XML 29 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Noble Corp [Member]
Shares [Member]
Shares [Member]
Noble Corp [Member]
Capital in Excess of Par Value [Member]
Capital in Excess of Par Value [Member]
Noble Corp [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Noble Corp [Member]
Treasury Shares [Member]
Noncontrolling Interests [Member]
Noncontrolling Interests [Member]
Noble Corp [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Other Comprehensive Loss [Member]
Noble Corp [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) $ 765,124 $ 765,124 $ (115,449) $ (115,449)
Beginning Balance, Shares at Dec. 31, 2012     253,348,000 261,246,000                  
Employee related equity activity                          
Amortization of share-based compensation 43,620       43,620                
Issuance of share-based compensation shares 17   $ 1,872   (1,855)                
Issuance of share-based compensation shares, Shares     667,000                    
Exercise of stock options $ 5,651   $ 496   5,155                
Exercise of stock options, Shares 212,017   212,000                    
Tax benefit of equity transactions $ (1,407)       (1,407)                
Restricted shares forfeited or repurchased for taxes (7,653)               (7,653)        
Retirement of treasury shares         (28,722)       $ 28,722        
Redomiciliation to the United Kingdom     $ (709,964)   709,964                
Redomiciliation to the United Kingdom, Shares     (779,000)                    
Net income 850,406 935,523         782,697 867,814   67,709 67,709    
Dividends paid to noncontrolling interests (105,388) (105,388)               (105,388) (105,388)    
Dividends (256,793) (265,880)         (256,793) (265,880)          
Other comprehensive income (loss), net 33,285 33,285                   33,285 33,285
Ending 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   727,445 727,445 (82,164) (82,164)
Ending Balance, Shares at Dec. 31, 2013     253,348,000 261,246,000                  
Employee related equity activity                          
Capital contributions by parent- Share-based compensation   26,862       26,862              
Amortization of share-based compensation 46,389       46,389                
Issuance of share-based compensation shares (9,070)   $ 6   (9,076)                
Issuance of share-based compensation shares, Shares     692,000                    
Exercise of stock options $ 2,647   $ 3   2,644                
Exercise of stock options, Shares 131,706   131,000                    
Tax benefit of equity transactions $ (528)       (528)                
Repurchases of shares (154,145)   $ (68)   (154,077)                
Repurchases of shares, Shares     (6,770,000)                    
Net income 83,316 199,053         8,491 124,228   74,825 74,825    
Dividends paid to noncontrolling interests (79,966) (79,966)               (79,966) (79,966)    
Dividends (258,330) (631,095)         (258,330) (631,095)          
Spin-off of Paragon Offshore (1,371,575) (1,436,303)         (1,406,053) (1,470,781)       34,478 34,478
Other comprehensive income (loss), net (21,732) (21,732)                   (21,732) (21,732)
Ending Balance at Dec. 31, 2014 $ 7,287,034 $ 7,218,782 $ 2,475 $ 26,125 695,638 530,657 5,936,035 6,009,114   722,304 722,304 (69,418) (69,418)
Ending Balance, Shares at Dec. 31, 2014 247,501,000 261,246,000 247,501,000 261,246,000                  
Employee related equity activity                          
Capital contributions by parent- Share-based compensation   $ 33,341       33,341              
Amortization of share-based compensation $ 39,172       39,172                
Issuance of share-based compensation shares (4,171)   $ 7   (4,178)                
Issuance of share-based compensation shares, Shares     685,000                    
Tax benefit of equity transactions (1,581)       (1,581)                
Repurchases of shares $ (100,630)   $ (62)   (100,568)                
Repurchases of shares, Shares (6,200,000)   (6,209,000)                    
Net income $ 583,201 607,012         511,000 534,811   72,201 72,201    
Dividends paid to noncontrolling interests (71,504) (71,504)               (71,504) (71,504)    
Dividends (315,534) (376,714)         (315,534) (376,714)          
Other comprehensive income (loss), net 6,243 6,243                   6,243 6,243
Ending Balance at Dec. 31, 2015 $ 7,422,230 $ 7,414,471 $ 2,420 $ 26,125 $ 628,483 561,309 $ 6,131,501 $ 6,167,211   $ 723,001 $ 723,001 $ (63,175) $ (63,175)
Ending Balance, Shares at Dec. 31, 2015 241,977,000 261,246,000 241,977,000 261,246,000                  
Employee related equity activity                          
Capital contributions by parent- Share-based compensation   $ 30,652       $ 30,652