NOBLE CORPORATION PLC ANNOUNCES THIRD QUARTER 2025 RESULTS
Noble Corporation (NYSE: NE) reported Q3 2025 results including a net loss of $21 million (loss per share $0.13) and Adjusted EBITDA of $254 million. The company generated $277 million of operating cash flow and $139 million of free cash flow in the quarter. Backlog increased to $7.0 billion after roughly $740 million of new contract value since the August fleet report. The board declared a $0.50 per share interim dividend payable Dec 18, 2025. Full-year 2025 guidance was narrowed to $3,225–$3,275 million revenue, $1,100–$1,125 million Adjusted EBITDA, and $425–$450 million CapEx (net).
Noble Corporation (NYSE: NE) ha riportato i risultati del terzo trimestre 2025 includendo una perdita netta di 21 milioni di dollari (perdita per azione 0,13 dollari) e un EBITDA rettificato di 254 milioni di dollari. L'azienda ha generato 277 milioni di dollari di flusso di cassa operativo e 139 milioni di dollari di free cash flow nel trimestre. L'order backlog è aumentato a 7,0 miliardi di dollari dopo circa 740 milioni di dollari di nuovo valore contrattuale dall'ultima rapporto di agosto. Il consiglio di amministrazione ha dichiarato un dividendo straordinario provvisorio di 0,50 dollari a azione, pagabile il 18 dicembre 2025. La guidance per l'intero 2025 è stata ristretta a un fatturato di 3.225–3.275 milioni di dollari, un EBITDA rettificato di 1.100–1.125 milioni di dollari e una CapEx netta di 425–450 milioni di dollari.
Noble Corporation (NYSE: NE) reportó resultados del tercer trimestre de 2025, incluyendo una pérdida neta de 21 millones de dólares (pérdida por acción de 0,13) y un EBITDA ajustado de 254 millones de dólares. La compañía generó 277 millones de dólares de flujo de caja operativo y 139 millones de dólares de flujo de caja libre en el trimestre. El backlog aumentó a 7,0 mil millones de dólares tras aproximadamente 740 millones de dólares de nuevo valor de contratos desde el informe de flota de agosto. La junta declaró un dividendo interino de 0,50 dólares por acción, pagadero el 18 de diciembre de 2025. Las perspectivas para todo 2025 se han estrechado a ingresos de 3.225–3.275 millones de dólares, 1.100–1.125 millones de EBITDA ajustado y 425–450 millones de CapEx (neto).
Noble Corporation (NYSE: NE)은 2025년 3분기 실적을 발표했으며 순손실 2100만 달러, 주당손실 0.13달러, 조정 EBITDA 2억5400만 달러를 기록했습니다. 회사는 이번 분기에 2억7700만 달러의 영업현금흐름과 1억3900만 달러의 자유현금흐름을 창출했습니다. 백로그는 70억 달러로 증가했고 이는 8월 선단 보고서 이후 약 7,400만 달러의 신규 계약가치가 추가되었기 때문입니다. 이사회는 주당 0.50달러의 중간 배당금을 2025년 12월 18일에 지급하기로 선언했습니다. 2025년 연간 가이던스는 매출 32억 2,250만–32억 7,750만 달러, 조정 EBITDA 11억–11억 2,5천만 달러, 순현금 CapEx 4.25–4.50억 달러로 축소되었습니다.
Noble Corporation (NYSE: NE) a publié les résultats du troisième trimestre 2025, comprenant une perte nette de 21 millions de dollars (perte par action de 0,13 $) et un EBITDA ajusté de 254 millions de dollars. La société a généré 277 millions de dollars de flux de trésorerie opérationnel et 139 millions de dollars de flux de trésorerie disponible au cours du trimestre. Le carnet de commandes est passé à 7,0 milliards de dollars après environ 740 millions de dollars de nouvelle valeur contractuelle depuis le rapport de flotte d’août. Le conseil d’administration a déclaré un dividende intérimaire de 0,50 $ par action, payable le 18 décembre 2025. Les prévisions pour l’ensemble de 2025 ont été resserrées à des revenus de 3 225–3 275 millions de dollars, un EBITDA ajusté de 1 100–1 125 millions de dollars et un CapEx net de 425–450 millions de dollars.
Noble Corporation (NYSE: NE) hat die Ergebnisse für das dritte Quartal 2025 veröffentlicht, darunter eine Nettoverlust von 21 Millionen US-Dollar (Verlust je Aktie 0,13 USD) und ein angepasstes EBITDA von 254 Millionen USD. Das Unternehmen erwirtschaftete im Quartal 277 Millionen USD operativen Cashflow und 139 Millionen USD freien Cashflow. Der Auftragsbestand stieg auf 7,0 Milliarden USD nach ca. 740 Millionen USD neuem Vertragswert seit dem Bericht über die Flotte im August. Der Vorstand hat eine Zwischendividende von 0,50 USD je Aktie angekündigt, zahlbar am 18. Dezember 2025. Die Jahresprognose für 2025 wurde eingeengt auf 3.225–3.275 Millionen USD Umsatz, 1.100–1.125 Millionen USD EBITDA und 425–450 Millionen USD CapEx (netto).
نوبل كابوراشن (NYSE: NE) أعلنت عن نتائج الربع الثالث من 2025 بما في ذلك خسارة صافية قدرها 21 مليون دولار (خسارة للسهم 0.13 دولار) و EBITDA معدل قدره 254 مليون دولار. الشركة حققت 277 مليون دولار من التدفق النقدي التشغيلي و 139 مليون دولار من التدفق النقدي الحر في الربع. ارتفع backlog إلى 7.0 مليار دولار بعد نحو 740 مليون دولار من قيمة العقد الجديدة منذ تقرير الأسطول في أغسطس. أعلن المجلس عن توزيعات أرباح مؤقتة قدرها 0.50 دولار للسهم، وستدفع في 18 ديسمبر 2025. التوجيه لعام 2025 كامل قد تم تضييقه إلى إيرادات قدرها 3,225–3,275 مليون دولار، و 1,100–1,125 مليون دولار EBITDA المعدل و 425–450 مليون دولار CapEx (صافي).
Noble Corporation (NYSE: NE) 公布了 2025 年第三季度业绩,其中包括净亏损 2100 万美元(每股亏损 0.13 美元)和调整后 EBITDA 2.54 亿美元。公司在本季度实现 2.77 亿美元 的经营现金流和 1.39 亿美元 的自由现金流。未完工订单 backlog 增至 70 亿美元,这是自 8 月船队报告以来新增合同价值约 7.4 亿美元。董事会宣布 每股 0.50 美元的 interim 股息,将于 2025 年 12 月 18 日支付。2025 年全年指引为收入 32.25–32.75 亿美元、调整后 EBITDA 11.00–11.25 亿美元,净 CapEx 4.25–4.50 亿美元。
- Backlog increased to $7.0 billion
- Approximately $740 million of new contract value since August
- Adjusted EBITDA of $254 million in Q3 2025
- $277 million net cash provided by operating activities
- $139 million free cash flow in Q3 2025
- $0.50 per share interim dividend declared
- Q3 2025 net loss of $21 million (loss per share $0.13)
- Contract drilling revenue down sequentially to $757 million
- Marketed rigs utilization fell to 65% in Q3 2025
- Full‑year 2025 guidance narrowed to $3,225–$3,275M revenue
Insights
Noble reports stronger backlog and cash flow but a Q3 GAAP loss; guidance tightened and a meaningful dividend was declared.
Noble Corporation generated
Cash generation and backlog expansion support near‑term liquidity and contracted revenue, while the GAAP loss and lower sequential utilization (35 marketed rigs at
Watch contract start dates and utilization trends into late
- Approximately
in new contract value since August fleet status report, backlog increased to$740 million .$7.0 billion per share cash dividend declared for Q4, bringing 2025 total shareholder capital returns to$0.50 .$340 million - Q3 Net Loss of
, Loss per Share of$21 million , Adjusted Diluted Earnings per Share of$0.13 , Adjusted EBITDA of$0.19 , net cash provided by operating activities of$254 million , and Free Cash Flow of$277 million .$139 million - Guidance for 2025 narrowed as follows: Total Revenue of
to$3,225 ($3,275 million to$3,200 previously); Adjusted EBITDA of$3,300 million to$1,100 ($1,125 million to$1,075 previously); and Capital Expenditures (net of reimbursements) of$1,150 million to$425 ($450 million to$400 previously).$450 million
|
|
|
Three Months Ended |
||||
|
(in millions, except per share amounts) |
|
September 30, |
|
September 30, |
|
June 30, |
|
Total Revenue |
|
$ 798 |
|
$ 801 |
|
$ 849 |
|
Contract Drilling Services Revenue |
|
757 |
|
764 |
|
812 |
|
Net Income (Loss) |
|
(21) |
|
61 |
|
43 |
|
Adjusted EBITDA* |
|
254 |
|
291 |
|
282 |
|
Adjusted Net Income (Loss)* |
|
30 |
|
89 |
|
20 |
|
Basic Earnings (Loss) Per Share |
|
(0.13) |
|
0.41 |
|
0.27 |
|
Diluted Earnings (Loss) Per Share |
|
(0.13) |
|
0.40 |
|
0.27 |
|
Adjusted Diluted Earnings (Loss) Per Share* |
|
0.19 |
|
0.58 |
|
0.13 |
|
|
|
|
|
|
|
|
|
* 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, stated "We achieved solid operational performance and cash flow in the third quarter, while several key contract awards have enabled Noble to expand backlog compared to prior quarter and year ago levels. These contracting wins deepen our position in our customers' core basins and reflect Noble's commitment to driving value for our customers and shareholders in a capital disciplined energy environment."
Third
Quarter Results
Contract drilling services revenue for the third quarter of 2025 totaled
Balance Sheet & Capital Allocation
The Company's balance sheet as of September 30, 2025, reflected total debt principal value of
On October 27, 2025, Noble's Board of Directors approved an interim quarterly cash dividend on our ordinary shares of
Operating Highlights and Backlog
Noble's fleet of twenty-four marketed floaters was
Subsequent to last quarter's earnings press release, new contracts with a total contract value of approximately
-
Noble BlackLion and Noble BlackHornet were both awarded two-year contract extensions with bp in the
U.S. Gulf, extending the rigs into September 2028 and February 2029, respectively. These extensions are valued at per rig, excluding MPD, and both have an additional one-year priced option.$310 million -
Noble Venturer received a contract from Amni International for one exploration well in
Ghana at a dayrate of . This contract is expected to follow in direct continuation of the rig's current program in$450,000 Ghana . -
Noble Resolute was awarded a one-year contract from Eni in the North Sea at a dayrate of
, expected to commence in December 2025.$125,000 -
Noble Interceptor was awarded a contract for a 150-days accommodation scope in
Norway , scheduled to commence in August 2026. Total contract value is including mobilization and demobilization.$38.7 million - Noble Developer had an option exercised by Petronas for one additional well in Suriname in early 2026.
Backlog as of October 27, 2025, stands at
Outlook
For the full year 2025, Noble narrows guidance as follows: Total Revenue guidance in the range of
Commenting on Noble's outlook, Mr. Eifler stated, "Our recent backlog expansion and constructive customer dialogue continue to support the formation of a deepwater utilization recovery by late 2026 or early 2027. While we anticipate a moderately lower earnings and cash flow profile in H1 2026 compared to H2 2025, the foundation for an improving market and corresponding earnings inflection is well underway. In the meantime, Noble remains committed to our meaningful dividend program in expectation of providing a durable cash yield for our shareholders through the cycle."
Due to the forward-looking nature of Adjusted EBITDA and Capital Expenditures (net of reimbursements), management cannot reliably predict certain of the necessary components of the most directly comparable forward-looking GAAP measure, net income, and capital expenditures, respectively. 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 2025 GAAP financial results.
Conference Call
Noble will host a conference call related to its third quarter 2025 results on Tuesday, October 28, 2025, at 8:00 a.m.
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.
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 2025 guidance (including revenue, adjusted EBITDA and capital expenditures), 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, including estimates for 2026 free cash flow, capital expenditure expectations, capital allocation expectations, including planned dividends and share repurchases, contract backlog, including projections for the achievement of performance incentives, rig demand, expected future contracts, options or extensions on existing contracts, anticipated contract start dates, major project schedules, dayrates and duration, any asset sales, rig retirements or rig stacking, access to capital, fleet condition and utilization, and the timing and amount of insurance recoveries. 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
Contract Backlog
The duration and timing (including both starting and ending dates) of the customer contracts are estimates only, and customer contracts are subject to cancellation, suspension, delays for a variety of reasons, and for certain customers, reallocation of term among contracted rigs, including some beyond Noble's control. The contract backlog represents the maximum contract drilling revenues that can be earned when only considering the contractual operating dayrate in effect during the firm contract period. The actual average dayrate will depend upon a number of factors (e.g., rig downtime, suspension of operations, etc.) including some beyond Noble's control. The dayrates do not include revenue for mobilizations, demobilizations, upgrades, contract preparation, shipyards, or recharges, unless specifically otherwise stated. Dayrates do not generally include revenue for performance incentives, with the exception of approximately
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||||||
|
|
||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Operating revenues |
|
|
|
|
|
|
|
|
|
Contract drilling services |
|
$ 757,405 |
|
$ 763,543 |
|
$ 2,401,910 |
|
$ 2,036,678 |
|
Reimbursables and other |
|
40,612 |
|
37,006 |
|
119,246 |
|
93,799 |
|
|
|
798,017 |
|
800,549 |
|
2,521,156 |
|
2,130,477 |
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
|
Contract drilling services |
|
479,894 |
|
434,192 |
|
1,444,420 |
|
1,159,913 |
|
Reimbursables |
|
30,547 |
|
28,185 |
|
90,691 |
|
69,196 |
|
Depreciation and amortization |
|
147,260 |
|
109,879 |
|
437,482 |
|
287,347 |
|
General and administrative |
|
33,301 |
|
43,596 |
|
103,485 |
|
109,226 |
|
Merger and integration costs |
|
2,145 |
|
69,214 |
|
22,367 |
|
89,163 |
|
(Gain) loss on sale of operating assets, net |
|
(6,232) |
|
— |
|
(10,983) |
|
(17,357) |
|
Loss on Impairment |
|
60,702 |
|
— |
|
60,702 |
|
— |
|
|
|
747,617 |
|
685,066 |
|
2,148,164 |
|
1,697,488 |
|
Operating income (loss) |
|
50,400 |
|
115,483 |
|
372,992 |
|
432,989 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
Interest expense, net of amounts capitalized |
|
(40,490) |
|
(24,951) |
|
(120,954) |
|
(54,491) |
|
Interest income and other, net |
|
726 |
|
2,292 |
|
7,275 |
|
(10,626) |
|
Income (loss) before income taxes |
|
10,636 |
|
92,824 |
|
259,313 |
|
367,872 |
|
Income tax benefit (provision) |
|
(31,731) |
|
(31,608) |
|
(129,233) |
|
(16,167) |
|
Net income (loss) |
|
$ (21,095) |
|
$ 61,216 |
|
$ 130,080 |
|
$ 351,705 |
|
|
|
|
|
|
|
|
|
|
|
Per share data |
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ (0.13) |
|
$ 0.41 |
|
$ 0.82 |
|
$ 2.43 |
|
Diluted: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ (0.13) |
|
$ 0.40 |
|
$ 0.80 |
|
$ 2.37 |
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||
|
|
||||
|
|
|
September 30, 2025 |
|
December 31, 2024 |
|
ASSETS |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
$ 477,946 |
|
$ 247,303 |
|
Accounts receivable, net |
|
678,286 |
|
796,961 |
|
Prepaid expenses and other current assets |
|
208,227 |
|
344,600 |
|
Total current assets |
|
1,364,459 |
|
1,388,864 |
|
Property and equipment, at cost |
|
6,981,861 |
|
6,904,731 |
|
Accumulated depreciation |
|
(1,250,091) |
|
(868,914) |
|
Property and equipment, net |
|
5,731,770 |
|
6,035,817 |
|
Other assets |
|
543,088 |
|
540,087 |
|
Total assets |
|
$ 7,639,317 |
|
$ 7,964,768 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable |
|
$ 304,982 |
|
$ 397,622 |
|
Accrued payroll and related costs |
|
98,777 |
|
116,877 |
|
Other current liabilities |
|
375,513 |
|
425,863 |
|
Total current liabilities |
|
779,272 |
|
940,362 |
|
Long-term debt |
|
1,976,919 |
|
1,980,186 |
|
Other liabilities |
|
349,012 |
|
384,254 |
|
Noncurrent contract liabilities |
|
— |
|
8,580 |
|
Total liabilities |
|
3,105,203 |
|
3,313,382 |
|
Commitments and contingencies |
|
|
|
|
|
Total shareholders' equity |
|
4,534,114 |
|
4,651,386 |
|
Total liabilities and equity |
|
$ 7,639,317 |
|
$ 7,964,768 |
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||
|
|
||||
|
|
|
Nine Months Ended September 30, |
||
|
|
|
2025 |
|
2024 |
|
Cash flows from operating activities |
|
|
|
|
|
Net income (loss) |
|
$ 130,080 |
|
$ 351,705 |
|
Adjustments to reconcile net income (loss) to net cash flow from |
|
|
|
|
|
Depreciation and amortization |
|
437,482 |
|
287,347 |
|
Amortization of intangible assets and contract liabilities, net |
|
(8,366) |
|
(46,580) |
|
(Gain) loss on sale of operating assets, net |
|
(10,983) |
|
(17,357) |
|
Loss on impairment |
|
60,702 |
|
— |
|
Other operating activities Other operating activities |
|
155,638 |
|
(55,854) |
|
Net cash provided by (used in) operating activities |
|
764,553 |
|
519,261 |
|
Cash flows from investing activities |
|
|
|
|
|
Capital expenditures |
|
(367,776) |
|
(434,653) |
|
Proceeds from insurance claims |
|
22,201 |
|
16,426 |
|
Cash paid in stock-based business combination, net |
|
— |
|
(400,458) |
|
Proceeds from disposal of assets, net |
|
101,898 |
|
4,885 |
|
Net cash provided by (used in) investing activities |
|
(243,677) |
|
(813,800) |
|
Cash flows from financing activities |
|
|
|
|
|
Issuance of debt |
|
— |
|
824,000 |
|
Borrowings on credit facilities |
|
— |
|
35,000 |
|
Repayments of credit facilities |
|
— |
|
(35,000) |
|
Debt issuance costs |
|
— |
|
(10,002) |
|
Warrants exercised |
|
41 |
|
628 |
|
Share repurchases |
|
(20,000) |
|
(250,000) |
|
Dividend payments |
|
(240,442) |
|
(198,150) |
|
Withholding tax related to employee stock transactions |
|
(9,713) |
|
(57,167) |
|
Finance lease payments |
|
(18,525) |
|
— |
|
Other |
|
— |
|
22,578 |
|
Net cash provided by (used in) financing activities |
|
(288,639) |
|
331,887 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
232,237 |
|
37,348 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
252,279 |
|
367,745 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ 484,516 |
|
$ 405,093 |
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||||
|
|
||||||
|
|
|
Average Rig Utilization (1) |
||||
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
|
Floaters |
|
65 % |
|
70 % |
|
72 % |
|
Jackups |
|
54 % |
|
61 % |
|
83 % |
|
Total |
|
61 % |
|
67 % |
|
76 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Days |
||||
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
|
Floaters |
|
1,488 |
|
1,705 |
|
1,418 |
|
Jackups |
|
627 |
|
724 |
|
991 |
|
Total |
|
2,115 |
|
2,429 |
|
2,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Dayrates |
||||
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
|
Floaters |
|
$ 423,489 |
|
$ 400,802 |
|
$ 424,199 |
|
Jackups |
|
202,982 |
|
176,503 |
|
159,444 |
|
Total |
|
$ 358,126 |
|
$ 333,960 |
|
$ 315,295 |
|
|
||||||
|
(1) Average Rig Utilization statistics include all marketed and cold stacked rigs. |
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||||||
|
|
||||||||
|
The following tables presents the computation of basic and diluted income (loss) per share: |
||||||||
|
|
||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Numerator: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ (21,095) |
|
$ 61,216 |
|
$ 130,080 |
|
$ 351,705 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic |
|
158,834 |
|
149,727 |
|
158,879 |
|
144,863 |
|
Dilutive effect of share-based awards |
|
— |
|
1,877 |
|
1,999 |
|
1,877 |
|
Dilutive effect of warrants |
|
— |
|
1,334 |
|
835 |
|
1,502 |
|
Weighted average shares outstanding - diluted |
|
158,834 |
|
152,938 |
|
161,713 |
|
148,242 |
|
Per share data |
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ (0.13) |
|
$ 0.41 |
|
$ 0.82 |
|
$ 2.43 |
|
Diluted: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ (0.13) |
|
$ 0.40 |
|
$ 0.80 |
|
$ 2.37 |
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 (Loss) 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 |
||||||
|
|
||||||
|
Reconciliation of Adjusted EBITDA |
|
|
||||
|
|
|
Three Months Ended September 30, |
|
Three Months Ended |
||
|
|
|
2025 |
|
2024 |
|
June 30, 2025 |
|
Net income (loss) |
|
$ (21,095) |
|
$ 61,216 |
|
$ 42,872 |
|
Income tax (benefit) provision |
|
31,731 |
|
31,608 |
|
57,096 |
|
Interest expense, net of amounts capitalized |
|
40,490 |
|
24,951 |
|
39,997 |
|
Interest income and other, net |
|
(726) |
|
(2,292) |
|
(4,712) |
|
Depreciation and amortization |
|
147,260 |
|
109,879 |
|
147,085 |
|
Amortization of intangible assets and contract liabilities, net |
|
— |
|
(3,730) |
|
(915) |
|
Merger and integration costs |
|
2,145 |
|
69,214 |
|
5,302 |
|
(Gain) loss on sale of operating assets, net |
|
(6,232) |
|
— |
|
(4,751) |
|
Loss on impairment |
|
60,702 |
|
— |
|
— |
|
Adjusted EBITDA |
|
$ 254,275 |
|
$ 290,846 |
|
$ 281,974 |
|
|
||||||
|
Reconciliation of Adjusted Income Tax Benefit (Provision) |
|
|
|
|
||
|
|
|
Three Months Ended September 30, |
|
Three Months Ended |
||
|
|
|
2025 |
|
2024 |
|
June 30, 2025 |
|
Income tax benefit (provision) |
|
$ (31,731) |
|
$ (31,608) |
|
$ (57,096) |
|
Adjustments |
|
|
|
|
|
|
|
Amortization of intangible assets and contract |
|
— |
|
90 |
|
— |
|
Discrete tax items |
|
(5,280) |
|
(37,688) |
|
(22,129) |
|
Total adjustments |
|
(5,280) |
|
(37,598) |
|
(22,129) |
|
Adjusted income tax benefit (provision) |
|
$ (37,011) |
|
$ (69,206) |
|
$ (79,225) |
|
NOBLE CORPORATION plc AND SUBSIDIARIES |
||||||
|
|
||||||
|
Reconciliation of Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Three Months Ended |
||
|
|
|
2025 |
|
2024 |
|
June 30, 2025 |
|
Net income (loss) |
|
$ (21,095) |
|
$ 61,216 |
|
$ 42,872 |
|
Adjustments |
|
|
|
|
|
|
|
Amortization of intangible assets and contract liabilities, net |
|
— |
|
(3,640) |
|
(915) |
|
Merger and integration costs |
|
2,145 |
|
69,214 |
|
5,302 |
|
(Gain) loss on sale of operating assets, net |
|
(6,232) |
|
— |
|
(4,751) |
|
Loss on impairment |
|
60,702 |
|
— |
|
— |
|
Discrete tax items |
|
(5,280) |
|
(37,688) |
|
(22,129) |
|
Total adjustments |
|
51,335 |
|
27,886 |
|
(22,493) |
|
Adjusted net income (loss) |
|
$ 30,240 |
|
$ 89,102 |
|
$ 20,379 |
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Diluted EPS |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Three Months Ended |
||
|
|
|
2025 |
|
2024 |
|
June 30, 2025 |
|
Unadjusted diluted EPS |
|
$ (0.13) |
|
$ 0.40 |
|
$ 0.27 |
|
Adjustments |
|
|
|
|
|
|
|
Amortization of intangible assets and contract liabilities, net |
|
— |
|
(0.02) |
|
(0.01) |
|
Merger and integration costs |
|
0.01 |
|
0.45 |
|
0.03 |
|
(Gain) loss on sale of operating assets, net |
|
(0.04) |
|
— |
|
(0.02) |
|
Loss on impairment |
|
0.38 |
|
— |
|
— |
|
Discrete tax items |
|
(0.03) |
|
(0.25) |
|
(0.14) |
|
Total adjustments |
|
0.32 |
|
0.18 |
|
(0.14) |
|
Adjusted diluted EPS |
|
$ 0.19 |
|
$ 0.58 |
|
$ 0.13 |
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow and Capital |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Three Months Ended |
||
|
|
|
2025 |
|
2024 |
|
June 30, 2025 |
|
Net cash provided by (used in) operating activities |
|
$ 277,136 |
|
$ 283,781 |
|
$ 216,357 |
|
Capital expenditures |
|
(137,659) |
|
(119,104) |
|
(116,581) |
|
Proceeds from insurance claims |
|
— |
|
— |
|
6,810 |
|
Free cash flow |
|
$ 139,477 |
|
$ 164,677 |
|
$ 106,586 |
|
|
||||||
|
|
||||||
View original content:https://www.prnewswire.com/news-releases/noble-corporation-plc-announces-third-quarter-2025-results-302595690.html
SOURCE Noble Corporation plc