NOBLE CORPORATION PLC ANNOUNCES SECOND QUARTER 2025 RESULTS
Noble Corporation (NYSE:NE) reported Q2 2025 financial results with net income of $43 million ($0.27 per diluted share) and Adjusted EBITDA of $282 million. The company secured $380 million in new contract awards, bringing total backlog to $6.9 billion.
The Board declared a $0.50 per share Q3 dividend, contributing to over $1.1 billion in total capital returned to shareholders since Q4 2022. Noble updated its 2025 guidance, reducing revenue expectations to $3,200-$3,300 million while increasing Adjusted EBITDA guidance to $1,075-$1,150 million.
The company's marketed fleet showed mixed performance with floaters at 75% utilization and jackups at 61% utilization. Noble completed the sale of Pacific Scirocco and Pacific Meltem for $41 million combined and has agreements to sell additional assets.
Noble Corporation (NYSE:NE) ha riportato i risultati finanziari del secondo trimestre 2025 con un utile netto di 43 milioni di dollari (0,27 dollari per azione diluita) e un EBITDA rettificato di 282 milioni di dollari. L'azienda ha ottenuto nuovi contratti per 380 milioni di dollari, portando il portafoglio ordini totale a 6,9 miliardi di dollari.
Il Consiglio di Amministrazione ha dichiarato un dividendo di 0,50 dollari per azione per il terzo trimestre, contribuendo a un ritorno totale di capitale superiore a 1,1 miliardi di dollari agli azionisti dal quarto trimestre 2022. Noble ha aggiornato le previsioni per il 2025, riducendo le aspettative di ricavi a 3.200-3.300 milioni di dollari mentre ha aumentato la guida sull'EBITDA rettificato a 1.075-1.150 milioni di dollari.
La flotta commercializzata dall'azienda ha mostrato risultati misti con i galleggianti al 75% di utilizzo e le piattaforme jackup al 61% di utilizzo. Noble ha completato la vendita di Pacific Scirocco e Pacific Meltem per un totale combinato di 41 milioni di dollari e ha accordi per vendere ulteriori asset.
Noble Corporation (NYSE:NE) reportó sus resultados financieros del segundo trimestre de 2025 con un ingreso neto de 43 millones de dólares (0,27 dólares por acción diluida) y un EBITDA ajustado de 282 millones de dólares. La compañía aseguró 380 millones de dólares en nuevos contratos, elevando la cartera total a 6,9 mil millones de dólares.
El Consejo declaró un dividendo de 0,50 dólares por acción para el tercer trimestre, contribuyendo a más de 1,1 mil millones de dólares en capital devuelto a los accionistas desde el cuarto trimestre de 2022. Noble actualizó su guía para 2025, reduciendo las expectativas de ingresos a 3.200-3.300 millones de dólares mientras aumentaba la guía del EBITDA ajustado a 1.075-1.150 millones de dólares.
La flota comercializada por la compañía mostró un desempeño mixto con los flotadores al 75% de utilización y los jackups al 61% de utilización. Noble completó la venta de Pacific Scirocco y Pacific Meltem por un total combinado de 41 millones de dólares y tiene acuerdos para vender activos adicionales.
Noble Corporation (NYSE:NE)는 2025년 2분기 재무 실적을 발표하며 순이익 4,300만 달러(희석 주당 0.27달러)와 조정 EBITDA 2억 8,200만 달러를 기록했습니다. 회사는 3억 8,000만 달러 규모의 신규 계약을 확보하여 총 수주 잔액을 69억 달러로 늘렸습니다.
이사회는 3분기 주당 0.50달러 배당금을 선언했으며, 이는 2022년 4분기 이후 주주들에게 총 11억 달러 이상의 자본 환원
회사의 시장 운용 선단은 플로터(부유식 시추선) 가동률 75%와 잭업 시추선 가동률 61%로 혼재된 성과를 보였습니다. Noble은 Pacific Scirocco와 Pacific Meltem을 합쳐 4,100만 달러에 매각을 완료했으며 추가 자산 매각 계약도 체결했습니다.
Noble Corporation (NYSE:NE) a annoncé ses résultats financiers du deuxième trimestre 2025 avec un revenu net de 43 millions de dollars (0,27 dollar par action diluée) et un EBITDA ajusté de 282 millions de dollars. La société a obtenu 380 millions de dollars en nouveaux contrats, portant le carnet de commandes total à 6,9 milliards de dollars.
Le conseil d'administration a déclaré un dividende de 0,50 dollar par action pour le troisième trimestre, contribuant à plus de 1,1 milliard de dollars de capital retourné aux actionnaires depuis le quatrième trimestre 2022. Noble a mis à jour ses prévisions pour 2025, réduisant les attentes de revenus à 3 200-3 300 millions de dollars tout en augmentant la prévision d'EBITDA ajusté à 1 075-1 150 millions de dollars.
La flotte commercialisée par la société a montré des performances mitigées avec les flotteurs à 75 % d'utilisation et les jack-ups à 61 % d'utilisation. Noble a finalisé la vente de Pacific Scirocco et Pacific Meltem pour un total combiné de 41 millions de dollars et a conclu des accords pour vendre d'autres actifs.
Noble Corporation (NYSE:NE) meldete die Finanzergebnisse für das zweite Quartal 2025 mit einem Nettoeinkommen von 43 Millionen US-Dollar (0,27 US-Dollar je verwässerter Aktie) und einem bereinigten EBITDA von 282 Millionen US-Dollar. Das Unternehmen sicherte sich 380 Millionen US-Dollar an neuen Vertragsabschlüssen, wodurch der Gesamtauftragsbestand auf 6,9 Milliarden US-Dollar anstieg.
Der Vorstand erklärte eine Dividende von 0,50 US-Dollar pro Aktie für das dritte Quartal, was zu einer Gesamtrückführung von über 1,1 Milliarden US-Dollar an Kapital an die Aktionäre seit dem vierten Quartal 2022 beiträgt. Noble aktualisierte seine Prognose für 2025 und senkte die Umsatzerwartungen auf 3.200 bis 3.300 Millionen US-Dollar, während die bereinigte EBITDA-Prognose auf 1.075 bis 1.150 Millionen US-Dollar erhöht wurde.
Die vermarktete Flotte des Unternehmens zeigte gemischte Leistungen mit 75 % Auslastung bei den Floatern und 61 % Auslastung bei den Jackups. Noble schloss den Verkauf von Pacific Scirocco und Pacific Meltem für insgesamt 41 Millionen US-Dollar ab und hat Vereinbarungen zum Verkauf weiterer Vermögenswerte getroffen.
- Secured $380 million in new contract awards, maintaining strong $6.9 billion backlog
- Continued strong shareholder returns with $0.50 quarterly dividend
- Increased 2025 Adjusted EBITDA guidance to $1,075-$1,150 million
- Generated solid free cash flow of $107 million in Q2
- Recent dayrate fixtures for Tier-1 drillships reaching mid $400,000s
- Revenue guidance reduced to $3,200-$3,300 million from previous $3,250-$3,450 million
- Marketed fleet utilization declined to 70% from 78% in previous quarter
- Net income decreased to $43 million from $108 million in prior quarter
- Contract drilling costs increased to $502 million from $462 million quarter-over-quarter
- Near-term utilization visibility trending lower for harsh environment jackups
Insights
Noble reports mixed Q2 results with solid cash generation despite lower utilization; maintains dividend strength while navigating market softness.
Noble Corporation's Q2 2025 results reveal a resilient but softening offshore drilling market. Revenue decreased sequentially to
Despite these challenges, Noble continues to generate strong free cash flow of
Contract awards totaling
Management's guidance adjustment is particularly telling – while reducing revenue expectations (now
The commentary about "persisting near term softness" and "increased instances of contract extension options lapsing due to upstream capital restraint" signals current market weakness, while the outlook for "increasing demand levels by late 2026" suggests recovery isn't imminent but remains on the horizon.
- Approximately
in new contract awards since April fleet status report, backlog stands at$380 million .$6.9 billion per share cash dividend declared for Q3, eclipsing$0.50 in total capital returned to shareholders since Q4 2022.$1.1 billion - Q2 Net Income of
, Diluted Earnings per Share of$43 million , Adjusted Diluted Earnings per Share of$0.27 , Adjusted EBITDA of$0.13 , net cash provided by operating activities of$282 million , and Free Cash Flow of$216 million .$107 million - Guidance for 2025 updated as follows: Total Revenue reduced to
to$3,200 ($3,300 million to$3,250 previously); Adjusted EBITDA increased to a range of$3,450 million to$1,075 ($1,150 million to$1,050 previously); and Capital Expenditures (net of reimbursements) increased to a range of$1,150 million to$400 ($450 million to$375 previously) due to capital associated with recent long term contract awards.$425 million - Pacific Scirocco and Pacific Meltem disposals completed; Noble Globetrotter II, Noble Highlander, and Noble Reacher held for sale.
Three Months Ended | ||||||
(in millions, except per share amounts) | June 30, 2025 | June 30, 2024 | March 31, | |||
Total Revenue | $ 849 | $ 693 | $ 874 | |||
Contract Drilling Services Revenue | 812 | 661 | 832 | |||
Net Income (Loss) | 43 | 195 | 108 | |||
Adjusted EBITDA* | 282 | 271 | 338 | |||
Adjusted Net Income (Loss)* | 20 | 105 | 42 | |||
Basic Earnings (Loss) Per Share | 0.27 | 1.37 | 0.68 | |||
Diluted Earnings (Loss) Per Share | 0.27 | 1.34 | 0.67 | |||
Adjusted Diluted Earnings (Loss) Per Share* | 0.13 | 0.72 | 0.26 | |||
* 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 second quarter results reflect resilient earnings and free cash flow delivery against a backdrop of elevated macro volatility. We have successfully achieved our integration targets and meaningfully expanded backlog in the first half of 2025, positioning Noble to continue to deliver differentiated shareholder capital returns going forward."
Second Quarter Results
Contract drilling services revenue for the second quarter of 2025 totaled
Balance Sheet & Capital Allocation
The Company's balance sheet as of June 30, 2025, reflected total debt principal value of
On August 5, 2025, Noble's Board of Directors approved an interim quarterly cash dividend on our ordinary shares of
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 approximately
- Noble Stanley Lafosse received a five-well extension with its current customer in the
U.S. Gulf, extending the rig until approximately August 2027. An additional option remains for five wells at mutually agreed rates. - Noble Viking received a contract from TotalEnergies for one well in
Papua New Guinea expected to commence in Q4 2025, plus three option wells in the region. The firm contract will span approximately 47 days with an estimated value of , including mobilization and demobilization fees and MPD usage, but excluding any variable performance bonus.$34.2 million - Noble Globetrotter I has been awarded a two-well contract with OMV in
Bulgaria scheduled to commence in Q4 2025 with an estimated duration of approximately four months valued at , including mobilization and demobilization fees.$82 million - Noble Innovator received a six-well contract with bp in the
UK for the Northern Endurance Partnership CCS project expected to commence in Q3 2026 at a dayrate of with a minimum duration of 387 days, plus options.$150,000 - Noble Resilient was awarded a 92-day, plus options, contract with Inch Cape Offshore for accommodation services in the
UK scheduled to commence in August 2025 valued at .$6.5 million - Noble Intrepid received a two-well contract with bp in the
UK for the Northern Endurance Partnership CCS project expected to commence in Q2 2026 at a dayrate of with an estimated duration of 160 days, plus options.$150,000
Backlog as of August 5, 2025 stands at
The sale of the cold stacked drillships Pacific Scirocco and Pacific Meltem closed in June and July, respectively, for combined gross proceeds of
Outlook
For the full year 2025, Noble updates guidance as follows: Total Revenue guidance is reduced to a range of
Commenting on Noble's outlook, Mr. Eifler stated, "Our strong first half financial results support a raising of the midpoint of the full year Adjusted EBITDA guidance range despite a persisting near term softness in spot market contracting activity and increased instances of contract extension options lapsing due to upstream capital restraint. Looking forward, the deepwater market is characterized by tangible, encouraging indicators of increasing demand levels by late 2026 and into 2027, especially throughout
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 second quarter 2025 results on Wednesday, August 6, 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, capital expenditure expectations, including estimates for 2026 capital expenditures and 2026 free cash flow, 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 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Operating revenues | ||||||||
Contract drilling services | $ 812,077 | $ 660,710 | $ 1,644,505 | $ 1,273,135 | ||||
Reimbursables and other | 36,575 | 32,134 | 78,634 | 56,793 | ||||
848,652 | 692,844 | 1,723,139 | 1,329,928 | |||||
Operating costs and expenses | ||||||||
Contract drilling services | 502,427 | 335,854 | 964,526 | 725,721 | ||||
Reimbursables | 28,360 | 23,331 | 60,144 | 41,011 | ||||
Depreciation and amortization | 147,085 | 90,770 | 290,222 | 177,468 | ||||
General and administrative | 34,976 | 39,669 | 70,184 | 65,630 | ||||
Merger and integration costs | 5,302 | 10,618 | 20,222 | 19,949 | ||||
(Gain) loss on sale of operating assets, net | (4,751) | (17,357) | (4,751) | (17,357) | ||||
713,399 | 482,885 | 1,400,547 | 1,012,422 | |||||
Operating income (loss) | 135,253 | 209,959 | 322,592 | 317,506 | ||||
Other income (expense) | ||||||||
Interest expense, net of amounts capitalized | (39,997) | (11,996) | (80,464) | (29,540) | ||||
Interest income and other, net | 4,712 | (8,183) | 6,549 | (12,918) | ||||
Income (loss) before income taxes | 99,968 | 189,780 | 248,677 | 275,048 | ||||
Income tax benefit (provision) | (57,096) | 5,228 | (97,502) | 15,441 | ||||
Net income (loss) | $ 42,872 | $ 195,008 | $ 151,175 | $ 290,489 | ||||
Per share data | ||||||||
Basic: | ||||||||
Net income (loss) | $ 0.27 | $ 1.37 | $ 0.95 | $ 2.04 | ||||
Diluted: | ||||||||
Net income (loss) | $ 0.27 | $ 1.34 | $ 0.93 | $ 1.99 |
NOBLE CORPORATION plc AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | ||||
June 30, 2025 | December 31, 2024 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | $ 338,185 | $ 247,303 | ||
Accounts receivable, net | 761,725 | 796,961 | ||
Prepaid expenses and other current assets | 189,152 | 344,600 | ||
Total current assets | 1,289,062 | 1,388,864 | ||
Property and equipment, at cost | 6,999,287 | 6,904,731 | ||
Accumulated depreciation | (1,143,045) | (868,914) | ||
Property and equipment, net | 5,856,242 | 6,035,817 | ||
Other assets | 521,667 | 540,087 | ||
Total assets | $ 7,666,971 | $ 7,964,768 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Accounts payable | $ 341,333 | $ 397,622 | ||
Accrued payroll and related costs | 99,595 | 116,877 | ||
Other current liabilities | 275,045 | 425,863 | ||
Total current liabilities | 715,973 | 940,362 | ||
Long-term debt | 1,978,027 | 1,980,186 | ||
Other liabilities | 344,644 | 384,254 | ||
Noncurrent contract liabilities | — | 8,580 | ||
Total liabilities | 3,038,644 | 3,313,382 | ||
Commitments and contingencies | ||||
Total shareholders' equity | 4,628,327 | 4,651,386 | ||
Total liabilities and equity | $ 7,666,971 | $ 7,964,768 |
NOBLE CORPORATION plc AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) | ||||
Six Months Ended June 30, | ||||
2025 | 2024 | |||
Cash flows from operating activities | ||||
Net income (loss) | $ 151,175 | $ 290,489 | ||
Adjustments to reconcile net income (loss) to net cash flow from | ||||
Depreciation and amortization | 290,222 | 177,468 | ||
Amortization of intangible assets and contract liabilities, net | (8,366) | (42,850) | ||
(Gain) loss on sale of operating assets, net | (4,751) | (17,357) | ||
Other operating activities | 59,137 | (172,270) | ||
Net cash provided by (used in) operating activities | 487,417 | 235,480 | ||
Cash flows from investing activities | ||||
Capital expenditures | (230,117) | (307,651) | ||
Proceeds from insurance claims | 22,201 | 8,528 | ||
Proceeds from disposal of assets, net | 16,190 | (690) | ||
Net cash provided by (used in) investing activities | (191,726) | (299,813) | ||
Cash flows from financing activities | ||||
Borrowings on credit facilities | — | 35,000 | ||
Warrants exercised | 38 | 282 | ||
Share repurchases | (20,000) | — | ||
Dividend payments | (160,921) | (116,581) | ||
Withholding tax related to employee stock transactions | (9,447) | (53,627) | ||
Finance lease payments | (12,187) | — | ||
Net cash provided by (used in) financing activities | (202,517) | (134,926) | ||
Net increase (decrease) in cash, cash equivalents and restricted cash | 93,174 | (199,259) | ||
Cash, cash equivalents and restricted cash, beginning of period | 252,279 | 367,745 | ||
Cash, cash equivalents and restricted cash, end of period | $ 345,453 | $ 168,486 |
NOBLE CORPORATION plc AND SUBSIDIARIES OPERATIONAL INFORMATION (Unaudited) | ||||||
Average Rig Utilization (1) | ||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Floaters | 70 % | 74 % | 70 % | |||
Jackups | 61 % | 74 % | 77 % | |||
Total | 67 % | 74 % | 73 % | |||
Operating Days | ||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Floaters | 1,705 | 1,800 | 1,138 | |||
Jackups | 724 | 871 | 914 | |||
Total | 2,429 | 2,671 | 2,052 | |||
Average Dayrates | ||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Floaters | $ 400,802 | $ 381,161 | $ 435,677 | |||
Jackups | 176,503 | 159,527 | 155,585 | |||
Total | $ 333,960 | $ 308,898 | $ 310,962 | |||
(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, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Numerator: | ||||||||
Net income (loss) | $ 42,872 | $ 195,008 | $ 151,175 | $ 290,489 | ||||
Denominator: | ||||||||
Weighted average shares outstanding - basic | 158,798 | 142,854 | 158,901 | 142,404 | ||||
Dilutive effect of share-based awards | 2,084 | 1,559 | 2,084 | 1,559 | ||||
Dilutive effect of warrants | 646 | 1,647 | 787 | 1,651 | ||||
Weighted average shares outstanding - diluted | 161,528 | 146,060 | 161,772 | 145,614 | ||||
Per share data | ||||||||
Basic: | ||||||||
Net income (loss) | $ 0.27 | $ 1.37 | $ 0.95 | $ 2.04 | ||||
Diluted: | ||||||||
Net income (loss) | $ 0.27 | $ 1.34 | $ 0.93 | $ 1.99 |
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 | |||||
2025 | 2024 | March 31, 2025 | ||||
Net income (loss) | $ 42,872 | $ 195,008 | $ 108,303 | |||
Income tax (benefit) provision | 57,096 | (5,228) | 40,406 | |||
Interest expense, net of amounts capitalized | 39,997 | 11,996 | 40,467 | |||
Interest income and other, net | (4,712) | 8,183 | (1,837) | |||
Depreciation and amortization | 147,085 | 90,770 | 143,137 | |||
Amortization of intangible assets and contract liabilities, net | (915) | (22,497) | (7,450) | |||
Merger and integration costs | 5,302 | 10,618 | 14,920 | |||
(Gain) loss on sale of operating assets, net | (4,751) | (17,357) | — | |||
Adjusted EBITDA | $ 281,974 | $ 271,493 | $ 337,946 |
Reconciliation of Adjusted Income Tax Benefit (Provision) | ||||||
Three Months Ended June 30, | Three Months Ended | |||||
2025 | 2024 | March 31, 2025 | ||||
Income tax benefit (provision) | $ (57,096) | $ 5,228 | $ (40,406) | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | — | 101 | — | |||
Gain (loss) on sale of operating assets, net | — | 2,500 | — | |||
Discrete tax items | (22,129) | (63,067) | (73,295) | |||
Total Adjustments | (22,129) | (60,466) | (73,295) | |||
Adjusted income tax benefit (provision) | $ (79,225) | $ (55,238) | $ (113,701) |
NOBLE CORPORATION plc AND SUBSIDIARIES NON-GAAP MEASURES AND RECONCILIATION (In thousands, except per share amounts) (Unaudited) | ||||||
Reconciliation of Adjusted Net Income (Loss) | ||||||
Three Months Ended June 30, | Three Months Ended | |||||
2025 | 2024 | March 31, 2025 | ||||
Net income (loss) | $ 42,872 | $ 195,008 | $ 108,303 | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | (915) | (22,396) | (7,450) | |||
Merger and integration costs | 5,302 | 10,618 | 14,920 | |||
(Gain) loss on sale of operating assets, net | (4,751) | (14,857) | — | |||
Discrete tax items | (22,129) | (63,067) | (73,295) | |||
Total Adjustments | (22,493) | (89,702) | (65,825) | |||
Adjusted net income (loss) | $ 20,379 | $ 105,306 | $ 42,478 | |||
Reconciliation of Adjusted Diluted EPS | ||||||
Three Months Ended June 30, | Three Months Ended | |||||
2025 | 2024 | March 31, 2025 | ||||
Unadjusted diluted EPS | $ 0.27 | $ 1.34 | $ 0.67 | |||
Adjustments | ||||||
Amortization of intangible assets and contract liabilities, net | (0.01) | (0.15) | (0.05) | |||
Merger and integration costs | 0.03 | 0.06 | 0.09 | |||
(Gain) loss on sale of operating assets, net | (0.02) | (0.10) | — | |||
Discrete tax items | (0.14) | (0.43) | (0.45) | |||
Total Adjustments | (0.14) | (0.62) | (0.41) | |||
Adjusted diluted EPS | $ 0.13 | $ 0.72 | $ 0.26 | |||
Reconciliation of Free Cash Flow and Capital | ||||||
Three Months Ended June 30, | Three Months Ended | |||||
2025 | 2024 | March 31, 2025 | ||||
Net cash provided by (used in) operating activities | $ 216,357 | $ 106,791 | $ 271,060 | |||
Capital expenditures | (116,581) | (132,513) | (113,536) | |||
Proceeds from insurance claims | 6,810 | — | 15,391 | |||
Free cash flow | $ 106,586 | $ (25,722) | $ 172,915 |
View original content:https://www.prnewswire.com/news-releases/noble-corporation-plc-announces-second-quarter-2025-results-302522368.html
SOURCE Noble Corporation plc