Noble Corporation plc Reports Fourth Quarter And Full Year 2017 Results

LONDON, Feb. 21, 2018 /PRNewswire/ -- Noble Corporation plc (NYSE: NE, the Company) today reported a net loss attributable to the Company for the three months ended December 31, 2017 (fourth quarter) of $25 million, or $0.10 per diluted share, on revenues of $330 million. The results included net favorable items totaling $47 million, or $0.19 per diluted share as follows:

    --  Payments totaling $38 million accounted for in contract drilling
        services revenues. The payments included $25 million ($12 million, or
        $0.05 per diluted share after noncontrolling interests) resulting from
        the recovery of certain contractual cost increases for the drillship
        Noble Bully II, which is owned by a 50-50 joint venture with Royal Dutch
        Shell and the final payment of $13 million, ($9 million net of tax, or
        $0.04 per diluted share), received under the 2013 Noble Jim Day contract
        dispute settlement.
    --  Non-cash gains totaling $121 million, or $0.49 per diluted share,
        resulting from a recalculation of deferred taxes following significant
        U.S. tax law changes and internal reorganization steps.
    --  A non-cash charge totaling $122 million ($95 million net of tax, or
        $0.39 per diluted share), relating to the impairment of certain rigs and
        capital spares.

Excluding the impact of these items, the net loss attributable to Noble Corporation plc for the fourth quarter of 2017 would have been $72 million, or $0.29 per diluted share, on revenues of $292 million.

Julie J. Robertson, Chairman, President and Chief Executive Officer of Noble Corporation plc, stated, "Our fourth quarter results demonstrated the consistent achievement of the key factors that ensure safe and efficient execution on behalf of our customers. The results reflected a year that was outstanding in many respects, even though industry challenges continued to affect results. Of note, we posted the best safety record in the history of our Company while reducing total downtime across our fleet to just over three percent, also a record."

For the twelve months ended December 31, 2017, Noble Corporation plc reported a net loss attributable to the Company of $517 million, or $2.11 per diluted share, on revenues of $1.2 billion. Results for the year included net unfavorable items totaling $237 million, or $0.97 per diluted share. Excluding these items, the Company would have reported a net loss attributable to Noble Corporation of $280 million, or $1.14 per diluted share.

Continuing, Ms. Robertson noted, "I am proud of our numerous accomplishments in 2017. I believe these noteworthy operational achievements, together with the late-2017 negotiation of a new credit facility and the recent completion of a $750 million Senior Notes issue and tender offer, reinforce our long history of strong operational execution and sound financial strategy. They serve to strengthen Noble's competitive posture as we enter 2018."

A Non-GAAP supporting schedule is included with the statements and schedules attached to this press release and can also be found at www.noblecorp.com. It provides a reconciliation for revenues, net income (loss), income tax and diluted earnings per share for the periods fourth quarter 2017, fourth quarter of 2016 and full years 2017 and 2016.

Contract drilling services revenues for the fourth quarter of 2017 totaled $321 million, which included the previously-noted payments totaling $38 million relating to the Noble Bully II and Noble Jim Day. Excluding those payments, contract drilling services revenues in the fourth quarter would have been $283 million, compared to $260 in the third quarter. The nine percent improvement was due primarily to higher revenues from the floating rig fleet. These items were partially offset by a modest decline in fleet operating days.

Contract drilling services costs in the fourth quarter totaled $153 million compared to $165 million in the previous quarter, or $151 million excluding a $14 million charge resulting from damage to two cold-stacked semisubmersibles during Hurricane Harvey. Excluding the third quarter charge, the modest increase in contract drilling services costs was driven largely by higher costs on the drillships Noble Globetrotter II and Noble Bob Douglas following the commencement of contracts. These costs were partially offset by fewer operating days in the jackup fleet, following the completion of contracts on the Noble Mick O'Brien and Noble Houston Colbert.

Liquidity Position and Balance Sheet

During the fourth quarter, the Company entered into a new, five-year unsecured credit facility with total borrowing capacity of $1.5 billion and a maturity of January 2023. In addition, the Company retained an incremental $300 million in capacity under its previous credit facility for total borrowing capacity of $1.8 billion until January 2020. Combined with cash and cash equivalents of $663 million, the Company's proforma total liquidity (cash and equivalents plus available borrowing capacity under credit facilities) at December 31, 2017, was $2.5 billion.

Total debt at December 31, 2017 was $4.0 billion compared to $4.3 billion at December 31, 2016. During January 2018, Noble issued $750 million aggregate principle amount of 7.875% senior unsecured guaranteed notes due 2026. Net proceeds from the offering of approximately $737 million and existing cash on the balance sheet were used to pay the purchase price and accrued interest, along with fees and expenses, in a concurrent tender offer to purchase $750 million of Senior Notes due 2018 through 2024.

Operating Highlights

Utilization in the fourth quarter of the Company's floating rig fleet, consisting of eight drillships and six semisubmersibles, improved to 41 percent compared to 39 percent in the previous quarter of 2017. The improvement was due primarily to an increase in operating days on the Noble Bob Douglas following the commencement in November of a contract in the U.S. Gulf of Mexico. Average daily revenues per floating rig in the fourth quarter grew to $358,500, or $287,000 excluding the previously-noted payments for the Noble Bully II and Noble Jim Day. The adjusted average daily revenues for the fourth quarter compared to $253,300 in the previous quarter, with the increase driven substantially by the Noble Globetrotter II, which in September commenced a contract in the Black Sea while continuing to collect a special idle dayrate as defined by a previously-reported contract amendment with our customer.

Utilization in the fourth quarter of the Company's 14 jackups was 76 percent compared to 81 percent in the preceding quarter. The completion of contracts during the quarter on the Noble Mick O'Brien and Noble Houston Colbert contributed to the lower utilization level while these events were partially offset by the commencement in September of a contract for the Noble Tom Prosser offshore Australia. Average daily revenues per jackup rig in the fourth quarter improved to $134,400 compared to $127,200 in the previous quarter, driven largely by the commencement of operations on the Noble Regina Allen offshore Eastern Canada.

Outlook

Ms. Robertson's comments assumed a confident tone following four years of industry contraction. She stated, "The steady rise in crude oil prices since June 2017 and significant progress to date by our customers in reducing offshore project costs are, in part responsible for a growing number of offshore opportunities as project planning intensifies and new programs commence. Although the market for offshore rigs remains highly competitive, we are confident that a demonstrated preference by customers for premium, high-specification jackups and floating rigs with highly qualified crews will continue, leading to improving opportunities across our premium fleet in 2018."

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 performs, through its subsidiaries, contract drilling services with a fleet of 28 offshore drilling units, consisting of 14 drillships and semisubmersibles and 14 jackups, focused largely on ultra-deepwater and high-specification jackup drilling opportunities in both established and emerging regions worldwide. Noble is a public limited company registered in England and Wales with company number 08354954 and registered office at Devonshire House, 1 Mayfair Place, London, W1J 8AJ England. Additional information on Noble is available at www.noblecorp.com.

Forward-looking Disclosure Statement

Statements regarding contract backlog, future earnings, costs, expense management, revenue, rig demand, fleet condition, operational or financial performance, shareholder value, contract commitments, dayrates, contract commencements, contract extensions, renewals or renegotiations, letters of intent or award, industry fundamentals, customer relationships and requirements, strategic initiatives, future performance, growth opportunities, the offshore drilling market, market outlook, capital allocation strategies, our financial position, business strategy, taxes and tax rates, liquidity, competitive position, capital expenditures, financial flexibility, debt levels, debt repayment, the outcome of any dispute, litigation, audit or investigation, as well as any other statements that are not historical facts in this release, are forward-looking statements that involve certain risks, uncertainties and assumptions. These include but are not limited to operating hazards and delays, risks associated with operations outside of the U.S., actions or claims by regulatory authorities, customers and other third parties, legislation and regulations affecting drilling operations, compliance with regulatory requirements, factors affecting the level of activity in the oil and gas industry, supply and demand of drilling rigs, factors affecting the duration of contracts, the actual amount of downtime, factors that reduce applicable dayrates, violations of anti-corruption laws, hurricanes and other weather conditions, market conditions, the future price of oil and gas and other factors detailed in the Company's most recent Form 10-K, Form 10-Q's and other filings with the Securities and Exchange Commission. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated.

Conference Call

Noble also has scheduled a conference call and webcast related to its fourth quarter and full year 2017 results on Thursday, February 22, 2018, at 8:00 a.m. U.S. Central Standard Time. Interested parties are invited to listen to the call by dialing 1-833-245-9653, or internationally 1-647-689-4225, using access code: 7349879, or by asking for the Noble Corporation plc conference call. Interested parties may also listen over the Internet through a link posted in the Investor Relations section of the Company's Website.

A replay of the conference call will be available on Thursday, February 22, 2018, beginning at 11:00 a.m. U.S. Central Standard Time, through Thursday, March 22, 2018, ending at 11:00 p.m. U.S. Central Daylight Time. The phone number for the conference call replay is 1-800-585-8367 or, for calls from outside of the U.S., 1-416-621-4642, using access code: 7349879. The replay will also be available on the Company's Website following the end of the live call.


                                                                            NOBLE CORPORATION PLC AND SUBSIDIARIES

                                                                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                           (In thousands, except per share amounts)

                                                                                          (Unaudited)


                                                    Three Months Ended                           Twelve Months Ended

                                                    December 31,                                  December 31,
                                                    ------------                                  ------------

                                                                     2017                                             2016            2017             2016
                                                                     ----                                             ----            ----             ----

     Operating revenues

                Contract drilling services                         $321,095                                         $400,879      $1,207,026       $2,242,200

                Reimbursables and other                               8,490                                            9,277          29,889           59,865

                                                                  329,585                                          410,156       1,236,915        2,302,065
                                                                  -------                                          -------       ---------        ---------

     Operating costs and expenses

                Contract drilling services                          152,705                                          176,810         640,489          879,438

                Reimbursables                                         5,061                                            6,053          18,435           45,499

                Depreciation and amortization                       138,071                                          155,160         547,990          611,067

                General and administrative                           21,765                                           14,912          71,634           69,258

                Loss on impairment                                  121,639                                        1,442,133         121,639        1,458,749

                                                                  439,241                                        1,795,068       1,400,187        3,064,011
                                                                  -------                                        ---------       ---------        ---------


     Operating loss                                            (109,656)                                     (1,384,912)      (163,272)       (761,946)

     Other income (expense)

                Interest expense, net of amount
                 capitalized                                       (72,446)                                        (55,940)      (291,989)       (222,915)

                Gain on extinguishment of debt, net                       -                                           6,748               -          17,814

                Interest income and other, net                        1,163                                            1,461           5,449               18

     Loss from continuing operations before
      income taxes                                             (180,939)                                     (1,432,643)      (449,812)       (967,029)

                Income tax benefit (provision)                      167,960                                          149,473        (42,629)         109,156


     Net loss from continuing operations                        (12,979)                                     (1,283,170)      (492,441)       (857,873)

     Net loss from discontinued operations,
      net of tax                                                       -                                               -        (1,486)               -

     Net loss                                                   (12,979)                                     (1,283,170)      (493,927)       (857,873)

                Net income attributable to
                 noncontrolling interests                          (11,696)                                        (19,680)       (22,584)        (71,707)


     Net loss attributable to Noble
      Corporation plc                                          $(24,675)                                    $(1,302,850)     $(516,511)      $(929,580)
                                                                ========                                      ===========       =========        =========


     Per share data:

     Basic:

                Loss from continuing operations                     $(0.10)                                         $(5.36)        $(2.10)         $(3.82)

                Loss from discontinued operations                         -                                               -         (0.01)               -

                Net loss attributable to Noble
                 Corporation plc                                    $(0.10)                                         $(5.36)        $(2.11)         $(3.82)


     Diluted:

                Loss from continuing operations                     $(0.10)                                         $(5.36)        $(2.10)         $(3.82)

                Loss from discontinued operations                         -                                               -         (0.01)               -

                Net loss attributable to Noble
                 Corporation plc                                    $(0.10)                                         $(5.36)        $(2.11)         $(3.82)


                                                     NOBLE CORPORATION PLC AND SUBSIDIARIES

                                                     CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                 (In thousands)

                                                                  (Unaudited)


                                                                             December 31,             December 31,

                                                                                               2017                       2016
                                                                                               ----                       ----

     ASSETS

     Current assets

                Cash and cash equivalents                                                    $662,829                   $725,722

                Accounts receivable, net                                                      204,696                    319,152

                Prepaid expenses and other current
                 assets                                                                       171,450                    147,740


     Total current assets                                                                1,038,975                  1,192,614
                                                                                         ---------                  ---------


     Property and equipment, at cost                                                    12,034,331                 12,364,888

                Accumulated depreciation                                                  (2,545,091)               (2,302,940)


     Property and equipment, net                                                         9,489,240                 10,061,948
                                                                                         ---------                 ----------


     Other assets                                                                          266,444                    185,555
                                                                                           -------                    -------

                Total assets                                                              $10,794,659                $11,440,117



     LIABILITIES AND  EQUITY

     Current liabilities

                Current maturities of long-term debt                                         $249,843                   $299,882

                Accounts payable                                                               84,032                    108,224

                Accrued payroll and related costs                                              54,904                     48,383

                Other current liabilities                                                     204,245                    176,804

     Total current liabilities                                                             593,024                    633,293
                                                                                           -------                    -------


     Long-term debt                                                                      3,795,867                  4,040,229

     Other liabilities                                                                     455,140                    299,150
                                                                                           -------                    -------

                Total liabilities                                                           4,844,031                  4,972,672



     Commitments and contingencies


     Equity

                Total shareholders' equity                                                  5,276,161                  5,758,681

                Noncontrolling interests                                                      674,467                    708,764

                Total equity                                                                5,950,628                  6,467,445


                Total liabilities and equity                                              $10,794,659                $11,440,117


                                                             NOBLE CORPORATION PLC AND SUBSIDIARIES

                                                        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                         (In thousands)

                                                                          (Unaudited)


                                                                                     Twelve Months Ended

                                                                                     December 31,
                                                                                     ------------

                                                                                                            2017         2016
                                                                                                            ----         ----

     Cash flows from operating activities

                Net income (loss)                                                                       $(493,927)  $(857,873)

                Adjustments to reconcile net income to net
                 cash flow from operating activities:

                Depreciation and amortization                                                              547,990      611,067

                Other long-term asset write-off                                                             29,032            -

                Loss on impairment                                                                         121,639    1,458,749

                Gain on extinguishment of debt, net                                                              -    (17,814)

                Net change in operating activities                                                         249,204     (68,053)

                Net cash provided by operating activities                                                  453,938    1,126,076



     Cash flows from investing activities

                New construction                                                                                 -   (435,064)

                Capital expenditures                                                                     (111,140)   (202,428)

                Change in accrued capital expenditures                                                    (46,830)    (34,814)

                Capitalized interest                                                                             -    (22,433)

                Proceeds from disposal of assets                                                             2,382       24,808

                Net cash used in investing activities                                                    (155,588)   (669,931)



     Cash flows from financing activities

                Issuance of senior notes                                                                         -     980,100

                Repayments of debt                                                                       (300,000) (1,049,338)

                Debt issuance costs on senior notes and
                 credit facility                                                                              (42)    (12,111)

                Premiums paid on early repayment of long-
                 term debt                                                                                       -    (24,649)

                Dividend payments                                                                                -    (47,534)

                Dividends paid to noncontrolling interests                                                (56,881)    (85,944)

                Other financing activities                                                                 (4,320)     (3,192)

                Net cash used in financing activities                                                    (361,243)   (242,668)


                Net increase (decrease) in cash and cash
                 equivalents                                                                              (62,893)     213,477

     Cash and cash equivalents, beginning of
      period                                                                                            725,722      512,245
                                                                                                        -------      -------

     Cash and cash equivalents, end of period                                                          $662,829     $725,722
                                                                                                       ========     ========


                                                                                                                                               NOBLE CORPORATION PLC AND SUBSIDIARIES

                                                                                                                                          FINANCIAL AND OPERATIONAL INFORMATION BY SEGMENT

                                                                                                                                             (In thousands, except operating statistics)

                                                                                                                                                             (Unaudited)


                                                  Three Months Ended December 31,                                   Three Months Ended September 30,

                                                             2017                                          2016                                                                       2017
                                                             ----                                          ----                                                                       ----

                                   Contract                                                                                                                           Contract                                                             Contract

                                   Drilling                                                                                                                           Drilling                                                             Drilling

                                   Services                                      Other            Total                                                               Services                  Other              Total                   Services                 Other                 Total
                                   --------                                      -----            -----                                                               --------                  -----              -----                   --------                 -----                 -----

     Operating revenues

     Contract drilling services               $321,095                                 $        -          $321,095                                                                   $400,879         $        -               $400,879                 $259,740            $        -               $259,740

     Reimbursables and other                     8,490                                          -             8,490                                                                      9,277                  -                  9,277                    6,472                     -                  6,472

                                              $329,585                                 $        -          $329,585                                                                   $410,156         $        -               $410,156                 $266,212            $        -               $266,212
                                              ========                                 ==========          ========                                                                   ========         ==========               ========                 ========            ==========               ========

     Operating costs and expenses

     Contract drilling services               $152,705                                 $        -          $152,705                                                                   $176,810         $        -               $176,810                 $165,028            $        -               $165,028

     Reimbursables                               5,061                                          -             5,061                                                                      6,053                  -                  6,053                    3,834                     -                  3,834

     Depreciation and amortization             132,392                                      5,679            138,071                                                                    149,335              5,825                 155,160                  131,819                 5,788                 137,607

     General and administrative                 21,765                                          -            21,765                                                                     14,912                  -                 14,912                   15,331                     -                 15,331

     Loss on impairment                        121,639                                          -           121,639                                                                  1,442,133                  -              1,442,133                        -                    -                      -

                                              $433,562                                     $5,679           $439,241                                                                 $1,789,243             $5,825              $1,795,068                 $316,012                $5,788                $321,800
                                              ========                                     ======           ========                                                                 ==========             ======              ==========                 ========                ======                ========


     Operating loss                         $(103,977)                                  $(5,679)        $(109,656)                                                              $(1,379,087)          $(5,825)           $(1,384,912)               $(49,800)             $(5,788)              $(55,588)
                                             =========                                    =======          =========                                                                ===========            =======             ===========                 ========               =======                ========


     Operating statistics

     Jackups:

     Average Rig Utilization                       76%                                                                                                                                   86%                                                              81%

     Operating Days                                971                                                                                                                                  1,050                                                             1,043

    Average Dayrate                           $134,413                                                                                                                               $124,470                                                          $127,163

     Semisubmersibles:

     Average Rig Utilization                       17%                                                                                                                                   13%                                                              17%

     Operating Days                                 92                                                                                                                                     92                                                                92

    Average Dayrate                           $261,661                                                                                                                               $166,253                                                          $104,028

     Drillships:

     Average Rig Utilization                       60%                                                                                                                                   73%                                                              56%

     Operating Days                                440                                                                                                                                    537                                                               410

    Average Dayrate                           $378,709                                                                                                                               $474,462                                                          $286,819

     Total:

     Average Rig Utilization                       58%                                                                                                                                   62%                                                              60%

     Operating Days                              1,503                                                                                                                                  1,679                                                             1,545

    Average Dayrate                           $213,664                                                                                                                               $238,704                                                          $168,127


                                                                                                  NOBLE CORPORATION PLC AND SUBSIDIARIES

                                                                                          CALCULATION OF BASIC AND DILUTED NET INCOME PER SHARE

                                                                                                 (In thousands, except per share amounts)

                                                                                                               (Unaudited)


     The following table presents the computation of basic and diluted net income per share:


                                                                        Three Months Ended                        Twelve Months Ended

                                                                           December 31,                               December 31,
                                                                           ------------                               ------------

                                                                                          2017                                           2016           2017          2016
                                                                                          ----                                           ----           ----          ----

     Numerator:

     Basic

     Net loss attributable to Noble -UK                                              $(24,675)                                  $(1,302,850)    $(516,511)   $(929,580)

     Net loss from discontinued
      operations, net of tax                                                                 -                                             -         1,486             -

    Earnings allocated to unvested
     share-based payment awards (1)                                                          -                                             -             -            -
                                                                                                                                         ---           ---          ---

     Net loss from continuing
      operations to common shareholders
      -basic                                                                         $(24,675)                                  $(1,302,850)    $(515,025)   $(929,580)
                                                                                      ========                                    ===========      =========     =========

                                                                                                                                                                      -

     Diluted

     Net loss attributable to Noble -UK                                              $(24,675)                                  $(1,302,850)    $(516,511)   $(929,580)

     Net loss from discontinued
      operations, net of tax                                                                 -                                             -         1,486             -

     Net loss from continuing
      operations to common shareholders
      -diluted                                                                       $(24,675)                                  $(1,302,850)    $(515,025)   $(929,580)
                                                                                      ========                                    ===========      =========     =========


     Denominator:

     Weighted average shares
      outstanding -basic                                                               244,970                                        243,238        244,743       243,127

    Incremental shares issuable from
     assumed exercise of stock options
     and unvested share-based payment
     awards outstanding                                                                      -                                             -             -            -
                                                                                           ---                                           ---           ---          ---

     Weighted average shares
      outstanding -diluted                                                             244,970                                        243,238        244,743       243,127
                                                                                       =======                                        =======        =======       =======

     Loss per share

     Basic:

     Continuing operations                                                             $(0.10)                                       $(5.36)       $(2.10)      $(3.82)

     Discontinued operations                                                                 -                                             -        (0.01)            -

     Net loss to Noble Corporation plc                                                 $(0.10)                                       $(5.36)       $(2.11)      $(3.82)
                                                                                        ======                                         ======         ======        ======


     Diluted:

     Continuing operations                                                             $(0.10)                                       $(5.36)       $(2.10)      $(3.82)

     Discontinued operations                                                                 -                                             -        (0.01)            -

     Net loss to Noble Corporation plc                                                 $(0.10)                                       $(5.36)       $(2.11)      $(3.82)
                                                                                        ======                                         ======         ======        ======


    (1) For the quarters and years
     ended December 31, 2017 and
     2016, we experienced net
     losses from continuing
     operations, as such, unvested
     share-based payment awards
     were excluded from the loss
     per share calculation during
     these periods, as the awards
     were anti-dilutive.




                                Non-GAAP Reconciliation
                                -----------------------





    Certain non-GAAP performance 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. In order to fully assess the
     financial operating results, management believes that the


                              (i)         In the second and third quarter of 2017, a
                                          discrete tax item;


                             (ii)         In the second quarter of 2017, the Noble
                                          Max Smithwrite-off of receivables;


                             (iii)        In the third quarter of 2017, the Noble
                                          Danny Adkins and Noble Jim Day related
                                          cost damage; and


                             (iv)         In the fourth quarter of 2017, the Noble
                                          Jim Day and Noble Bully II special
                                          payments received.


    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 cost, 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

                                                                                        (In thousands, except per share amounts)

                                                                                                       (Unaudited)



    Reconciliation of total revenue                                            Three Months Ended,                         Twelve Months Ended,

                                                                                       December 31,                                 December 31,
                                                                                       ------------                                 ------------

                                                                                                       2017                                             2016                  2017           2016
                                                                                                       ----                                             ----                  ----           ----


                       Total revenue                        $329,585                                $410,156                                       $1,236,915            $2,302,065


                       Adjustments

                        Noble Tom
                        Prosser-
                        cancellation
                        agreement                                          -                                (16,375)                                               -               (16,375)

                        Noble Jim Day-
                        Marathon
                        Settlement                          (12,709)                                      -                                        (12,709)                    -

                        Noble Bully II-
                        Shell
                        escalation
                        Provision                           (25,326)                                      -                                        (25,326)                    -

                        Cancellations
                        with Freeport:

                                               Contractual
                                               items                         -                                       -                                              -              (379,143)

                        Termination
                                               date
                                               valuation
                                               of
                                               contingent
                                               payments                      -                                       -                                              -               (13,900)

                       Total Adjustments                    (38,035)                               (16,375)                                        (38,035)            (409,418)


                        Adjusted total
                        revenue                             $291,550                                $393,781                                       $1,198,880            $1,892,647




    Reconciliation of Income tax provision                                     Three Months Ended,                         Twelve Months Ended,

                                                                                       December 31,                                 December 31,
                                                                                       ------------                                 ------------

                                                                                                       2017                                             2016                  2017           2016
                                                                                                       ----                                             ----                  ----           ----

                       Income tax provision                 $167,960                                $149,473                                        $(42,629)             $109,156


                       Adjustments

                        Noble Tom
                        Prosser-
                        cancellation
                        agreement                                          -                                     334                                               -                    334

                        Noble Danny
                        Adkins and
                        Noble Jim Day
                        rig damages                                        -                                       -                                        (4,845)                       -

                        Noble Jim Day-
                        Marathon
                        Settlement                             4,003                                       -                                           4,003                     -

                        Noble Bully II-
                        Shell
                        escalation
                        Provision                                380                                       -                                             380                     -

                        Cancellations
                        with Freeport:

                                               Contractual
                                               items                         -                                       -                                              -                 32,035

                        Termination
                                               date
                                               valuation
                                               of
                                               contingent
                                               payments                      -                                       -                                              -                  1,211

                        Loss on
                        impairment                          (26,819)                              (144,103)                                        (26,819)            (145,551)

                       Debt retirement                                     -                                   (762)                                              -                    202

                        Discrete tax
                        items                              (120,821)                                (8,472)                                         139,264              (13,985)

                       Total Adjustments                   (143,257)                              (153,003)                                         111,983             (125,754)


                        Adjusted income tax
                        provision                                    $24,703                                 $(3,530)                                        $69,354               $(16,598)




    Reconciliation of net loss attributable to Noble
     Corporation plc                                                           Three Months Ended,                         Twelve Months Ended,

                                                                                       December 31,                                 December 31,
                                                                                       ------------                                 ------------

                                                                                                       2017                                             2016                  2017           2016
                                                                                                       ----                                             ----                  ----           ----


                        Net loss
                        attributable to
                        Noble Corporation
                        plc                                $(24,675)                           $(1,302,850)                                      $(516,511)           $(929,580)


                       Adjustments

                       Noble Tom
                        Prosser-
                        cancellation
                        agreement, net
                        of tax                                             -                                (16,041)                                               -               (16,041)

                        Noble Max Smith-
                        write-off of
                        receivables                                        -                                       -                                         14,419                       -

                        Noble Danny
                        Adkins and
                        Noble Jim Day
                        rig damages                                        -                                       -                                          9,425                       -

                        Noble Jim Day-
                        Marathon
                        Settlement                           (8,706)                                      -                                         (8,706)                    -

                        Noble Bully II-
                        Shell
                        escalation
                        Provision                           (12,473)                                      -                                        (12,473)                    -

                        Cancellations
                        with Freeport,
                        net of tax:

                                               Contractual
                                               items                         -                                       -                                              -              (335,578)

                        Termination
                                               date
                                               valuation
                                               of
                                               contingent
                                               payments                      -                                       -                                              -               (12,689)

                        Loss on
                        impairment, net
                        of tax                                94,820                               1,298,030                                           94,820             1,313,198

                        Gain on
                        extinguishment
                        of debt, net of
                        tax                                                -                                 (7,510)                                              -               (17,612)

                        Discrete tax
                        items                              (120,821)                                (8,472)                                         139,264              (13,985)

                       Total Adjustments                    (47,180)                              1,266,007                                          236,749               917,293


                        Adjusted net loss
                        attributable to
                        Noble Corporation
                        plc                                $(71,855)                              $(36,843)                                      $(279,762)            $(12,287)




    Reconciliation of diluted EPS attributable to
     Noble Corporation plc                                                     Three Months Ended,                         Twelve Months Ended,

                                                                                       December 31,                                 December 31,
                                                                                       ------------                                 ------------

                                                                                                       2017                                             2016                  2017           2016
                                                                                                       ----                                             ----                  ----           ----


                        Unadjusted diluted
                        EPS attributable to
                        Noble Corporation
                        plc                                           $(0.10)                                 $(5.36)                                        $(2.11)                $(3.82)


                       Adjustments

                        Noble Tom
                        Prosser-
                        cancellation
                        agreement                                          -                                  (0.07)                                              -                 (0.07)

                        Noble Max Smith-
                        write-off of
                        receivables                                        -                                       -                                           0.06                       -

                        Noble Danny
                        Adkins and
                        Noble Jim Day
                        rig damages                                        -                                       -                                           0.04                       -

                        Noble Jim Day-
                        Marathon
                        Settlement                            (0.04)                                      -                                          (0.04)                    -

                        Noble Bully II-
                        Shell
                        escalation
                        Provision                             (0.05)                                      -                                          (0.05)                    -

                        Cancellations
                        with Freeport,
                        net of tax:

                                               Contractual
                                               items                         -                                       -                                              -                 (1.38)

                        Termination
                                               date
                                               valuation
                                               of
                                               contingent
                                               payments                      -                                       -                                              -                 (0.05)

                        Loss on
                        impairment, net
                        of tax                                  0.39                                    5.34                                             0.39                  5.40

                        Gain on
                        extinguishment
                        of debt, net of
                        tax                                                -                                  (0.03)                                              -                 (0.07)

                        Discrete tax
                        items                                 (0.49)                                 (0.03)                                            0.57                (0.06)

                       Total Adjustments                      (0.19)                                   5.21                                             0.97                  3.77


                       Adjusted diluted EPS                           $(0.29)                                 $(0.15)                                        $(1.14)                $(0.05)

View original content:http://www.prnewswire.com/news-releases/noble-corporation-plc-reports-fourth-quarter-and-full-year-2017-results-300602276.html

SOURCE Noble Corporation