
4,124,336
|
Other assets
|
|
382,100
|
|
311,225
|
Total
assets
|
|
$
5,587,134
|
|
$
5,507,437
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
340,161
|
|
$
395,165
|
Accrued payroll and
related costs
|
|
68,179
|
|
97,313
|
Other current
liabilities
|
|
228,658
|
|
149,202
|
Total current
liabilities
|
|
636,998
|
|
641,680
|
Long-term
debt
|
|
622,051
|
|
586,203
|
Other
liabilities
|
|
340,842
|
|
307,451
|
Noncurrent contract
liabilities
|
|
2,241
|
|
50,863
|
Total
liabilities
|
|
1,602,132
|
|
1,586,197
|
Commitments and
contingencies
|
|
|
|
|
Total shareholders'
equity
|
|
3,985,002
|
|
3,921,240
|
Total liabilities
and equity
|
|
$
5,587,134
|
|
$
5,507,437
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
thousands)
(Unaudited)
|
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
Net income
(loss)
|
$
290,489
|
|
$
173,879
|
Adjustments to
reconcile net income (loss) to net cash flow from operating
activities:
|
|
|
|
Depreciation and
amortization
|
177,468
|
|
141,266
|
Amortization of
intangible assets and contract liabilities, net
|
(42,850)
|
|
(84,737)
|
(Gain) loss on
extinguishment of debt, net
|
—
|
|
26,397
|
(Gain) loss on sale of
operating assets, net
|
(17,357)
|
|
—
|
Changes in components
of working capital and other operating activities
|
(172,270)
|
|
(108,725)
|
Net cash provided by
(used in) operating activities
|
235,480
|
|
148,080
|
Cash flows from
investing activities
|
|
|
|
Capital
expenditures
|
(307,651)
|
|
(169,530)
|
Proceeds from
insurance claims
|
8,528
|
|
—
|
Proceeds from disposal
of assets, net
|
(690)
|
|
—
|
Net cash provided by
(used in) investing activities
|
(299,813)
|
|
(169,530)
|
Cash flows from
financing activities
|
|
|
|
Issuance of
debt
|
—
|
|
600,000
|
Borrowings on credit
facilities
|
35,000
|
|
—
|
Repayments of
debt
|
—
|
|
(673,411)
|
Debt extinguishment
costs
|
—
|
|
(25,697)
|
Debt issuance
costs
|
—
|
|
(24,914)
|
Warrants
exercised
|
282
|
|
102
|
Share
repurchases
|
—
|
|
(70,000)
|
Dividend
payments
|
(116,581)
|
|
—
|
Taxes withheld on
employee stock transactions
|
(53,627)
|
|
(8,355)
|
Net cash provided by
(used in) financing activities
|
(134,926)
|
|
(202,275)
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
(199,259)
|
|
(223,725)
|
Cash, cash
equivalents and restricted cash, beginning of period
|
367,745
|
|
485,707
|
Cash, cash
equivalents and restricted cash, end of period
|
$
168,486
|
|
$
261,982
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
OPERATIONAL
INFORMATION
(Unaudited)
|
|
|
Average Rig
Utilization (1)
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Floaters
|
70 %
|
|
64 %
|
|
76 %
|
Jackups
|
77 %
|
|
67 %
|
|
62 %
|
Total
|
73 %
|
|
65 %
|
|
70 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Days
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Floaters
|
1,138
|
|
1,101
|
|
1,305
|
Jackups
|
914
|
|
794
|
|
786
|
Total
|
2,052
|
|
1,895
|
|
2,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Dayrates
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Floaters
|
$
435,677
|
|
$
433,608
|
|
$
363,167
|
Jackups
|
155,585
|
|
144,187
|
|
128,885
|
Total
|
$
310,962
|
|
$
312,502
|
|
$
275,066
|
|
(1) Average Rig Utilization
statistics include all marketed and cold stacked rigs.
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
CALCULATION OF BASIC
AND DILUTED NET INCOME/(LOSS) PER SHARE
(In thousands,
except per share amounts)
(Unaudited)
|
|
The following tables
presents the computation of basic and diluted income (loss) per
share:
|
|
|
|
Three Months
Ended
June
30,
|
|
Six Months
Ended
June
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
195,008
|
|
$
65,816
|
|
$
290,489
|
|
$
173,879
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding - basic
|
|
142,854
|
|
138,058
|
|
142,404
|
|
136,502
|
Dilutive effect of
share-based awards
|
|
1,559
|
|
3,242
|
|
1,559
|
|
3,242
|
Dilutive effect of
warrants
|
|
1,647
|
|
5,692
|
|
1,651
|
|
6,810
|
Weighted average shares
outstanding - diluted
|
|
146,060
|
|
146,992
|
|
145,614
|
|
146,554
|
Per share
data
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
1.37
|
|
$
0.48
|
|
$
2.04
|
|
$
1.27
|
Diluted:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
1.34
|
|
$
0.45
|
|
$
1.99
|
|
$
1.19
|
NOBLE CORPORATION plc AND SUBSIDIARIES
NON-GAAP
MEASURES AND RECONCILIATION
Certain non-GAAP measures and corresponding reconciliations to
GAAP financial measures for the Company have been provided for
meaningful comparisons between current results and prior operating
periods. Generally, a non-GAAP financial measure is a numerical
measure of a company's performance, financial position, or cash
flows that excludes or includes amounts that are not normally
included or excluded in the most directly comparable measure
calculated and presented in accordance with generally accepted
accounting principles.
The Company defines "Adjusted EBITDA" as net income (loss)
adjusted for interest expense, net of amounts capitalized; interest
income and other, net; income tax benefit (provision); and
depreciation and amortization expense, as well as, if applicable,
gain (loss) on extinguishment of debt, net; losses on economic
impairments; amortization of intangible assets and contract
liabilities, net; restructuring and similar charges; costs related
to mergers and integrations; and certain other infrequent
operational events. We believe that the Adjusted EBITDA measure
provides greater transparency of our core operating performance. We
prepare Adjusted Net Income (Loss) by eliminating from Net Income
(Loss) the impact of a number of non-recurring items we do not
consider indicative of our on-going performance. We prepare
Adjusted Diluted Earnings (Loss) per Share by eliminating from
Diluted Earnings per Share the impact of a number of non-recurring
items we do not consider indicative of our on-going performance.
Similar to Adjusted EBITDA, we believe these measures help identify
underlying trends that could otherwise be masked by the effect of
the non-recurring items we exclude in the measure.
The Company also discloses free cash flow as a non-GAAP
liquidity measure. Free cash flow is calculated as Net cash
provided by (used in) operating activities less cash paid for
capital expenditures. We believe Free Cash Flow is useful to
investors because it measures our ability to generate or use cash.
Once business needs and obligations are met, this cash can be used
to reinvest in the company for future growth or to return to
shareholders through dividend payments or share repurchases. We may
have certain obligations such as non-discretionary debt service
that are not deducted from the measure. Such business needs,
obligations, and other non-discretionary expenditures that are not
deducted from Free Cash Flow would reduce cash available for other
uses including return of capital.
We believe that these non-GAAP financial measures provide useful
information about our financial performance, enhance the overall
understanding of our past performance and future prospects, and
allow for greater transparency with respect to key metrics used by
our management team for financial and operational decision-making.
We are presenting these non-GAAP financial measures to assist
investors in seeing our financial performance through the eyes of
management, and because we believe that these measures provide an
additional tool for investors to use in comparing our core
financial performance over multiple periods with other companies in
our industry.
These non-GAAP adjusted measures should be considered in
addition to, and not as a substitute for, or superior to, contract
drilling revenue, contract drilling costs, contract drilling
margin, average daily revenue, operating income, cash flows from
operations, or other measures of financial performance prepared in
accordance with GAAP. Please see the following non-GAAP Financial
Measures and Reconciliations for a complete description of the
adjustments.
NOBLE CORPORATION
plc AND SUBSIDIARIES
NON-GAAP MEASURES
AND RECONCILIATION
(In thousands,
except per share amounts)
(Unaudited)
|
|
Reconciliation of
Adjusted EBITDA
|
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
March 31,
2024
|
Net income
(loss)
|
|
$
195,008
|
|
$
65,816
|
|
$
95,481
|
Income tax (benefit)
provision
|
|
(5,228)
|
|
(671)
|
|
(10,213)
|
Interest expense, net
of amounts capitalized
|
|
11,996
|
|
14,662
|
|
17,544
|
Interest income and
other, net
|
|
8,183
|
|
2,940
|
|
4,735
|
Depreciation and
amortization
|
|
90,770
|
|
71,324
|
|
86,698
|
Amortization of
intangible assets and contract liabilities, net
|
|
(22,497)
|
|
(31,009)
|
|
(20,353)
|
(Gain) loss on
extinguishment of debt, net
|
|
—
|
|
26,397
|
|
—
|
Merger and integration
costs
|
|
10,618
|
|
22,452
|
|
9,331
|
(Gain) loss on sale of
operating assets, net
|
|
(17,357)
|
|
—
|
|
—
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
15,934
|
|
—
|
Adjusted
EBITDA
|
|
$
271,493
|
|
$
187,845
|
|
$
183,223
|
|
|
|
|
|
Reconciliation of
Income Tax Benefit (Provision)
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
March 31,
2024
|
Income tax benefit
(provision)
|
|
$
5,228
|
|
$
671
|
|
$
10,213
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
101
|
|
3,747
|
|
58
|
Gain (loss) on sale of
operating assets, net
|
|
2,500
|
|
—
|
|
—
|
Discrete tax
items
|
|
(63,067)
|
|
(47,601)
|
|
(18,528)
|
Total
Adjustments
|
|
(60,466)
|
|
(43,854)
|
|
(18,470)
|
Adjusted income tax
benefit (provision)
|
|
$
(55,238)
|
|
$
(43,183)
|
|
$
(8,257)
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
NON-GAAP MEASURES
AND RECONCILIATION
(In thousands,
except per share amounts)
(Unaudited)
|
|
Reconciliation of
Net Income (Loss)
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
March 31,
2024
|
Net income
(loss)
|
|
$
195,008
|
|
$
65,816
|
|
$
95,481
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
(22,396)
|
|
(27,262)
|
|
(20,295)
|
Merger and integration
costs
|
|
10,618
|
|
22,452
|
|
9,331
|
(Gain) loss on sale of
operating assets, net
|
|
(14,857)
|
|
—
|
|
—
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
15,934
|
|
—
|
(Gain) loss on
extinguishment of debt, net
|
|
—
|
|
26,397
|
|
—
|
Discrete tax
items
|
|
(63,067)
|
|
(47,601)
|
|
(18,528)
|
Total
Adjustments
|
|
(89,702)
|
|
(10,080)
|
|
(29,492)
|
Adjusted net income
(loss)
|
|
$
105,306
|
|
$
55,736
|
|
$
65,989
|
|
|
|
|
|
|
|
Reconciliation of
Diluted EPS
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
March 31,
2024
|
Unadjusted diluted
EPS
|
|
$
1.34
|
|
$
0.45
|
|
$
0.66
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
(0.15)
|
|
(0.19)
|
|
(0.14)
|
Merger and integration
costs
|
|
0.06
|
|
0.15
|
|
0.06
|
(Gain) loss on sale of
operating assets, net
|
|
(0.10)
|
|
—
|
|
—
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
0.11
|
|
—
|
(Gain) loss on
extinguishment of debt, net
|
|
—
|
|
0.18
|
|
—
|
Discrete tax
items
|
|
(0.43)
|
|
(0.32)
|
|
(0.13)
|
Total
Adjustments
|
|
(0.62)
|
|
(0.07)
|
|
(0.21)
|
Adjusted diluted
EPS
|
|
$
0.72
|
|
$
0.38
|
|
$
0.45
|
|
|
|
|
|
|
|
Reconciliation of
Free Cash Flow
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
March 31,
2024
|
Net cash provided by
(used in) operating activities
|
|
$
106,791
|
|
$
211,160
|
|
$
128,689
|
Capital expenditures,
net of proceeds from insurance claims
|
|
(132,513)
|
|
(106,796)
|
|
(166,610)
|
Free cash
flow
|
|
$
(25,722)
|
|
$
104,364
|
|
$
(37,921)
|
View original
content:https://www.prnewswire.co.uk/news-releases/noble-corporation-plc-announces-second-quarter-2024-results-302211508.html