XML 68 R4.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Operations - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Operating revenues                      
Operating revenues $ 454,088 $ 275,526 $ 292,936 $ 282,888 $ 309,892 $ 279,408 $ 258,369 $ 235,157 $ 1,305,438 $ 1,082,826 $ 1,236,915
Operating costs and expenses                      
Depreciation and amortization                 440,221 486,530 547,990
General and administrative                 168,792 73,216 71,634
Loss on impairment                 615,294 802,133 121,639
Total operating costs and expenses                 1,971,711 2,028,900 1,402,635
Operating loss 116,261 (640,012) (118,710) (23,812) (21,745) (21,843) (845,606) (56,880) (666,273) (946,074) (165,720)
Other income (expense)                      
Interest expense, net of amount capitalized                 (279,435) (297,611) (291,989)
Gain (loss) on extinguishment of debt, net                 30,616 (1,793) 0
Interest income and other, net                 6,007 8,302 7,897
Loss from continuing operations before income taxes                 (909,085) (1,237,176) (449,812)
Income tax benefit (provision)                 38,540 106,641 (42,629)
Net loss from continuing operations                 (870,545) (1,130,535) (492,441)
Net loss from discontinued operations, net of tax                 (3,821) 0 (1,486)
Net loss                 (874,366) (1,130,535) (493,927)
Net (income) loss attributable to noncontrolling interests                 173,776 245,485 (22,584)
Net income (loss) attributable to the company                 (700,590) (885,050) (516,511)
Loss from continuing operations (32,870) (444,871) (151,960) (67,068) (33,062) (81,591) (628,063) (142,334) (696,769) (885,050) (515,025)
Net loss from discontinued operations, net of tax $ 0 $ 0 $ 0 $ (3,821) $ 0 $ 0 $ 0 $ 0 (3,821) 0 (1,486)
Net income (loss) attributable to the company                 $ (700,590) $ (885,050) $ (516,511)
Basic:                      
Loss from continuing operations (usd per share) $ (0.13) $ (1.79) $ (0.61) $ (0.27) $ (0.13) $ (0.33) $ (2.55) $ (0.58) $ (2.79) $ (3.59) $ (2.10)
Loss from discontinued operations (usd per share) 0 0 0 (0.02)         (0.02) 0 (0.01)
Net income (loss) (usd per share)                 (2.81) (3.59) (2.11)
Diluted:                      
Loss from continuing operations (usd per share) (0.13) (1.79) (0.61) (0.27) $ (0.13) $ (0.33) $ (2.55) $ (0.58) (2.79) (3.59) (2.10)
Loss from discontinued operations (usd per share) $ 0 $ 0 $ 0 $ (0.02)         (0.02) 0 (0.01)
Net income (loss) (usd per share)                 $ (2.81) $ (3.59) $ (2.11)
Weighted- Average Shares Outstanding                      
Basic (in shares)                 248,949,000 246,614,000 244,743,000
Diluted (in shares)                 248,949,000 246,614,000 244,743,000
Noble Corp                      
Operating revenues                      
Operating revenues                 $ 1,305,438 $ 1,082,826 $ 1,236,915
Operating costs and expenses                      
Depreciation and amortization                 437,690 482,660 543,119
General and administrative                 34,602 38,203 41,087
Loss on impairment                 615,294 802,133 121,639
Total operating costs and expenses                 1,832,912 1,988,208 1,364,763
Operating loss                 (527,474) (905,382) (127,848)
Other income (expense)                      
Interest expense, net of amount capitalized                 (279,435) (297,611) (291,989)
Gain (loss) on extinguishment of debt, net                 30,616 (1,793) 0
Interest income and other, net                 6,670 8,282 7,733
Loss from continuing operations before income taxes                 (769,623) (1,196,504) (412,104)
Income tax benefit (provision)                 38,540 106,534 (42,595)
Net loss from continuing operations                 (731,083) (1,089,970) (454,699)
Net loss from discontinued operations, net of tax                 (3,821) 0 2,967
Net loss                 (734,904) (1,089,970) (451,732)
Net (income) loss attributable to noncontrolling interests                 173,776 245,485 (22,584)
Net income (loss) attributable to the company                 (561,128) (844,485) (474,316)
Net income (loss) attributable to the company                 (561,128) (844,485) (474,316)
Contract drilling services                      
Operating revenues                      
Operating revenues                 1,246,058 1,036,082 1,207,026
Operating costs and expenses                      
Cost of services                 698,343 629,937 642,937
Contract drilling services | Noble Corp                      
Operating revenues                      
Operating revenues                 1,246,058 1,036,082 1,207,026
Operating costs and expenses                      
Cost of services                 696,265 628,128 640,483
Reimbursables and other                      
Operating revenues                      
Operating revenues                 59,380 46,744 29,889
Operating costs and expenses                      
Cost of services                 49,061 37,084 18,435
Reimbursables and other | Noble Corp                      
Operating revenues                      
Operating revenues                 59,380 46,744 29,889
Operating costs and expenses                      
Cost of services                 $ 49,061 $ 37,084 $ 18,435