NOBLE CORPORATION PLC ANNOUNCES FIRST QUARTER 2025 RESULTS
Noble Corporation reported strong Q1 2025 financial results, with net income of $108 million and diluted earnings per share of $0.67. The company secured approximately 15 rig years of new contract awards, representing potential revenue of $2.2 to $2.7 billion.
Key financial highlights:
- Total revenue: $874 million
- Adjusted EBITDA: $338 million
- Free cash flow: $173 million
- Total backlog increased to $7.5 billion
The company maintained its quarterly cash dividend at $0.50 per share and returned approximately $100 million to shareholders in Q1. Notable contract wins include two 4-year agreements with Shell in the U.S. Gulf and two 16-well contracts with TotalEnergies in Suriname. The company's fleet performance showed 80% utilization for floaters and 74% for jackups.
Noble maintains its 2025 guidance with total revenue between $3,250 to $3,450 million and Adjusted EBITDA ranging from $1,050 to $1,150 million.
Noble Corporation ha riportato solidi risultati finanziari nel primo trimestre del 2025, con un utile netto di 108 milioni di dollari e un utile diluito per azione di 0,67 dollari. L'azienda ha ottenuto contratti per circa 15 anni di piattaforme, con un potenziale fatturato compreso tra 2,2 e 2,7 miliardi di dollari.
Punti chiave finanziari:
- Ricavi totali: 874 milioni di dollari
- EBITDA rettificato: 338 milioni di dollari
- Flusso di cassa libero: 173 milioni di dollari
- Ordini totali aumentati a 7,5 miliardi di dollari
L'azienda ha mantenuto il dividendo trimestrale in contanti a 0,50 dollari per azione e ha restituito circa 100 milioni di dollari agli azionisti nel primo trimestre. Tra i contratti più rilevanti figurano due accordi quadriennali con Shell nel Golfo degli Stati Uniti e due contratti per 16 pozzi con TotalEnergies in Suriname. La flotta ha registrato un tasso di utilizzo dell'80% per le piattaforme galleggianti e del 74% per le jack-up.
Noble conferma le previsioni per il 2025 con ricavi totali stimati tra 3.250 e 3.450 milioni di dollari e un EBITDA rettificato compreso tra 1.050 e 1.150 milioni di dollari.
Noble Corporation reportó sólidos resultados financieros en el primer trimestre de 2025, con un ingreso neto de 108 millones de dólares y ganancias diluidas por acción de 0,67 dólares. La compañía aseguró aproximadamente 15 años-rig de nuevos contratos, representando un ingreso potencial de entre 2,2 y 2,7 mil millones de dólares.
Aspectos financieros clave:
- Ingresos totales: 874 millones de dólares
- EBITDA ajustado: 338 millones de dólares
- Flujo de caja libre: 173 millones de dólares
- La cartera total aumentó a 7,5 mil millones de dólares
La empresa mantuvo su dividendo trimestral en efectivo en 0,50 dólares por acción y devolvió aproximadamente 100 millones de dólares a los accionistas en el primer trimestre. Contratos destacados incluyen dos acuerdos de 4 años con Shell en el Golfo de EE.UU. y dos contratos de 16 pozos con TotalEnergies en Surinam. El desempeño de la flota mostró 80% de utilización para plataformas flotantes y 74% para plataformas jack-up.
Noble mantiene su guía para 2025 con ingresos totales entre 3.250 y 3.450 millones de dólares y EBITDA ajustado entre 1.050 y 1.150 millones de dólares.
Noble Corporation는 2025년 1분기에 강력한 재무 실적을 보고했으며, 순이익 1억 800만 달러와 희석 주당순이익 0.67달러를 기록했습니다. 회사는 약 15년간의 신규 계약을 확보했으며, 잠재 수익은 22억에서 27억 달러에 달합니다.
주요 재무 하이라이트:
- 총 매출: 8억 7,400만 달러
- 조정 EBITDA: 3억 3,800만 달러
- 자유 현금 흐름: 1억 7,300만 달러
- 총 수주 잔고는 75억 달러로 증가
회사는 분기 현금 배당금을 주당 0.50달러로 유지했으며 1분기에 약 1억 달러를 주주에게 환원했습니다. 주요 계약으로는 미국 멕시코만에서 Shell과의 4년 계약 2건과 수리남에서 TotalEnergies와의 16공 계약 2건이 포함됩니다. 회사의 함대 성과는 플로터 80% 가동률과 잭업 74% 가동률을 나타냈습니다.
Noble은 2025년 가이던스를 유지하며, 총 매출은 32억 5천만 달러에서 34억 5천만 달러 사이, 조정 EBITDA는 10억 5천만 달러에서 11억 5천만 달러 사이로 예상합니다.
Noble Corporation a annoncé de solides résultats financiers pour le premier trimestre 2025, avec un revenu net de 108 millions de dollars et un bénéfice dilué par action de 0,67 dollar. La société a obtenu environ 15 années-plateformes de nouveaux contrats, représentant un chiffre d'affaires potentiel compris entre 2,2 et 2,7 milliards de dollars.
Points financiers clés :
- Revenus totaux : 874 millions de dollars
- EBITDA ajusté : 338 millions de dollars
- Flux de trésorerie disponible : 173 millions de dollars
- Le carnet de commandes total a augmenté pour atteindre 7,5 milliards de dollars
L'entreprise a maintenu son dividende trimestriel en espèces à 0,50 dollar par action et a reversé environ 100 millions de dollars aux actionnaires au premier trimestre. Parmi les contrats notables figurent deux accords de 4 ans avec Shell dans le golfe des États-Unis et deux contrats de 16 puits avec TotalEnergies au Suriname. La performance de la flotte a montré une utilisation de 80 % pour les flotteurs et de 74 % pour les jack-ups.
Noble maintient ses prévisions pour 2025 avec un chiffre d'affaires total compris entre 3,25 et 3,45 milliards de dollars et un EBITDA ajusté allant de 1,05 à 1,15 milliard de dollars.
Noble Corporation meldete starke Finanzergebnisse für das erste Quartal 2025 mit einem Nettoeinkommen von 108 Millionen US-Dollar und einem verwässerten Gewinn je Aktie von 0,67 US-Dollar. Das Unternehmen sicherte sich etwa 15 Bohrjahre an neuen Vertragsabschlüssen, was potenzielle Einnahmen von 2,2 bis 2,7 Milliarden US-Dollar darstellt.
Wichtige finanzielle Highlights:
- Gesamtumsatz: 874 Millionen US-Dollar
- Bereinigtes EBITDA: 338 Millionen US-Dollar
- Freier Cashflow: 173 Millionen US-Dollar
- Gesamtauftragsbestand stieg auf 7,5 Milliarden US-Dollar
Das Unternehmen behielt seine vierteljährliche Bardividende von 0,50 US-Dollar je Aktie bei und gab im ersten Quartal rund 100 Millionen US-Dollar an die Aktionäre zurück. Bedeutende Vertragsabschlüsse umfassen zwei vierjährige Vereinbarungen mit Shell im US-Golf und zwei Verträge über 16 Bohrungen mit TotalEnergies in Suriname. Die Flottenleistung zeigte eine Auslastung von 80 % bei den Floaters und 74 % bei den Jackups.
Noble bestätigt seine Prognose für 2025 mit einem Gesamtumsatz zwischen 3,25 und 3,45 Milliarden US-Dollar und einem bereinigten EBITDA zwischen 1,05 und 1,15 Milliarden US-Dollar.
- Secured 15 rig years of new contracts worth $2.2-2.7 billion, increasing total backlog to $7.5 billion
- Q1 Net Income increased to $108 million from $97 million in previous quarter
- Adjusted EBITDA grew to $338 million from $319 million quarter-over-quarter
- Strong free cash flow of $173 million in Q1
- Maintained quarterly dividend at $0.50 per share
- High fleet utilization with 80% of floaters contracted
- Secured premium dayrates for Tier-1 drillships in $400,000s range
- Two 4-year contracts with Shell including potential 20% performance bonus
- Contract drilling services revenue decreased to $832 million from $882 million in previous quarter
- Jackup fleet utilization declined to 74% from 82% in previous quarter
- Total debt remains significant at $1.98 billion
- Share repurchases were modest at $20 million for 737,000 shares
Insights
Noble reports strong Q1 results with significant contract awards totaling $2.2-$2.7B, boosting backlog to $7.5B while maintaining shareholder returns.
Noble Corporation's Q1 2025 results demonstrate robust financial performance with
The most significant positive development is the approximately 15 rig years of new contract awards representing
Cash generation remains strong with
By maintaining its 2025 guidance with total revenue of
- Approximately 15 rig years of new contract awards representing
to$2.2 of revenue potential; backlog increased to$2.7 billion .$7.5 billion - Q2 quarterly cash dividend maintained at
per share; approximately$0.50 returned to shareholders in Q1.$100 million - Q1 Net Income of
, Diluted Earnings per Share of$108 million , Adjusted Diluted Earnings per Share of$0.67 , Adjusted EBITDA of$0.26 , net cash provided by operating activities of$338 million , and Free Cash Flow of$271 million .$173 million - 2025 Guidance maintained.
Three Months Ended | ||||||
(in millions, except per share amounts) | March 31, 2025 | March 31, 2024 | December 31, | |||
Total Revenue | $ 874 | $ 637 | $ 927 | |||
Contract Drilling Services Revenue | 832 | 612 | 882 | |||
Net Income (Loss) | 108 | 95 | 97 | |||
Adjusted EBITDA* | 338 | 183 | 319 | |||
Adjusted Net Income (Loss)* | 42 | 66 | 91 | |||
Basic Earnings (Loss) Per Share | 0.68 | 0.67 | 0.60 | |||
Diluted Earnings (Loss) Per Share | 0.67 | 0.66 | 0.59 | |||
Adjusted Diluted Earnings (Loss) Per Share* | 0.26 | 0.45 | 0.56 | |||
* 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 "Our strong first quarter financial results and recent contract awards have demonstrated the effectiveness of our First Choice OffshoreSM strategy amid prevalent macroeconomic volatility. Moreover, the booking of over 15 rig years of new contract awards over the past several weeks underscores the durability of our customers' long-term commitments offshore, as well as Noble's place as a trusted service provider for these highly strategic drilling campaigns."
First Quarter Results
Contract drilling services revenue for the first quarter of 2025 totaled
Balance Sheet & Capital Allocation
The Company's balance sheet as of March 31, 2025, reflected total debt principal value of
The Company repurchased approximately 737 thousand shares in the first quarter for
Operating Highlights and Backlog
Noble's marketed fleet of twenty-five floaters was
Utilization of Noble's thirteen marketed jackups was
Subsequent to last quarter's earnings press release, new contracts with total contract value of between
- Noble Voyager and a second Noble V-class 7th generation drillship to be named have each been awarded 4-year contracts with Shell in the
U.S. Gulf. The two contracts, scheduled to commence in mid 2026 and Q4 2027, each include a base dayrate value of (inclusive of upgrades and services but excluding additional fees for mobilization and demobilization). Furthermore, there is the potential to earn performance incentive compensation of up to a maximum of$606 million 20% of the base value. The performance incentive is not guaranteed and is contingent upon achieving specific performance targets. - Noble Developer and a Noble V-class 7th generation drillship to be named in the coming months have each been awarded 16-well (estimated 1,060 days) contracts with TotalEnergies in Suriname which are expected to commence between Q4 2026 and Q1 2027. Together, the firm revenue of the two contracts is
. These contracts allow for an additional$753 million in revenue tied to collective operational performance program with TotalEnergies.$297 million - Noble Discoverer received a 390-day extension from Petrobras in
Colombia via option exercise, extending the rig from July 2025 to August 2026 at its existing dayrate. - Noble Regina Allen received a one-well contract in Suriname with estimated duration of 65 days expected to commence in Q4 2025 with a total contract value estimated at
including mobilization and demobilization fees.$17.7 million - Noble Viking received a contract from Brunei Shell Petroleum for one well plus one option, scheduled to commence in Q4 2025 with an estimated firm contract value of
.$14 million - Noble Intrepid has been awarded a one-well contract with DNO Norge in
Norway that is expected to commence in August 2025 with estimated duration of 50-90 days.
Assuming
Outlook
For the full year 2025, Noble maintains the previously issued guidance ranges for Total Revenue between
Commenting on Noble's outlook, Mr. Eifler stated, "Our recent commercial success and
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 first quarter 2025 results on Tuesday, April 29, 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 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 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 or the retirements of rigs, access to capital, fleet condition and utilization, timing and amount of insurance recoveries and 2025 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
NOBLE CORPORATION plc AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) | ||||
Three Months Ended March 31, | ||||
2025 | 2024 | |||
Operating revenues | ||||
Contract drilling services | $ 832,428 | $ 612,425 | ||
Reimbursables and other | 42,059 | 24,659 | ||
874,487 | 637,084 | |||
Operating costs and expenses | ||||
Contract drilling services | 462,099 | 389,867 | ||
Reimbursables | 31,784 | 17,680 | ||
Depreciation and amortization | 143,137 | 86,698 | ||
General and administrative | 35,208 | 25,961 | ||
Merger and integration costs | 14,920 | 9,331 | ||
687,148 | 529,537 | |||
Operating income (loss) | 187,339 | 107,547 | ||
Other income (expense) | ||||
Interest expense, net of amounts capitalized | (40,467) | (17,544) | ||
Interest income and other, net | 1,837 | (4,735) | ||
Income (loss) before income taxes | 148,709 | 85,268 | ||
Income tax benefit (provision) | (40,406) | 10,213 | ||
Net income (loss) | $ 108,303 | $ 95,481 | ||
Per share data | ||||
Basic: | ||||
Net income (loss) | $ 0.68 | $ 0.67 | ||
Diluted: | ||||
Net income (loss) | $ 0.67 | $ 0.66 |
NOBLE CORPORATION plc AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | ||||
March 31, 2025 | December 31, 2024 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | $ 303,755 | $ 247,303 | ||
Accounts receivable, net | 756,303 | 796,961 | ||
Prepaid expenses and other current assets | 383,147 | 344,600 | ||
Total current assets | 1,443,205 | 1,388,864 | ||
Intangible assets | — | 214 | ||
Property and equipment, at cost | 6,955,070 | 6,904,731 | ||
Accumulated depreciation | (1,006,622) | (868,914) | ||
Property and equipment, net | 5,948,448 | 6,035,817 | ||
Other assets | 518,308 | 539,873 | ||
Total assets | $ 7,909,961 | $ 7,964,768 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Accounts payable | $ 306,972 | $ 397,622 | ||
Accrued payroll and related costs | 93,686 | 116,877 | ||
Other current liabilities | 519,304 | 425,863 | ||
Total current liabilities | 919,962 | 940,362 | ||
Long-term debt | 1,978,771 | 1,980,186 | ||
Other liabilities | 352,403 | 384,254 | ||
Noncurrent contract liabilities | 916 | 8,580 | ||
Total liabilities | 3,252,052 | 3,313,382 | ||
Commitments and contingencies | ||||
Total shareholders' equity | 4,657,909 | 4,651,386 | ||
Total liabilities and equity | $ 7,909,961 | $ 7,964,768 |
NOBLE CORPORATION plc AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) | ||||
Three Months Ended March 31, | ||||
2025 | 2024 | |||
Cash flows from operating activities | ||||
Net income (loss) | $ 108,303 | $ 95,481 | ||
Adjustments to reconcile net income (loss) to net cash flow from operating activities: | ||||
Depreciation and amortization | 143,137 | 86,698 | ||
Amortization of intangible assets and contract liabilities, net | (7,450) | (20,353) | ||
Changes in components of working capital and other operating activities | 27,070 | (33,137) | ||
Net cash provided by (used in) operating activities | 271,060 | 128,689 | ||
Cash flows from investing activities | ||||
Capital expenditures | (113,536) | (166,610) | ||
Proceeds from insurance claims | 15,391 | — | ||
Net cash provided by (used in) investing activities | (98,145) | (166,610) | ||
Cash flows from financing activities | ||||
Warrants exercised | 38 | 6 | ||
Share repurchases | (20,000) | — | ||
Dividend payments | (81,406) | (59,418) | ||
Taxes withheld on employee stock transactions | (9,073) | (53,431) | ||
Finance lease payments | (6,019) | — | ||
Net cash provided by (used in) financing activities | (116,460) | (112,843) | ||
Net increase (decrease) in cash, cash equivalents and restricted cash | 56,455 | (150,764) | ||
Cash, cash equivalents and restricted cash, beginning of period | 252,279 | 367,745 | ||
Cash, cash equivalents and restricted cash, end of period | $ 308,734 | $ 216,981 |
NOBLE CORPORATION plc AND SUBSIDIARIES OPERATIONAL INFORMATION (Unaudited) | |||||
Average Rig Utilization (1) | |||||
Three Months Ended | Three Months Ended | Three Months Ended | |||
March 31, 2025 | December 31, 2024 | March 31, 2024 | |||
Floaters | 74 % | 68 % | 64 % | ||
Jackups | 74 % | 82 % | 67 % | ||
Total | 74 % | 73 % | 65 % | ||
Operating Days | |||||
Three Months Ended | Three Months Ended | Three Months Ended | |||
March 31, 2025 | December 31, 2024 | March 31, 2024 | |||
Floaters | 1,800 | 1,713 | 1,101 | ||
Jackups | 871 | 978 | 794 | ||
Total | 2,671 | 2,691 | 1,895 | ||
Average Dayrates | |||||
Three Months Ended | Three Months Ended | Three Months Ended | |||
March 31, 2025 | December 31, 2024 | March 31, 2024 | |||
Floaters | $ 381,161 | $ 419,909 | $ 433,608 | ||
Jackups | 159,527 | 152,419 | 144,187 | ||
Total | $ 308,898 | $ 322,746 | $ 312,502 |
(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 March 31, | ||||
2025 | 2024 | |||
Numerator: | ||||
Net income (loss) | $ 108,303 | $ 95,481 | ||
Denominator: | ||||
Weighted average shares outstanding - basic | 159,006 | 141,954 | ||
Dilutive effect of share-based awards | 2,134 | 1,574 | ||
Dilutive effect of warrants | 797 | 1,703 | ||
Weighted average shares outstanding - diluted | 161,937 | 145,231 | ||
Per share data | ||||
Basic: | ||||
Net income (loss) | $ 0.68 | $ 0.67 | ||
Diluted: | ||||
Net income (loss) | $ 0.67 | $ 0.66 |
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 March 31, | Three Months Ended | |||||
2025 | 2024 | December 31, 2024 | ||||
Net income (loss) | $ 108,303 | $ 95,481 | $ 96,648 | |||
Income tax (benefit) provision | 40,406 | (10,213) | 27,814 | |||
Interest expense, net of amounts capitalized | 40,467 | 17,544 | 39,720 | |||
Interest income and other, net | (1,837) | 4,735 | 6,812 | |||
Depreciation and amortization | 143,137 | 86,698 | 141,279 | |||
Amortization of intangible assets and contract liabilities, net | (7,450) | (20,353) | (13,452) | |||
Merger and integration costs | 14,920 | 9,331 | 20,261 | |||
Adjusted EBITDA | $ 337,946 | $ 183,223 | $ 319,082 |
Reconciliation of Income Tax Benefit (Provision) | ||||||
Three Months Ended March 31, | Three Months Ended | |||||
2025 | 2024 | December 31, 2024 | ||||
Income tax benefit (provision) | $ (40,406) | $ 10,213 | $ (27,814) | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | — | 58 | 859 | |||
Discrete tax items | (73,295) | (18,528) | (17,415) | |||
Total Adjustments | (73,295) | (18,470) | (16,556) | |||
Adjusted income tax benefit (provision) | $ (113,701) | $ (8,257) | $ (44,370) |
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 March 31, | Three Months Ended | |||||
2025 | 2024 | December 31, 2024 | ||||
Net income (loss) | $ 108,303 | $ 95,481 | $ 96,648 | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | (7,450) | (20,295) | (12,593) | |||
Joint taxation scheme compensation | — | — | 4,018 | |||
Merger and integration costs | 14,920 | 9,331 | 20,261 | |||
Discrete tax items | (73,295) | (18,528) | (17,415) | |||
Total Adjustments | (65,825) | (29,492) | (5,729) | |||
Adjusted net income (loss) | $ 42,478 | $ 65,989 | $ 90,919 | |||
Reconciliation of Diluted EPS | ||||||
Three Months Ended March 31, | Three Months Ended | |||||
2025 | 2024 | December 31, 2024 | ||||
Unadjusted diluted EPS | $ 0.67 | $ 0.66 | $ 0.59 | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | (0.05) | (0.14) | (0.08) | |||
Joint taxation scheme compensation | — | — | 0.02 | |||
Merger and integration costs | 0.09 | 0.06 | 0.12 | |||
Discrete tax items | (0.45) | (0.13) | (0.09) | |||
Total Adjustments | (0.41) | (0.21) | (0.03) | |||
Adjusted diluted EPS | $ 0.26 | $ 0.45 | $ 0.56 | |||
Reconciliation of Free Cash Flow and Capital expenditures, net of proceeds from insurance claims | ||||||
Three Months Ended March 31, | Three Months Ended | |||||
2025 | 2024 | December 31, 2024 | ||||
Net cash provided by (used in) operating activities | $ 271,060 | $ 128,689 | $ 136,214 | |||
Capital expenditures | (113,536) | (166,610) | (140,662) | |||
Proceeds from insurance claims | 15,391 | — | 6,871 | |||
Free cash flow | $ 172,915 | $ (37,921) | $ 2,423 |
View original content:https://www.prnewswire.com/news-releases/noble-corporation-plc-announces-first-quarter-2025-results-302440174.html
SOURCE Noble Corporation plc