XML 74 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Operating revenues        
Revenue from contract with customer $ 258,369 $ 278,142 $ 493,526 $ 641,118
Operating costs and expenses        
Depreciation and amortization 129,681 136,594 258,436 272,312
General and administrative 21,717 18,658 43,800 34,538
Loss on impairment 792,843 0 792,843 0
Total operating costs and expenses 1,103,975 322,427 1,396,012 639,940
Operating income (loss) (845,606) (44,285) (902,486) 1,178
Other income (expense)        
Interest income (expense), net of amounts capitalized (74,130) (73,209) (150,145) (146,656)
Gain (loss) on extinguishment of debt, net 0 0 (8,768) 0
Interest income and other, net 2,865 3,074 4,204 4,691
Loss from continuing operations before income taxes (916,871) (114,420) (1,057,195) (140,787)
Income tax benefit (provision) 38,839 18,213 35,843 (239,194)
Net loss from continuing operations (878,032) (96,207) (1,021,352) (379,981)
Net loss from discontinued operations, net of tax 0 (1,486) 0 (1,486)
Net loss (878,032) (97,693) (1,021,352) (381,467)
Net (income) loss attributable to noncontrolling interests 249,969 4,343 250,955 (13,577)
Net income (loss) attributable to the company (628,063) (93,350) (770,397) (395,044)
Other comprehensive loss, net (2,446) 1,318 (1,455) 1,786
Comprehensive income (loss) attributable to the company (630,509) (92,032) (771,852) (393,258)
Consolidating Adjustments        
Operating revenues        
Revenue from contract with customer 0 (9,944) 0 (27,113)
Operating costs and expenses        
Depreciation and amortization 0 0 0 0
General and administrative 0 0 0 0
Loss on impairment 0   0  
Total operating costs and expenses 0 (9,944) 0 (27,113)
Operating income (loss) 0 0 0 0
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations 977,286 91,391 1,095,584 550,253
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   (7,533)   (7,533)
Interest income (expense), net of amounts capitalized 43,545 73,679 87,796 190,572
Gain (loss) on extinguishment of debt, net     0  
Interest income and other, net (43,545) (73,679) (87,796) (190,572)
Loss from continuing operations before income taxes 977,286 83,858 1,095,584 542,720
Income tax benefit (provision) 0 0 0 0
Net loss from continuing operations   83,858   542,720
Net loss from discontinued operations, net of tax   0   0
Net loss 977,286 83,858 1,095,584 542,720
Net (income) loss attributable to noncontrolling interests 0 (478) 0 (816)
Net income (loss) attributable to the company 977,286 83,380 1,095,584 541,904
Other comprehensive loss, net 2,446 (1,318) 1,455 (1,786)
Comprehensive income (loss) attributable to the company 979,732 82,062 1,097,039 540,118
Other Non-guarantor Subsidiaries of Noble | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 258,369 247,206 493,526 579,111
Operating costs and expenses        
Depreciation and amortization 128,173 120,628 255,812 239,831
General and administrative 7,524 18,071 20,330 18,478
Loss on impairment 792,843   792,843  
Total operating costs and expenses 1,086,718 310,483 1,367,235 584,430
Operating income (loss) (828,349) (63,277) (873,709) (5,319)
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations 0 0 0 0
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   0   0
Interest income (expense), net of amounts capitalized (11,889) (23,134) (11,889) (80,447)
Gain (loss) on extinguishment of debt, net     (11,851)  
Interest income and other, net 44,812 5,608 88,970 11,914
Loss from continuing operations before income taxes (795,426) (80,803) (808,479) (73,852)
Income tax benefit (provision) 38,733 (47,079) 35,737 (355,420)
Net loss from continuing operations   (127,882)   (429,272)
Net loss from discontinued operations, net of tax   4,565   4,565
Net loss (756,693) (123,317) (772,742) (424,707)
Net (income) loss attributable to noncontrolling interests 249,969 4,821 250,955 (12,761)
Net income (loss) attributable to the company (506,724) (118,496) (521,787) (437,468)
Other comprehensive loss, net (2,446) 1,318 (1,455) 1,786
Comprehensive income (loss) attributable to the company (509,170) (117,178) (523,242) (435,682)
Noble-Cayman | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Depreciation and amortization 0 0 0 0
General and administrative 32 (442) 65 71
Loss on impairment 0   0  
Total operating costs and expenses 106 (1,308) 220 206
Operating income (loss) (106) 1,308 (220) (206)
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations (613,855) (85,274) (744,671) (380,376)
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   2,967   2,967
Interest income (expense), net of amounts capitalized (15) (2,578) (460) (5,183)
Gain (loss) on extinguishment of debt, net     (2,336)  
Interest income and other, net 1,586 2,646 3,154 7,278
Loss from continuing operations before income taxes (612,390) (80,931) (744,533) (375,520)
Income tax benefit (provision) 0 0 0 0
Net loss from continuing operations   (80,931)   (375,520)
Net loss from discontinued operations, net of tax       0
Net loss (612,390) (80,931) (744,533) (375,520)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to the company (612,390) (80,931) (744,533) (375,520)
Other comprehensive loss, net (2,446) 1,318 (1,455) 1,786
Comprehensive income (loss) attributable to the company (614,836) (79,613) (745,988) (373,734)
NHUS | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Depreciation and amortization   0   0
General and administrative   1,538   2,845
Total operating costs and expenses   4,900   8,778
Operating income (loss)   (4,900)   (8,778)
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations   (99,354)   (412,919)
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   4,566   4,566
Interest income (expense), net of amounts capitalized   (6,345)   (23,856)
Interest income and other, net   (26)   (91)
Loss from continuing operations before income taxes   (106,059)   (441,078)
Income tax benefit (provision)   66,127   116,586
Net loss from continuing operations   (39,932)   (324,492)
Net loss from discontinued operations, net of tax   (1,598)   (1,598)
Net loss   (41,530)   (326,090)
Net (income) loss attributable to noncontrolling interests   0   0
Net income (loss) attributable to the company   (41,530)   (326,090)
Other comprehensive loss, net   0   0
Comprehensive income (loss) attributable to the company   (41,530)   (326,090)
NDH | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   40,880   89,120
Operating costs and expenses        
Depreciation and amortization   14,005   30,520
General and administrative   0   0
Total operating costs and expenses   27,164   55,998
Operating income (loss)   13,716   33,122
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations   39,114   41,483
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   0   0
Interest income (expense), net of amounts capitalized   (3,291)   (6,383)
Interest income and other, net   14,309   54,211
Loss from continuing operations before income taxes   63,848   122,433
Income tax benefit (provision)   (835)   (326)
Net loss from continuing operations   63,013   122,107
Net loss from discontinued operations, net of tax   0   0
Net loss   63,013   122,107
Net (income) loss attributable to noncontrolling interests   0   0
Net income (loss) attributable to the company   63,013   122,107
Other comprehensive loss, net   0   0
Comprehensive income (loss) attributable to the company   63,013   122,107
NHIL | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Depreciation and amortization 0 0 0 0
General and administrative 565 (5,941) 1,183 892
Loss on impairment 0   0  
Total operating costs and expenses 1,358 (16,775) 2,580 2,545
Operating income (loss) (1,358) 16,775 (2,580) (2,545)
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations (363,431) 48,476 (350,913) 145,293
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   0   0
Interest income (expense), net of amounts capitalized (105,771) (107,686) (225,592) (213,688)
Gain (loss) on extinguishment of debt, net     5,419  
Interest income and other, net (2) 720 (131) 4,923
Loss from continuing operations before income taxes (470,562) (41,715) (573,797) (66,017)
Income tax benefit (provision) 0 0 0 0
Net loss from continuing operations   (41,715)   (66,017)
Net loss from discontinued operations, net of tax   0   0
Net loss (470,562) (41,715) (573,797) (66,017)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to the company (470,562) (41,715) (573,797) (66,017)
Other comprehensive loss, net 0 0 0 0
Comprehensive income (loss) attributable to the company (470,562) (41,715) (573,797) (66,017)
NDS6        
Operating revenues        
Revenue from contract with customer     493,526  
Operating costs and expenses        
Depreciation and amortization     255,812  
General and administrative     21,578  
Loss on impairment     792,843  
Total operating costs and expenses     1,370,035  
Operating income (loss)     (876,509)  
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations     0  
Interest income (expense), net of amounts capitalized     (150,145)  
Gain (loss) on extinguishment of debt, net     (8,768)  
Interest income and other, net     4,197  
Loss from continuing operations before income taxes     (1,031,225)  
Income tax benefit (provision)     35,737  
Net loss     (995,488)  
Net (income) loss attributable to noncontrolling interests     250,955  
Net income (loss) attributable to the company     (744,533)  
Other comprehensive loss, net     (1,455)  
Comprehensive income (loss) attributable to the company     (745,988)  
NDS6 | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Depreciation and amortization   0   0
General and administrative   5   9
Total operating costs and expenses   5   9
Operating income (loss)   (5)   (9)
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations   5,647   56,266
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   0   0
Interest income (expense), net of amounts capitalized   (3,854)   (7,671)
Interest income and other, net   53,560   116,978
Loss from continuing operations before income taxes   55,348   165,564
Income tax benefit (provision)   0   0
Net loss from continuing operations   55,348   165,564
Net loss from discontinued operations, net of tax   0   0
Net loss   55,348   165,564
Net (income) loss attributable to noncontrolling interests   0   0
Net income (loss) attributable to the company   55,348   165,564
Other comprehensive loss, net   0   0
Comprehensive income (loss) attributable to the company   55,348   165,564
Noble Corp        
Operating revenues        
Revenue from contract with customer 258,369 278,142 493,526 641,118
Operating costs and expenses        
Depreciation and amortization 128,173 134,633 255,812 270,351
General and administrative 8,121 13,231 21,578 22,295
Loss on impairment 792,843 0 792,843 0
Total operating costs and expenses 1,088,182 314,525 1,370,035 624,853
Operating income (loss) (829,813) (36,383) (876,509) 16,265
Other income (expense)        
Income (loss) of unconsolidated affiliates - continuing operations 0 0   0
Income (loss) of unconsolidated affiliates - discontinued operations, net of tax   0   0
Interest income (expense), net of amounts capitalized (74,130) (73,209) (150,145) (146,656)
Gain (loss) on extinguishment of debt, net 0 0 (8,768) 0
Interest income and other, net 2,851 3,138 4,197 4,641
Loss from continuing operations before income taxes (901,092) (106,454) (1,031,225) (125,750)
Income tax benefit (provision) 38,733 18,213 35,737 (239,160)
Net loss from continuing operations (862,359) (88,241) (995,488) (364,910)
Net loss from discontinued operations, net of tax 0 2,967 0 2,967
Net loss (862,359) (85,274) (995,488) (361,943)
Net (income) loss attributable to noncontrolling interests 249,969 4,343 250,955 (13,577)
Net income (loss) attributable to the company (612,390) (80,931) (744,533) (375,520)
Other comprehensive loss, net (2,446) 1,318 (1,455) 1,786
Comprehensive income (loss) attributable to the company (614,836) (79,613) (745,988) (373,734)
Contract drilling services        
Operating revenues        
Revenue from contract with customer 247,689 271,532 476,795 626,191
Operating costs and expenses        
Cost of services 151,437 162,781 288,286 323,550
Contract drilling services | Consolidating Adjustments        
Operating revenues        
Revenue from contract with customer 0 (9,944) 0 (27,113)
Operating costs and expenses        
Cost of services 0 (9,944) 0 (27,113)
Contract drilling services | Other Non-guarantor Subsidiaries of Noble | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 247,689 241,488 476,795 566,212
Operating costs and expenses        
Cost of services 149,881 167,862 285,603 317,873
Contract drilling services | Noble-Cayman | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Cost of services 74 (866) 155 135
Contract drilling services | NHUS | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Cost of services   3,362   5,933
Contract drilling services | NDH | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   39,988   87,092
Operating costs and expenses        
Cost of services   12,687   24,186
Contract drilling services | NHIL | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Cost of services 793 (10,834) 1,397 1,653
Contract drilling services | NDS6        
Operating revenues        
Revenue from contract with customer     476,795  
Operating costs and expenses        
Cost of services     287,155  
Contract drilling services | NDS6 | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Cost of services   0   0
Contract drilling services | Noble Corp        
Operating revenues        
Revenue from contract with customer 247,689 271,532 476,795 626,191
Operating costs and expenses        
Cost of services 150,748 162,267 287,155 322,667
Reimbursables and other        
Operating revenues        
Revenue from contract with customer 10,680 6,610 16,731 14,927
Operating costs and expenses        
Cost of services 8,297 4,394 12,647 9,540
Reimbursables and other | Consolidating Adjustments        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Cost of services 0 0 0 0
Reimbursables and other | Other Non-guarantor Subsidiaries of Noble | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 10,680 5,718 16,731 12,899
Operating costs and expenses        
Cost of services 8,297 3,922 12,647 8,248
Reimbursables and other | Noble-Cayman | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Cost of services 0 0 0 0
Reimbursables and other | NHUS | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Cost of services   0   0
Reimbursables and other | NDH | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   892   2,028
Operating costs and expenses        
Cost of services   472   1,292
Reimbursables and other | NHIL | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer 0 0 0 0
Operating costs and expenses        
Cost of services 0 0 0 0
Reimbursables and other | NDS6        
Operating revenues        
Revenue from contract with customer     16,731  
Operating costs and expenses        
Cost of services     12,647  
Reimbursables and other | NDS6 | Reportable Legal Entities        
Operating revenues        
Revenue from contract with customer   0   0
Operating costs and expenses        
Cost of services   0   0
Reimbursables and other | Noble Corp        
Operating revenues        
Revenue from contract with customer 10,680 6,610 16,731 14,927
Operating costs and expenses        
Cost of services $ 8,297 $ 4,394 $ 12,647 $ 9,540