Noble Corp (Cayman Island)
NYSE:NE
Income Statement
Earnings Waterfall
Noble Corp (Cayman Island)
Revenue
|
2.6B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-429.8m
USD
|
Operating Income
|
615.3m
USD
|
Other Expenses
|
-133.4m
USD
|
Net Income
|
481.9m
USD
|
Income Statement
Noble Corp (Cayman Island)
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 538
N/A
|
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%
|
1 437
-30%
|
1 318
-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%
|
1 000
+6%
|
1 414
+41%
|
1 814
+28%
|
2 177
+20%
|
2 569
+18%
|
2 589
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(748)
|
(747)
|
(739)
|
(715)
|
(676)
|
(616)
|
(580)
|
(626)
|
(680)
|
(745)
|
(788)
|
(770)
|
(765)
|
(962)
|
(1 170)
|
(1 369)
|
(1 540)
|
(1 544)
|
|
Gross Profit |
1 307
N/A
|
1 265
-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%
|
473
-18%
|
460
-3%
|
471
+2%
|
416
-12%
|
424
+2%
|
434
+2%
|
413
-5%
|
558
+35%
|
565
+1%
|
534
-6%
|
539
+1%
|
349
-35%
|
273
-22%
|
209
-24%
|
163
-22%
|
103
-37%
|
100
-3%
|
174
+74%
|
235
+35%
|
452
+93%
|
644
+42%
|
809
+26%
|
1 029
+27%
|
1 045
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(630)
|
(505)
|
(626)
|
(711)
|
(734)
|
(1 486)
|
(1 488)
|
(1 477)
|
(711)
|
(702)
|
(691)
|
(686)
|
(680)
|
(663)
|
(648)
|
(630)
|
(620)
|
(619)
|
(615)
|
(591)
|
(560)
|
(535)
|
(611)
|
(612)
|
(609)
|
(605)
|
(540)
|
(516)
|
(495)
|
(424)
|
(312)
|
(246)
|
(178)
|
(173)
|
(166)
|
(169)
|
(229)
|
(286)
|
(346)
|
(414)
|
(430)
|
|
Selling, General & Administrative |
(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)
|
(126)
|
(121)
|
(119)
|
(71)
|
(70)
|
(68)
|
(72)
|
(64)
|
(67)
|
(82)
|
(95)
|
(110)
|
(125)
|
(128)
|
|
Depreciation & Amortization |
(512)
|
(452)
|
(570)
|
(601)
|
(628)
|
(635)
|
(642)
|
(641)
|
(634)
|
(630)
|
(622)
|
(616)
|
(611)
|
(597)
|
(583)
|
(565)
|
(548)
|
(541)
|
(534)
|
(511)
|
(487)
|
(467)
|
(449)
|
(448)
|
(440)
|
(434)
|
(413)
|
(390)
|
(374)
|
(305)
|
(241)
|
(176)
|
(110)
|
(101)
|
(102)
|
(102)
|
(147)
|
(191)
|
(236)
|
(288)
|
(301)
|
|
Other Operating Expenses |
0
|
65
|
63
|
0
|
0
|
(746)
|
(746)
|
(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
|
|
Operating Income |
678
N/A
|
760
+12%
|
929
+22%
|
934
+0%
|
931
0%
|
221
-76%
|
261
+18%
|
428
+64%
|
1 338
+213%
|
1 229
-8%
|
1 421
+16%
|
1 009
-29%
|
699
-31%
|
569
-19%
|
58
-90%
|
4
-94%
|
(44)
N/A
|
(146)
-232%
|
(155)
-6%
|
(120)
+22%
|
(144)
-20%
|
(111)
+23%
|
(177)
-59%
|
(200)
-13%
|
(51)
+74%
|
(40)
+21%
|
(6)
+84%
|
23
N/A
|
(147)
N/A
|
(151)
-3%
|
(104)
+31%
|
(84)
+19%
|
(76)
+10%
|
(73)
+3%
|
8
N/A
|
66
+709%
|
223
+237%
|
358
+60%
|
462
+29%
|
615
+33%
|
615
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(102)
|
(116)
|
(130)
|
(144)
|
(157)
|
(157)
|
(178)
|
(166)
|
(178)
|
(193)
|
(194)
|
(222)
|
(225)
|
(239)
|
(250)
|
(270)
|
(284)
|
(287)
|
(288)
|
(288)
|
(289)
|
(282)
|
(278)
|
(276)
|
(273)
|
(279)
|
(279)
|
(226)
|
(156)
|
(89)
|
(23)
|
(16)
|
(21)
|
(21)
|
(26)
|
(23)
|
(28)
|
(36)
|
(47)
|
(38)
|
(41)
|
|
Non-Reccuring Items |
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)
|
(1 736)
|
(1 747)
|
(1 146)
|
(3 937)
|
(2 565)
|
(2 561)
|
(2 584)
|
390
|
118
|
129
|
135
|
(3)
|
4
|
(66)
|
(64)
|
(67)
|
|
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
|
65
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Total Other Income |
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
|
0
|
62
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
638
N/A
|
644
+1%
|
799
+24%
|
790
-1%
|
30
-96%
|
64
+117%
|
84
+31%
|
261
+212%
|
742
+184%
|
618
-17%
|
803
+30%
|
363
-55%
|
(967)
N/A
|
(1 111)
-15%
|
(1 628)
-46%
|
(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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(92)
|
(93)
|
(122)
|
(129)
|
(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)
|
|
Income from Continuing Operations |
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)
|
(4 018)
|
(2 680)
|
(2 618)
|
(2 590)
|
352
|
83
|
100
|
157
|
169
|
314
|
343
|
467
|
482
|
|
Income to Minority Interest |
(68)
|
(67)
|
(73)
|
(75)
|
(75)
|
(78)
|
(74)
|
(72)
|
(72)
|
(71)
|
(74)
|
(67)
|
(72)
|
(71)
|
(44)
|
(31)
|
(23)
|
(4)
|
242
|
236
|
246
|
241
|
(13)
|
253
|
174
|
178
|
181
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
774
N/A
|
877
+13%
|
934
+6%
|
780
-16%
|
9
-99%
|
(69)
N/A
|
(145)
-109%
|
49
N/A
|
500
+923%
|
427
-15%
|
586
+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%
|
(1 693)
-142%
|
(1 583)
+6%
|
(1 189)
+25%
|
(3 979)
-235%
|
(2 684)
+33%
|
(2 621)
+2%
|
(2 594)
+1%
|
352
N/A
|
83
-76%
|
100
+20%
|
157
+57%
|
169
+7%
|
314
+86%
|
343
+9%
|
467
+36%
|
482
+3%
|
|
EPS (Diluted) |
3.04
N/A
|
3.44
+13%
|
3.67
+7%
|
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
|
-6.77
-142%
|
-6.3
+7%
|
-4.73
+25%
|
-15.86
-235%
|
-53.67
-238%
|
-38.54
+28%
|
-38.94
-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%
|