Income Statement

Revenue

+132%

+241%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	46	44	43	43	42	42	42	40	39	37	35	34	31	28	25	20	26	23	19	16	5	5	13	13	13	12	4	4	4	3	3	2	2	2	6	9	28	42	50	56	47	53	67	86	103	107	104	106	119	131	146	155	164	185	202	214	222	222	220	223	239	255	275	292	295	295	296	298	292	287	282	279	280	281	236	165	101	38	24	32	33	32	31	43	52	59	64	59	60	57	69	94	117	145	161	162
Revenue	1 049 N/A	1 056 +1%	1 025 -3%	990 -3%	994 +0%	988 -1%	1 000 +1%	987 -1%	988 +0%	993 +1%	1 004 +1%	1 066 +6%	1 131 +6%	1 222 +8%	1 324 +8%	1 382 +4%	1 534 +11%	1 707 +11%	1 902 +11%	2 100 +10%	2 285 +9%	2 493 +9%	2 723 +9%	2 995 +10%	3 210 +7%	3 297 +3%	3 368 +2%	3 447 +2%	3 481 +1%	3 567 +2%	3 611 +1%	3 641 +1%	3 585 -2%	3 397 -5%	3 104 -9%	2 807 -10%	2 545 -9%	2 463 -3%	2 589 +5%	2 696 +4%	2 915 +8%	3 186 +9%	3 332 +5%	2 201 -34%	3 720 +69%	3 023 -19%	2 779 -8%	2 538 -9%	2 362 -7%	2 965 +25%	3 153 +6%	3 233 +3%	3 242 +0%	3 231 0%	3 299 +2%	3 352 +2%	3 160 -6%	3 261 +3%	2 750 -16%	2 302 -16%	2 053 -11%	1 436 -30%	1 317 -8%	1 237 -6%	1 109 -10%	1 089 -2%	1 103 +1%	1 083 -2%	1 131 +4%	1 165 +3%	1 161 0%	1 305 +12%	1 304 0%	1 249 -4%	1 215 -3%	964 -21%	853 -12%	834 -2%	843 +1%	848 +1%	888 +5%	944 +6%	999 +6%	1 414 +41%	1 814 +28%	2 177 +20%	2 569 +18%	2 589 +1%	2 616 +1%	2 670 +2%	2 773 +4%	3 058 +10%	3 295 +8%	3 451 +5%	3 448 0%	3 286 -5%
Gross Profit
Cost of Revenue	(529)	(553)	(568)	(561)	(579)	(587)	(589)	(560)	(593)	(594)	(612)	(636)	(676)	(712)	(742)	(757)	(775)	(813)	(850)	(884)	(935)	(990)	(1 055)	(1 129)	(1 163)	(1 168)	(1 150)	(1 134)	(1 102)	(1 097)	(1 095)	(1 111)	(1 131)	(1 147)	(1 209)	(1 259)	(1 311)	(1 384)	(1 429)	(1 477)	(1 604)	(1 700)	(1 803)	(1 048)	(1 965)	(1 581)	(1 399)	(1 231)	(1 098)	(1 410)	(1 509)	(1 567)	(1 534)	(1 483)	(1 394)	(1 303)	(1 228)	(1 150)	(1 055)	(923)	(822)	(731)	(684)	(661)	(637)	(629)	(632)	(667)	(707)	(731)	(749)	(747)	(739)	(715)	(676)	(616)	(580)	(626)	(680)	(745)	(788)	(770)	(765)	(962)	(1 170)	(1 369)	(1 540)	(1 544)	(1 564)	(1 536)	(1 627)	(1 793)	(1 879)	(2 051)	(2 099)	(2 052)
Gross Profit	520 N/A	503 -3%	457 -9%	430 -6%	414 -4%	401 -3%	411 +3%	427 +4%	395 -8%	399 +1%	392 -2%	430 +10%	455 +6%	510 +12%	581 +14%	625 +8%	759 +21%	894 +18%	1 052 +18%	1 216 +16%	1 350 +11%	1 503 +11%	1 668 +11%	1 866 +12%	2 047 +10%	2 130 +4%	2 218 +4%	2 313 +4%	2 379 +3%	2 470 +4%	2 515 +2%	2 530 +1%	2 454 -3%	2 249 -8%	1 895 -16%	1 548 -18%	1 234 -20%	1 079 -13%	1 159 +7%	1 219 +5%	1 310 +7%	1 485 +13%	1 529 +3%	1 153 -25%	1 755 +52%	1 441 -18%	1 381 -4%	1 307 -5%	1 264 -3%	1 555 +23%	1 644 +6%	1 666 +1%	1 707 +2%	1 749 +2%	1 905 +9%	2 049 +8%	1 932 -6%	2 111 +9%	1 694 -20%	1 379 -19%	1 231 -11%	706 -43%	633 -10%	576 -9%	472 -18%	460 -3%	471 +2%	416 -12%	424 +2%	434 +2%	413 -5%	558 +35%	565 +1%	533 -6%	539 +1%	349 -35%	273 -22%	208 -24%	163 -22%	103 -37%	100 -3%	174 +74%	235 +35%	452 +93%	644 +42%	808 +26%	1 029 +27%	1 045 +2%	1 052 +1%	1 135 +8%	1 146 +1%	1 265 +10%	1 416 +12%	1 400 -1%	1 350 -4%	1 234 -9%
Operating Income
Operating Expenses	(148)	(150)	(151)	(152)	(153)	(159)	(166)	(209)	(189)	(206)	(226)	(243)	(249)	(259)	(269)	(282)	(287)	(291)	(298)	(300)	(308)	(324)	(349)	(379)	(405)	(424)	(430)	(431)	(437)	(451)	(467)	(489)	(516)	(545)	(589)	(632)	(676)	(711)	(736)	(750)	(762)	(787)	(815)	(540)	(896)	(748)	(690)	(630)	(505)	(626)	(711)	(734)	(1 486)	(1 488)	(1 478)	(711)	(702)	(691)	(686)	(680)	(663)	(648)	(630)	(620)	(619)	(615)	(591)	(560)	(534)	(610)	(612)	(609)	(605)	(540)	(516)	(495)	(424)	(312)	(246)	(178)	(173)	(166)	(169)	(229)	(286)	(346)	(413)	(430)	(442)	(469)	(512)	(569)	(635)	(686)	(714)	(719)
Selling, General & Administrative	(27)	(27)	(27)	(27)	(24)	(25)	(26)	(27)	(28)	(30)	(31)	(34)	(34)	(35)	(37)	(40)	(43)	(43)	(46)	(46)	(50)	(60)	(73)	(86)	(93)	(92)	(84)	(74)	(71)	(72)	(78)	(80)	(85)	(87)	(91)	(92)	(94)	(92)	(94)	(91)	(91)	(95)	(94)	(100)	(102)	(104)	(111)	(118)	(118)	(118)	(109)	(107)	(105)	(100)	(91)	(77)	(72)	(69)	(70)	(69)	(66)	(65)	(65)	(72)	(78)	(81)	(80)	(73)	(67)	(162)	(165)	(169)	(171)	(127)	(125)	(121)	(119)	(71)	(70)	(68)	(72)	(64)	(67)	(82)	(95)	(110)	(125)	(128)	(124)	(132)	(142)	(140)	(150)	(145)	(135)	(133)
Depreciation & Amortization	(121)	(123)	(124)	(125)	(129)	(134)	(140)	(183)	(165)	(180)	(195)	(209)	(215)	(223)	(232)	(242)	(245)	(248)	(252)	(253)	(258)	(264)	(276)	(293)	(312)	(331)	(346)	(357)	(367)	(378)	(389)	(408)	(431)	(458)	(498)	(540)	(582)	(619)	(642)	(659)	(672)	(692)	(721)	(440)	(794)	(644)	(579)	(512)	(452)	(570)	(601)	(627)	(635)	(642)	(641)	(634)	(630)	(622)	(616)	(611)	(597)	(583)	(565)	(548)	(541)	(534)	(510)	(487)	(467)	(449)	(448)	(440)	(434)	(413)	(390)	(374)	(305)	(241)	(176)	(110)	(101)	(102)	(102)	(147)	(191)	(236)	(288)	(301)	(318)	(338)	(370)	(429)	(485)	(541)	(579)	(585)
Other Operating Expenses	0	0	0	0	0	0	0	0	3	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	65	63	0	0	(745)	(745)	(745)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	372 N/A	353 -5%	306 -13%	278 -9%	262 -6%	242 -7%	245 +1%	218 -11%	205 -6%	193 -6%	167 -14%	187 +12%	206 +10%	252 +22%	313 +24%	343 +10%	471 +37%	603 +28%	754 +25%	917 +22%	1 042 +14%	1 180 +13%	1 319 +12%	1 487 +13%	1 643 +10%	1 706 +4%	1 788 +5%	1 882 +5%	1 942 +3%	2 020 +4%	2 049 +1%	2 042 0%	1 938 -5%	1 704 -12%	1 306 -23%	916 -30%	558 -39%	369 -34%	424 +15%	469 +11%	548 +17%	698 +27%	714 +2%	613 -14%	859 +40%	693 -19%	691 0%	678 -2%	760 +12%	929 +22%	934 +0%	931 0%	221 -76%	261 +18%	428 +64%	1 338 +213%	1 229 -8%	1 421 +16%	1 008 -29%	699 -31%	569 -19%	58 -90%	4 -94%	(44) N/A	(146) -232%	(155) -6%	(120) +22%	(144) -20%	(111) +23%	(177) -59%	(199) -13%	(51) +74%	(40) +21%	(6) +84%	23 N/A	(147) N/A	(151) -3%	(104) +31%	(83) +19%	(76) +9%	(73) +3%	8 N/A	66 +715%	223 +238%	358 +60%	462 +29%	615 +33%	615 0%	610 -1%	666 +9%	634 -5%	696 +10%	781 +12%	714 -9%	636 -11%	515 -19%
Pre-Tax Income
Interest Income Expense	(46)	(44)	(43)	(43)	(42)	(42)	(42)	(40)	(39)	(37)	(35)	(34)	(31)	(28)	(25)	(9)	(26)	(23)	(19)	(6)	(4)	(3)	(4)	(2)	0	2	6	4	3	3	3	5	8	7	3	0	(19)	(35)	(44)	(54)	(47)	(51)	(64)	(82)	(100)	(104)	(101)	(102)	(116)	(130)	(144)	(156)	(157)	(177)	(166)	(178)	(193)	(194)	(222)	(225)	(239)	(250)	(270)	(284)	(287)	(288)	(288)	(289)	(282)	(278)	(276)	(273)	(279)	(279)	(225)	(156)	(89)	(23)	(16)	(21)	(21)	(26)	(23)	(28)	(36)	(47)	(38)	(41)	(49)	(51)	(78)	(112)	(128)	(143)	(160)	(142)
Non-Reccuring Items	0	0	0	6	0	0	0	3	0	0	3	0	0	0	(10)	30	34	34	45	11	6	6	5	4	4	39	31	26	14	(38)	(30)	(31)	(19)	(2)	0	0	21	21	21	21	0	15	15	13	11	(2)	61	63	0	0	0	(745)	0	0	0	(418)	(418)	(424)	(424)	(1 441)	(1 441)	(1 435)	(1 435)	(122)	(130)	(923)	(923)	(804)	(764)	29	(567)	(585)	(1 735)	(1 747)	(1 145)	(3 936)	(2 565)	(2 561)	(2 584)	390	118	129	135	(3)	4	(65)	(69)	(67)	(61)	10	(43)	(92)	(98)	(105)	(92)	(99)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	64	0	62	0	0	0	0	0	0	5	5	0	0	0	0	0	0	0	0
Total Other Income	11	8	7	2	7	6	7	6	9	10	9	9	10	11	12	0	10	9	9	0	8	6	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	64	0	62	(2)	(2)	0	0	0	0	0	5	5	0	0	0	0	0	0
Pre-Tax Income	337 N/A	317 -6%	270 -15%	243 -10%	226 -7%	205 -9%	210 +2%	187 -11%	175 -6%	166 -5%	143 -14%	162 +13%	185 +14%	235 +27%	289 +23%	364 +26%	489 +34%	623 +27%	789 +27%	921 +17%	1 052 +14%	1 189 +13%	1 323 +11%	1 489 +13%	1 646 +11%	1 747 +6%	1 825 +4%	1 912 +5%	1 959 +2%	1 984 +1%	2 022 +2%	2 016 0%	1 927 -4%	1 710 -11%	1 310 -23%	917 -30%	560 -39%	355 -37%	401 +13%	436 +9%	501 +15%	663 +32%	664 +0%	543 -18%	770 +42%	587 -24%	650 +11%	638 -2%	644 +1%	799 +24%	790 -1%	29 -96%	64 +117%	84 +31%	261 +212%	742 +184%	618 -17%	803 +30%	363 -55%	(967) N/A	(1 111) -15%	(1 628) -47%	(1 702) -5%	(450) +74%	(564) -25%	(1 366) -142%	(1 331) +3%	(1 237) +7%	(1 157) +6%	(426) +63%	(1 043) -145%	(909) +13%	(2 055) -126%	(2 032) +1%	(1 348) +34%	(4 239) -214%	(2 805) +34%	(2 623) +6%	(2 619) +0%	356 N/A	86 -76%	108 +26%	176 +63%	192 +9%	326 +70%	350 +7%	513 +47%	512 0%	505 -1%	630 +25%	513 -19%	492 -4%	556 +13%	466 -16%	384 -18%	273 -29%
Net Income
Tax Provision	(77)	(68)	(49)	(34)	(28)	(22)	(23)	(21)	(20)	(20)	(20)	(16)	(22)	(32)	(41)	(67)	(93)	(120)	(155)	(189)	(215)	(242)	(265)	(283)	(307)	(322)	(335)	(351)	(367)	(377)	(371)	(337)	(292)	(248)	(188)	(143)	(103)	(61)	(59)	(73)	(79)	(116)	(123)	(95)	(160)	(120)	(128)	(92)	(93)	(121)	(128)	(107)	(115)	(120)	(121)	(159)	(109)	(127)	(75)	109	(155)	(80)	(61)	(152)	103	123	109	107	107	105	93	39	142	226	198	221	125	5	28	(4)	(2)	(8)	(19)	(23)	(12)	(7)	(46)	(30)	(36)	(31)	(11)	(44)	(95)	(157)	(157)	(56)
Income from Continuing Operations	260	249	222	210	197	184	188	166	155	146	124	146	163	202	248	297	396	503	633	732	837	947	1 058	1 206	1 340	1 426	1 490	1 561	1 591	1 607	1 651	1 679	1 635	1 461	1 122	773	457	293	342	364	423	547	541	448	611	468	522	546	550	678	662	(77)	(50)	(36)	141	583	509	676	288	(858)	(1 266)	(1 707)	(1 763)	(601)	(461)	(1 243)	(1 222)	(1 131)	(1 050)	(321)	(950)	(871)	(1 913)	(1 806)	(1 150)	(4 017)	(2 680)	(2 618)	(2 590)	352	84	100	157	169	314	342	467	482	469	599	501	448	461	309	227	217
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	(0)	0	7	14	(5)	(19)	(34)	(58)	(56)	(60)	(68)	(67)	(73)	(75)	(75)	(78)	(74)	(72)	(72)	(71)	(75)	(67)	(72)	(71)	(44)	(31)	(23)	(4)	242	236	245	241	(13)	253	174	178	181	(81)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	260 N/A	249 -4%	222 -11%	210 -5%	197 -6%	184 -7%	188 +2%	166 -11%	155 -7%	146 -6%	124 -15%	146 +18%	163 +12%	202 +24%	248 +23%	297 +20%	396 +34%	503 +27%	633 +26%	732 +16%	837 +14%	947 +13%	1 058 +12%	1 198 +13%	1 337 +12%	1 419 +6%	1 480 +4%	1 548 +5%	1 577 +2%	1 593 +1%	1 635 +3%	1 662 +2%	1 618 -3%	1 446 -11%	1 110 -23%	766 -31%	453 -41%	290 -36%	339 +17%	367 +8%	432 +18%	537 +24%	517 -4%	517 +0%	546 +6%	563 +3%	728 +29%	773 +6%	877 +13%	933 +6%	780 -16%	8 -99%	(69) N/A	(145) -109%	49 N/A	500 +924%	427 -15%	585 +37%	212 -64%	(930) N/A	(1 333) -43%	(1 740) -31%	(1 782) -2%	(517) +71%	(357) +31%	(892) -150%	(877) +2%	(885) -1%	(814) +8%	(338) +59%	(701) -108%	(701) +0%	(1 692) -142%	(1 583) +6%	(1 189) +25%	(3 978) -235%	(2 684) +33%	(2 621) +2%	(2 594) +1%	352 N/A	84 -76%	100 +20%	157 +57%	169 +7%	314 +86%	342 +9%	467 +36%	482 +3%	469 -3%	599 +28%	501 -16%	448 -11%	461 +3%	309 -33%	227 -27%	217 -4%
EPS (Diluted)	0.97 N/A	0.93 -4%	0.82 -12%	0.78 -5%	0.73 -6%	0.68 -7%	0.7 +3%	0.63 -10%	0.58 -8%	0.55 -5%	0.46 -16%	0.54 +17%	0.61 +13%	0.75 +23%	0.89 +19%	1.08 +21%	1.44 +33%	1.82 +26%	2.3 +26%	2.66 +16%	3.1 +17%	3.51 +13%	3.93 +12%	4.45 +13%	4.97 +12%	5.2 +5%	5.58 +7%	5.8 +4%	6.07 +5%	6.08 +0%	6.3 +4%	6.42 +2%	6.31 -2%	5.57 -12%	4.32 -22%	3.02 -30%	1.79 -41%	1.14 -36%	1.34 +18%	1.46 +9%	1.71 +17%	2.13 +25%	2.05 -4%	2.04 0%	2.17 +6%	2.19 +1%	2.86 +31%	3.05 +7%	3.44 +13%	3.66 +6%	3.07 -16%	0.03 -99%	-0.28 N/A	-0.59 -111%	0.2 N/A	2.02 +910%	1.69 -16%	2.39 +41%	0.87 -64%	-3.82 N/A	-5.45 -43%	-7.1 -30%	-7.27 -2%	-2.11 +71%	-1.45 +31%	-3.61 -149%	-3.55 +2%	-3.59 -1%	-3.28 +9%	-1.34 +59%	-2.8 -109%	-2.8 N/A	-6.76 -141%	-6.3 +7%	-4.73 +25%	-15.86 -235%	-53.67 -238%	-38.52 +28%	-38.93 -1%	5.21 N/A	1.23 -76%	1.21 -2%	1.92 +59%	1.73 -10%	2.14 +24%	2.32 +8%	3.2 +38%	3.32 +4%	3.23 -3%	4.09 +27%	3.27 -20%	2.96 -9%	2.84 -4%	1.92 -32%	1.42 -26%	1.35 -5%

Income Statement Balance Sheet Cash Flow Statement

Noble Corporation PLC
CSE:NOBLE

Income Statement

Earnings Waterfall
Noble Corporation PLC

Income Statement
Noble Corporation PLC

See Also

Company

Help

Tools

Stocks

Noble Corporation PLC CSE:NOBLE

Income Statement

Earnings Waterfall Noble Corporation PLC

Income Statement Noble Corporation PLC

See Also

Company

Help

Tools

Stocks

Noble Corporation PLC
CSE:NOBLE

Earnings Waterfall
Noble Corporation PLC

Income Statement
Noble Corporation PLC