Attached files

file filename
8-K - 8-K - Noble Corpd21668d8k.htm

Exhibit 99.1

 

Noble Corporation plc

Devonshire House

1 Mayfair Place

London W1J 8AJ

England

 

 

LOGO

 

PRESS RELEASE

NOBLE CORPORATION PLC REPORTS FOURTH QUARTER

AND FULL YEAR 2015 RESULTS

Highlights:

 

    Contract drilling service costs down 18 percent year over year.

 

    Impairment charge totaling $418 million.

 

    Retirement of two rigs, bringing total retirements since 2014 to five rigs.

 

    Liquidity exceeds $3 billion as cash and equivalents surpass $500 million.

 

    Net debt to total capitalization declines to 35 percent.

 

    Announcement of two-year contract extension for Noble Sam Turner, extending the rig’s contract period into mid-2018.

London, February 3, 2016 – Noble Corporation plc (NYSE:NE) today reported a fourth quarter 2015 net loss attributable to Noble Corporation of $152 million, or $0.63 per diluted share, on revenues of $858 million.

Results for the quarter included an after-tax charge of $418 million, or $1.73 per diluted share, relating to the impairment of two rigs and certain corporate assets. The Company has decided to retire the drillship Noble Discoverer and the jackup Noble Charles Copeland, reducing its fleet count to 30 units. Fourth quarter 2015 results also benefited from a lump sum payment to the Company, adjusted for certain other items, following the customer’s decision to terminate its remaining contract commitment on the Noble Discoverer in accordance with the terms of the contract. The Company recognized a net gain of $140 million after-tax following the termination, or $0.58 per diluted share. Excluding the impact of the impairment charge and contract termination, fourth quarter 2015 net income attributable to Noble Corporation would have been $126 million, or $0.52 per diluted share, on revenues of $713 million. The results compared to net income attributable to Noble Corporation in the third quarter of 2015 of $326 million, or $1.32 per diluted share, on revenues of $897 million. Third quarter 2015 results included a net gain from an arbitration award totaling $148 million after-tax, or $0.60 per diluted share. Excluding the impact of the arbitration award, net income attributable to Noble Corporation in the third quarter of 2015 would have been $178 million, or $0.72 per diluted share, on revenues of $760 million.

MORE


For the fourth quarter of 2014, the Company reported a net loss from continuing operations of $595 million, or $2.38 per diluted share, on revenues of $805 million. Results for the fourth quarter included an after-tax charge of $713 million, or $2.85 per diluted share, relating to the impairment of three rigs and the Company’s total goodwill balance. All three rigs were retired from service. Excluding the impairment charge, net income from continuing operations in the fourth quarter of 2014 would have been $119 million, or $0.47 per diluted share.

For the twelve months ended December 31, 2015, net income attributable to Noble Corporation totaled $511 million, or $2.06 per diluted share, on revenues of $3.4 billion. Excluding the fourth quarter 2015 impairment charge and contract termination and the third quarter arbitration award, net income attributable to Noble Corporation would have been $642 million, or $2.59 per diluted share, on revenues of $3.1 billion. The full year 2015 results compared to a net loss from continuing operations for the twelve months ended December 31, 2014 of $152 million, or $0.60 per diluted share on revenues of $3.2 billion. Adjusted for the fourth quarter 2014 impairment charge, net income from continuing operations would have been $561 million, or $2.22 per diluted share.

David W. Williams, Chairman, President and Chief Executive Officer of Noble Corporation plc, stated, “Strong, consistent operations execution was at the forefront of our accomplishments in 2015 and was influential in reinforcing our excellent industry position. Quarter-over-quarter contract drilling service costs, adjusted for the impact of a contract termination in the fourth quarter and favorable arbitration award in the third quarter, declined another 3 percent, resulting in an 18 percent reduction for the full year when compared to 2014. Ongoing cost control measures are likely to result in further reductions in 2016. Also, the performance of our fleet was another noteworthy achievement in the year. Although fourth quarter downtime was elevated relative to our experience over the first nine months of the year, we completed 2015 with downtime of 5 percent, again below our expectations for the year.

Continuing, Williams added, “We also ended the year with improved financial metrics that we believe will provide the foundation for continued success in managing our Company through another year of challenging industry fundamentals. With a year-end cash balance in excess of $500 million, our liquidity position grew to approximately $3.2 billion. Net debt to total capitalization declined to 35 percent in 2015 compared to 40 percent in 2014 and we continue to benefit from strong contract cover, especially in our jackup fleet.”

Contract drilling services revenues in the fourth quarter of 2015 were $837 million, or $693 million after excluding approximately $145 million relating to the contract termination on the Noble

 

2


Discoverer. The quarterly revenues compared to $874 million in the third quarter of 2015, or $737 million after adjusting for approximately $136 million relating to the arbitration award. Although fleet utilization improved slightly in the fourth quarter to 83 percent compared to 82 percent in the previous quarter, average daily revenues, exclusive of the contract settlement and the arbitration award in the fourth and third quarters of 2015, respectively, declined 6 percent to $304,400 in the fourth quarter compared to $325,500 in the third quarter. The decline was due largely to unfavorable contractual dayrate changes across the fleet and an increase in fleet downtime, primarily on rigs in the U.S. Gulf of Mexico, which were partially offset by the commencement of operations on the jackup rig Noble Tom Prosser. Contract drilling services operating costs totaled $299 million in the fourth quarter, up 2 percent when compared to the third quarter of 2015. Fourth quarter operating costs included $5 million of expenses relating to the demobilization of the Noble Discoverer following the early termination of the rig’s contract, while operating costs in the previous quarter included $10 million of legal fees recognized as a reduction of contract drilling costs related to the arbitration award. Excluding these items, operating costs for the fourth quarter were $294 million, down 3 percent when compared to $303 million in the previous quarter. The results were due primarily to lower repair, maintenance and labor costs, partially offset by higher safety and environmental costs and an increase in mobilization costs relating to the relocation of the semisubmersible Noble Paul Romano to the U.S. Gulf of Mexico.

Net cash from operating activities totaled $510 million in the fourth quarter of 2015, and $1.8 billion for the year ended December 31, 2015. Capital expenditures were $142 million in the fourth quarter, with capital expenditures for the year ended December 31, 2015 totaling $423 million. Total debt at December 31, 2015 was $4.5 billion, with a debt to total capital ratio of 38 percent, and compared to total debt and debt to total capital of $4.9 billion and 40 percent, respectively, at December 31, 2014. Reflecting the Company’s strong cash position at year end 2015, net debt to total capitalization fell to 35 percent compared to 40 percent at year end 2014. Liquidity, defined as cash, cash equivalents and availability under revolving credit facilities, improved to $3.2 billion at December 31, 2015 compared to $2.8 billion at the close of the third quarter. The Company has operated with two credit facilities with an aggregate capacity of $2.7 billion. One of these credit facilities, with capacity of $225 million matured, in late January 2016 and was not extended.

 

3


Operating Highlights

Utilization of the Company’s 17 floating rigs, comprised of nine drillships and eight semisubmersibles, was 84 percent in the fourth quarter of 2015, compared to 81 percent in the previous quarter. The improvement in utilization was driven largely by a full quarter of operations on the semisubmersible Noble Paul Romano, partially offset by a modest increase in fleet downtime. Average daily revenues, exclusive of the contract termination on the Noble Discoverer and arbitration award for the Noble Homer Ferrington during the fourth and third quarters, respectively, declined 7 percent to $424,500 in the fourth quarter compared to third quarter average daily revenues of $457,900. The negative variance was attributable to a reduced dayrate for the semisubmersible Noble Amos Runner and modest downtime in the fleet. Following its decision to retire the Noble Discoverer, the Company closed 2015 with all eight of its remaining drillships under long-term contracts. In the semisubmersible fleet, the Noble Homer Ferrington remains cold stacked while the Noble Max Smith is idle. The Company has commenced plans to “warm stack” the ultra-deepwater semisubmersibles Noble Jim Day and Noble Danny Adkins. The Noble Jim Day concluded a contract in late-January 2016 and the Noble Danny Adkins is expected to conclude its current drilling assignment by late-February 2016.

Utilization of the Company’s jackup rig fleet, comprised of 15 units, including one unit under construction, was 82 percent in the fourth quarter of 2015 compared to 84 percent in the previous quarter, with the decline driven largely by fewer operating days on the Noble Charles Copeland, Noble David Tinsley and Noble Regina Allen, partially offset by the commencement of operations on the Noble Tom Prosser. Average daily revenues declined 9 percent to $145,300 in the fourth quarter from $159,700 in the previous quarter. The unfavorable variance was due primarily to lower average dayrates in the Middle East region, partially offset by the Noble Tom Prosser contract commencement in early-October. As noted earlier, the Company will retire the Noble Charles Copeland, reducing its jackup fleet to 14 units, including one unit under construction. Of these 14 units, two rigs, the Noble Regina Allen and Noble Mick O’Brien, were idle at the close of 2015, although the Mick O’Brien is expected to commence its next contract as early as March 2016. Since the close of 2015, the Noble Sam Hartley has commenced a three-year contract offshore Brunei and the Noble Sam Turner was awarded a two-year contract extension, placing the rig under contract through late-August 2018. As part of the extension, the rig’s dayrate was reduced to $197,000 effective December 3, 2015, from a previous dayrate of $218,000 and the two-year extension will begin in late-June 2016 at a dayrate of $96,500.

 

4


At December 31, 2015, Noble’s total contract backlog was $6.9 billion compared to $8.1 billion at September 30, 2015. The Company entered 2016 with an estimated 68 percent of available rig operating days committed to contracts, consisting of 57 percent of its floating rig days and 81 percent of the jackup rig days. In 2017, 44 percent of the available fleet operating days are committed to contracts, including 37 percent and 52 percent of floater and jackup rig days, respectively.

Outlook

“We face a challenging offshore fundamental outlook in 2016,” said David Williams, “But Noble has successfully adapted to difficult cycles over its 95-year history and 2016 will be no different. We recognize that the components for success include strong contract cover, excellent and consistent operational performance, solid customer relationships, robust liquidity, manageable debt levels, and efficient use of capital. These important attributes are embedded in the culture at Noble, and we expect to make appropriate use of each to successfully manage this period of reduced customer demand.

“Our focus in 2016 will continue to center around operating our fleet in a safe and efficient manner, while capitalizing on contract opportunities that develop across our regions of operation. We have already registered success in this area, with over 1,800 days of contract time awarded to our jackup fleet from the beginning of the fourth quarter of 2015. Although we are focused on maintaining utilization across the fleet, we plan to manage periods of inactivity, especially as it pertains to our premium rigs, efficiently, with cost management in mind, and strategically, to allow each rig the benefit of a quick response to emerging opportunities.”

Non-GAAP Financial Measures

A description of all non-GAAP financial measures used in this press release and a reconciliation to the most comparative GAAP measure is set forth on the Company’s website at www.noblecorp.com in the Investor Relations section.

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

 

5


drilling industry. Noble performs, through its subsidiaries, contract drilling services with a fleet of 30 offshore drilling units, consisting of 16 semisubmersibles and drillships 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, shipyard projects, 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, market outlook, dividend levels, sustainability of dividend levels, capital allocation strategies, liquidity, competitive position, capital expenditures, financial flexibility, debt levels, debt repayment, 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 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 2015 results on Thursday, February 4, 2016, at 8:00 a.m. U.S. Central Standard Time.

 

6


Interested parties are invited to listen to the call by dialing 1-877-201-0168, or internationally 1-647-788-4901, using access code: 19374563, 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 Web site.

A replay of the conference call will be available on Thursday, February 4, 2016, beginning at 11:00 a.m. U.S. Central Standard Time, through Friday, March 4, 2016, ending at 11:00 p.m. U.S. Central Standard Time. The phone number for the conference call replay is 1-855-859-2056 or, for calls from outside of the U.S., 1-404-537-3406, using access code: 19374563. The replay will also be available on the Company’s Web site following the end of the live call.

For additional information, contact:

 

For Investors:

   Jeffrey L. Chastain,
   Vice President – Investor Relations and Corporate Communications,
   Noble Drilling Services Inc., 281-276-6383
For Media:    John S. Breed,
   Director of Investor Relations and Corporate Communications,
   Noble Drilling Services Inc., 281-276-6729

 

7


NOBLE CORPORATION PLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2015     2014     2015     2014  

Operating revenues

        

Contract drilling services

   $ 837,129      $ 787,654      $ 3,261,610      $ 3,147,859   

Reimbursables

     20,555        17,086        90,642        84,644   

Other

     —          —          —          1   
  

 

 

   

 

 

   

 

 

   

 

 

 
     857,684        804,740        3,352,252        3,232,504   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses

        

Contract drilling services

     298,505        391,056        1,232,529        1,500,512   

Reimbursables

     14,684        13,501        70,276        66,378   

Depreciation and amortization

     160,392        167,167        634,305        627,473   

General and administrative

     15,285        29,452        76,843        106,771   

Loss on impairment

     418,298        745,428        418,298        745,428   
  

 

 

   

 

 

   

 

 

   

 

 

 
     907,164        1,346,604        2,432,251        3,046,562   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     (49,480     (541,864     920,001        185,942   

Other income (expense)

        

Interest expense, net of amount capitalized

     (52,658     (40,685     (213,854     (155,179

Interest income and other, net

     (799     (1,429     36,286        (1,298
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (102,937     (583,978     742,433        29,465   

Income tax benefit (provision)

     (34,591     3,974        (159,232     (106,651
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

     (137,528     (580,004     583,201        (77,186

Net income (loss) from discontinued operations, net of tax

     —          (15,030     —          160,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (137,528     (595,034     583,201        83,316   

Net income attributable to noncontrolling interests

     (14,713     (14,535     (72,201     (74,825
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (152,241   $ (609,569   $ 511,000      $ 8,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Noble Corporation plc

        

Income (loss) from continuing operations

   $ (152,241   $ (594,539   $ 511,000      $ (152,011

Income (loss) from discontinued operations

     —          (15,030     —          160,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (152,241   $ (609,569   $ 511,000      $ 8,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Per share data:

        

Basic

        

Income (loss) from continuing operations

   $ (0.63   $ (2.38   $ 2.06      $ (0.60

Income (loss) from discontinued operations

     —          (0.06     —          0.63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (0.63   $ (2.44   $ 2.06      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Income (loss) from continuing operations

   $ (0.63   $ (2.38   $ 2.06      $ (0.60

Income (loss) from discontinued operations

     —          (0.06     —          0.63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (0.63   $ (2.44   $ 2.06      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


NOBLE CORPORATION PLC AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

     December 31,
2015
    December 31,
2014
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 512,245      $ 68,510   

Accounts receivable

     498,931        569,096   

Prepaid expenses and other current assets

     229,442        290,956   
  

 

 

   

 

 

 

Total current assets

     1,240,618        928,562   
  

 

 

   

 

 

 

Property and equipment, at cost

     14,056,323        14,442,922   

Accumulated depreciation

     (2,572,700     (2,330,413
  

 

 

   

 

 

 

Property and equipment, net

     11,483,623        12,112,509   
  

 

 

   

 

 

 

Other assets

     167,743        245,751   
  

 

 

   

 

 

 

Total assets

   $ 12,891,984      $ 13,286,822   
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current liabilities

    

Current maturities of long-term debt

   $ 299,997      $ —     

Accounts payable

     223,221        265,389   

Accrued payroll and related costs

     81,464        102,520   

Other current liabilities

     258,975        300,765   
  

 

 

   

 

 

 

Total current liabilities

     863,657        668,674   
  

 

 

   

 

 

 

Long-term debt

     4,188,904        4,869,020   

Deferred income taxes

     92,797        120,589   

Other liabilities

     324,396        341,505   
  

 

 

   

 

 

 

Total liabilities

     5,469,754        5,999,788   
  

 

 

   

 

 

 

Commitments and contingencies

    

Equity

    

Total shareholders’ equity

     6,699,229        6,564,730   

Noncontrolling interests

     723,001        722,304   
  

 

 

   

 

 

 

Total equity

     7,422,230        7,287,034   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 12,891,984      $ 13,286,822   
  

 

 

   

 

 

 

 

9


NOBLE CORPORATION PLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Twelve Months Ended
December 31,
 
     2015     2014  

Cash flows from operating activities

    

Net income

   $ 583,201      $ 83,316   

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

    

Depreciation and amortization

     634,305        863,547   

Loss on impairment

     418,298        745,428   

Other changes in operating activities

     126,547        85,917   
  

 

 

   

 

 

 

Net cash from operating activities

     1,762,351        1,778,208   
  

 

 

   

 

 

 

Cash flows from investing activities

    

New construction

     (52,522     (1,353,555

Other capital expenditures

     (345,082     (672,235

Capitalized interest

     (24,940     (47,095

Other investing activities

     (9,993     (36,383
  

 

 

   

 

 

 

Net cash from investing activities

     (432,537     (2,109,268
  

 

 

   

 

 

 

Cash flows from financing activities

    

Net change in borrowings outstanding on bank credit facilities

     (1,123,495     (437,647

Dividend payments

     (315,534     (386,579

Dividends paid to noncontrolling interests

     (71,504     (79,966

Issuance of senior notes

     1,092,728        —     

Debt issuance costs on senior notes and credit facilities

     (16,070     (398

Repayment of long-term debt

     (350,000     (250,000

Long-term borrowings of Paragon Offshore

     —          1,710,550   

Financing costs on long-term borrowings of Paragon Offshore

     —          (14,676

Cash balances of Paragon Offshore in spin-off

     —          (104,152

Repurchases of shares

     (100,630     (154,145

Other financing activities

     (1,574     2,125   
  

 

 

   

 

 

 

Net cash from financing activities

     (886,079     285,112   
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     443,735        (45,948

Cash and cash equivalents, beginning of period

     68,510        114,458   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 512,245      $ 68,510   
  

 

 

   

 

 

 

 

10


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,
 
    2015     2014     2015  
    Contract
Drilling
Services
    Other     Total     Contract
Drilling
Services
    Other     Total     Contract
Drilling
Services
    Other     Total  

Operating revenues

                 

Contract drilling services

  $ 837,129      $ —        $ 837,129      $ 787,654      $ —        $ 787,654      $ 873,813      $ —        $ 873,813   

Reimbursables

    18,510        2,045        20,555        17,086        —          17,086        22,858        —          22,858   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 855,639      $ 2,045      $ 857,684      $ 804,740      $ —        $ 804,740      $ 896,671      $ —        $ 896,671   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating costs and expenses

                 

Contract drilling services

  $ 298,505      $ —        $ 298,505      $ 391,056      $ —        $ 391,056      $ 293,067      $ —        $ 293,067   

Reimbursables

    12,590        2,094        14,684        13,501        —          13,501        17,783        —          17,783   

Depreciation and amortization

    154,781        5,611        160,392        162,165        5,002        167,167        155,180        5,472        160,652   

General and administrative

    15,285        —          15,285        29,452        —          29,452        15,196        —          15,196   

Loss on impairment

    405,512        12,786        418,298        745,428        —          745,428        —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 886,673      $ 20,491      $ 907,164      $ 1,341,602      $ 5,002      $ 1,346,604      $ 481,226      $ 5,472      $ 486,698   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

  $ (31,034   $ (18,446   $ (49,480   $ (536,862   $ (5,002   $ (541,864   $ 415,445      $ (5,472   $ 409,973   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating statistics

                 

Jackups:

                 

Average Rig Utilization

    82         90         84    

Operating Days

    979            991            1,005       

Average Dayrate

  $ 145,283          $ 184,482          $ 159,745       

Semisubmersibles:

                 

Average Rig Utilization

    67         61         59    

Operating Days

    496            614            432       

Average Dayrate (1)

  $ 315,459          $ 352,515          $ 698,512       

Drillships:

                 

Average Rig Utilization

    99         100         100    

Operating Days

    800            777            828       

Average Dayrate (2)

  $ 672,972          $ 500,187          $ 497,147       

Total:

                 

Average Rig Utilization

    83         82         82    

Operating Days

    2,275            2,382            2,265       

Average Dayrate (1) (2)

  $ 367,953          $ 330,739          $ 385,755       

 

(1)  Includes dayrate portion of the settlement of the Noble Homer Ferrington matter with BP and Exxon during the third quarter of 2015. Exclusive of the settlement, the average dayrate for the third quarter of 2015 would have been $382,545 and $325,537 for semisubmersibles and the total fleet, respectively.
(2)  Includes dayrate portion of the settlement of the Noble Discoverer contract cancellation with Shell during the fourth quarter of 2015. Exclusive of the settlement, the average dayrate for the fourth quarter of 2015 would have been $492,242 and $304,412 for drillships and the total fleet, respectively.

 

11


NOBLE CORPORATION PLC AND SUBSIDIARIES

CALCULATION OF BASIC AND DILUTED NET INCOME PER SHARE

(In thousands, except per share amounts)

(Unaudited)

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

 

     Three months ended
December 31,
    Twelve months ended
December 31,
 
     2015     2014     2015     2014  

Numerator:

        

Basic

        

Income (loss) from continuing operations

   $ (152,241   $ (594,539   $ 511,000      $ (152,011

Earnings allocated to unvested share-based payment awards

     —          —          (11,208     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations to common shareholders

   $ (152,241   $ (594,539   $ 499,792      $ (152,011
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations

   $ —        $ (15,030   $ —        $ 160,502   

Earnings allocated to unvested share-based payment awards

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations, net of tax to common shareholders

   $ —        $ (15,030   $ —        $ 160,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (152,241   $ (609,569   $ 511,000      $ 8,491   

Earnings allocated to unvested share-based payment awards

     —          —          (11,208     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc to common shareholders

   $ (152,241   $ (609,569   $ 499,792      $ 8,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Income (loss) from continuing operations

   $ (152,241   $ (594,539   $ 511,000      $ (152,011

Earnings allocated to unvested share-based payment awards

     —          —          (11,208     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations to common shareholders

   $ (152,241   $ (594,539   $ 499,792      $ (152,011
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations

   $ —        $ (15,030   $ —        $ 160,502   

Earnings allocated to unvested share-based payment awards

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations, net of tax to common shareholders

   $ —        $ (15,030   $ —        $ 160,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (152,241   $ (609,569   $ 511,000      $ 8,491   

Earnings allocated to unvested share-based payment awards

     —          —          (11,208     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc to common shareholders

   $ (152,241   $ (609,569   $ 499,792      $ 8,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Denominator:

        

Weighted average shares outstanding - basic

     241,974        249,650        242,146        252,909   

Incremental shares issuable from assumed exercise of stock options

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding - diluted

     241,974        249,650        242,146        252,909   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average unvested share-based payment awards

     —          —          5,430        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share

        

Basic

        

Continuing operations

   $ (0.63   $ (2.38   $ 2.06      $ (0.60

Discontinued operations

     —          (0.06     —          0.63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (0.63   $ (2.44   $ 2.06      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Continuing operations

   $ (0.63   $ (2.38   $ 2.06      $ (0.60

Discontinued operations

     —          (0.06     —          0.63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Noble Corporation plc

   $ (0.63   $ (2.44   $ 2.06      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


NOBLE CORPORATION PLC AND SUBSIDIARIES

NON-GAAP MEASURES

(In thousands, except per share amounts)

(Unaudited)

 

Reconciliation of total revenue    Three Months Ended     Three Months Ended     Twelve Months Ended  
     December 31,     September 30,     December 31,  
     2015     2014     2015     2015     2014  

Contract drilling services revenue

   $ 837,129      $ 787,654      $ 873,813      $ 3,261,610      $ 3,147,859   

Reimbursables

     20,555        17,086        22,858        90,642        84,644   

Other

     —          —          —          —          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 857,684      $ 804,740      $ 896,671      $ 3,352,252      $ 3,232,504   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjustments

          

Noble Discoverer cancellation agreement

     (144,562     —          —          (144,562     —     

Noble Homer Ferrington arbitration award

     —          —          (136,406     (136,406     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted total revenue

   $ 713,122      $ 804,740      $ 760,265      $ 3,071,284      $ 3,232,504   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of net income from continuing operations

    attributable to Noble

   Three Months Ended     Three Months Ended     Twelve Months Ended  
     December 31,     September 30,     December 31,  
     2015     2014     2015     2015     2014  

Net income (loss) from continuing operations attributable to Noble

   $ (152,241   $ (594,539   $ 325,807      $ 511,000      $ (152,011

Adjustments

          

Impairment (property and equipment and goodwill)

     418,298        713,099        —          418,298        713,099   

Noble Discoverer cancellation agreement

     (139,821     —          —          (139,821     —     

Noble Homer Ferrington arbitration award

     —          —          (147,669     (147,669     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to Noble

   $ 126,236      $ 118,560      $ 178,138      $ 641,808      $ 561,088   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of diluted EPS from continuing operations    Three Months Ended     Three Months Ended     Twelve Months Ended  
     December 31,     September 30,     December 31,  
     2015     2014     2015     2015     2014  

Unadjusted diluted EPS from continuing operations (1)

   $ (0.63   $ (2.38   $ 1.32      $ 2.06      $ (0.60

Impairment (property and equipment and goodwill)

     1.73        2.85        —          1.69        2.82   

Noble Discoverer cancellation agreement

     (0.58     —          —          (0.56     —     

Noble Homer Ferrington arbitration award

     —          —          (0.60     (0.60     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted EPS from continuing operations

   $ 0.52      $ 0.47      $ 0.72      $ 2.59      $ 2.22   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  For the quarters ended December 31, 2015 and 2014, as well as the year ended December 31, 2014, we experienced a net loss from continuing operations. As such, unvested share-based payment awards were excluded from the diluted earnings per share calculation for these periods as such awards were not dilutive.

 

Reconciliation of net debt to total capitalization    December 31,
2015
    December 31,
2014
 

Current maturities of long-term debt

   $ 299,997      $ —     

Long-term debt

     4,188,904        4,869,020   
  

 

 

   

 

 

 

Total debt

     4,488,901        4,869,020   

Less: cash and cash equivalents

     512,245        68,510   
  

 

 

   

 

 

 

Net debt

   $ 3,976,656      $ 4,800,510   
  

 

 

   

 

 

 

Net debt

   $ 3,976,656      $ 4,800,510   

Total equity

     7,422,230        7,287,034   
  

 

 

   

 

 

 

Total capitalization

   $ 11,398,886      $ 12,087,544   
  

 

 

   

 

 

 

Net debt to total capitalization

     35     40
  

 

 

   

 

 

 

 

13