- Closed Diamond acquisition on September
4th
- Increased capital return program with additional share
repurchase authorization of $400
million
- Repurchased 6.9 million of shares in Q3 2024, $0.50 per share dividend declared for Q4 2024,
bringing total FY 2024 cash returns to shareholders to over
$525 million, including Q4
dividend
- Q3 Net Income of $61 million,
Diluted Earnings Per Share of $0.40,
Adjusted EBITDA of $291 million, net
cash provided by operating activities of $284 million, and Free Cash Flow of $165 million
- Q4 2024 Guidance provided as follows: Total Revenue
$850 to $890
million, Adjusted EBITDA $275
to $305 million, Capital Additions
(net of reimbursements) $105 to
$135 million
SUGAR
LAND, Texas, Nov. 5, 2024
/PRNewswire/ -- Noble Corporation plc (NYSE: NE, CSE: NOBLE,
"Noble" or the "Company") today reported third quarter 2024
results.
|
|
Three Months
Ended
|
(in millions, except
per share amounts)
|
|
September 30,
2024
|
|
September 30,
2023
|
|
June 30,
2024
|
Total
Revenue
|
|
$
801
|
|
$
697
|
|
$
693
|
Contract Drilling
Services Revenue
|
|
764
|
|
671
|
|
661
|
Net Income
(Loss)
|
|
61
|
|
158
|
|
195
|
Adjusted
EBITDA*
|
|
291
|
|
283
|
|
271
|
Adjusted Net Income
(Loss)*
|
|
89
|
|
127
|
|
105
|
Basic Earnings (Loss)
Per Share
|
|
0.41
|
|
1.14
|
|
1.37
|
Diluted Earnings (Loss)
Per Share
|
|
0.40
|
|
1.09
|
|
1.34
|
Adjusted Diluted
Earnings (Loss) Per Share*
|
|
0.58
|
|
0.87
|
|
0.72
|
|
|
|
|
|
|
|
* A Non-GAAP
supporting schedule is included with the statements and schedules
in this press release.
|
Robert W. Eifler, President and
Chief Executive Officer of Noble Corporation plc, stated "We are
excited to have closed on the Diamond acquisition during the third
quarter, enabling us to start capturing the value from the
transaction earlier than expected. Our strategy of pursuing
rational and accretive growth in the high-end deepwater segment
toward an ultimate objective of maximizing cash returns to
shareholders is yielding tangible results, as evidenced by robust
third quarter free cash flow and a sector leading dividend and
buyback program. Despite a more muted near-term demand environment
than we had envisioned coming into this year, Noble is uniquely
well positioned to deliver customer and shareholder value through
various market conditions."
Third Quarter Results
Contract drilling services
revenue for the third quarter of 2024 totaled $764 million compared to $661 million in the second quarter of 2024, with
the sequential increase driven primarily by an approximate four
weeks of contribution from the legacy Diamond fleet. Marketed fleet
utilization was 82% in the three months ended September 30, 2024, compared to 78% in the
previous quarter. Contract drilling services costs for the third
quarter of 2024 were $434 million, up
from $336 million for the second
quarter of 2024, with the sequential increase driven by the legacy
Diamond fleet and partially offset by lower contract preparation
and mobilization expenses. Net income decreased to $61 million in the third quarter of 2024, down
from $195 million in the second
quarter of 2024, and Adjusted EBITDA increased to $291 million in the third quarter of 2024, up
from $271 million in the second
quarter of 2024. Net cash provided by operating activities in the
third quarter of 2024 was $284
million, net capital expenditures were $119 million, and free cash flow (non-GAAP) was
$165 million.
Balance Sheet, Capital Allocation, and Increased Shareholder
Return Authorization
The Company's balance sheet as of
September 30, 2024, reflected total
debt principal value of approximately $2.0
billion and cash (and cash equivalents) of $392 million.
The Company repurchased approximately 6.9 million shares in the
third quarter for $250 million,
bringing total repurchases executed under the original $400 million program to $360 million. On October
22, 2024, Noble's Board of Directors authorized an increased
share repurchase authorization of up to an additional $400 million, subject to any applicable
shareholder approval limits. This authorization does not have a
fixed expiration, and may be modified, suspended or discontinued at
any time. The program does not obligate the Company to acquire any
particular amount of shares.
On November 5, 2024, Noble's Board of Directors approved an
interim quarterly cash dividend on our ordinary shares of
$0.50 per share for the fourth
quarter of 2024. The $0.50 dividend
is expected to be paid on December 19, 2024, to shareholders
of record at close of business on December 5, 2024. The
Company intends to continue to pay dividends on a quarterly basis,
and the fourth 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.
Operating Highlights and Backlog
Noble's marketed
fleet of twenty-five floaters was 81% contracted during the third
quarter (including nine marketed floaters from the legacy Diamond
fleet on a partial quarter basis from September 4, 2024), compared with 78% in the
prior quarter. Industry leading edge dayrates for tier-1 drillships
remain in the mid $400,000s to low
$500,000s per day range. Contract
fixtures for lower specification floaters have been limited in
2024, and are expected to reflect a softer utilization environment
throughout 2025 due to continuing white space risk that is
impacting all floater segments.
Utilization of Noble's thirteen marketed jackups improved to 83%
in the third quarter, compared with 77% in the prior quarter.
Leading edge harsh environment jackup dayrates remain in the mid
$200,000s per day in Norway and $130,000 to $150,000 per day in the rest of the North Sea.
The Northern Europe jackup market
continues to indicate potential for a slight demand improvement in
Norway for 2025, while policy and
permitting factors present potential headwinds for the Southern
North Sea.
Subsequent to last quarter's earnings press release, ExxonMobil
Guyana awarded an additional 4.8 years of backlog under the
Commercial Enabling Agreement (CEA), intended to extend the
contract duration for each of our four drillships operating under
the CEA from Q2 2027 to Q3 2028. Additionally, the Ocean Endeavor
has been awarded an additional 130 days with Shell in the UK North
Sea.
Noble's current backlog as of November 5,
2024 stands at $6.2
billion.
Outlook
For the fourth quarter of 2024, Noble is
providing guidance as follows: Total revenue in the range of
$850 to $890
million; Adjusted EBITDA in the range of $275 to $305
million, and capital additions (net of reimbursements) in
the range of $105 to $135 million.
Commenting on Noble's outlook, Mr. Eifler stated, "We remain
encouraged by the high level of tangible contract opportunities in
our commercial pipeline which is expected to drive a backlog
inflection sometime next year. In the meantime, Noble is poised to
generate robust cash flow amid sub-optimal utilization over the
near term. We remain committed to returning essentially all free
cash flow to shareholders and are pleased to announce a second
$400 million share repurchase
authorization."
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 fourth quarter 2024 GAAP financial
results.
Conference Call
Noble will host a conference call
related to its third quarter 2024 results on Wednesday, November 6th, 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 and Return of Capital
Disclaimers
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.
On October 22, 2024, the Board of
Directors approved a share repurchase program of up to $400 million commencing immediately after
completion of the prior $400 million
share repurchase. All shares purchased under the share repurchase
programs are cancelled. The share repurchase programs take place
within the limitations of the general authority previously granted
by shareholders, or any authorization to be granted at a future
general meeting of the Company. As of today, the repurchase
programs do not have fixed expirations, and may be modified,
suspended or discontinued at any time. The programs do not obligate
the Company to acquire any particular amount of shares.
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 expenditures,
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, any asset
sales, access to capital, fleet condition and utilization, timing
and amount of insurance recoveries 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 "guidance," "anticipate,"
"believe," "continue," "could," "estimate," "expect," "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 completed Diamond Transaction, including the risk that the
benefits of the transaction may not be fully realized or may take
longer to realize than expected. 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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
revenues
|
|
|
|
|
|
|
|
|
Contract drilling
services
|
|
$
763,543
|
|
$
671,004
|
|
$ 2,036,678
|
|
$ 1,852,474
|
Reimbursables and
other
|
|
37,006
|
|
26,446
|
|
93,799
|
|
93,565
|
|
|
800,549
|
|
697,450
|
|
2,130,477
|
|
1,946,039
|
Operating costs and
expenses
|
|
|
|
|
|
|
|
|
Contract drilling
services
|
|
434,192
|
|
354,199
|
|
1,159,913
|
|
1,078,521
|
Reimbursables
|
|
28,185
|
|
16,682
|
|
69,196
|
|
67,484
|
Depreciation and
amortization
|
|
109,879
|
|
77,146
|
|
287,347
|
|
218,412
|
General and
administrative
|
|
43,596
|
|
33,039
|
|
109,226
|
|
95,428
|
Merger and integration
costs
|
|
69,214
|
|
12,966
|
|
89,163
|
|
47,049
|
(Gain) loss on sale of
operating assets, net
|
|
—
|
|
—
|
|
(17,357)
|
|
—
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
2,642
|
|
—
|
|
22,120
|
|
|
685,066
|
|
496,674
|
|
1,697,488
|
|
1,529,014
|
Operating income
(loss)
|
|
115,483
|
|
200,776
|
|
432,989
|
|
417,025
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
Interest expense, net
of amounts capitalized
|
|
(24,951)
|
|
(13,005)
|
|
(54,491)
|
|
(44,539)
|
Gain on bargain
purchase
|
|
—
|
|
5,005
|
|
—
|
|
5,005
|
Gain (loss) on
extinguishment of debt, net
|
|
—
|
|
—
|
|
—
|
|
(26,397)
|
Interest income and
other, net
|
|
2,292
|
|
17,206
|
|
(10,626)
|
|
16,292
|
Income (loss) before
income taxes
|
|
92,824
|
|
209,982
|
|
367,872
|
|
367,386
|
Income tax benefit
(provision)
|
|
(31,608)
|
|
(51,659)
|
|
(16,167)
|
|
(35,184)
|
Net income
(loss)
|
|
$
61,216
|
|
$
158,323
|
|
$
351,705
|
|
$
332,202
|
Per share
data
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
0.41
|
|
$
1.14
|
|
$
2.43
|
|
$
2.42
|
Diluted:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
0.40
|
|
$
1.09
|
|
$
2.37
|
|
$
2.29
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
thousands)
(Unaudited)
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
391,858
|
|
$
360,794
|
Accounts receivable,
net
|
|
752,270
|
|
548,844
|
Prepaid expenses and
other current assets
|
|
266,563
|
|
152,110
|
Total current
assets
|
|
1,410,691
|
|
1,061,748
|
Intangible
assets
|
|
1,580
|
|
10,128
|
Property and equipment,
at cost
|
|
6,795,699
|
|
4,591,936
|
Accumulated
depreciation
|
|
(746,262)
|
|
(467,600)
|
Property and equipment,
net
|
|
6,049,437
|
|
4,124,336
|
Other assets
|
|
573,436
|
|
311,225
|
Total
assets
|
|
$
8,035,144
|
|
$
5,507,437
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
405,907
|
|
$
395,165
|
Accrued payroll and
related costs
|
|
119,665
|
|
97,313
|
Other current
liabilities
|
|
374,893
|
|
149,202
|
Total current
liabilities
|
|
900,465
|
|
641,680
|
Long-term
debt
|
|
1,981,237
|
|
586,203
|
Other
liabilities
|
|
445,096
|
|
307,451
|
Noncurrent contract
liabilities
|
|
23,397
|
|
50,863
|
Total
liabilities
|
|
3,350,195
|
|
1,586,197
|
Commitments and
contingencies
|
|
|
|
|
Total shareholders'
equity
|
|
4,684,949
|
|
3,921,240
|
Total liabilities
and equity
|
|
$
8,035,144
|
|
$
5,507,437
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
thousands)
(Unaudited)
|
|
|
|
Nine Months Ended September 30,
|
|
|
2024
|
|
2023
|
Cash flows from operating
activities
|
|
|
|
|
Net income
(loss)
|
|
$
351,705
|
|
$
332,202
|
Adjustments to
reconcile net income (loss) to net cash flow from operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
287,347
|
|
218,412
|
Amortization of
intangible assets and contract liabilities, net
|
|
(46,580)
|
|
(95,540)
|
Gain on bargain
purchase
|
|
—
|
|
(5,005)
|
(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
|
|
(55,854)
|
|
(189,618)
|
Net cash provided by
(used in) operating activities
|
|
519,261
|
|
286,848
|
Cash flows from investing
activities
|
|
|
|
|
Capital
expenditures
|
|
(434,653)
|
|
(268,131)
|
Proceeds from
insurance claims
|
|
16,426
|
|
—
|
Cash paid in
stock-based business combination, net
|
|
(400,458)
|
|
—
|
Proceeds from disposal
of assets, net
|
|
4,885
|
|
—
|
Net cash provided by
(used in) investing activities
|
|
(813,800)
|
|
(268,131)
|
Cash flows from financing
activities
|
|
|
|
|
Issuance of
debt
|
|
824,000
|
|
600,000
|
Borrowings on credit
facilities
|
|
35,000
|
|
—
|
Repayments of credit
facilities
|
|
(35,000)
|
|
—
|
Repayments of
debt
|
|
—
|
|
(673,411)
|
Debt extinguishment
costs
|
|
—
|
|
(25,697)
|
Debt issuance
costs
|
|
(10,002)
|
|
(24,914)
|
Warrants
exercised
|
|
628
|
|
156
|
Share
repurchases
|
|
(250,000)
|
|
(80,000)
|
Dividend
payments
|
|
(198,150)
|
|
(42,369)
|
Taxes withheld on
employee stock transactions
|
|
(57,167)
|
|
(8,612)
|
Other
|
|
22,578
|
|
—
|
Net cash provided by
(used in) financing activities
|
|
331,887
|
|
(254,847)
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
|
37,348
|
|
(236,130)
|
Cash, cash equivalents and restricted cash, beginning
of period
|
|
367,745
|
|
485,707
|
Cash, cash equivalents and restricted cash, end of
period
|
|
$
405,093
|
|
$
249,577
|
NOBLE CORPORATION
plc AND SUBSIDIARIES
OPERATIONAL
INFORMATION
(Unaudited)
|
|
|
Average Rig
Utilization (1)
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Floaters
|
72 %
|
|
70 %
|
|
77 %
|
Jackups
|
83 %
|
|
77 %
|
|
64 %
|
Total
|
76 %
|
|
73 %
|
|
72 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Days
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Floaters
|
1,418
|
|
1,138
|
|
1,348
|
Jackups
|
991
|
|
914
|
|
824
|
Total
|
2,409
|
|
2,052
|
|
2,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Dayrates
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Floaters
|
$
424,199
|
|
$
435,677
|
|
$
403,813
|
Jackups
|
159,444
|
|
155,585
|
|
140,775
|
Total
|
$
315,295
|
|
$
310,962
|
|
$
304,040
|
|
(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
September
30,
|
|
Nine Months
Ended
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
61,216
|
|
$
158,323
|
|
$
351,705
|
|
$
332,202
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding - basic
|
|
149,727
|
|
139,400
|
|
144,863
|
|
137,478
|
Dilutive effect of
share-based awards
|
|
1,877
|
|
3,204
|
|
1,877
|
|
3,204
|
Dilutive effect of
warrants
|
|
1,334
|
|
3,117
|
|
1,502
|
|
4,339
|
Weighted average shares
outstanding - diluted
|
|
152,938
|
|
145,721
|
|
148,242
|
|
145,021
|
Per share
data
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
0.41
|
|
$
1.14
|
|
$
2.43
|
|
$
2.42
|
Diluted:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
0.40
|
|
$
1.09
|
|
$
2.37
|
|
$
2.29
|
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
September 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
June 30,
2024
|
Net income
(loss)
|
|
$
61,216
|
|
$
158,323
|
|
$
195,008
|
Income tax (benefit)
provision
|
|
31,608
|
|
51,659
|
|
(5,228)
|
Interest expense, net
of amounts capitalized
|
|
24,951
|
|
13,005
|
|
11,996
|
Interest income and
other, net
|
|
(2,292)
|
|
(17,206)
|
|
8,183
|
Depreciation and
amortization
|
|
109,879
|
|
77,146
|
|
90,770
|
Amortization of
intangible assets and contract liabilities, net
|
|
(3,730)
|
|
(10,803)
|
|
(22,497)
|
Gain on bargain
purchase
|
|
—
|
|
(5,005)
|
|
—
|
Merger and integration
costs
|
|
69,214
|
|
12,966
|
|
10,618
|
(Gain) loss on sale of
operating assets, net
|
|
—
|
|
—
|
|
(17,357)
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
2,642
|
|
—
|
Adjusted
EBITDA
|
|
$
290,846
|
|
$
282,727
|
|
$
271,493
|
Reconciliation of
Income Tax Benefit (Provision)
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
June 30,
2024
|
Income tax benefit
(provision)
|
|
$
(31,608)
|
|
$
(51,659)
|
|
$
5,228
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
90
|
|
6,079
|
|
101
|
Joint taxation scheme
compensation
|
|
—
|
|
(1,981)
|
|
—
|
Gain (loss) on sale of
operating assets, net
|
|
—
|
|
—
|
|
2,500
|
Discrete tax
items
|
|
(37,688)
|
|
(17,088)
|
|
(63,067)
|
Total
Adjustments
|
|
(37,598)
|
|
(12,990)
|
|
(60,466)
|
Adjusted income tax
benefit (provision)
|
|
$
(69,206)
|
|
$
(64,649)
|
|
$
(55,238)
|
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
September 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
June 30,
2024
|
Net income
(loss)
|
|
$
61,216
|
|
$
158,323
|
|
$
195,008
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
(3,640)
|
|
(4,724)
|
|
(22,396)
|
Joint taxation scheme
compensation
|
|
—
|
|
(19,837)
|
|
—
|
Gain on bargain
purchase
|
|
—
|
|
(5,005)
|
|
—
|
Merger and integration
costs
|
|
69,214
|
|
12,966
|
|
10,618
|
(Gain) loss on sale of
operating assets, net
|
|
—
|
|
—
|
|
(14,857)
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
2,642
|
|
—
|
Discrete tax
items
|
|
(37,688)
|
|
(17,088)
|
|
(63,067)
|
Total
Adjustments
|
|
27,886
|
|
(31,046)
|
|
(89,702)
|
Adjusted net income
(loss)
|
|
$
89,102
|
|
$
127,277
|
|
$
105,306
|
|
|
|
|
|
|
|
Reconciliation of
Diluted EPS
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
June 30,
2024
|
Unadjusted diluted
EPS
|
|
$
0.40
|
|
$
1.09
|
|
$
1.34
|
Adjustments
|
|
|
|
|
|
|
Amortization of
intangible assets and contract liabilities, net
|
|
(0.02)
|
|
(0.03)
|
|
(0.15)
|
Joint taxation scheme
compensation
|
|
—
|
|
(0.14)
|
|
—
|
Gain on bargain
purchase
|
|
—
|
|
(0.03)
|
|
—
|
Merger and integration
costs
|
|
0.45
|
|
0.08
|
|
0.06
|
(Gain) loss on sale of
operating assets, net
|
|
—
|
|
—
|
|
(0.10)
|
Hurricane losses and
(recoveries), net
|
|
—
|
|
0.02
|
|
—
|
Discrete tax
items
|
|
(0.25)
|
|
(0.12)
|
|
(0.43)
|
Total
Adjustments
|
|
0.18
|
|
(0.22)
|
|
(0.62)
|
Adjusted diluted
EPS
|
|
$
0.58
|
|
$
0.87
|
|
$
0.72
|
|
|
|
|
|
|
|
Reconciliation of
Free Cash Flow
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Three Months
Ended
|
|
|
2024
|
|
2023
|
|
June 30,
2024
|
Net cash provided by
(used in) operating activities
|
|
$
283,781
|
|
$
138,768
|
|
$
106,791
|
Capital expenditures,
net of proceeds from insurance claims
|
|
(119,104)
|
|
(98,601)
|
|
(132,513)
|
Free cash
flow
|
|
$
164,677
|
|
$
40,167
|
|
$
(25,722)
|
NOBLE OFFSHORE DRILLING
INC.
UNAUDITED SELECTED FINANCIALS
On the Merger Effective Date, Diamond Offshore Drilling, Inc.
merged into Noble Offshore Drilling, Inc. with Noble Offshore
Drilling, Inc. being the surviving entity.
The indenture governing the 8.500% Senior Secured Second Lien
Notes due October 2030 issued by
Diamond Foreign Asset Company and Diamond Finance, LLC ("Diamond
Second Lien Notes") contains a covenant that requires Noble
Offshore Drilling, Inc., as a successor Guarantor, to furnish to
holders of the Diamond Second Lien Notes certain financial
information relating to Noble Offshore Drilling, Inc. and its
restricted subsidiaries.
|
|
September 30,
2024
|
Balance
Sheets
|
|
|
Cash and cash
equivalents
|
|
$
179,801
|
Total current
assets
|
|
455,946
|
Total current
liabilities
|
|
298,270
|
Total debt
|
|
1,171,316
|
Total shareholders'
equity
|
|
864,444
|
|
|
Consolidated Diamond
Offshore Drilling, Inc.
|
|
Consolidated Noble
Offshore Drilling, Inc.
|
|
|
Period from
July 1, 2024
through
September 3, 2024
|
|
Period from
September 4, 2024
through
September 30, 2024
|
Statements of
Operations
|
|
|
|
|
Operating
revenues
|
|
$
197,013
|
|
$
94,380
|
Operating costs and
expenses
|
|
142,917
|
|
95,246
|
Depreciation and
amortization
|
|
22,210
|
|
11,357
|
|
|
|
|
|
Statements of Cash
Flows
|
|
|
|
|
Net cash provided by
(used in) operating activities
|
|
$
56,867
|
|
$
(8,887)
|
Capital
expenditures
|
|
(17,434)
|
|
(10,562)
|
Proceeds from disposal
of assets, net
|
|
8,910
|
|
5,575
|
Dividend
payments
|
|
—
|
|
—
|
View original
content:https://www.prnewswire.com/news-releases/noble-corporation-plc-announces-third-quarter-2024-results-and-additional-share-repurchase-authorization-302296981.html
SOURCE Noble Corporation plc