Noble Corporation plc Reports Fourth Quarter And Full Year 2019 Results

LONDON, Feb. 19, 2020 /PRNewswire/ -- Noble Corporation plc (NYSE: NE, the Company) today reported a net loss attributable to the Company for the three months ended December 31, 2019 (fourth quarter) of $33 million, or $0.13 per diluted share, on total revenues of $454 million. Results for the fourth quarter included net favorable items totaling $50 million, or $0.20 per diluted share, as follows:

    --  Contract drilling services revenues totaling $167 million ($80 million
        net of associated costs, taxes and noncontrolling interests, or $0.32
        per diluted share) resulting from the previously announced Noble Bully
        II contract buyout with Royal Dutch Shell plc (Shell).
    --  Non-cash loss on impairment, net of taxes, totaling $17 million, or
        $0.07 per diluted share, resulting from the impairment of the
        semisubmersible Noble Paul Romano and certain capital spares.
    --  Net expense of $13 million, or $0.05 per diluted share, relating to
        various non-cash discrete tax items.

Excluding the impact of the aforementioned items, Noble Corporation plc generated an adjusted net loss attributable to the Company for the three months ended December 31, 2019 of $83 million, or $0.33 per diluted share, on total revenues of $287 million.

For the twelve months ended December 31, 2019, Noble Corporation plc reported a net loss attributable to the Company of $701 million, or $2.81 per diluted share, of which a loss of $4 million, or $0.02 per diluted share, is related to discontinued operations. Total revenues for the year reached $1.3 billion. Results for 2019 included net unfavorable items totaling $323 million, or $1.29 per diluted share, net of tax and noncontrolling interests, including the above mentioned fourth quarter items, in addition to previously announced asset impairments, the legal contingency expense for the Paragon litigation matter, gain on debt extinguishments and discrete tax items recognized in the first three quarters. After consideration of these net unfavorable items, Noble Corporation plc generated an adjusted net loss from continuing operations attributable to the Company for the twelve months ended December 31, 2019, of $374 million, or $1.50 per diluted share, with total revenues of $1.1 billion.

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 loss, income tax and diluted earnings per share for the fourth quarter and full year of 2019, and for the fourth quarter and full year of 2018.

Addressing the fourth quarter and full year performance, Julie J. Robertson, Chairman, President and Chief Executive Officer of Noble Corporation plc, noted, "We closed another quarter with strong operational performance, extending our record for consistency that remains among the best in our industry. Our fleet uptime in the fourth quarter exceeded 97 percent, while quarterly contract drilling revenues and EBITDA were well ahead of our expectations.

"From an annual perspective, fleet operating days improved 18 percent when compared to 2018, due in part to the commencement of operations on two recently acquired newbuild jackups, one of which, the Noble Joe Knight, began its multi-year contract in the Middle East during October. Also, we completed several advantageous rig mobilizations over the year, two of which allowed us to expand our footprint in the prolific Guyana-Suriname basin. These rig moves have further enhanced our global fleet positioning as we evaluate opportunities across our premium floating and jackup fleets."

Contract drilling services revenues for the fourth quarter totaled $441 million, including $167 million related to the Noble Bully II contract buyout with Shell. Excluding revenues from the buyout, contract drilling services revenues for the fourth quarter would have been $274 million compared to $259 million in the preceding quarter of 2019. The six percent improvement in revenues was due largely to higher operating days in the jackup rig fleet, which improved 11 percent compared to the previous quarter, increased mobilization revenues, and higher average dayrates in the floating rig fleet. These items were partially offset by reduced operating days for the Noble Bully II.

Contract drilling service costs in the fourth quarter totaled $182 million, including costs of $7 million relating to the Noble Bully II contract buyout. Excluding the buyout costs, adjusted contract drilling service costs would have been $175 million or relatively flat when compared to $176 million in the preceding quarter.

Excluding the impact of the Noble Bully II buyout, earnings before interest, taxes, depreciation and amortization (EBITDA) in the fourth quarter reached $83 million compared to $68 million in the preceding quarter, while contract drilling margin improved to 36 percent from 32 percent over the same period of comparison.

Operating Highlights

Fourth quarter utilization across the Company's 12 floating rigs was 60 percent compared to 63 percent in the preceding quarter. Excluding three cold-stacked rigs, active floating utilization was 80 percent compared to 83 percent over the same period of comparison, with the modest decline due to a reduction in operating days on the Noble Bully II following the previously noted contract buyout. With regard to the Noble Bully II, the Company recognized 63 operating days and $14 million of contract drilling revenues in the fourth quarter due to a later-than-expected closing of the contract buyout with Shell. Average daily revenues, adjusted for the contract buyout, improved to $199,000 in the fourth quarter compared to $190,000 in the preceding quarter, with higher dayrates experienced for the Noble Don Taylor, Noble Sam Croft and the Noble Globetrotter II, which benefitted from enhanced daily revenues with the utilization of its managed pressure drilling system.

The previously reported CEA with ExxonMobil enhances the Company's presence in the Guyana-Suriname basin, with multi-year contract visibility, strong fleet utilization, and important economies of scale and logistical savings. Also, the agreement includes an attractive commercial model and deepens Noble's relationship with a valued client, while positioning the Company for the possibility of further expansion in the basin. With regard to expansion, the Company announced that the Noble Sam Croft will be added to the CEA with a one-year contract award that is expected to commence in August 2020, following the conclusion of the rig's current drilling assignment offshore Suriname. The addition of the Noble Sam Croft increases the total rig years awarded under the CEA to 4.5, with six additional years dependent on future development decisions and government approvals. At December 31, 2019, seven of the Company's nine active floating rigs remained under contract.

The Company's 13-rig jackup fleet experienced an 11 percent increase in operating days during the fourth quarter, which improved utilization in the quarter to 93 percent compared to 89 percent in the third quarter. The improvement in operating days followed the commencement of operations on the Noble Joe Knight offshore Saudi Arabia and the Noble Houston Colbert in the UK North Sea, and a full quarter of operations on the Noble Scott Marks following the completion of a regulatory program during the third quarter. These events were partially offset by fewer operating days on the Noble Tom Prosser due to the rig's relocation to a new drilling location offshore Australia. In December 2019, the Noble Regina Allen was awarded a contract for operations offshore Trinidad and Tobago, with contract commencement during the second half of 2020. Following the recent exercise of an option well, the expected contract duration has increased to 190 days.

At December 31, 2019, all 13 of the Company's jackup rigs remained under contract. An estimated 58 percent of the available jackup fleet rig days in 2020 were committed to contracts, or 62 percent, excluding the Noble Joe Beall, which the Company plans to dispose of at the completion of its current contract.

Backlog, Capital and Balance Sheet

At December 31, 2019, the Company's estimated revenue backlog totaled approximately $1.5 billion and reflects a reduction of $282 million following the Noble Bully II contract buyout. Approximately $833 million of the backlog was associated with the floating rig fleet and $622 million with the jackup fleet. An estimated $776 million of the revenue backlog is attributable to the year 2020. The 4.5 years of contract term awarded under the CEA with ExxonMobil are subject to periodically adjusted market dayrates, and are excluded from the revenue backlog, but would contribute an estimated $312 million if an illustrative dayrate of $200,000 and discount, net of performance bonus, of 5% were applied to the term.

Capital expenditures for the fourth quarter and full year of 2019 were $48 million and $253 million, respectively, with the full year total excluding the $54 million seller-financed portion of the Noble Joe Knight purchase price. Expenditures for the full year were comprised of $75 million for fleet maintenance, $138 million for major projects, including rig reactivations and subsea spares, $30 million for the purchase of the Noble Joe Knight, and $10 million of capitalized interest.

A strong liquidity position remains one of the Company's key priorities. At December 31, 2019, the Company maintained the ability to borrow up to an additional $660 million under the Company's 2017 Credit Facility.

During December 2019, the Company used cash on hand to repay $100 million of borrowings on the 2017 Credit Facility. Subsequently, the Company terminated its 2015 Credit Facility following the repayment of $300 million of borrowings outstanding, utilizing borrowing capacity available on its 2017 Credit Facility to do so. At December 31, 2019, borrowings outstanding on the 2017 Credit Facility were $335 million.

Outlook

In closing, Ms. Robertson noted, "Offshore drilling activity continued to trend favorably during 2019 with the contracted floating and jackup rig counts, when compared to measures at December 2018, improving seven percent and 12 percent, respectively. As global fleet utilization rose through the year, meaningful dayrate appreciation was experienced across the industry's active rig fleet. As we enter 2020, early concerns for crude oil demand, due largely to the Coronavirus, have led to a decline in oil prices. Although we currently see no evidence of our customers altering their spending plans, we recognize the heightened risk for reduced spending should the weakness persist. At present, the prospects for further industry gains are encouraging, With the exception of the UK North Sea, where some sluggishness is expected through the first half of 2020, opportunities for premium jackups remain healthy in the Middle East, Asia and Pacific Rim. In the floating rig fleet, evidence continues to mount in support of a heightened interest in offshore oil and gas resources among the industry's exploration and production companies, especially in regions such as Guyana, Suriname, Brazil and Mexico. These regions, as well as others in the Eastern Hemisphere, continue to demonstrate strong oil and gas resource potential, leading to incremental rig needs as exploration and development campaigns commence."

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 25 offshore drilling units, consisting of 12 drillships and semisubmersibles and 13 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 10 Brook Street, London, W1S 1BG England. Additional information on Noble is available at www.noblecorp.com.

Forward-looking Disclosure Statement

Statements regarding contract backlog, costs, revenue, rig demand, fleet condition, operational or financial performance, contract commitments, dayrates, contract commencements, contract extensions, renewals or renegotiations, rig reactivations, letters of intent or award, industry fundamentals, customer relationships and requirements, strategic initiatives, future performance, growth opportunities, the offshore drilling market, market outlook, our financial position, business strategy, taxes and tax rates, liquidity, competitive position, capital expenditures, debt levels, 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 has scheduled a conference call and webcast related to its fourth quarter and full year 2019 results on Thursday, February 20, 2020, 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: 4828326, 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 20, 2020, beginning at 11:00 a.m. U.S. Central Standard Time, through Friday, March 20, 2020, 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: 4828326. 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 December 31, 2019                                    Twelve Months Ended December 31, 2019


                                                     2019                                   2018                                         2019                    2018



                 Operating revenues



     Contract drilling services                           $
          441,312                                         $
            292,049                                       $
        1,246,058     $
        1,036,082



     Reimbursables and other                      12,776                                   17,843                                         59,380                                    46,744



                                                  454,088                                  309,892                                      1,305,438                                 1,082,826



                 Operating costs and expenses



     Contract drilling services                  181,821                                  178,666                                        698,343                                   629,937



     Reimbursables                                10,506                                   14,761                                         49,061                                    37,084


      Depreciation and amortization               106,740                                  114,226                                        440,221                                   486,530



     General and administrative                   18,976                                   14,694                                        168,792                                    73,216



     Loss on impairment                           19,784                                    9,290                                        615,294                                   802,133


                                                  337,827                                  331,637                                      1,971,711                                 2,028,900



                 Operating income (loss)          116,261                                 (21,745)                                      (666,273)                                 (946,074)


                 Other income (expense)


      Interest expense, net of amounts
       capitalized                               (71,224)                                (73,741)                                      (279,435)                                 (297,611)


      Gain (loss) on extinguishment of
       debt, net                                                                            6,866                                         30,616                                   (1,793)


      Interest income and other, net                1,785                                    1,488                                          6,007                                     8,302



                 Income (loss) from continuing
                  operations before income taxes   46,822                                 (87,132)                                      (909,085)                               (1,237,176)



     Income tax benefit                            1,378                                   56,307                                         38,540                                   106,641



      Net income (loss) from continuing
       operations                                  48,200                                 (30,825)                                      (870,545)                               (1,130,535)


      Net loss from discontinued
       operations, net of tax                                                                                                           (3,821)



                 Net income (loss)                 48,200                                 (30,825)                                      (874,366)                               (1,130,535)


      Net (income) loss attributable to
       noncontrolling interests                  (81,070)                                 (2,237)                                       173,776                                   245,485



                 Net loss attributable to Noble
                  Corporation plc                         $
          (32,870)                                       $
            (33,062)                                      $
        (700,590)    $
        (885,050)



      Net loss attributable to Noble
       Corporation plc


      Net loss from continuing operations                 $
          (32,870)                                       $
            (33,062)                                      $
        (696,769)    $
        (885,050)


      Net loss from discontinued
       operations, net of tax                                                                                                           (3,821)



      Net loss attributable to Noble
       Corporation plc                                    $
          (32,870)                                       $
            (33,062)                                      $
        (700,590)    $
        (885,050)




     
              Per share data



     Basic:


      Loss from continuing operations                       $
          (0.13)                                         $
            (0.13)                                         $
        (2.79)       $
        (3.59)


      Loss from discontinued operations                                                                                                  (0.02)



      Net loss attributable to Noble
       Corporation plc                                      $
          (0.13)                                         $
            (0.13)                                         $
        (2.81)       $
        (3.59)




     Diluted:


      Loss from continuing operations                       $
          (0.13)                                         $
            (0.13)                                         $
        (2.79)       $
        (3.59)


      Loss from discontinued operations                                                                                                  (0.02)


      Net loss attributable to Noble
       Corporation plc                                      $
          (0.13)                                         $
            (0.13)                                         $
        (2.81)       $
        (3.59)


                                                 
      
                NOBLE CORPORATION PLC AND SUBSIDIARIES


                                                  
      
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                                     
              
                (In thousands)


                                                       
              
                (Unaudited)




                                                      December 31, 2019                                             December 31, 2018



       
              
                ASSETS



     Current assets


      Cash and cash equivalents                                                   $
              104,621                                   $
       375,232



     Accounts receivable, net                                  198,665                                      200,722


      Prepaid expenses and other current
       assets                                                   118,821                                       83,102




     Total current assets                                      422,107                                      659,056



      Property and equipment, at cost                        10,306,625                                   10,956,412



     Accumulated depreciation                              (2,572,701)                                 (2,475,694)



      Property and equipment, net                             7,733,924                                    8,480,718




     Other assets                                              128,467                                      125,149



                   Total assets                                                 $
              8,284,498                                 $
       9,264,923



                       LIABILITIES AND EQUITY



     Current liabilities


      Current maturities of long-term
       debt                                                                        $
              62,505                  
              $



     Accounts payable                                          108,208                                      125,557


      Accrued payroll and related costs                          56,056                                       50,284


      Other current liabilities                                 290,159                                      189,616



      Total current liabilities                                 516,928                                      365,457




     Long-term debt                                          3,779,499                                    3,877,402



     Other liabilities                                         329,099                                      367,490



                   Total liabilities                          4,625,526                                    4,610,349


                   Commitments and contingencies



     Equity


      Total shareholders' equity                                                            3,658,972                                      4,253,171



     Noncontrolling interests                                                                              401,403



                   Total equity                               3,658,972                                    4,654,574


                   Total liabilities and equity                                 $
              8,284,498                                 $
       9,264,923


                                       
              
               NOBLE CORPORATION PLC AND SUBSIDIARIES


                                  
              
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                   
             
                (In thousands)


                                                    
             
                (Unaudited)




                                                                                   Twelve Months Ended December 31,


                                                                 2019                                           2018



                   Cash flows from operating activities



     Net loss                                                          $
              (874,366)                          $
        (1,130,535)


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



     Depreciation and amortization                           440,221                                          486,530



     Loss on impairment                                      615,294                                          802,133


      (Gain) loss on extinguishment of debt, net             (30,616)                                           1,793


      Changes in components of working capital:



     Change in taxes receivable                             (11,225)                                          84,847


      Net changes in other operating assets and
       liabilities                                             47,463                                         (72,917)



      Net cash provided by operating activities               186,771                                          171,851



                   Cash flows from investing activities



     Capital expenditures                                  (268,783)                                       (194,779)


      Proceeds from disposal of assets, net                    12,753                                            5,402



      Net cash used in investing activities                 (256,030)                                       (189,377)



                   Cash flows from financing activities



     Issuance of senior notes                                                                                750,000



     Borrowings on credit facilities                         755,000



     Repayments of credit facilities                       (420,000)



     Repayments of senior notes                            (400,000)                                       (972,708)



     Debt issuance costsre                                   (1,092)                                        (15,639)


      Purchase of noncontrolling interest                   (106,744)


      Dividends paid to noncontrolling interests             (25,109)                                        (27,579)


      Taxes withheld on employee stock
       transactions                                           (2,779)                                         (3,470)



      Net cash used in financing activities                 (200,724)                                       (269,396)



      Net decrease in cash, cash equivalents and
       restricted cash                                      (269,983)                                       (286,922)


                   Cash, cash equivalents and restricted
                    cash, beginning of period                 375,907                                          662,829



                   Cash, cash equivalents and restricted
                    cash, end of period                                   $
              105,924                             $
          375,907


                                                                                                                                                                    
             
                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,



                                                                                             2019                                                                                    2018                                                                                     2019


                                                         Contract            Other               Total                                     Contract   Other                                         Total                                          Contract          Other                  Total
                                                Drilling                                                                          Drilling                                                                                      Drilling
                                                Services                                                                          Services                                                                                      Services



                   Operating revenues


      Contract drilling services                                  $
     441,312               
              $                                                     $
          441,312                                                         $
              292,049                   
     $                                 $
         292,049                $
           259,428   
     $                       $
             259,428



     Reimbursables and other                              12,776                                                                             12,776                  17,843                                                                                     17,843                            16,098                         16,098


                                                                  $
     454,088               
              $                                                     $
          454,088                                                         $
              309,892                   
     $                                 $
         309,892                $
           275,526   
     $                       $
             275,526



                   Operating costs and expenses


      Contract drilling services                                  $
     181,821               
              $                                                     $
          181,821                                                         $
              178,666                   
     $                                 $
         178,666                $
           175,929   
     $                       $
             175,929



     Reimbursables                                        10,506                                                                             10,506                  14,761                                                                                     14,761                            13,779                         13,779


      Depreciation and amortization                       103,778                  2,962                                                      106,740                 110,372                                    3,854                                            114,226                           109,616                3,139    112,755


      General and administrative                           18,976                                                                             18,976                  14,694                                                                                     14,694                            17,565                         17,565



     Loss on impairment                                   19,784                                                                             19,784                   9,290                                                                                      9,290                           595,510                        595,510


                                                                  $
     334,865                                    $
              2,962                            $
          337,827                                                         $
              327,783                           $
         3,854                 $
         331,637                $
           912,399        $
            3,139       $
             915,538


                   Operating income (loss)                        $
     119,223                                  $
              (2,962)                           $
          116,261                                                        $
              (17,891)                        $
         (3,854)               $
         (21,745)             $
           (636,873)         $
        (3,139)      $
           (640,012)







                   Operating statistics


                                  Jackups:


      Average Rig Utilization                                 93%                                                      94%                                                        89%



     Operating Days                                        1,096                                                     1,037                                                         985



     Average Dayrate                                    $129,898                                                  $121,949                                                    $130,339


                                  Floaters (1):


      Average Rig Utilization                                 60%                                                      56%                                                        63%



     Operating Days                                          664                                                       618                                                         691



     Average Dayrate                                    $450,362                                                  $267,737                                                    $189,773


                                  Total (1):


      Average Rig Utilization                                 77%                                                      75%                                                        76%



     Operating Days                                        1,760                                                     1,655                                                       1,676



     Average Dayrate                                    $250,760                                                  $176,443                                                    $154,827




              
                (1)              The fourth quarter of 2019
                                               includes the impact of the
                                               Noble Bully II contract
                                               buyout. Exclusive of this
                                               item, the average dayrate
                                               for the three months ended
                                               December 31, 2019 would
                                               have been $198,956 for
                                               floaters and $155,940 for
                                               total 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 table presents the computation of basic and diluted loss per share:




                                                                             Three Months Ended December 31,                                        Twelve Months Ended December 31,


                                                           2019                                        2018                                 2019                              2018



                   Numerator:



     Basic


      Net loss from continuing
       operations                                                 $
              (32,870)                                      $
              (33,062)                                     $
        (696,769)    $
        (885,050)


      Net loss from discontinued
       operations, net of tax                                                                                                                        (3,821)



                   Net loss attributable to Noble
                    Corporation plc                               $
              (32,870)                                      $
              (33,062)                                     $
        (700,590)    $
        (885,050)




     Diluted


      Net loss from continuing
       operations                                                 $
              (32,870)                                      $
              (33,062)                                     $
        (696,769)    $
        (885,050)


      Net loss from discontinued
       operations, net of tax                                                                                                                        (3,821)



                   Net loss attributable to Noble
                    Corporation plc                               $
              (32,870)                                      $
              (33,062)                                     $
        (700,590)    $
        (885,050)



                   Denominator:


      Weighted average shares
       outstanding -basic                               249,198                                       246,793                                          248,949                                  246,614


      Weighted average shares
       outstanding -diluted                             249,198                                       246,793                                          248,949                                  246,614





     Loss per share



     
                Basic:


      Loss from continuing
       operations                                                   $
              (0.13)                                        $
              (0.13)                                        $
        (2.79)       $
        (3.59)


      Loss from discontinued
       operations                                                                                                                                     (0.02)



      Net loss attributable to Noble
       Corporation plc                                              $
              (0.13)                                        $
              (0.13)                                        $
        (2.81)       $
        (3.59)



                   Diluted:


      Loss from continuing
       operations                                                   $
              (0.13)                                        $
              (0.13)                                        $
        (2.79)       $
        (3.59)


      Loss from discontinued
       operations                                                                                                                                     (0.02)



      Net loss attributable to Noble
       Corporation plc                                              $
              (0.13)                                        $
              (0.13)                                        $
        (2.81)       $
        (3.59)

NOBLE CORPORATION PLC AND SUBSIDIARIES
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 results of operations, adjusted to exclude the following items, which are included in the Company's press release issued on February 19, 2020, and discussed in the related conference call on February 20, 2020, are appropriate measures of the continuing and normal operations of the Company:

(i) In the first quarter of 2019, a gain on debt extinguishment;

(ii) In the second quarter of 2019, charge related to the Paragon litigation and a discrete tax item;

(iii) In the third quarter of 2019, an impairment on one of our rigs and a loss on debt extinguishment; and

(iv) In the fourth quarter of 2019, an impairment of a rig and capital spares, discrete tax items and the contract buyout with Shell.

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 RECONCILIATION


                                                                         
              
                (In thousands, except per share amounts)


                                                                                       
              
                (Unaudited)




                   Reconciliation of Total Revenue                 Three months ended December 31,                                        Twelve months ended December 31,


                                                        2019                                  2018                                           2019                    2018




     Total revenue                                           $
         454,088                                         $
              309,892                                     $
          1,305,438     $
          1,236,915





     Adjustments


                   Noble Bully II -Shell contract
                    buyout                         (166,858)                                                                              (166,858)




     Total Adjustments                            (166,858)                                                                              (166,858)



      Adjusted total revenue                                  $
         287,230                                         $
              309,892                                     $
          1,138,580     $
          1,236,915







                   Reconciliation of Income Tax
                    Benefit (Provision)                            Three Months Ended December 31,                                        Twelve Months Ended December 31,


                                                        2019                                  2018                                           2019                    2018



      Income tax benefit (provision)                            $
         1,378                                          $
              56,307                                        $
          38,540       $
          106,641





     Adjustments



     Loss on impairment                             (2,630)                                                                                (2,630)                                 (35,613)


      Gain (loss) on debt
       extinguishment                                                                         1,442                                            6,566                                     (399)



     Discrete tax items                              12,485                                (60,568)                                         (21,178)                                 (85,492)


                   Noble Bully II -Shell contract
                    buyout                             2,452                                                                                   2,452




     Total Adjustments                               12,307                                (59,126)                                         (14,790)                                (121,504)



      Adjusted income tax benefit
       (provision)                                             $
         13,685                                         $
              (2,819)                                       $
          23,750      $
          (14,863)





                   Reconciliation of Net Loss
                    Attributable to Noble
                    Corporation plc                                Three Months Ended December 31,                                        Twelve Months Ended December 31,


                                                        2019                                  2018                                           2019                    2018



      Net loss attributable to Noble
       Corporation plc                                       $
         (32,870)                                       $
              (33,062)                                    $
          (700,590)    $
          (885,050)





     Adjustments


      Loss on impairment, net of tax                  17,154                                   9,290                                          612,664                                   766,520


      (Gain) loss on debt
       extinguishment                                                                       (5,424)                                        (24,050)                                    1,503


      Net loss attributable to
       noncontrolling interests                       78,019                                                                               (186,969)                                 (250,348)



     Discrete tax items                              12,485                                (60,568)                                         (21,178)                                 (85,492)



     Legal contingencies                                                                                                                   100,000


                   Noble Bully II -Shell contract
                    buyout                         (157,647)                                                                              (157,647)




     Total Adjustments                             (49,989)                               (56,702)                                          322,820                                   432,183



      Adjusted net loss attributable
       to Noble Corporation plc                              $
         (82,859)                                       $
              (89,764)                                    $
          (377,770)    $
          (452,867)





                   Reconciliation of Diluted EPS
                    Attributable to Noble
                    Corporation plc                                Three Months Ended December 31,                                        Twelve Months Ended December 31,


                                                        2019                                  2018                                           2019                    2018



      Unadjusted diluted EPS
       attributable to Noble
       Corporation plc                                         $
         (0.13)                                         $
              (0.13)                                       $
          (2.81)       $
          (3.59)





     Adjustments



     Loss on impairment                                0.07                                    0.04                                             1.40                                      2.09


      (Gain) loss on debt
       extinguishment                                                                        (0.02)                                          (0.10)                                     0.01



     Discrete tax items                                0.05                                  (0.25)                                          (0.09)                                   (0.35)



     Legal contingencies                                                                                                                      0.40


                   Noble Bully II -Shell contract
                    buyout                            (0.32)                                                                                 (0.32)




     Total Adjustments                               (0.20)                                 (0.23)                                            1.29                                      1.75



      Adjusted diluted EPS
       attributable to Noble
       Corporation plc                                         $
         (0.33)                                         $
              (0.36)                                       $
          (1.52)       $
          (1.84)

View original content:http://www.prnewswire.com/news-releases/noble-corporation-plc-reports-fourth-quarter-and-full-year-2019-results-301007836.html

SOURCE Noble Corporation