The following discussion is intended to assist you in understanding our
financial position at March 31, 2022, and our results of operations for the
three months ended March 31, 2022, the period from February 6 through March 31,
2021 and the period from January 1 through February 5, 2021. The following
discussion should be read in conjunction with the condensed consolidated
financial statements and related notes contained in this Quarterly Report on
Form 10-Q, the consolidated financial statements and notes thereto included in
the Annual Report on Form 10-K for the year ended December 31, 2021 filed by
Noble Corporation, an exempted company incorporated in the Cayman Islands with
limited liability ("Noble" or "Successor"), and Noble Finance Company (formerly
known as Noble Corporation), a Cayman Islands company ("Finco"), and our other
filings with the US Securities and Exchange Commission ("SEC").

On July 31, 2020 (the "Petition Date"), our former parent company, Noble Holding
Corporation plc (formerly known as Noble Corporation plc), a public limited
company incorporated under the laws of England and Wales ("Legacy Noble" or the
"Predecessor"), and certain of its subsidiaries, including Finco, filed
voluntary petitions in the United States Bankruptcy Court for the Southern
District of Texas (the "Bankruptcy Court") seeking relief under chapter 11 of
title 11 of the United States Code (the "Bankruptcy Code"). On September 4,
2020, the Debtors (as defined herein) filed with the Bankruptcy Court the Joint
Plan of Reorganization of Noble Corporation plc and its Debtor Affiliates, which
was subsequently amended on October 8, 2020 and October 13, 2020 and modified on
November 18, 2020 (as amended, modified or supplemented, the "Plan"), and the
related disclosure statement. On September 24, 2020, six additional subsidiaries
of Legacy Noble (together with Legacy Noble and its subsidiaries that filed on
the Petition Date, as the context requires, the "Debtors") filed voluntary
petitions in the Bankruptcy Court. The chapter 11 proceedings were jointly
administered under the caption Noble Corporation plc, et al. (Case No. 20-33826)
(the "Chapter 11 Cases"). On November 20, 2020, the Bankruptcy Court entered an
order confirming the Plan. In connection with the Chapter 11 Cases and the Plan,
on and prior to the Effective Date (as defined herein), Legacy Noble and certain
of its subsidiaries effectuated certain restructuring transactions pursuant to
which Legacy Noble formed Noble as an indirect wholly-owned subsidiary of Legacy
Noble and transferred to Noble substantially all of the subsidiaries and other
assets of Legacy Noble. On February 5, 2021 (the "Effective Date"), the Plan
became effective in accordance with its terms, the Debtors emerged from the
Chapter 11 Cases and Noble became the new parent company. In accordance with the
Plan, Legacy Noble and its remaining subsidiary will in due course be wound down
and dissolved in accordance with applicable law. The Bankruptcy Court closed the
Chapter 11 Cases with respect to all Debtors other than Legacy Noble, pending
its wind down.

Noble is the successor issuer to Legacy Noble for purposes of and pursuant to
Rule 15d-5 of the Exchange Act. References to the "Company," "we," "us" or "our"
in this Quarterly Report are to Noble, together with its consolidated
subsidiaries, when referring to periods following the Effective Date, and to
Legacy Noble, together with its consolidated subsidiaries, when referring to
periods prior to the Effective Date.

Finco was an indirect, wholly-owned subsidiary of Legacy Noble prior to the
Effective Date and has been a direct, wholly-owned subsidiary of Noble since the
Effective Date. Noble's principal asset is all of the shares of Finco. Finco has
no public equity outstanding. The condensed consolidated financial statements of
Noble include the accounts of Finco, and Noble conducts substantially all of its
business through Finco and its subsidiaries. As such, the terms "Predecessor"
and "Successor" also refers to Finco, as the context requires.
                                       29
--------------------------------------------------------------------------------

Forward-Looking Statements



This Quarterly Report on Form 10-Q includes "forward-looking statements" within
the meaning of Section 27A of the US Securities Act of 1933, as amended, and
Section 21E of the US Securities Exchange Act of 1934, as amended. All
statements other than statements of historical facts included in this report or
in the documents incorporated by reference, including those regarding the impact
of our emergence from bankruptcy on our business and relationships, the global
novel strain of coronavirus ("COVID-19") pandemic and agreements regarding
production levels among members of the Organization of Petroleum Exporting
Countries ("OPEC") and other oil and gas producing nations (together with OPEC,
"OPEC+"), and any expectations we may have with respect thereto, and those
regarding rig demand, peak oil, the offshore drilling market, oil prices,
contract backlog, fleet status, our future financial position, business
strategy, impairments, repayment of debt, credit ratings, liquidity, borrowings
under any credit facilities or other instruments, sources of funds, future
capital expenditures, contract commitments, dayrates, contract commencements,
extension or renewals, contract tenders, the outcome of any dispute, litigation,
audit or investigation, plans and objectives of management for future
operations, foreign currency requirements, results of joint ventures, indemnity
and other contract claims, reactivation, refurbishment, conversion and upgrade
of rigs, rig acquisitions and dispositions, industry conditions, access to
financing, impact of competition, governmental regulations and permitting,
availability of labor, worldwide economic conditions, taxes and tax rates,
indebtedness covenant compliance, dividends and distributable reserves, timing,
benefits or results of acquisitions or dispositions (including the Pacific
Drilling Merger and the Business Combination (each as defined herein) and our
plans, objectives, expectations and intentions related to the Pacific Drilling
Merger and the Business Combination), and timing for compliance with any new
regulations are forward-looking statements. When used in this report or in the
documents incorporated by reference, the words "anticipate," "believe,"
"continue," "could," "estimate," "expect," "intend," "may," "might," "plan,"
"possible," "potential," "predict," "project," "should," "would," "shall,"
"will" and similar expressions are intended to be among the statements that
identify forward-looking statements. Although we believe that the expectations
reflected in such forward-looking statements are reasonable, we cannot assure
you that such expectations will prove to be correct. These forward-looking
statements speak only as of the date of this Quarterly Report on Form 10-Q and
we undertake no obligation to revise or update any forward-looking statement for
any reason, except as required by law. We have identified factors, including but
not limited to risks and uncertainties relating to the Business Combination with
Maersk Drilling (as defined herein) (including the risk that the Business
Combination may not be completed in a timely manner or at all, the failure to
satisfy the conditions to the consummation of the Business Combination, the
occurrence of any event, change or other circumstance that could give rise to
the termination of the Business Combination Agreement (as defined herein), the
effect of the announcement or pendency of the Business Combination on Noble's or
Maersk Drilling's business relationships, performance and business generally,
the risk that the proposed Business Combination disrupts current plans of Noble
or Maersk Drilling and potential difficulties in Noble's or Maersk Drilling's
employee retention as a result of the proposed Business Combination, the outcome
of any legal proceedings that may be instituted against Noble or Maersk Drilling
related to the Business Combination Agreement or the proposed Business
Combination, requirements, conditions or costs that may be imposed on Noble or
Maersk Drilling in connection with obtaining regulatory approvals of the
Business Combination, the ability of Topco (as defined herein) to list the Topco
Shares (as defined herein) on the New York Stock Exchange or Nasdaq Copenhagen
A/S, volatility in the price of the securities of the combined companies (Noble
and Maersk Drilling) due to a variety of factors, including changes in the
competitive markets in which Topco plans to operate, variations in performance
across competitors, changes in laws and regulations affecting Topco's business
and changes in the combined capital structure, the ability to implement business
plans, forecasts, and other expectations (including with respect to synergies
and financial and operational metrics, such as EBITDA and free cash flow) after
the completion of the proposed Business Combination, and to identify and realize
additional opportunities, the failure to realize anticipated benefits of the
proposed Business Combination, the potential impact of announcement or
consummation of the proposed Business Combination on relationships with third
parties, and risks associated with assumptions that parties make in connection
with the parties' critical accounting estimates and other judgments), the
effects of public health threats, pandemics and epidemics, such as the ongoing
outbreak of COVID-19, and the adverse impact thereof on our business, financial
condition and results of operations (including but not limited to our growth,
operating costs, supply chain, availability of labor, logistical capabilities,
customer demand for our services and industry demand generally, our liquidity,
the price of our securities and trading markets with respect thereto, our
ability to access capital markets, and the global economy and financial markets
generally), the effects of actions by or disputes among OPEC+ members with
respect to production levels or other matters related to the price of oil,
market conditions, factors affecting the level of activity in the oil and gas
industry, the conflict in Ukraine, supply and demand of drilling rigs, factors
affecting the duration of contracts, the actual amount of downtime, factors that
reduce applicable dayrates, operating hazards and delays, risks associated with
operations outside the United States ("US"), actions by regulatory authorities,
credit rating agencies, customers, joint venture partners, contractors, lenders
and other third parties, legislation and regulations affecting drilling
operations, compliance with or changes in environmental, health, safety, tax and
other regulations or requirements or initiatives (including those addressing the
impact of global climate change or air emissions), violations of anti-corruption
laws, shipyard risk and timing, delays in mobilization of rigs, hurricanes and
other weather conditions, and the future price of oil and gas, that could cause
actual plans or results to differ materially from those included in any
forward-looking statements. Actual results could differ materially from those
expressed as a result of various factors. These factors include those referenced
or described in Part I, Item 1A. "Risk Factors" of our Annual Report on Form
10-K for the year ended December 31, 2021, in Part II, Item 1A. "Risk Factors"
of this Quarterly Report on Form 10-Q and in our other filings with the SEC. We
cannot control such risk factors and other uncertainties, and in many cases, we
cannot predict the risks and uncertainties that could cause our actual results
to differ materially from those indicated by the forward-looking statements. You
should consider these risks and uncertainties when you are evaluating us.
                                       30
--------------------------------------------------------------------------------

Our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports
on Form 8-K and amendments to those reports filed or furnished pursuant to
Section 13(a) or 15(d) of the Exchange Act are available free of charge at our
website. The SEC maintains an internet site that contains reports, proxy and
information statements, and other information regarding issuers that file
electronically with the SEC at http://www.sec.gov.

Our website address is http://www.noblecorp.com. Investors should also note that
we announce material financial information in SEC filings, press releases and
public conference calls. Based on guidance from the SEC, we may use the investor
relations section of our website to communicate with our investors. It is
possible that the financial and other information (including fleet status
reports) posted there could be deemed to be material information. Except to the
extent explicitly stated herein, documents and information on our website are
not incorporated by reference herein.
                                       31
--------------------------------------------------------------------------------

Executive Overview



Noble is a leading offshore drilling contractor for the oil and gas industry. As
of the filing date of this Quarterly Report on Form 10-Q, Noble performs,
through its subsidiaries, contract drilling services with a fleet of 19 mobile
offshore drilling units, consisting of 11 floaters and eight jackups focused
largely on ultra-deepwater and high-specification jackup drilling opportunities
in both established and emerging regions worldwide. We typically employ each
drilling unit under an individual contract, and many contracts are awarded based
upon a competitive bidding process.

We report our contract drilling operations as a single reportable segment,
Contract Drilling Services, which reflects how we manage our business. The
mobile offshore drilling units comprising our offshore rig fleet operate in a
global market for contract drilling services and are often redeployed to
different regions due to changing demands of our customers, which consist
primarily of large, integrated, independent and government-owned or controlled
oil and gas companies throughout the world.

Recent Events



Business Combination with Maersk Drilling. The Business Combination Agreement
has been unconditionally approved by the competition authorities in Brazil,
Norway, and the Republic of Trinidad & Tobago. Accordingly, the only outstanding
pre-closing merger control clearances are in Angola and the UK. We expect the
competition authority in Angola to unconditionally approve the Business
Combination during May 2022.

The merger control process for obtaining clearance in the UK remains ongoing
following the UK Competition and Markets Authority's ("UK CMA") Phase 1 decision
on April 22, 2022 pursuant to which the UK CMA stated that the transaction gives
rise to a realistic prospect of a substantial lessening of competition and that
a remedy would be required to avoid a reference to a Phase 2 review. As a
result, we and possibly Maersk Drilling plan to offer to divest certain jackup
rigs currently located in the North Sea (the "Remedy Rigs") to seek to obtain
conditional antitrust clearance from the UK CMA in Phase 1. The Remedy Rigs will
comprise the Noble Hans Deul, Noble Sam Hartley, Noble Sam Turner, Noble Houston
Colbert, and either the Maersk Innovator or the Noble Lloyd Noble, both of which
are a CJ-70 design. We expect there to be clarity on which of the CJ-70 rigs
will be included in the Remedy Rigs in the coming weeks.

On this basis, we have started to examine different options to divest the Remedy
Rigs. The duration and outcome of the UK CMA review process remains uncertain.
If we are able to obtain a conditional Phase 1 antitrust clearance from the UK
CMA, we expect closing of the Business Combination will occur in mid-2022.

Market Outlook



The global rig supply continues to come down from historic highs as Noble and
other offshore drilling contractors retire less capable and idle assets.
Concurrently, the incoming supply of newbuild offshore drilling rigs has
diminished materially, with several newbuild rigs stranded in shipyards and
generally requiring dayrates and contract terms in excess of what is currently
available in the market.

The recent Russia-Ukraine conflict and related sanctions have increased the
volatility of global energy markets and oil prices reached a seven-year high in
the first quarter of 2022. The combination of rising oil prices and a focus on
energy security is favorable for the offshore oil and gas industry. However, the
market outlook in our business varies by geographical region and water depth. We
remain encouraged by the ongoing recovery in the ultra-deepwater floater market.
Harsh environment jackup markets are showing stable opportunities and remain an
important portion of our business.

While we are cautiously optimistic about recent positive trends, our industry
continues to face challenges and uncertainties and is unlikely to return to
activity levels experienced in historical cycle peaks. Energy rebalancing trends
have accelerated in recent years as evidenced by promulgated or proposed
government policies and commitments by many of our customers to further invest
in sustainable energy sources. Our industry could be further challenged as our
customers rebalance their capital investments to include alternative energy
sources and respond to the normal cycles that have historically existed in our
industry. We expect inflationary pressures and supply chain disruptions to
persist, which has led or may lead to increased costs of services. Nonetheless,
the global energy demand is predicted to increase over the coming decades, and
we expect that offshore oil and gas will continue to play an important and
sustainable role in meeting this demand.

As of March 31, 2022, we had a total contract drilling services backlog of approximately $1.2 billion, which includes a commitment of approximately 68 percent of available days for 2022. For additional information regarding our backlog, see "-Contract Drilling Services Backlog" below.


                                       32
--------------------------------------------------------------------------------

Contract Drilling Services Backlog



We maintain a backlog of commitments for contract drilling services. Our
contract drilling services backlog reflects estimated future revenues
attributable to signed drilling contracts. While backlog did not include any
letters of intent as of March 31, 2022, in the past we have included in backlog
certain letters of intent that we expect to result in binding drilling
contracts.

We calculate backlog for any given unit and period by multiplying the full
contractual operating dayrate for such unit by the number of days remaining in
the period, and include certain assumptions based on the terms of certain
contractual arrangements, discussed in the notes to the table below. The
reported contract drilling services backlog does not include amounts
representing revenues for mobilization, demobilization and contract preparation,
which are not expected to be significant to our contract drilling services
revenues, amounts constituting reimbursables from customers or amounts
attributable to uncommitted option periods under drilling contracts or letters
of intent. Backlog herein also has not been adjusted for the non-cash
amortization related to favorable customer contract intangibles which were
recognized on the Effective Date.

The table below presents the amount of our contract drilling services backlog as
of March 31, 2022, and the percent of available operating days committed for the
periods indicated:

                                                                     Year Ending December 31, (2)
                                                 Total          2022 (1)          2023           2024
                                                                   (In thousands)
Contract Drilling Services Backlog
Floaters (3)(4)                              $   965,873      $ 516,350       $ 448,226       $ 1,297
Jackups                                          197,270        175,464          21,806             -
Total                                        $ 1,163,143      $ 691,814       $ 470,032       $ 1,297
Percent of Available Days Committed (5)
Floaters                                                             66  %           43  %            **
Jackups                                                              72  %            6  %          -  %
Total                                                                68  %           27  %            **

**Not a meaningful percentage.

(1)Represents a nine-month period beginning April 1, 2022.

(2)Some of our drilling contracts provide customers with certain early termination rights and, in limited cases, those termination rights require minimal or no notice and minimal financial penalties. Additionally, the table includes backlog associated with the Remedy Rigs which we will or may be required to divest in order to gain UK CMA clearance for the Business Combination.



(3)Two of our long-term drilling contracts with Royal Dutch Shell plc ("Shell"),
the Noble Globetrotter I and Noble Globetrotter II, contain a dayrate adjustment
mechanism that utilizes an average of market rates that match a set of distinct
technical attributes and is subject to a modest discount, beginning on the
fifth-year anniversary of the contract and continuing every six months
thereafter. Each of the contracts now has a contractual dayrate floor of
$275,000 per day. Once the dayrate adjustment mechanism becomes effective and
following any idle periods, the dayrate for these rigs will not be lower than
the higher of (i) the contractual dayrate floor or (ii) the market rate as
calculated under the adjustment mechanism. The impact to contract backlog from
these amendments has been reflected in the table above and the backlog
calculation assumes that, after any idle period at the contractual stacking
rate, each rig will work at its respective dayrate floor for the remaining
contract term.

(4)Noble entered into a multi-year Commercial Enabling Agreement (the "CEA")
with Exxon Mobil Corporation ("ExxonMobil") in February 2020. Under the CEA,
dayrates earned by each rig will be updated at least twice per year to the
projected market rate at the time the new rate goes into effect, subject to a
scale-based discount and a performance bonus that appropriately aligns the
interests of Noble and ExxonMobil. Under the CEA, the table above includes
awarded and remaining term of one year and nine months related to each of the
four following rigs: the Noble Tom Madden, Noble Bob Douglas, Noble Don Taylor
and Noble Sam Croft. Under the CEA, ExxonMobil may reassign terms among rigs.
The aforementioned additional backlog included in the table above for periods
where the rate is yet to be determined is estimated by using the most recently
negotiated CEA rate. On April 1, 2022, we signed an extension to the CEA which
added an additional 7.4 years to the term, resulting in an increase of $702
million to our backlog, which is not reflected in the backlog above.
                                       33
--------------------------------------------------------------------------------

(5)Percent of available days committed is calculated by dividing the total number of days our rigs are operating under contract for such period by the product of the number of our rigs and the number of calendar days in such period.



The amount of actual revenues earned and the actual periods during which
revenues are earned may be materially different than the backlog amounts and
backlog periods presented in the table above due to various factors, including,
but not limited to, the impact of the COVID-19 pandemic, shipyard and
maintenance projects, unplanned downtime, the operation of market benchmarks for
dayrate resets, achievement of bonuses, weather conditions, reduced standby or
mobilization rates and other factors that result in applicable dayrates lower
than the full contractual operating dayrate. In addition, amounts included in
the backlog may change because drilling contracts may be varied or modified by
mutual consent or customers may exercise early termination rights contained in
some of our drilling contracts or decline to enter into a drilling contract
after executing a letter of intent. Backlog includes amounts representing
revenues from the Remedy Rigs, which we may or will be required to divest to
obtain UK CMA clearance due to uncertainty regarding the identity of the Remedy
Rigs, timing of any divestiture, and other matters. See Part I, Item 2,
"Management's Discussion and Analysis of Financial Condition and Results of
Operations-Executive Overview-Recent Events-Business Combination with Maersk
Drilling." As a result, our backlog as of any particular date may not be
indicative of our actual operating results for the periods for which the backlog
is calculated. See Part I, Item 1A, "Risk Factors - Risks Related to Our
Business and Operations - Our current backlog of contract drilling revenue may
not be ultimately realized" in our Annual Report on Form 10-K for the year ended
December 31, 2021.

As of March 31, 2022, ExxonMobil and Shell represented approximately 57.2 percent and 15.0 percent of our backlog, respectively.

Strategy



Our business strategy focuses on a high-specification fleet of both floating and
jackup rigs and the deployment of our drilling rigs in established and emerging
offshore oil and gas basins around the world. We emphasize safe operations,
environmental stewardship, and superior performance through a structured
management system, the employment of qualified and well-trained crews and
onshore support staff, the care of our surroundings and the neighboring
communities where we operate, and other activities advancing our environmental
sustainability, social responsibility, and good governance. We also manage rig
operating costs through the implementation and continuous improvement of
innovative systems and processes, which includes the use of data analytics and
predictive maintenance technology.

Our floating and jackup drilling fleet is among the most modern, versatile and
technically advanced fleet in the industry, with the majority of our rigs having
been delivered since 2011. Our fleet consists predominately of technologically
advanced units, equipped with sophisticated systems and components prepared to
execute our customers' increasingly complicated offshore drilling programs
safely and with greater efficiency, contributing to an overall reduction of our
carbon footprint.

Our organization prioritizes financial discipline and cash flow generation and
management will continue to evaluate our balance sheet, and focus on returning
cash to shareholders, and improving our fleet of floating and jackup rigs,
particularly focusing on higher specification rigs, to meet the demands of
increasingly complex drilling programs required by our customers.

Climate change is an environmental, social and economic challenge facing
everyone today. We are committed to continuous improvement and a sustainable
energy future, supported by our efforts to protect the environment throughout
our operations and safely provide reliable and efficient services to allow
access to resources essential for human and economic prosperity. Oversight of
our sustainability is at the Board level, with the Nominating, Governance and
Sustainability Committee assisting in that oversight role with respect to the
Corporation's sustainability policies and practices.

Results of Operations



Results for the three months ended March 31, 2022 compared to the period from
February 6 through March 31, 2021 and the period from January 1 through February
5, 2021

Net loss for the three months ended March 31, 2022 was $36.7 million, or $0.54
per diluted share, on operating revenues of $210.2 million compared to a net
loss for the period from February 6 through March 31, 2021 of $18.2 million, or
$0.36 per diluted share, on operating revenues of $92.4 million and net loss for
the period from January 1 through February 5, 2021 of $250.2 million, or $0.98
per diluted share, on operating revenues of $77.5 million.

As a result of Noble conducting substantially all of its business through Finco
and its subsidiaries, the financial position and results of operations for
Finco, and the reasons for material changes in the amount of revenue and expense
items for the three months ended March 31, 2022, the period from February 6
through March 31, 2021 and the period from January 1 through February 5,2021
would be the same as the information presented below regarding Noble in all
material respects, with the exception of operating income (loss) and the gain on
bargain purchase. For the three months ended March 31, 2022, the period from
February 6 to March 31, 2021 and the period from January 1 to
                                       34
--------------------------------------------------------------------------------

February 5, 2021, Finco's operating loss was $11.1 million lower, operating loss
was $5.6 million lower and operating income was $0.3 million higher,
respectively, than that of Noble. The operating loss difference is primarily a
result of expenses related to corporate legal costs and administration charges
attributable to Noble for operations support and stewardship-related services.

Key Operating Metrics



Operating results for our contract drilling services segment are dependent on
three primary metrics: operating days, dayrates and operating costs. We also
track rig utilization, which is a function of operating days and the number of
rigs in our fleet. For more information on operating costs, see "-Contract
Drilling Services" below.

The following table presents the average rig utilization, operating days and average dayrates for our rig fleet for the periods indicated:



                                         Average Rig Utilization (1)                                                        Operating Days (2)                                                             Average Dayrates (2)

                                  Successor                                 Predecessor                           Successor                               Predecessor                              Successor                             Predecessor
                                                                                                                                                                                                                                         Period From
                                             Period From                                                                      Period From                 Period From                Three Months           Period From                January 1, 2021
                     Three Months          February 6, 2021             Period From January                                   February 6,               January 1, 2021                  Ended           February 6, 2021                  through
                         Ended              through March                 1, 2021 through          Three Months Ended         2021 through              through February               March 31,         through March 31,               February 5,
March 31, 2022             31, 2021                  February 5, 2021            March 31, 2022          March 31, 2021                 5, 2021                      2022                  2021                         2021
Floaters                       71  %                  83  %                           86  %                729                     314                         216                      213,194          $      205,242                $    231,745
Jackups                        63  %                  53  %                           58  %                450                     342                         252                      119,606                  83,472                      95,212
Total                          68  %                  64  %                           68  %              1,179                     656                         468                   $  177,458          $      141,752                $    158,228


(1)We define utilization for a specific period as the total number of days our
rigs are operating under contract, divided by the product of the total number of
our rigs, including cold stacked rigs, and the number of calendar days in such
period. Information reflects our policy of reporting on the basis of the number
of available rigs in our fleet, excluding newbuild rigs under construction.

(2)An operating day is defined as a calendar day during which a rig operated
under a drilling contract. We define average dayrates as revenue from contract
drilling services earned per operating day. Average dayrates exclude the effect
of non-cash amortization related to favorable customer contract intangibles.
                                       35
--------------------------------------------------------------------------------

Contract Drilling Services

The following table presents the operating results for our contract drilling services segment for the periods indicated (dollars in thousands):



                                                                  Successor                                Predecessor
                                                                                                           Period from
                                                                                                            January 1
                                                    Three Months             Period from                     through
                                                   Ended March 31,        February 6 through               February 5,
                                                        2022                March 31, 2021                    2021
Operating revenues:
Contract drilling services                        $      195,035          $        84,629                $     74,051
Reimbursables and other (1)                               15,195                    7,804                       3,430
                                                         210,230                   92,433                      77,481
Operating costs and expenses:
Contract drilling services                               166,083          $        79,589                      46,965
Reimbursables (1)                                         13,478                    7,044                       2,737
Depreciation and amortization                             25,605                   14,244                      20,622
General and administrative                                17,524                    7,927                       5,727
Merger and integration costs                               9,521                    2,013                           -
Gain on sale of operating assets, net                     (4,562)                       -                           -
Hurricane losses and (recoveries), net                    17,212                        -                           -

                                                         244,861                  110,817                      76,051
Operating income (loss)                           $      (34,631)         $       (18,384)               $      1,430


(1)We record reimbursements from customers for out-of-pocket expenses as
operating revenues and the related direct costs as operating expenses. Changes
in the amount of these reimbursables generally do not have a material effect on
our financial position, results of operations or cash flows.

Contract Drilling Services Revenues.



                                                                                             Successor                                                                    Predecessor
                                                            Three Months 

Ended March 31, 2022 Period from February 6 through March


         Period from January 1, 2021 through
                                                                                                                    31, 2021                                            February 5, 2021
                                                             Floaters               Jackups              Floaters              Jackups                           Floaters               Jackups
Contract drilling services revenues                                $141.2                 $53.8                 $56.0                $28.6                               $50.1                $24.0
Utilization                                                         71  %                 63  %                 83  %                53  %                               86  %                58  %
Operating Days                                                     729                   450                   314                  342                                 216                  252
Average Dayrates                                                 $213,194              $119,606              $205,242              $83,472                            $231,745              $95,212

Total rigs              - Beginning                                    12                     8                     7                   12                                   7                   12
                        - Acquired                                      0                     0                     0                    0                                   0                    0
                        - Disposed                                      1                     0                     0                    0                                   0                    0
                        - Ending                                       11                     8                     7                   12                                   7                   12


Floaters. During the three months ended March 31, 2022, floaters generated
revenue of $141.2 million with nine contracted rigs. Eight rigs were operational
for the full period and the ninth, the Noble Gerry de Souza, was in the shipyard
undergoing equipment upgrades for most of the period, followed by mobilization
and contract commencement on March 23, 2022. The average floater utilization
decreased from the period ended March 31, 2021, which was primarily driven by
the two floaters acquired through the Pacific Drilling Merger in April 2021
which remained cold stacked for the full quarter ended March 31, 2022, and the
Noble Clyde Boudreaux, which was cold stacked prior to being sold in March 2022.
During the three months ended March 31, 2022, the average dayrates increased by
4% from the period ended March 31, 2021. This was driven by increases in rates
for the floaters on the CEA with Exxon and the commencement of the Noble Gerry
de Souza contract,
                                       36
--------------------------------------------------------------------------------

which includes reimbursement of equipment upgrades and mobilization costs to
Suriname. The higher rates have been partially offset by lower average rates on
the Noble Globetrotter I, Noble Globetrotter II and Noble Faye Kozak due to
higher downtime in the first quarter 2022, and the and Noble Stanley Lafosse,
which had a lower contracted rate upon acquisition in April 2021 than the
average across the Noble fleet. Floater revenue was reduced by $14.1 million of
non-cash amortization related to customer contract intangibles, which were
recognized on the Effective Date.

During the period from February 6 through March 31, 2021, floater contract
drilling services revenues totaled $56.0 million. Six of our seven floaters
operated the majority of the period. Floater revenue was reduced by (i) $8.5
million of non-cash amortization related to customer contract intangibles, which
were recognized on the Effective Date and (ii) the lower amortizations related
to deferred revenue that could not be recognized beyond the Effective Date.

Jackups. During the three months ended March 31, 2022, jackups generated revenue
of $53.8 million with seven of our eight rigs contracted by the end of the
period. Five rigs were operational for the full quarter. The Noble Regina Allen
was preparing for operations in the second quarter 2022 and the Noble Sam
Hartley commenced preparations for operations in the third quarter 2022. The
average jackup utilization for the period ended March 31, 2022 increased from
the period ended March 31, 2021 as a result of five of our eight rigs being
operational for the full quarter, as compared to five of our then-twelve rigs
being operational for the full period ended March 31, 2021. In the period ended
March 31, 2021, several of our jackups did not operate the full period due to
suspensions and shipyard time. The total jackup fleet was reduced to eight after
the sale of four rigs in Saudi Arabia in the fourth quarter of 2021. During the
period ended March 31, 2022, average dayrates increased by 43%. The increase was
primarily due to the Noble Lloyd Noble, which went back on contract and worked
the full period ended March 31, 2022 at a higher rate, and the sale of the rigs
in Saudi Arabia, which operated at rates lower than the fleet average.

During the period from February 6 through March 31, 2021, jackup contract
drilling services revenues totaled $28.6 million. Eleven of our 12 jackups were
contracted of which five operated the entire period. One contracted rig, the
Noble Scott Marks, did not operate the entire period as a result of the work
suspension which began in May 2020. The other contracted rigs not operating the
full period included the Noble Lloyd Noble, which completed its contract in late
February 2021 and subsequently moved to the shipyard to prepare for its upcoming
work in Norway, and the Noble Roger Lewis, which completed regulatory shipyard
maintenance during the period. This was offset by the Noble Sam Turner
commencing a new contract in early March 2021.

January 1, 2021 to February 5, 2021. During the period from January 1 through
February 5, 2021, average dayrates for our floaters were benefited by a general
rise in dayrates in late 2020. Utilization for our floaters during this period
was benefited by the fact we had disposed of idled floaters in 2020 and had not
yet acquired certain uncontracted rigs in the Pacific Drilling Merger in April
2021. Average dayrates and utilization for our jackup fleet during this period
were negatively affected by the lingering effects of the COVID-19 pandemic,
where five of the 12 jackups we began 2021 with were idled, as compared to one
of 13 rigs to begin the year 2020.

Operating Costs and Expenses



During the three months ended March 31, 2022, contract drilling services costs,
which includes our local administrative and operations support, totaled $166.1
million. During the three months ended March 31, 2022, the total contract
drilling services costs related to floaters was $103.8 million. During the
period ended March 31, 2022, costs substantially increased with 12 floaters in
the fleet for a majority of the period as compared to seven in the period ended
March 31, 2021. The Pacific Drilling Merger in April 2021 added five floater to
the fleet, and the sale of the Noble Clyde Boudreaux had minimal effect on costs
as it was cold stacked and sold in late March 2022. The Noble Gerry de Souza was
in the shipyard undergoing equipment upgrades for most of the period, prior to
mobilizing to Suriname for contract commencement in late March 2022. Two
floaters acquired through the Pacific Drilling Merger remained cold stacked for
the full quarter.

During the three months ended March 31, 2022, the total contract drilling
services cost related to jackups was $62.3 million. Higher costs were incurred
on the Noble Lloyd Noble related to increased labor costs for operations in
Norway, integrated services, precontract and mobilization amortization. Two
stacked rigs, the Noble Sam Hartley and Noble Regina Allen, had relatively high
costs as they were in various stages of preparation for contracts commencing in
the second and third quarter 2022. The higher costs were partially offset by the
reduction of rigs when four jackups were sold in Saudi Arabia in the fourth
quarter of 2021.

During the period from February 6 through March 31, 2021, contract drilling
services costs totaled $79.6 million. There was a downward effect on operating
costs in the period as a result of rigs stacked during the entire period,
including the Noble Clyde Boudreaux, Noble Houston Colbert, Noble Hans Deul and
Noble Tom Prosser. The period also included lower amortizations for mobilization
and pre-contract costs and lower insurance costs due to emergence from Chapter
11. During the period from January 1 through February 5, 2021, contract drilling
services costs totaled $47.0 million, and there was also a downward effect on
operating costs in this period due to the stacking of the previously mentioned
rigs for the entire period.
                                       37
--------------------------------------------------------------------------------

Depreciation and Amortization. Depreciation and amortization totaled $25.6
million, $14.2 million, and $20.6 million during the three months ended
March 31, 2022, the period from February 6 through March 31, 2021, and the
period from January 1 through February 5, 2021 respectively. Depreciation during
the Successor period was impacted by the fair value remeasurement of our rigs as
a result of the implementation of fresh start accounting on the Effective Date
and has increased due to the rigs acquired from the Pacific Drilling Merger and
offset by the recent sale of four jackups in the fourth quarter of 2021.

General and Administrative Expenses. General and administrative expenses totaled $17.5 million, $7.9 million, and $5.7 million during the three months ended March 31, 2022, the period from February 6 through March 31, 2021, and the period from January 1 through February 5, 2021 respectively.



Merger and Integration Costs. Noble incurred $9.5 million of merger and
integration costs primarily as a result of the Business Combination Agreement
with Maersk Drilling during the three months ended March 31, 2022. Finco
incurred $0.4 million of merger and integration costs in connection with the
Pacific Drilling Merger during the three months ended March 31, 2022. For
additional information, see "Note 2- Acquisitions and Divestitures" to our
condensed consolidated financial statements.

Gain on Sale of Operating Assets. During the three months ended March 31, 2022,
Noble recognized a gain of $6.8 million in connection with the sale of the Noble
Clyde Boudreaux, which was offset by additional costs recognized of $2.2 million
related to the sale of rigs in Saudi Arabia in 2021. For additional information,
see "Note 5- Property and Equipment" to our condensed consolidated financial
statements.

Hurricane losses and (recoveries), net. Noble incurred $17.2 million of costs
during the three months ended March 31, 2022, which primarily related to
additional costs as a result of the incident. For additional information about
the incident, see "Note 5- Property and Equipment" to our condensed consolidated
financial statements.

Other Income and Expenses

Interest Expense. Interest expense totaled $7.7 million, $6.9 million, and $0.2
million during the three months ended March 31, 2022, the period from February 6
through March 31, 2021, and the period from January 1 through February 5, 2021
respectively. The three months ended March 31, 2022 and the Successor period of
2021 included interest expense on our senior secured second lien notes (the
"Second Lien Notes") and the successor period of 2021 had interest expense from
borrowings under our Revolving Credit Facility. The Predecessor period of 2021
included reduced expenses due to the Bankruptcy Court order of a stay on all
interest expense during the pendency of the Chapter 11 Cases. For additional
information, see "Note 6- Debt" to our condensed consolidated financial
statements.

Income Tax Provision (Benefit). We recorded an income tax benefit of $5.2
million and $7.0 million, during the three months ended March 31, 2022 and the
period from February 6 through March 31, 2021, respectively and we recorded an
income tax expense of $3.4 million during the period from January 1 through
February 5, 2021.

During the three months ended March 31, 2022, our tax provision included net tax
benefits of $3.8 million related to a release of valuation allowance for Guyana
deferred tax benefits, $0.9 million related to an adjustment to Swiss deferred
tax benefits, and $1.3 million related primarily to deferred tax adjustments.
Such tax benefits were partially offset by tax expenses of $0.8 million related
to various recurring items.

During the period from February 6 to March 31, 2021, our tax provision included
tax benefits of $10.1 million related to US and non-US reserve releases. Such
tax benefits were partially offset by tax expenses of $3.1 million related to
various recurring items.

During the period from January 1 through February 5, 2021, our income tax provision included a tax benefit of $1.7 million related to non-US reserve release and tax expense of $2.5 million related to fresh start and reorganization adjustments, and other recurring tax expenses of approximately $2.6 million.

Liquidity and Capital Resources

Senior Secured Revolving Credit Facility



As of March 31, 2022, we had no loans outstanding and $13.5 million of letters
of credit issued under the senior secured revolving credit agreement ("Revolving
Credit Facility") and an additional $6.3 million in letters of credit and surety
bonds issued under bilateral arrangements. For additional information about our
Revolving Credit Facility, see "Note 6- Debt" to our condensed consolidated
financial statements.

Second Lien Notes Indenture



During the three months ended March 31, 2022, there were no changes in the
outstanding principal amount under the Second Lien Notes. Interest on the Second
Lien Notes accrues, at Finco's option, at a rate of: (i) 11% per annum, payable
in cash; (ii) 13% per annum, with
                                       38
--------------------------------------------------------------------------------

50% of such interest to be payable in cash and 50% of such interest to be
payable by issuing additional Second Lien Notes ("PIK Notes"); or (iii) 15% per
annum, with the entirety of such interest to be payable by issuing PIK Notes.
Finco shall pay interest semi-annually in arrears on February 15 and August 15
of each year, commencing August 15, 2021. For accrual purposes, we have assumed
we will make the next interest payment in cash and have accrued at a rate of
11%; however, the actual interest election will be made no later than the record
date for such interest payment. For additional information about our Second Lien
Notes, see "Note 6- Debt" to our condensed consolidated financial statements.

Sources and Uses of Cash



Our principal sources of capital in the current period were cash generated from
operating activities and funding from our Revolving Credit Facility and Second
Lien Notes. Cash on hand during the current period was primarily used for the
following:

•normal recurring operating expenses; •fees and expenses related to merger & integration costs; and •capital expenditures.

Our currently anticipated cash flow needs, both in the short-term and long-term, may include the following:

•normal recurring operating expenses; •planned and discretionary capital expenditures; •repurchase, redemptions or repayments of debt and interest; •fees and expenses related to merger & integration costs; and •certain contractual cash obligations and commitments.

We may, from time to time, redeem, repurchase or otherwise acquire our outstanding Second Lien Notes through open market purchases, tender offers or pursuant to the terms of such securities.



We currently expect to fund our cash flow needs with cash generated by our
operations, cash on hand, proceeds from sales of assets, or borrowings under our
Revolving Credit Facility and we believe this will provide us with sufficient
ability to fund our cash flow needs over the next 12 months. Subject to market
conditions and other factors, we may also issue equity or long-term debt
securities to fund our cash flow needs and for other purposes.

Net cash used by operating activities was $51.8 million for the three months
ended March 31, 2022, net cash provided by operating activities was $18.2
million during the period from February 6 through March 31, 2021, and net cash
used in operating activities was $45.4 million for the period from January 1
through February 5, 2021. The three months ended March 31, 2022 and the
Predecessor had a cash outflow from operating assets and liabilities, while the
period from February 6 through March 31, 2021 benefited from a cash inflow from
operating assets and liabilities. We had working capital of $183.9 million at
March 31, 2022 and $207.3 million at December 31, 2021.

Net cash used in investing activities was $32.8 million, $15.1 million and $14.4
million for the three months ended March 31, 2022, the period from February 6
through March 31, 2021 and the period from January 1 through February 5, 2021,
respectively. The three months ended March 31, 2022 includes the managed
pressure drilling upgrade on the Noble Gerry de Souza offset against proceeds
from the sale of the Noble Clyde Boudreaux. The Predecessor and Successor
periods of 2021 include shipyard work on the Noble Lloyd Noble and the managed
pressure drilling upgrade on the Noble Don Taylor and Noble Tom Madden.

Net cash used in financing activities was $4.8 million, zero and $191.2 million
for the three months ended March 31, 2022, the period from February 6 through
March 31, 2022 and the period from January 1 through February 5, 2021,
respectively. The Predecessor period included the repayment of Legacy Noble's
2017 Credit Facility, issuances of the Second Lien Notes and borrowings on the
Revolving Credit Facility.

At March 31, 2022, we had a total contract drilling services backlog of approximately $1.2 billion, which includes a commitment of 68% of available days for 2022. For additional information regarding our backlog, see "-Contract Drilling Services Backlog."

Capital Expenditures

Capital expenditures totaled $44.8 million for the three months ended March 31, 2022 and consisted of the following:



•$18.1 million for sustaining capital;
•$14.1 million in major projects, including subsea and other related projects;
and
•$12.6 million for rebillable capital and contract modifications.

Our total capital expenditure estimate for the year ending December 31, 2022 is
expected to range between $170 million and $185 million, of which approximately
$100 million to $115 million is currently anticipated to be spent for sustaining
capital, and approximately $25
                                       39
--------------------------------------------------------------------------------

million is anticipated to be reimbursed by our customers. Our current capital expenditure estimates are not inclusive of any potential merger capital outlay.



From time to time we consider possible projects that would require expenditures
that are not included in our capital budget, and such unbudgeted expenditures
could be significant. In addition, while liquidity and preservation of capital
remains our top priority, we will continue to evaluate acquisitions of drilling
units from time to time.

Guarantees of Registered Securities



Finco has issued the Second Lien Notes due 2028. The Second Lien Notes are fully
and unconditionally guaranteed, jointly and severally, on a senior secured
second-priority basis, by the direct and indirect subsidiaries of Finco that are
Credit Parties under the Revolving Credit Facility (the "Guarantors"). The
guarantees are unconditional, irrevocable, joint and several senior obligations
of each Guarantor and rank equally in right of payment with all future senior
indebtedness of such Guarantor and effectively senior to all of such Guarantor's
unsecured senior indebtedness. For a discussion of the Second Lien Notes
guarantees, see Part II, Item 7, "Guarantees of Registered Securities" in our
Annual Report on Form 10-K for the year ended December 31, 2021.

Guarantor Summarized Financial Information



The summarized financial information below reflects the combined accounts of the
Guarantors and the non-consolidated accounts of Finco (collectively, the
"Obligors"), for the dates and periods indicated. The financial information is
presented on a combined basis and intercompany balances and transactions between
entities in the Obligor group have been eliminated.

Summarized Balance Sheet Information:


                                                                              Successor
                                                                                            December 31,
                                                                    March 31, 2022              2021
Current assets                                                    $       304,351          $    333,127
Amounts due from non-guarantor subsidiaries, current                    5,218,166             5,150,694
Noncurrent assets                                                       1,223,887             1,214,111
Amounts due from non-guarantor subsidiaries, noncurrent                   646,778               646,778
Current liabilities                                                       187,811               189,177
Amounts due from non-guarantor subsidiaries, current                    5,895,323             5,254,540
Noncurrent liabilities                                                    293,752               281,218
Amounts due from non-guarantor subsidiaries, noncurrent                   407,111               168,873

© Edgar Online, source Glimpses