XML 133 R112.htm IDEA: XBRL DOCUMENT v3.3.1.900
Information about Noble-Cayman - Condensed Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities      
Net cash from operating activities $ 1,762,351 $ 1,778,208 $ 1,702,317
Cash flows from investing activities      
Proceeds from disposal of assets 4,614   61,000
Net cash from investing activities (432,537) (2,109,268) (2,485,107)
Cash flows from financing activities      
Net change in borrowings outstanding on bank credit facilities (1,123,495) (437,647) 1,221,333
Repayment of long-term debt (350,000) (250,000) (300,000)
Issuance of senior notes 1,092,728    
Debt issuance costs on senior notes and credit facilities (16,070) (398) (2,484)
Dividends paid to noncontrolling interests (71,504) (79,966) (105,388)
Net cash from financing activities (886,079) 285,112 615,156
Net change in cash and cash equivalents 443,735 (45,948) (167,634)
Cash and cash equivalents, beginning of period 68,510 114,458 282,092
Cash and cash equivalents, end of period 512,245 68,510 114,458
Long-term borrowings of Paragon Offshore   1,710,550  
Financing costs on long-term borrowings of Paragon Offshore   (14,676)  
Cash balances of Paragon Offshore in Spin-off   (104,152)  
Noble-Cayman [Member]      
Cash flows from operating activities      
Net cash from operating activities (31,562) 2,825,524 (117,993)
Cash flows from investing activities      
Notes receivable from affiliates 124,951 50  
Net cash from investing activities 124,951 50  
Cash flows from financing activities      
Net change in borrowings outstanding on bank credit facilities (1,123,495) (437,647) 1,221,333
Repayment of long-term debt     (300,000)
Debt issuance costs on senior notes and credit facilities (6,450) (398) (2,484)
Distributions to parent company, net (400,614) (631,095) (265,880)
Advances (to) from affiliates 2,047,563 (1,482,686) (241,180)
Notes payable to affiliates (608,771) (273,744) (294,798)
Net cash from financing activities (91,767) (2,825,570) 116,991
Net change in cash and cash equivalents 1,622 4 (1,002)
Cash and cash equivalents, beginning of period 5 1 1,003
Cash and cash equivalents, end of period 1,627 5 1
NHC [Member]      
Cash flows from operating activities      
Net cash from operating activities (53,686) (151,987) (133,595)
Cash flows from financing activities      
Advances (to) from affiliates 53,686 151,987 133,595
Net cash from financing activities 53,686 151,987 133,595
NDH [Member]      
Cash flows from operating activities      
Net cash from operating activities 15,207 366,583 424,147
Cash flows from investing activities      
Capital expenditures (116,594) (1,404,560) (1,594,449)
Net cash from investing activities (116,594) (1,404,560) (1,594,449)
Cash flows from financing activities      
Advances (to) from affiliates 103,234 1,037,829 1,169,800
Net cash from financing activities 103,234 1,037,829 1,169,800
Net change in cash and cash equivalents 1,847 (148) (502)
Cash and cash equivalents, beginning of period 254 402 904
Cash and cash equivalents, end of period 2,101 254 402
NHIL [Member]      
Cash flows from operating activities      
Net cash from operating activities (267,735) (232,605) (128,315)
Cash flows from investing activities      
Notes receivable from affiliates 608,771 273,744  
Net cash from investing activities 608,771 273,744  
Cash flows from financing activities      
Repayment of long-term debt (350,000) (250,000)  
Issuance of senior notes 1,092,728    
Debt issuance costs on senior notes and credit facilities (9,620)    
Advances (to) from affiliates (1,074,144) 208,857 128,317
Net cash from financing activities (341,036) (41,143) 128,317
Net change in cash and cash equivalents   (4) 2
Cash and cash equivalents, beginning of period   4 2
Cash and cash equivalents, end of period     4
NDS6 [Member]      
Cash flows from operating activities      
Net cash from operating activities (20,292) (31,788) 1,523,225
Cash flows from financing activities      
Advances (to) from affiliates 20,292 31,788 (1,523,225)
Net cash from financing activities 20,292 31,788 (1,523,225)
Other Non-guarantor Subsidiaries of Noble [Member]      
Cash flows from operating activities      
Net cash from operating activities 2,105,575 (903,811) 201,161
Cash flows from investing activities      
Capital expenditures (320,557) (704,574) (949,755)
Proceeds from disposal of assets 4,614   61,000
Notes receivable from affiliates     294,798
Net cash from investing activities (315,943) (704,574) (593,957)
Cash flows from financing activities      
Dividends paid to noncontrolling interests (71,504) (79,966) (105,388)
Advances (to) from affiliates (1,150,631) 52,225 332,693
Notes payable to affiliates (124,951) (50)  
Net cash from financing activities (1,347,086) 1,563,931 227,305
Net change in cash and cash equivalents 442,546 (44,454) (165,491)
Cash and cash equivalents, beginning of period 65,521 109,975 275,466
Cash and cash equivalents, end of period 508,067 65,521 109,975
Long-term borrowings of Paragon Offshore   1,710,550  
Financing costs on long-term borrowings of Paragon Offshore   (14,676)  
Cash balances of Paragon Offshore in Spin-off   (104,152)  
Noble Corp [Member]      
Cash flows from operating activities      
Net cash from operating activities 1,747,507 1,871,916 1,768,630
Cash flows from investing activities      
Capital expenditures (437,151) (2,109,134) (2,544,204)
Proceeds from disposal of assets 4,614   61,000
Net cash from investing activities (432,537) (2,109,134) (2,483,204)
Cash flows from financing activities      
Net change in borrowings outstanding on bank credit facilities (1,123,495) (437,647) 1,221,333
Repayment of long-term debt (350,000) (250,000) (300,000)
Issuance of senior notes 1,092,728    
Debt issuance costs on senior notes and credit facilities (16,070) (398) (2,484)
Dividends paid to noncontrolling interests (71,504) (79,966) (105,388)
Distributions to parent company, net (400,614) (631,095) (265,880)
Net cash from financing activities (868,955) 192,616 547,581
Net change in cash and cash equivalents 446,015 (44,602) (166,993)
Cash and cash equivalents, beginning of period 65,780 110,382 277,375
Cash and cash equivalents, end of period 511,795 65,780 110,382
Long-term borrowings of Paragon Offshore   1,710,550  
Financing costs on long-term borrowings of Paragon Offshore   (14,676)  
Cash balances of Paragon Offshore in Spin-off   (104,152)  
Consolidating Adjustments [Member]      
Cash flows from investing activities      
Notes receivable from affiliates (733,722) (273,794) (294,798)
Net cash from investing activities (733,722) (273,794) (294,798)
Cash flows from financing activities      
Notes payable to affiliates 733,722 273,794 294,798
Net cash from financing activities $ 733,722 $ 273,794 $ 294,798