XML 56 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities    
Net loss $ (1,062,677) $ (66,970)
Adjustments to reconcile net loss to net cash flow from operating activities:    
Depreciation and amortization 103,681 109,578
Loss on impairment 1,119,517 0
Gain on extinguishment of debt, net 0 (31,266)
Deferred income taxes 6,014 2,208
Amortization of share-based compensation 3,245 2,952
Other costs, net (3,195) (3,264)
Changes in components of working capital:    
Change in taxes receivable (120,838) 4,204
Net changes in other operating assets and liabilities (46,557) (58,217)
Net cash provided by (used in) operating activities (810) (40,775)
Cash flows from investing activities    
Capital expenditures (36,461) (96,793)
Proceeds from disposal of assets, net 0 7,930
Net cash used in investing activities (36,461) (88,863)
Cash flows from financing activities    
Borrowings on credit facilities 110,000 350,000
Repayments of senior notes 0 (400,000)
Debt issuance costs 0 (90)
Dividends paid to noncontrolling interests 0 (5,020)
Cash paid to settle equity awards (1,010) 0
Taxes withheld on employee stock transactions (413) (2,763)
Net cash provided by (used in) financing activities 108,577 (57,873)
Net increase (decrease) in cash, cash equivalents and restricted cash 71,306 (187,511)
Cash, cash equivalents and restricted cash, beginning of period 105,924 375,907
Cash, cash equivalents and restricted cash, end of period 177,230 188,396
Noble Corp    
Cash flows from operating activities    
Net loss (1,050,725) (56,894)
Adjustments to reconcile net loss to net cash flow from operating activities:    
Depreciation and amortization 103,109 108,772
Loss on impairment 1,119,517 0
Gain on extinguishment of debt, net 0 (31,266)
Deferred income taxes 6,014 2,208
Amortization of share-based compensation 3,245 2,940
Other costs, net 1,427 (3,264)
Changes in components of working capital:    
Change in taxes receivable (120,838) 4,195
Net changes in other operating assets and liabilities (51,328) (57,373)
Net cash provided by (used in) operating activities 10,421 (30,682)
Cash flows from investing activities    
Capital expenditures (36,461) (96,793)
Proceeds from disposal of assets, net 0 7,930
Net cash used in investing activities (36,461) (88,863)
Cash flows from financing activities    
Borrowings on credit facilities 110,000 350,000
Repayments of senior notes 0 (400,000)
Debt issuance costs 0 (90)
Dividends paid to noncontrolling interests 0 (5,020)
Distributions to parent company, net (12,644) (12,077)
Net cash provided by (used in) financing activities 97,356 (67,187)
Net increase (decrease) in cash, cash equivalents and restricted cash 71,316 (186,732)
Cash, cash equivalents and restricted cash, beginning of period 105,878 375,050
Cash, cash equivalents and restricted cash, end of period $ 177,194 $ 188,318