XML 48 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Equity (Unaudited) (USD $)
In Thousands, unless otherwise specified
Total
Noble-Cayman [Member]
Shares [Member]
Shares [Member]
Noble-Cayman [Member]
Capital in Excess of Par Value [Member]
Capital in Excess of Par Value [Member]
Noble-Cayman [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Noble-Cayman [Member]
Treasury Shares [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Other Comprehensive Loss [Member]
Noble-Cayman [Member]
Noncontrolling Interests [Member]
Noncontrolling Interests [Member]
Noble-Cayman [Member]
Beginning Balance at Dec. 31, 2012 $ 8,488,290 $ 8,531,082 $ 710,130 $ 26,125 $ 83,531 $ 470,454 $ 7,066,023 $ 7,384,828 $ (21,069) $ (115,449) $ (115,449) $ 765,124 $ 765,124
Beginning Balance, Shares at Dec. 31, 2012     253,348 261,246                  
Employee related equity activity                          
Amortization of share-based compensation 33,471       33,471                
Issuance of share-based compensation shares 17   1,851   (1,834)                
Issuance of share-based compensation shares, Shares     659                    
Exercise of stock options 4,200   440   3,760                
Exercise of stock options, Shares     158                    
Tax benefit of stock options exercised (1,470)       (1,470)                
Restricted shares forfeited or repurchased for taxes (7,558)               (7,558)        
Net income 661,498 728,880         608,637 676,019       52,861 52,861
Capital contributions by parent - share-based compensation   18,604       18,604              
Dividends (256,770) (187,610)         (256,770) (187,610)          
Dividends paid to noncontrolling interests (69,728) (69,728)                   (69,728) (69,728)
Other comprehensive income (loss), net 4,866 4,866               4,866 4,866    
Ending Balance at Sep. 30, 2013 8,856,816 9,026,094 712,421 26,125 117,458 489,058 7,417,890 7,873,237 (28,627) (110,583) (110,583) 748,257 748,257
Ending Balance, Shares at Sep. 30, 2013     254,165 261,246                  
Beginning Balance at Jun. 30, 2013                          
Employee related equity activity                          
Net income 300,459 329,356                      
Other comprehensive income (loss), net 5,846 5,846                      
Ending Balance at Sep. 30, 2013 8,856,816 9,026,094   26,125                  
Ending Balance, Shares at Sep. 30, 2013       261,246                  
Beginning Balance at Dec. 31, 2013 9,050,028 9,155,484 2,534 26,125 810,286 497,316 7,591,927 7,986,762   (82,164) (82,164) 727,445 727,445
Beginning Balance, Shares at Dec. 31, 2013 253,448 261,246 253,448 261,246                  
Employee related equity activity                          
Amortization of share-based compensation 37,432       37,432                
Issuance of share-based compensation shares (9,043)   6   (9,049)                
Issuance of share-based compensation shares, Shares     689                    
Exercise of stock options 2,647   3   2,644                
Exercise of stock options, Shares 131,706   131                    
Tax benefit of stock options exercised (1,258)       (1,258)                
Repurchases of shares (52,701)   (20)   (52,681)                
Repurchases of shares, Shares     (2,010)                    
Net income 678,350 784,078         618,060 723,788       60,290 60,290
Capital contributions by parent - share-based compensation   26,715       26,715              
Dividends (162,294) (421,801)         (162,294) (421,801)          
Dividends paid to noncontrolling interests (64,339) (64,339)                   (64,339) (64,339)
Spin-Off of Paragon Offshore (1,379,021) (1,433,179)         (1,413,499) (1,467,657)   34,478 34,478    
Other comprehensive income (loss), net 1,918 1,918               1,918 1,918    
Ending Balance at Sep. 30, 2014 8,101,719 8,048,876 2,523 26,125 787,374 524,031 6,634,194 6,821,092   (45,768) (45,768) 723,396 723,396
Ending Balance, Shares at Sep. 30, 2014 252,258 261,246 252,258 261,246                  
Beginning Balance at Jun. 30, 2014                          
Employee related equity activity                          
Net income 147,646 193,705                      
Other comprehensive income (loss), net (8,982) (8,982)                      
Ending Balance at Sep. 30, 2014 $ 8,101,719 $ 8,048,876   $ 26,125                  
Ending Balance, Shares at Sep. 30, 2014 252,258 261,246   261,246