XML 132 R111.htm IDEA: XBRL DOCUMENT v3.3.1.900
Information about Noble-Cayman - Condensed Consolidating Statement of Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating revenues                      
Contract drilling services                 $ 3,261,610 $ 3,147,859 $ 2,454,745
Reimbursables                 90,642 84,644 66,292
Labor contract drilling services                     17,095
Total operating revenues $ 857,684 $ 896,671 $ 793,555 $ 804,342 $ 804,740 $ 828,796 $ 803,781 $ 795,187 3,352,252 3,232,504 2,538,143
Other                   1 11
Operating costs and expenses                      
Contract drilling services                 1,232,529 1,500,512 1,168,764
Reimbursables                 70,276 66,378 50,410
Labor contract drilling services                     11,601
Depreciation and amortization                 634,305 627,473 511,513
General and administrative                 76,843 106,771 117,997
Gain on disposal of assets, net                     (35,646)
Gain on contract settlements/extinguishments, net                     (30,618)
Total operating costs and expenses                 2,432,251 3,046,562 1,797,606
Operating income (49,480) 409,973 275,149 284,359 (541,864) 243,633 235,205 248,968 920,001 185,942 740,537
Other income (expense)                      
Interest expense, net of amount capitalized                 (213,854) (155,179) (106,300)
Interest income and other, net                 36,286 (1,298) 4,184
Income from continuing operations before income taxes                 742,433 29,465 638,421
Income tax provision                 (159,232) (106,651) (92,117)
Net income                 583,201 83,316 850,406
Net income attributable to noncontrolling interests                 (72,201) (74,825) (67,709)
Net income attributable to Noble Corporation plc $ (152,241) $ 325,807 $ 159,031 $ 178,403 $ (594,539) $ 147,389 $ 140,325 $ 154,814 511,000 8,491 782,697
Other comprehensive income (loss), net                 6,243 (21,732) 33,285
Comprehensive income (loss) attributable to Noble Corporation plc                 517,243 (13,241) 815,982
Net income (loss) from continuing operations                 583,201 (77,186) 546,304
Net income from discontinued operations, net of tax                   160,502 304,102
Noble-Cayman [Member]                      
Operating costs and expenses                      
Contract drilling services                 3,611 30,885 24,039
General and administrative                 1,138 2,437 7,380
Gain on contract settlements/extinguishments, net                     (45,000)
Total operating costs and expenses                 4,749 33,322 (13,581)
Operating income                 (4,749) (33,322) 13,581
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 591,297 (2,885,628) 653,815
Interest expense, net of amount capitalized                 (75,925) (93,536) (127,995)
Interest income and other, net                 24,188 2,913,631 6,609
Income from continuing operations before income taxes                 534,811 124,228 867,814
Net income                 534,811 124,228 867,814
Net income attributable to Noble Corporation plc                 534,811 124,228 867,814
Other comprehensive income (loss), net                 6,243 (21,732) 33,285
Comprehensive income (loss) attributable to Noble Corporation plc                 541,054 102,496 901,099
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   223,083 321,804
Total income (loss) of unconsolidated affiliates                   (2,662,545) 975,619
Net income (loss) from continuing operations                   124,228 867,814
NHC [Member]                      
Operating costs and expenses                      
Contract drilling services                 19,160 39,039 22,195
General and administrative                 8,683 11,376 7,396
Total operating costs and expenses                 27,843 50,415 29,591
Operating income                 (27,843) (50,415) (29,591)
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 73,319 157,648 65,868
Interest expense, net of amount capitalized                 (4,932) (3,046) (1,081)
Interest income and other, net                 4,852    
Income from continuing operations before income taxes                 45,396 154,752 80,294
Income tax provision                 (77,929) (68,805) (24,592)
Net income                 (32,533) 67,292 39,133
Net income attributable to Noble Corporation plc                 (32,533) 67,292 39,133
Comprehensive income (loss) attributable to Noble Corporation plc                 (32,533) 67,292 39,133
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   50,565 45,098
Total income (loss) of unconsolidated affiliates                   208,213 110,966
Net income (loss) from continuing operations                   85,947 55,702
Net income from discontinued operations, net of tax                   (18,655) (16,569)
NDH [Member]                      
Operating revenues                      
Contract drilling services                 354,657 327,070 240,631
Reimbursables                 18,529 6,239 8,498
Total operating revenues                 373,186 333,309 249,129
Operating costs and expenses                      
Contract drilling services                 395,365 120,971 70,359
Reimbursables                 13,686 4,687 6,850
Depreciation and amortization                 77,187 65,164 62,778
Loss on impairment                 13    
Total operating costs and expenses                 486,251 190,822 139,987
Operating income                 (113,065) 142,487 109,142
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 190,335 (80,080) (53,235)
Interest expense, net of amount capitalized                 (12,110) (24,974) (23,156)
Interest income and other, net                 52,026 249,005 262,717
Income from continuing operations before income taxes                 117,186 315,018 603,656
Income tax provision                 (4,466) (3,574) 3,655
Net income                 112,720 318,078 631,840
Net income attributable to Noble Corporation plc                 112,720 318,078 631,840
Comprehensive income (loss) attributable to Noble Corporation plc                 112,720 318,078 631,840
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   28,580 308,188
Total income (loss) of unconsolidated affiliates                   (51,500) 254,953
Net income (loss) from continuing operations                   311,444 607,311
Net income from discontinued operations, net of tax                   6,634 24,529
NHIL [Member]                      
Operating costs and expenses                      
Contract drilling services                 84,005 115,909 110,138
General and administrative                 38,167 31,620 36,050
Total operating costs and expenses                 122,172 147,529 146,188
Operating income                 (122,172) (147,529) (146,188)
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 936,429 604,419 641,155
Interest expense, net of amount capitalized                 (224,894) (169,666) (139,784)
Interest income and other, net                 71,617 89,449 154,442
Income from continuing operations before income taxes                 660,980 547,518 940,774
Net income                 660,980 547,518 940,719
Net income attributable to Noble Corporation plc                 660,980 547,518 940,719
Comprehensive income (loss) attributable to Noble Corporation plc                 660,980 547,518 940,719
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   170,845 431,149
Total income (loss) of unconsolidated affiliates                   775,264 1,072,304
Net income (loss) from continuing operations                   547,518 940,774
Net income from discontinued operations, net of tax                     (55)
NDS6 [Member]                      
Operating costs and expenses                      
General and administrative                 1 1 1
Total operating costs and expenses                 1 1 1
Operating income                 (1) (1) (1)
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 647,856 448,785 (1,136,831)
Interest expense, net of amount capitalized                 (25,578) (33,671) (45,897)
Interest income and other, net                 5,165 3,308 1,569,003
Income from continuing operations before income taxes                 627,442 424,661 449,509
Income tax provision                   (1,546)  
Net income                 627,442 423,115 449,509
Net income attributable to Noble Corporation plc                 627,442 423,115 449,509
Comprehensive income (loss) attributable to Noble Corporation plc                 627,442 423,115 449,509
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   6,240 63,235
Total income (loss) of unconsolidated affiliates                   455,025 (1,073,596)
Net income (loss) from continuing operations                   423,115 449,509
Other Non-guarantor Subsidiaries of Noble [Member]                      
Operating revenues                      
Contract drilling services                 3,325,608 3,067,195 2,291,475
Reimbursables                 72,113 78,405 57,794
Labor contract drilling services                     17,095
Revenue from affiliates                 200    
Total operating revenues                 3,397,921 3,145,601 2,366,375
Other                   1 11
Operating costs and expenses                      
Contract drilling services                 1,142,891 1,447,073 1,009,801
Reimbursables                 56,590 61,691 43,560
Labor contract drilling services                     11,601
Depreciation and amortization                 556,057 559,114 446,563
General and administrative                 7,446 7,560 14,032
Loss on impairment                 418,285 745,428 3,585
Gain on disposal of assets, net                     (35,646)
Gain on contract settlements/extinguishments, net                     14,382
Total operating costs and expenses                 2,181,269 2,820,866 1,507,878
Operating income                 1,216,652 324,735 858,497
Other income (expense)                      
Interest expense, net of amount capitalized                 (68,670) (3,148,822) (1,852,423)
Interest income and other, net                 75,071 64,267 94,821
Income from continuing operations before income taxes                 1,223,053 (2,759,820) (899,105)
Income tax provision                 (80,225) (32,005) (68,040)
Net income                 1,142,828 (2,556,721) (653,246)
Net income attributable to noncontrolling interests                 (105,240) (98,603) (114,314)
Net income attributable to Noble Corporation plc                 1,037,588 (2,655,324) (767,560)
Other comprehensive income (loss), net                 6,243 (21,732) 33,285
Comprehensive income (loss) attributable to Noble Corporation plc                 1,043,831 (2,677,056) (734,275)
Net income (loss) from continuing operations                   (2,791,825) (967,145)
Net income from discontinued operations, net of tax                   235,104 313,899
Noble Corp [Member]                      
Operating revenues                      
Contract drilling services                 3,261,610 3,147,859 2,454,745
Reimbursables                 90,642 84,644 66,292
Labor contract drilling services                     17,095
Revenue from affiliates                 200    
Total operating revenues                 3,352,452 3,232,504 2,538,143
Other                   1 11
Operating costs and expenses                      
Contract drilling services                 1,226,377 1,507,471 1,159,171
Reimbursables                 70,276 66,378 50,410
Labor contract drilling services                     11,601
Depreciation and amortization                 633,244 624,278 509,341
General and administrative                 55,435 52,994 64,859
Loss on impairment                 418,298 745,428 3,585
Gain on disposal of assets, net                     (35,646)
Gain on contract settlements/extinguishments, net                     (30,618)
Total operating costs and expenses                 2,403,630 2,996,549 1,732,703
Operating income                 948,822 235,955 805,440
Other income (expense)                      
Interest expense, net of amount capitalized                 (213,854) (155,179) (106,300)
Interest income and other, net                 34,664 1,124 3,556
Income from continuing operations before income taxes                 769,632 81,900 702,696
Income tax provision                 (162,620) (105,930) (88,977)
Net income                 607,012 199,053 935,523
Net income attributable to noncontrolling interests                 (72,201) (74,825) (67,709)
Net income attributable to Noble Corporation plc                 534,811 124,228 867,814
Other comprehensive income (loss), net                 6,243 (21,732) 33,285
Comprehensive income (loss) attributable to Noble Corporation plc                 541,054 102,496 901,099
Net income (loss) from continuing operations                 607,012 (24,030) 613,719
Net income from discontinued operations, net of tax                   223,083 321,804
Consolidating Adjustments [Member]                      
Operating revenues                      
Contract drilling services                 (418,655) (246,406) (77,361)
Total operating revenues                 (418,655) (246,406) (77,361)
Operating costs and expenses                      
Contract drilling services                 (418,655) (246,406) (77,361)
Total operating costs and expenses                 (418,655) (246,406) (77,361)
Other income (expense)                      
Income (loss) of unconsolidated affiliates                 (2,439,236) 1,754,856 (170,772)
Interest expense, net of amount capitalized                 198,255 3,318,536 2,084,036
Interest income and other, net                 (198,255) (3,318,536) (2,084,036)
Income from continuing operations before income taxes                 (2,439,236) 1,275,543 (1,340,246)
Net income                 (2,439,236) 1,275,543 (1,340,246)
Net income attributable to noncontrolling interests                 33,039 23,778 46,605
Net income attributable to Noble Corporation plc                 (2,406,197) 1,299,321 (1,293,641)
Other comprehensive income (loss), net                 (6,243) 21,732 (33,285)
Comprehensive income (loss) attributable to Noble Corporation plc                 $ (2,412,440) 1,321,053 (1,326,926)
Income (loss) of unconsolidated affiliates—discontinued operations, net of tax                   (479,313) (1,169,474)
Total income (loss) of unconsolidated affiliates                   1,275,543 (1,340,246)
Net income (loss) from continuing operations                   $ 1,275,543 $ (1,340,246)