XML 24 R7.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
1 Months Ended 8 Months Ended 9 Months Ended
Feb. 05, 2021
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities      
Net loss $ 250,228,000 $ (21,454,000) $ (1,155,739,000)
Adjustments to reconcile net loss to net cash flow from operating activities:      
Depreciation and amortization 20,622,000 64,831,000 283,652,000
Loss on impairment 0 0 1,119,517,000
Gain on extinguishment of debt, net 0 0 (17,254,000)
Gain on bargain purchase 0 (64,479,000) 0
Amortization of intangible asset 0 37,127,000 0
Reorganization items, net (280,790,000) 0 (11,531,000)
Deferred income taxes 2,501,000 (9,170,000) 6,825,000
Amortization of share-based compensation 710,000 11,624,000 7,352,000
Other costs, net (10,754,000) 1,912,000 (53,179,000)
Changes in components of working capital:      
Change in taxes receivable (1,789,000) 13,810,000 29,581,000
Net changes in other operating assets and liabilities (26,176,000) (10,173,000) 27,442,000
Net cash provided by (used in) operating activities (45,448,000) 24,028,000 236,666,000
Cash flows from investing activities      
Capital expenditures (14,629,000) (117,750,000) (112,603,000)
Cash acquired in stock-based business combination 0 54,970,000 0
Proceeds from disposal of assets, net 194,000 31,247,000 1,428,000
Net cash used in investing activities (14,435,000) (31,533,000) (111,175,000)
Cash flows from financing activities      
Issuance of second lien notes 200,000,000 0 0
Borrowings on credit facilities 177,500,000 40,000,000 210,000,000
Repayments of credit facilities (545,000,000) (27,500,000) 0
Repayments of debt 0 0 (101,132,000)
Debt issuance costs (23,664,000) 0 0
Warrants exercised 0 647,000 0
Cash paid to settle equity compensation awards 0 0 (1,010,000)
Taxes withheld on employee stock transactions (1,000) 0 (417,000)
Net cash provided by (used in) financing activities (191,165,000) 13,147,000 107,441,000
Net increase (decrease) in cash, cash equivalents and restricted cash (251,048,000) 5,642,000 232,932,000
Cash, cash equivalents and restricted cash, beginning of period 365,041,000 113,993,000 105,924,000
Cash, cash equivalents and restricted cash, end of period 113,993,000 119,635,000 338,856,000
Noble Finance Company      
Cash flows from operating activities      
Net loss 193,825,000 (55,336,000) (1,104,341,000)
Adjustments to reconcile net loss to net cash flow from operating activities:      
Depreciation and amortization 20,631,000 64,814,000 282,385,000
Loss on impairment 0 0 1,119,517,000
Gain on extinguishment of debt, net 0 0 (17,254,000)
Amortization of intangible asset 0 37,127,000 0
Reorganization items, net (203,490,000) 0 49,969,000
Deferred income taxes 2,501,000 (9,170,000) 6,825,000
Amortization of share-based compensation 710,000 11,624,000 7,352,000
Other costs, net (3,054,000) 1,912,000 (99,679,000)
Changes in components of working capital:      
Change in taxes receivable (1,789,000) 13,810,000 29,581,000
Net changes in other operating assets and liabilities (21,808,000) (7,664,000) (2,258,000)
Net cash provided by (used in) operating activities (12,474,000) 57,117,000 272,097,000
Cash flows from investing activities      
Capital expenditures (14,629,000) (117,750,000) (112,603,000)
Proceeds from disposal of assets, net 194,000 31,247,000 1,428,000
Net cash used in investing activities (14,435,000) (86,503,000) (111,175,000)
Cash flows from financing activities      
Issuance of second lien notes 200,000,000 0 0
Borrowings on credit facilities 177,500,000 40,000,000 210,000,000
Repayments of credit facilities (545,000,000) (27,500,000) 0
Repayments of debt 0 0 (101,132,000)
Debt issuance costs (10,139,000) 0 0
Cash contributed by parent in connection with Pacific Drilling merger 0 54,970,000 0
Distributions to parent company, net (26,503,000) (32,677,000) (49,829,000)
Net cash provided by (used in) financing activities (204,142,000) 34,793,000 59,039,000
Net increase (decrease) in cash, cash equivalents and restricted cash (231,051,000) 5,407,000 219,961,000
Cash, cash equivalents and restricted cash, beginning of period 345,044,000 113,993,000 105,878,000
Cash, cash equivalents and restricted cash, end of period $ 113,993,000 $ 119,400,000 $ 325,839,000