XML 22 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating revenues                      
Contract drilling services                 $ 2,242,200 $ 3,261,610 $ 3,147,859
Reimbursables                 59,432 90,642 84,644
Other                 433 0 1
Total operating revenues $ 410,156 $ 385,153 $ 894,783 $ 611,973 $ 857,684 $ 896,671 $ 793,555 $ 804,342 2,302,065 3,352,252 3,232,504
Operating costs and expenses                      
Contract drilling services                 879,438 1,232,529 1,500,512
Reimbursables                 45,499 70,276 66,378
Depreciation and amortization                 611,067 634,305 627,473
General and administrative                 69,258 76,843 106,771
Loss on impairment                 1,458,749 418,298 745,428
Total operating costs and expenses                 3,064,011 2,432,251 3,046,562
Operating income (loss) (1,384,912) (2,208) 449,714 175,460 (49,480) 409,973 275,149 284,359 (761,946) 920,001 185,942
Other income (expense)                      
Interest expense, net of amounts capitalized                 (222,915) (213,854) (155,179)
Gain on extinguishment of debt, net                 17,814 0 0
Interest income and other, net                 18 36,286 (1,298)
Income (loss) before income taxes                 (967,029) 742,433 29,465
Income tax benefit (provision)                 109,156 (159,232) (106,651)
Net income (loss) from continuing operations                 (857,873) 583,201 (77,186)
Net income (loss) from discontinued operations, net of tax                 0 0 160,502
Net income (loss)                 (857,873) 583,201 83,316
Net income attributable to noncontrolling interests                 (71,707) (72,201) (74,825)
Net income (loss) attributable to Noble Corporation (1,302,850) (55,081) 322,866 105,485 (152,241) 325,807 159,031 178,403 (929,580) 511,000 8,491
Net income attributable to Noble Corporation plc                      
Income (loss) from continuing operations                 (929,580) 511,000 (152,011)
Income from discontinued operations                 0 0 160,502
Net income (loss) attributable to Noble Corporation $ (1,302,850) $ (55,081) $ 322,866 $ 105,485 $ (152,241) $ 325,807 $ 159,031 $ 178,403 $ (929,580) $ 511,000 $ 8,491
Basic:                      
Income (loss) from continuing operations (usd per share)                 $ (3.82) $ 2.06 $ (0.60)
Income from discontinued operations (usd per share)                 0.00 0.00 0.63
Net income attributable to Noble Corporation plc (usd per share) $ (5.36) $ (0.23) $ 1.28 $ 0.42 $ (0.63) $ 1.32 $ 0.64 $ 0.72 (3.82) 2.06 0.03
Diluted:                      
Income (loss) from continuing operations (usd per share)                 (3.82) 2.06 (0.60)
Income from discontinued operations (usd per share)                 0.00 0.00 0.63
Net income attributable to Noble Corporation plc (usd per share) $ (5.36) $ (0.23) $ 1.28 $ 0.42 $ (0.63) $ 1.32 $ 0.64 $ 0.72 $ (3.82) $ 2.06 $ 0.03
Weighted- Average Shares Outstanding                      
Basic (in shares)                 243,127 242,146 252,909
Diluted (in shares)                 243,127 242,146 252,909
Noble Corp [Member]                      
Operating revenues                      
Contract drilling services                 $ 2,242,200 $ 3,261,610 $ 3,147,859
Reimbursables                 59,432 90,642 84,644
Revenue from affiliates                 0 200 0
Other                 1,133 0 1
Total operating revenues                 2,302,765 3,352,452 3,232,504
Operating costs and expenses                      
Contract drilling services                 873,661 1,226,377 1,507,471
Reimbursables                 45,499 70,276 66,378
Depreciation and amortization                 611,013 633,244 624,278
General and administrative                 46,045 55,435 52,994
Loss on impairment                 1,458,749 418,298 745,428
Total operating costs and expenses                 3,034,967 2,403,630 2,996,549
Operating income (loss)                 (732,202) 948,822 235,955
Other income (expense)                      
Interest expense, net of amounts capitalized                 (222,915) (213,854) (155,179)
Gain on extinguishment of debt, net                 17,814 0 0
Interest income and other, net                 133 34,664 1,124
Income (loss) before income taxes                 (937,170) 769,632 81,900
Income tax benefit (provision)                 109,163 (162,620) (105,930)
Net income (loss) from continuing operations                 (828,007) 607,012 (24,030)
Net income (loss) from discontinued operations, net of tax                 0 0 223,083
Net income (loss)                 (828,007) 607,012 199,053
Net income attributable to noncontrolling interests                 (71,707) (72,201) (74,825)
Net income (loss) attributable to Noble Corporation                 (899,714) 534,811 124,228
Net income attributable to Noble Corporation plc                      
Net income (loss) attributable to Noble Corporation                 $ (899,714) $ 534,811 $ 124,228