HOUSTON, Nov. 10, 2014 /PRNewswire/ -- Paragon Offshore plc ("Paragon") (NYSE: PGN) today reported a third quarter 2014 net loss of $894 million, or $10.14 per diluted share as compared to  third quarter 2013 net income of $158 million, or $1.80 per diluted share.  Results for the quarter include a $929 million, or $10.53 per diluted share, non-cash impairment charge related to Paragon's three drillships in Brazil and its cold-stacked FPSO in the U.S. Gulf of Mexico and a $6.9 million, or $0.08 per diluted share, gain related to the previously disclosed repurchase of an aggregate principal amount of $50.2 million of its senior unsecured notes. Excluding the impairment and the gain, Paragon's adjusted net income (see Reconciliation of GAAP to Non-GAAP Financial Measures Table for a reconciliation to net income) was $52 million, or $0.59 per diluted share.  For periods prior to Paragon's spin-off from Noble Corporation plc ("Noble") on August 1, 2014 (the "Spin-Off"), results of operations are based on Noble's standard-specification business and include contributions from three standard specification rigs retained by Noble and three standard specification rigs that were sold prior to the Spin-Off.  For more information regarding the Spin-Off, please see Paragon's filings with the U.S. Securities and Exchange Commission (the "SEC") available on the company's website at www.paragonoffshore.com.

"As a result of deteriorating market conditions in the third quarter, Paragon engaged in a proactive evaluation of our fleet value," said Randall D. Stilley, President and Chief Executive Officer.  "We concluded that the current values of our drillships in Brazil and our FPSO are higher than the current market values for similar units. Note that the impairment does not affect our outlook for the Brazilian market, which will continue to be important for Paragon. We remain committed to serving Petrobras and we are actively seeking to secure extensions for our rigs operating there." 

Mr. Stilley continued, "I am proud that Paragon delivered some very strong operating results in our first quarter as an independent company.  Despite rapidly evolving market conditions, we have managed the transition well, added new contracts for our rigs, controlled costs, and improved the balance sheet.  In short, we are executing the strategy we laid out to deliver long-term shareholder value."

Total revenues for the third quarter of 2014 were $505 million compared to $479 million in the second quarter of 2014. Total revenues for the third quarter and second quarter of 2014 include $16 million and $42 million, respectively, for rigs retained or sold by Noble. Excluding the revenues for the rigs retained by Noble, total revenues for the third quarter of 2014 were $489 and $437 million for the second quarter. Paragon reported utilization for its marketed rig fleet, which excludes two cold stacked floaters and one cold stacked jackup, as 82 percent for the third quarter of 2014, which was flat compared to the second quarter of 2014. Average daily revenues increased two percent in the third quarter to $151,000 per rig compared to the previous quarter average of $148,000 per rig. Contract drilling operating costs decreased two percent in the third quarter to $217 million compared to $222 million in the second quarter of 2014.

Net cash from operating activities was $160 million in the third quarter of 2014 as compared to $206 million for the second quarter of the year.  Capital expenditures in the third quarter totalled $72 million, bringing the total for the nine months ended September 30, 2014 to $182 million. Liquidity, defined as cash and cash equivalents plus availability under the company's revolving credit facility, totalled $873 million at September 30, 2014.   

Operating Highlights

Paragon's total contract backlog at September 30, 2014 was an estimated $2.0 billion compared to $2.3 billion at June 30, 2014.

Utilization of Paragon's marketed floating rig fleet was 100 percent in the third quarter of 2014 and in the second quarter of 2014. Average daily revenues for Paragon's floating rig fleet were $291,000 per rig in the third quarter of 2014, an improvement of approximately three percent compared to $283,000 per rig in the second quarter of 2014.

Third quarter 2014 utilization of Paragon's marketed jackup rig fleet was 79 percent, a slight increase from the 78 percent utilization achieved during the second quarter of 2014. Average daily revenues for Paragon's jackup fleet during the third quarter improved by approximately three percent to $117,000 per rig from $113,000 per rig during the second quarter of 2014. 

At the end of the third quarter of 2014, 80 percent of Paragon's available rig operating days for both floater and jackup units were committed for the remainder of 2014.  For 2015, an estimated 45 percent of the available rig operating days are committed, including 66 percent and 41 percent of the floating and jackup rig days, respectively. The calculations for committed operating days exclude available days related to two floating units, one jackup and the FPSO that are currently cold stacked.

Outlook

During the quarter, Paragon added approximately $162 million in backlog related primarily to contract extensions in the North Sea, Mexico, and West Africa.  In the North Sea, the Paragon C461 received a contract extension from early March 2015 to mid-November 2015 at a dayrate of $170,000 and the Paragon C462 received a contract extension from mid-January 2015 to late December 2015 at a dayrate of $167,000.  In Mexico, the Paragon L781 received a contract extension from mid-July 2014 to early February 2015 at a dayrate of $82,000. Paragon also reported two more contract extensions in Mexico for the Paragon M821 and M823 that were extended from late August 2014 and early September 2014 respectively to late March 2015 at their respective dayrates of $69,000 and $85,000.  In West Africa, the Paragon L783 received a contract extension from mid-October 2014 to early December 2014 at a dayrate of $145,000.  

In addition, Paragon announced today three new contracts in India for the Paragon M1161, Paragon L786 and Paragon L1112, which have contract lengths of three years each with respective net dayrates of $62,000, $53,000 and $62,000. The contracts for the Paragon M1161 and Paragon L786 are expected to start in early 2015 following rig preparation and mobilization to India while the Paragon L1112 is expected to begin its contract later in the year.  Paragon operates in India through a modified bareboat charter agreement whereby our partner receives a portion of the gross revenue with respect to these contracts.

Mr. Stilley concluded, "We have entered an environment with falling commodity prices, where customers are increasingly focused on maximizing their return on capital.  We believe this will create additional opportunities for our fleet of well-maintained and safely operated rigs. We are aggressively pursuing those opportunities and we are committed to maintain our status as a low cost provider."

About Paragon Offshore

Paragon is a global provider of standard specification offshore drilling rigs.  Paragon's drilling fleet consists solely of standard specification rigs and includes 34 jackups and eight floaters (five drillships and three semisubmersibles). Paragon's primary business is contracting its rigs, related equipment and work crews to conduct oil and gas drilling and workover operations for its exploration and production customers on a dayrate basis around the world. Paragon's principal executive offices are located in Houston, Texas. Paragon is a public limited company registered in England and Wales with company number 08814042 and registered office at 20-22 Bedford Row, London, WC1R 4JS, England. Additional information is available at www.paragonoffshore.com.

Forward-Looking Disclosure Statement

This release contains forward-looking statements. Statements regarding contract backlog, earnings, costs, revenue, rig demand, fleet condition or performance, shareholder value, contract commitments, dayrates, contract commencements, contract extensions or renewals, industry fundamentals, customer relationships and requirements, strategic initiatives, future performance, growth opportunities, market outlook, 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 risks associated with the general nature of the oil and gas industry, risks associated with the operation of Paragon as a separate, publicly traded company, actions by regulatory authorities, customers and other third parties, and other factors detailed in the "Risk Factors" section of Paragon's registration statement on Form 10 as filed with the SEC on July 14, 2014, in Paragon's Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2014, and in Paragon's other filings with the SEC, which are available free of charge on the SEC's website at www.sec.gov. 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

Paragon also scheduled a teleconference and webcast related to its third quarter 2014 results on Tuesday, November 11, 2014, at 8:00 a.m. U.S. Central Standard Time. The teleconference can be accessed from the U.S. and Canada by dialling 1-855-307-2986, or internationally by dialling 1-508-938-6940, and using access code: 20077331. Interested parties may also listen to the webcast through a link posted on Paragon's website at www.paragonoffshore.com, under "Events & Presentations" in the "Investor Relations" section of the website.

A telephonic replay of the conference call will be available on Tuesday, November 11, 2014, beginning at approximately 12:00 p.m. U.S. Central Standard Time, through Tuesday, November 25, 2014, ending at approximately 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: 20077331.  A replay of the conference call will also be available on Paragon's website at www.paragonoffshore.com, under "Events & Presentations" in the "Investor Relations" section of the website.

For additional information, contact:



For Investors

Lee M. Ahlstrom

& Media:

Senior Vice President – Investor Relations, Strategy and Planning


+1.832.783.4040

 

Paragon Offshore plc Logo

Logo - http://photos.prnewswire.com/prnh/20140731/132134

 

 

 PARAGON OFFSHORE PLC 

 CONSOLIDATED AND COMBINED STATEMENTS OF INCOME 

 (In thousands, except per share amounts) 

 (Unaudited) 














Three Months Ended


Nine Months Ended




September 30,


September 30,




2014


2013


2014


2013

 Operating revenues 










 Contract drilling services 


$      456,174


$    468,348


$     1,410,471


$     1,345,967


 Reimbursables 


40,481


12,840


63,374


36,486


 Labor contract drilling services 


8,562


8,466


24,919


26,150


 Other 


5


28


5


94




505,222


489,682


1,498,769


1,408,697

 Operating costs and expenses 










 Contract drilling services 


217,378


219,022


666,158


670,146


 Reimbursables 


35,592


9,588


51,442


27,185


 Labor contract drilling services 


6,593


6,110


19,029


17,856


 Depreciation and amortization 


108,027


105,445


331,147


306,046


 General and administrative 


12,037


16,911


37,965


47,914


 Loss on impairment 


928,947


3,585


928,947


3,585


 Gain on disposal of assets, net 


-


(35,646)


-


(35,646)


 Gain on contract settlements/extinguishments, net 


-


(22,573)


-


(24,373)


 Gain on repurchase of long-term debt 


(6,931)


-


(6,931)


-




1,301,643


302,442


2,027,757


1,012,713











 Operating income (loss) 


(796,421)


187,240


(528,988)


395,984











 Other income (expense) 










 Interest expense, net of amount capitalized 


(22,453)


(1,318)


(28,725)


(3,553)


 Interest income and other, net 


340


1,237


865


1,461

Income (loss) before income taxes 


(818,534)


187,159


(556,848)


393,892


 Income tax provision 


(75,682)


(29,524)


(117,757)


(71,142)

 Net income (loss) 


$    (894,216)


$    157,635


$      (674,605)


$        322,750











 Earnings per share 










 Basic and diluted 


$        (10.14)


$          1.80


$            (7.68)


$              3.68

 

 

 PARAGON OFFSHORE PLC 

 CONSOLIDATED AND COMBINED BALANCE SHEETS 

 (In thousands) 

 (Unaudited) 










 September 30, 


 December 31, 




2014


2013

 ASSETS 





 Current assets 






 Cash and cash equivalents 


$                  81,908


$                 36,581


 Accounts receivable 


441,875


356,241


 Prepaid and other current assets 


119,782


51,182

 Total current assets 


643,565


444,004







 Property and equipment, net 


2,033,635


3,459,684







 Other assets 


103,092


79,111


 Total assets 


$             2,780,292


$            3,982,799







 LIABILITIES AND  EQUITY 





 Current liabilities 






 Current maturities of long-term debt 


$                    6,500


$                        -


 Accounts payable 


147,352


124,442


 Accrued payroll and related costs 


66,753


60,738


 Other current liabilities 


215,111


41,374

 Total current liabilities 


435,716


226,554







 Long-term debt 


1,670,087


1,561,141

 Deferred income taxes 


79,482


101,703

 Other liabilities 


120,110


88,068


 Total liabilities 


2,305,395


1,977,466







 Total shareholders' equity 


474,897


2,005,333


 Total liabilities and equity 


$             2,780,292


$            3,982,799

 

 

 PARAGON OFFSHORE PLC 

 CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS 

 (In thousands) 

 (Unaudited) 




Nine Months Ended




September 30,




2014


2013

 Cash flows from operating activities 






 Net income 


$  (674,605)


$   322,750


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





 Depreciation and amortization 


331,147


306,046


 Loss on impairment 


928,947


3,585


 Gain on disposal of assets, net 


-


(35,646)


 Gain on repurchase of Senior Notes 


(6,931)


-


 Other changes in operating activities 


(12,456)


(9,221)


 Net cash from operating activities 


566,102


587,514







 Cash flows from investing activities 






 Capital expenditures 


(182,351)


(283,290)


 Proceeds from sale of assets 


6,570


61,000


 Change in accrued capital expenditures 


(3,000)


(17,313)


 Net cash from investing activities 


(178,781)


(239,603)







 Cash flows from financing activities 






 Net change in borrowings outstanding on bank credit facilities 


707,472


973,055


 Proceeds from issuance of Senior Notes and Term Loan Facility 


1,710,550


-


 Repurchase of Senior Notes 


(42,468)


-


 Net transfers to parent 


(2,698,295)


(1,333,416)


 Debt issuance costs 


(19,253)


(2,432)


 Net cash from financing activities 


(341,994)


(362,793)


 Net change in cash and cash equivalents 


45,327


(14,882)

 Cash and cash equivalents, beginning of period 


36,581


70,538

 Cash and cash equivalents, end of period 


$     81,908


$     55,656

 

 

 PARAGON OFFSHORE PLC 

 OPERATIONAL INFORMATION 

 (In thousands, except operating statistics) 

 (Unaudited) 
























As Reported


Rigs Retained or Sold by Noble


As Adjusted




Three Months Ended


Three Months Ended


Three Months Ended




September 30,


June 30,


September 30,


June 30,


September 30,


June 30,




2014


2013


2014


2014


2013


2014


2014


2013


2014

Rig fleet operating statistics (1)(2) 




















 Jackups: 




















Average  Rig Utilization 


77%


93%


76%


50%


100%


50%


77%


93%


78%


Marketed Utilization (3) 


79%


96%


78%


50%


100%


50%


80%


96%


80%


Operating Days 


2,447


3,096


2,492


31


184


91


2,416


2,912


2,401


Average Dayrate 


$    116,967


$    105,413


$    113,125


$      98,194


$      96,614


$      98,625


$    117,208


$    105,969


$    113,675






















 Floaters: 




















Average Rig Utilization 


76%


67%


78%


100%


100%


100%


75%


63%


75%


Marketed Utilization (3) 


100%


86%


100%


100%


100%


100%


100%


83%


100%


Operating Days 


583


552


637


31


92


91


552


460


546


 Average Dayrate 


$    291,498


$    257,210


$    283,221


$    414,839


$    354,596


$    355,174


$    284,571


$    237,733


$    271,229






















 Total: 




















Average Rig Utilization 


77%


84%


76%


67%


60%


67%


77%


87%


77%


Marketed Utilization (3) 


82%


90%


82%


67%


60%


67%


83%


94%


83%


Operating Days 


3,030


3,648


3,129


62


276


182


2,968


3,372


2,947


Average Dayrate 


$    150,548


$    128,381


$    147,752


$    256,516


$    182,605


$    226,901


$    148,334


$    123,943


$    142,865



(1)

We define average rig 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.

(2)

Excludes the Paragon FPSO1.

(3)

Excludes the impact of Paragon cold-stacked rigs.

 

 

 PARAGON OFFSHORE PLC 

 CALCULATION OF BASIC AND DILUTED EARNINGS PER SHARE 

 (In thousands, except per share amounts) 

 (Unaudited) 










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












Three Months Ended


Nine Months Ended



September 30,


September 30,



2014


2013


2014


2013

 Allocation of net income 









 Basic and Diluted 









 Net income  


$ (894,216)


$ 157,635


$ (674,605)


$ 322,750

 Earnings allocated to unvested share-based payment awards 


35,181


(5,307)


24,004


(10,867)

Net income to ordinary shareholders - basic and diluted 


$ (859,035)


$ 152,328


$ (650,601)


$ 311,883










 Weighted average number of  shares outstanding - basic and diluted 


84,753


84,753


84,753


84,753










 Weighted average unvested share-based payment awards 


3,471


2,953


3,127


2,953










 Earnings per share 









 Basic and Diluted 


$     (10.14)


$       1.80


$       (7.68)


$       3.68

 

 

PARAGON OFFSHORE PLC


 RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES


 (In thousands, except per share amounts)


 (Unaudited)






 The following tables sets forth the reconciliation of adjusted net income (non-GAAP) to net income:









 Three Months




 Ended




 September 30,




2014






 Net income (loss)


$           (894,216)


 Less:




 Gain on repurchase of long-term debt


(6,931)


 Add:




 Loss on impairment


928,947


 Tax impact of loss on impairment


24,079


 Adjusted net income


$              51,879






 Allocation of adjusted net income




 Basic and Diluted




 Adjusted net income


$              51,879


 Earnings allocated to unvested share-based payment awards


(2,041)


 Adjusted net income to ordinary shareholders - basic and diluted


$              49,838






 Weighted average number of  shares outstanding - basic and diluted


84,753






 Weighted average unvested share-based payment awards


3,471






 Adjusted earnings per share




 Basic and Diluted


$                  0.59


 

 PARAGON OFFSHORE PLC 

 RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (cont'd) 

 (In thousands, except operating statistics) 

 (Unaudited) 
























As Reported


Rigs Retained or Sold by Noble


As Adjusted




Three Months Ended


Three Months Ended


Three Months Ended




September 30,


June 30,


September 30,


June 30,


September 30,


June 30,




2014


2013


2014


2014


2013


2014


2014


2013


2014

Operating revenues 




















Contract drilling services 


$      456,174


$    468,348


$    462,334


$    15,904


$    50,399


$    41,296


$      440,270


$    417,949


$    421,038


Labor contract drilling services 


8,562


8,466


8,146


-


-


-


8,562


8,466


8,146


Reimbursables and other 


40,486


12,868


8,477


327


917


1,078


40,159


11,951


7,399




505,222


489,682


478,957


16,231


51,316


42,374


488,991


438,366


436,583

Operating costs and expenses 




















Contract drilling services 


217,378


219,022


222,317


5,701


18,813


16,972


211,677


200,209


205,345


Labor contract drilling services 


6,593


6,110


6,223


-


-


-


6,593


6,110


6,223


Reimbursables 


35,592


9,588


5,224


158


729


497


35,434


8,859


4,727


Depreciation and amortization 


108,027


105,445


112,536


3,877


11,727


11,255


104,150


93,718


101,281


General and administrative 


12,037


16,911


12,683


536


1,781


901


11,501


15,130


11,782


Loss on impairment 


928,947


3,585


-


-


3,585


-


928,947


-


-


Gain on disposal of assets, net 


-


(35,646)


-


-


(35,646)


-


-


-


-


Gain on contract settlements/extinguishments, net 


-


(22,573)


-


-


-


-


-


(22,573)


-


Gain on repurchase of long-term debt 


(6,931)


-


-


-


-


-


(6,931)


-


-




1,301,643


302,442


358,983


10,272


989


29,625


1,291,371


301,453


329,358





















Operating income 


(796,421)


187,240


119,974


5,959


50,327


12,749


(802,380)


136,913


107,225





















Other income (expense) 




















Interest expense, net of amount capitalized 


(22,453)


(1,318)


(2,972)


 n/a 


 n/a 


 n/a 


(22,453)


(1,318)


(2,972)


Interest income and other, net 


340


1,237


338


 n/a 


 n/a 


 n/a 


340


1,237


338

Income (loss) before income taxes 


(818,534)


187,159


117,340


5,959


50,327


12,749


(824,493)


136,832


104,591


Income tax provision 


(75,682)


(29,524)


(22,292)


 n/a 


 n/a 


 n/a 


(75,682)


(29,524)


(22,292)

Net income (loss) 


$    (894,216)


$    157,635


$      95,048


$      5,959


$    50,327


$    12,749


$    (900,175)


$    107,308


$      82,299





















Add: 




















Income tax provision 














75,682


29,524


22,292


Interest expense, net of amount capitalized 














22,453


1,318


2,972


Loss on impairment 














928,947


-


-


Depreciation and amortization 














104,150


93,718


101,281

Less: 




















Gain on repurchase of long-term debt 














(6,931)


-


-


Interest income and other, net 














(340)


(1,237)


(338)

EBITDA 














$      223,786


$    230,631


$    208,506

SOURCE Paragon Offshore plc

Copyright 2014 PR Newswire