XML 38 R15.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - Finco - USD ($)
1 Months Ended 11 Months Ended 12 Months Ended
Feb. 05, 2021
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities          
Net income (loss) $ 250,228,000 $ 101,982,000 $ 168,948,000   $ (3,978,459,000)
Adjustments to reconcile net loss to net cash flow from operating activities:          
Depreciation and amortization 20,622,000 89,535,000 146,879,000   374,129,000
Loss on impairment 0 0 0 $ 0 3,915,408,000
(Gain) loss on extinguishment of debt, net 0 0 8,912,000   (17,254,000)
Gain on sale of operating assets, net 0 (185,934,000) (90,230,000)   0
Reorganization items, net (280,790,000) 0 0   (17,366,000)
Deferred income taxes 2,501,000 (34,264,000) (25,628,000)   (26,325,000)
Amortization of share-based compensation 710,000 16,510,000 35,251,000   9,169,000
Other costs, net (10,754,000) 1,146,000 (323,000)   (61,550,000)
Changes in components of working capital          
Change in taxes receivable (1,789,000) 27,847,000 23,344,000   29,880,000
Net changes in other operating assets and liabilities (26,176,000) 45,559,000 19,184,000   45,565,000
Net cash provided by (used in) operating activities (45,448,000) 51,616,000 280,985,000   273,197,000
Cash flows from investing activities          
Capital expenditures (14,629,000) (154,411,000) (174,319,000)   (148,886,000)
Proceeds from disposal of assets 194,000 307,324,000 381,026,000   27,366,000
Other investing activities 0 0 2,458,000   0
Net cash provided by (used in) investing activities (14,435,000) 207,883,000 375,772,000   (121,520,000)
Cash flows from financing activities          
Issuance of debt 200,000,000 0 350,000,000   0
Borrowings on credit facilities 177,500,000 40,000,000 220,000,000   210,000,000
Repayments of credit facilities (545,000,000) (217,500,000) (220,000,000)   0
Repayments of debt 0 0 (627,323,000)   (101,132,000)
Debt issuance costs (23,664,000) 0 (641,000)   0
Net cash provided by (used in) financing activities (191,165,000) (176,770,000) (367,772,000)   107,440,000
Net increase (decrease) in cash, cash equivalents and restricted cash (251,048,000) 82,729,000 288,985,000   259,117,000
Cash, cash equivalents and restricted cash, beginning of period 365,041,000 113,993,000 196,722,000 365,041,000 105,924,000
Cash, cash equivalents and restricted cash, end of period 113,993,000 196,722,000 485,707,000 196,722,000 365,041,000
Noble Finance Company          
Cash flows from operating activities          
Net income (loss) 193,825,000 87,385,000 243,957,000   (3,904,673,000)
Adjustments to reconcile net loss to net cash flow from operating activities:          
Depreciation and amortization 20,631,000 89,503,000 146,696,000   372,560,000
Loss on impairment 0 0 0   3,915,408,000
Amortization of intangible assets and contract liabilities, net 0 51,540,000 (5,352,000)   0
(Gain) loss on extinguishment of debt, net 0 0 8,912,000   (17,254,000)
Gain on sale of operating assets, net 0 (187,493,000) (90,230,000)   0
Reorganization items, net (203,490,000) 0 0   44,134,000
Deferred income taxes 2,501,000 (34,264,000) (25,628,000)   (26,325,000)
Amortization of share-based compensation 710,000 16,510,000 35,251,000   9,169,000
Other costs, net (3,054,000) 1,146,000 (323,000)   (115,550,000)
Changes in components of working capital          
Change in taxes receivable (1,789,000) 27,847,000 23,344,000   29,880,000
Net changes in other operating assets and liabilities (21,808,000) 46,680,000 23,299,000   20,714,000
Net cash provided by (used in) operating activities (12,474,000) 98,854,000 359,926,000   328,063,000
Cash flows from investing activities          
Capital expenditures (14,629,000) (154,411,000) (174,319,000)   (148,886,000)
Proceeds from disposal of assets 194,000 308,883,000 381,026,000   27,366,000
Other investing activities 2,458,000  
Net cash provided by (used in) investing activities (14,435,000) 154,472,000 209,165,000   (121,520,000)
Cash flows from financing activities          
Issuance of debt 200,000,000 0 350,000,000   0
Borrowings on credit facilities 177,500,000 40,000,000 220,000,000   210,000,000
Repayments of credit facilities (545,000,000) (217,500,000) (220,000,000)   0
Repayments of debt 0 0 (627,323,000)   (101,132,000)
Debt issuance costs (10,139,000) 0 (641,000)   0
Cash contributed by parent in connection with business combinations, net 0 54,970,000 167,493,000   0
Distributions to parent company, net (26,503,000) (49,569,000) (177,130,000)   (76,245,000)
Net cash provided by (used in) financing activities (204,142,000) (172,099,000) (287,601,000)   32,623,000
Net increase (decrease) in cash, cash equivalents and restricted cash (231,051,000) 81,227,000 281,490,000   239,166,000
Cash, cash equivalents and restricted cash, beginning of period 345,044,000 113,993,000 195,220,000 345,044,000 105,878,000
Cash, cash equivalents and restricted cash, end of period $ 113,993,000 $ 195,220,000 $ 476,710,000 $ 195,220,000 $ 345,044,000