BUY SELL A+ A A- B+ B B- C+ C C- D+ D D- E+ E E- F BUSINESS DESCRIPTION Rowan Companies plc provides offshore oil and gas contract drilling services. It operates a fleet of 31 mobile offshore drilling units, including 27 self-elevating jack-up rigs and 4 ultra-deepwater drillships. STOCK PERFORMANCE (%) 3 Mo. 1 Yr. 3 Yr (Ann) Price Change 13.56-16.35-19.67 GROWTH (%) Last Qtr 12 Mo. 3 Yr CAGR Revenues -8.57 4.83 12.87 Net Income -0.71 282.04-22.58 EPS -1.02 273.80-25.14 RETURN ON EQUITY (%) Ind Avg S&P 500 Q1 2016 1.88-0.71 11.95 Q1 2015-1.05 42.06 14.20 Q1 2014 4.84 23.15 14.48 P/E COMPARISON 24.19 EPS ALYSIS¹ ($) 55.15 Ind Avg 24.26 S&P 500 Sector: Energy Sub-Industry: Oil & Gas Drilling Source: S&P July 3, 2016 RATING SINCE 02/29/2016 Weekly Price: (US$) SMA (50) SMA (100) 1 Year 2 Years Rating History Volume in Millions 2014 2015 2016 COMPUSTAT for Price and Volume, TheStreet Ratings, Inc. for Rating History RECOMMENDATION We rate () a. The primary factors that have impacted our rating are mixed - some indicating strength, some showing nesses, with little evidence to justify the expectation of either a positive or negative performance for this stock relative to most other stocks. The company's strengths can be seen in multiple areas, such as its largely solid financial position with reasonable debt levels by most measures, reasonable valuation levels and expanding profit margins. However, as a counter to these strengths, we also find nesses including a generally disappointing performance in the stock itself and operating cash flow. HIGHLIGHTS The current debt-to-equity ratio, 0.55, is low and is below the industry average, implying that there has been successful management of debt levels. Along with this, the company maintains a quick ratio of 3.42, which clearly demonstrates the ability to cover short-term cash needs. 33 30 28 25 23 20 18 15 13 10 50 25 0 Q1 0.45 Q2 0.26 Q3 0.96 Q4-2.63 Q1 0.99 Q2 0.68 Q3-1.92 Q4 0.99 Q1 0.98 The return on equity has improved slightly when compared to the same quarter one year prior. This can be construed as a modest strength in the organization. Compared to other companies in the Energy Equipment & Services industry and the overall market on the basis of return on equity, has outperformed in comparison with the industry average, but has underperformed when compared to that of the S&P 500. 2014 2015 = not available NM = not meaningful 2016 1 Compustat fiscal year convention is used for all fundamental data items. Reflecting the nesses we have cited, including the decline in the company's earnings per share, has underperformed the S&P 500 Index, declining 16.35% from its price level of one year ago. The fact that the stock is now selling for less than others in its industry in relation to its current earnings is not reason enough to justify a buy rating at this time. Net operating cash flow has decreased to $160.05 million or 34.61% when compared to the same quarter last year. Despite a decrease in cash flow of 34.61%, is in line with the industry average cash flow growth rate of -36.45%. PAGE 1
PEER GROUP ALYSIS REVENUE GROWTH AND EBITDA MARGIN* Revenue Growth (TTM) -60% 10% UNFAVORABLE UNT -10% NBR EBITDA Margin (TTM) PDS PTEN FAVORABLE ATW NE DO ESV SDRL RIG 70% Companies with higher EBITDA margins and revenue growth rates are outperforming companies with lower EBITDA margins and revenue growth rates. Companies for this scatter plot have a market capitalization between $800.1 Million and $4.3 Billion. Companies with or NM values do not appear. *EBITDA Earnings Before Interest, Taxes, Depreciation and Amortization. REVENUE GROWTH AND EARNINGS YIELD Revenue Growth (TTM) -60% 10% UNFAVORABLE UNT -120% ESV SDRL Earnings Yield (TTM) NBR PDS FAVORABLE DO PTEN ATW NE RIG 60% Companies that exhibit both a high earnings yield and high revenue growth are generally more attractive than companies with low revenue growth and low earnings yield. Companies for this scatter plot have revenue growth rates between -54% and 4.8%. Companies with or NM values do not appear. INDUSTRY ALYSIS The Energy Equipment & Services industry comprises firms that do everything from providing information on oilfields, to the actual drilling of wells, to logistical and other specialized support services. Some firms offer a wide range of services, while others specialize, most notably in contract drilling. The energy industry is cyclical and mature - its fortunes are directly tied to the general economic activity that drives energy demand. While the Equipment & Services companies tend to rely more on supply management and cost containment than technological progress for growth, innovation is not absent - new seismic and surveying technologies, drilling equipment and techniques are continually developed. The stocks of companies in the industry, as measured by the Philadelphia Oil Services Sector Index (OSX) have been some of the best- and worst-performing in the market in the recent past. Record high energy prices have moderated on er global demand reducing the call for exploration and drilling in expensive locations by the major oil and gas companies, which contract with the service firms to perform the work. Improved company fundamentals continue to be achieved through cost containment and better worldwide fleet management. The combination of higher spending plans by the major producers and tightening capacity would mean elevated profits for the Equipment & Services industry in the longer term. However, without a commitment to building capacity, demand could eventually catch up with supply. This is how companies of the Energy Equipment & Services industry could benefit in the longer term. The biggest operational risk is that depressed energy prices lead to under-investment. This could negatively impact the industry s outlook, and with it share prices. The largest players in the contract drilling space are Transocean Inc. (RIG), Nabors Industries Ltd. (NBR), Noble Corp. (NE), and Diamond Offshore Drilling Inc. (DO). When analyzing these companies, it is important to gauge the day-rates they command (a function of supply and demand), and the size, age and management of their fleets. The largest diversified players are Schlumberger Ltd. (SLB), Halliburton Co. (HAL), Baker Hughes Inc. (BHI), and Weatherford International (WFT). In analyzing these more diversified firms, one should know which activities are covered and how well management performs in terms of economic returns. Along with industry information published by the companies themselves (e.g. Baker Hughes rig count data), there are specialized services that compile data on the so-called oil patch, such as Spears & Associates and Platts. Additionally, the US Department of Energy publishes current statistics and analysis, and the International Energy Agency offers a comprehensive and rich analysis, complete with forecasts and data. These are mainly macro decision support tools, however. We believe that a full analysis needs to also rely on company-level fundamentals. PEER GROUP: Energy Equipment & Services Recent Market Price/ Net Sales Net Income Ticker Company Name Price ($) Cap ($M) Earnings TTM ($M) TTM ($M) 17.66 2,216 24.19 2,090.16 92.44 ATW ATWOOD OCEANICS 12.52 811 1.91 1,297.91 425.20 UNT UNIT CORP 15.56 800 NM 735.32-830.16 RIG TRANSOCEAN LTD 11.89 4,342 2.87 6,684.00 1,523.00 DO DIAMOND OFFSHRE DRILLING INC 24.33 3,337 48.66 2,269.88 68.85 PTEN PATTERSON-UTI ENERGY INC 21.32 3,142 NM 1,502.52-374.11 ESV ENSCO PLC 9.71 2,926 NM 3,713.50-1,744.20 NBR BORS INDUSTRIES LTD 10.05 2,833 NM 3,047.30-894.60 NE NOBLE CORP PLC 8.24 2,004 4.71 2,878.92 438.08 SDRL SEADRILL LTD 3.24 1,647 NM 3,982.00-1,091.00 PDS PRECISION DRILLING CORP 5.30 1,553 NM 1,345.23-407.35 The peer group comparison is based on Major Oil & Gas Drilling companies of comparable size. PAGE 2
COMPANY DESCRIPTION Rowan Companies plc provides offshore oil and gas contract drilling services. It operates a fleet of 31 mobile offshore drilling units, including 27 self-elevating jack-up rigs and 4 ultra-deepwater drillships. The company operates in the United States Gulf of Mexico, the United Kingdom, and Norwegian sectors of the North Sea, the Middle East, and Trinidad. Rowan Companies plc was founded in 1923 and is based in Houston, Texas. 2800 Post Oak Boulevard Houston 77056 GBR Phone: 713-621-7800 http://www.rowan.com Employees: 3000 STOCK-AT-A-GLANCE Below is a summary of the major fundamental and technical factors we consider when determining our overall recommendation of shares. It is provided in order to give you a deeper understanding of our rating methodology as well as to paint a more complete picture of a stock's strengths and nesses. It is important to note, however, that these factors only tell part of the story. To gain an even more comprehensive understanding of our stance on the stock, these factors must be assessed in combination with the stock s valuation. Please refer to our Valuation section on page 5 for further information. FACTOR SCORE Growth 3.0 out of 5 stars Measures the growth of both the company's income statement and cash flow. On this factor, has a growth score better than 50% of the stocks we rate. Total Return 2.0 out of 5 stars Measures the historical price movement of the stock. The stock performance of this company has beaten 30% of the companies we cover. Efficiency 2.0 out of 5 stars Measures the strength and historic growth of a company's return on invested capital. The company has generated more income per dollar of capital than 30% of the companies we review. Price volatility 1.5 out of 5 stars Measures the volatility of the company's stock price historically. The stock is less volatile than 20% of the stocks we monitor. Solvency 2.5 out of 5 stars Measures the solvency of the company based on several ratios. The company is more solvent than 40% of the companies we analyze. Income 0.5 out of 5 stars Measures dividend yield and payouts to shareholders. This company pays no dividends. THESTREET RATINGS RESEARCH METHODOLOGY TheStreet Ratings' stock model projects a stock's total return potential over a 12-month period including both price appreciation and dividends. Our Buy, Hold or Sell ratings designate how we expect these stocks to perform against a general benchmark of the equities market and interest rates. While our model is quantitative, it utilizes both subjective and objective elements. For instance, subjective elements include expected equities market returns, future interest rates, implied industry outlook and forecasted company earnings. Objective elements include volatility of past operating revenues, financial strength, and company cash flows. Our model gauges the relationship between risk and reward in several ways, including: the pricing drawdown as compared to potential profit volatility, i.e.how much one is willing to risk in order to earn profits; the level of acceptable volatility for highly performing stocks; the current valuation as compared to projected earnings growth; and the financial strength of the underlying company as compared to its stock's valuation as compared to projected earnings growth; and the financial strength of the underlying company as compared to its stock's performance. These and many more derived observations are then combined, ranked, weighted, and scenario-tested to create a more complete analysis. The result is a systematic and disciplined method of selecting stocks. PAGE 3
Consensus EPS Estimates² ($) IBES consensus estimates are provided by Thomson Financial 0.70 Q2 FY16 2.52 E 2016(E) 0.31 E 2017(E) INCOME STATEMENT Net Sales ($mil) 500.18 547.04 EBITDA ($mil) 268.42 263.72 EBIT ($mil) 169.57 174.03 Net Income ($mil) 122.80 123.67 FINCIAL ALYSIS 's gross profit margin for the first quarter of its fiscal year 2016 has increased when compared to the same period a year ago. Sales and net income have dropped, however the growth has outpaced the average competitor within the industry. is extremely liquid. Currently, the Quick Ratio is 3.42 which clearly shows the ability to cover any short-term cash needs. The company's liquidity has increased from the same period last year. At the same time, stockholders' equity ("net worth") has remained virtually unchanged only increasing by 1.94% from the same quarter last year. Overall, the key liquidity measurements indicate that the company is very unlikely to face financial difficulties in the near future. STOCKS TO BUY: TheStreet Quant Ratings has identified a handful of stocks that can potentially TRIPLE in the next 12-months. To learn more visit www.thestreetratings.com. BALANCE SHEET Cash & Equiv. ($mil) 595.20 56.79 Total Assets ($mil) 8,392.13 8,511.96 Total Debt ($mil) 2,676.32 2,807.11 Equity ($mil) 4,900.03 4,806.35 PROFITABILITY Gross Profit Margin 59.05% 53.25% EBITDA Margin 53.66% 48.20% Operating Margin 33.90% 31.81% Sales Turnover 0.25 0.23 Return on Assets 1.10% -0.59% Return on Equity 1.88% -1.05% DEBT Current Ratio 3.48 1.92 Debt/Capital 0.35 0.37 Interest Expense 38.92 40.25 Interest Coverage 4.36 4.32 SHARE DATA Shares outstanding (mil) 125 125 Div / share 0.00 0.10 EPS 0.98 0.99 Book value / share 39.12 38.52 Institutional Own % Avg Daily Volume 3,561,570 4,755,182 2 Sum of quarterly figures may not match annual estimates due to use of median consensus estimates. PAGE 4
RATINGS HISTORY Our rating for has not changed since 2/29/2016. As of 6/30/2016, the stock was trading at a price of which is 19.1% below its 52-week high of $21.83 and 65.5% above its 52-week low of $10.67. 2 Year Chart : $31.93 2014 2015 : $13.32 $40 $30 $20 MOST RECENT RATINGS CHANGES Date Price Action From To 2/29/16 $13.32 Upgrade Sell Hold 1/27/16 $11.55 Downgrade Hold Sell 6/30/14 $31.93 No Change Hold Hold Price reflects the closing price as of the date listed, if available RATINGS DEFINITIONS & DISTRIBUTION OF THESTREET RATINGS (as of 6/30/2016) 39.50% Buy - We believe that this stock has the opportunity to appreciate and produce a total return of more than 10% over the next 12 months. 31.43% Hold - We do not believe this stock offers conclusive evidence to warrant the purchase or sale of shares at this time and that its likelihood of positive total return is roughly in balance with the risk of loss. 29.08% Sell - We believe that this stock is likely to decline by more than 10% over the next 12 months, with the risk involved too great to compensate for any possible returns. TheStreet Ratings 14 Wall Street, 15th Floor New York, NY 10005 www.thestreet.com Research Contact: 212-321-5381 Sales Contact: 866-321-8726 VALUATION. The current P/E ratio indicates a significant discount compared to an average of 55.15 for the Energy Equipment & Services industry and a value on par with the S&P 500 average of 24.26. For additional comparison, its price-to-book ratio of 0.45 indicates a significant discount versus the S&P 500 average of 2.77 and a significant discount versus the industry average of 2.11. The price-to-sales ratio is well below both the S&P 500 average and the industry average, indicating a discount. Upon assessment of these and other key valuation criteria, proves to trade at a discount to investment alternatives within the industry. Price/Earnings 24.19 Peers 55.15 Discount. A lower P/E ratio than its peers can signify a less expensive stock or lower growth expectations. Price/Projected Earnings 57.90 Peers 80.82 Discount. A lower price-to-projected earnings ratio than its peers can signify a less expensive stock or lower future growth expectations. Price/Book 0.45 Peers 2.11 Discount. A lower price-to-book ratio makes a stock more attractive to investors seeking stocks with lower market values per dollar of equity on the balance sheet. Price/Sales 1.06 Peers 2.33 Discount. In the absence of P/E and P/B multiples, the price-to-sales ratio can display the value investors are placing on each dollar of sales. is trading at a significant discount to its industry on this measurement. DISCLAIMER: Price/CashFlow 2.42 Peers 12.03 Discount. The P/CF ratio, a stock s price divided by the company's cash flow from operations, is useful for comparing companies with different capital requirements or financing structures. Price to Earnings/Growth 0.10 Peers 0.11 Average. The PEG ratio is the stock s P/E divided by the consensus estimate of long-term earnings growth. Faster growth can justify higher price multiples. trades at a valuation on par to its peers. Earnings Growth lower higher 273.80 Peers -140.57 Higher. Elevated earnings growth rates can lead to capital appreciation and justify higher price-to-earnings ratios. is expected to have an earnings growth rate that significantly exceeds its peers. Sales Growth lower higher 4.83 Peers -33.23 Higher. A sales growth rate that exceeds the industry implies that a company is gaining market share. has a sales growth rate that significantly exceeds its peers. The opinions and information contained herein have been obtained or derived from sources believed to be reliable, but TheStreet Ratings cannot guarantee its accuracy and completeness, and that of the opinions based thereon. Data is provided via the COMPUSTAT Xpressfeed product from Standard &Poor's, a division of The McGraw-Hill Companies, Inc., as well as other third-party data providers. TheStreet Ratings is a division of TheStreet, Inc., which is a publisher. This research report contains opinions and is provided for informational purposes only. You should not rely solely upon the research herein for purposes of transacting securities or other investments, and you are encouraged to conduct your own research and due diligence, and to seek the advice of a qualified securities professional, before you make any investment. None of the information contained in this report constitutes, or is intended to constitute a recommendation by TheStreet Ratings of any particular security or trading strategy or a determination by TheStreet Ratings that any security or trading strategy is suitable for any specific person. To the extent any of the information contained herein may be deemed to be investment advice, such information is impersonal and not tailored to the investment needs of any specific person. Your use of this report is governed by TheStreet, Inc.'s Terms of Use found at http://www.thestreet.com/static/about/terms-of-use.html. PAGE 5