XML 18 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Net Income (Loss) Including Noncontrolling Interests $ 816 $ (1,566)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities    
Depreciation, Depletion and Amortization 1,418 1,554
Loss on Marcellus Shale Exit Activities 0 2,326
Gain on Divestitures, Net (859) 0
Asset Impairments 168 0
Deferred Income Tax Benefit (150) (988)
Undeveloped Leasehold Impairment 0 51
Loss (Gain) on Extinguishment of Debt, Net (3) 98
Loss (Gain) on Commodity Derivative Instruments 483 (145)
Net Cash (Paid) Received in Settlement of Commodity Derivative Instruments (160) 18
Stock Based Compensation 53 83
Other Adjustments for Noncash Items Included in Income (Loss) (5) 14
Changes in Operating Assets and Liabilities    
Decrease (Increase) in Accounts Receivable 114 (148)
(Decrease) Increase in Accounts Payable (91) 230
Increase (Decrease) in Current Income Taxes Payable 54 (41)
Other Current Assets and Liabilities, Net 19 (5)
Other Operating Assets and Liabilities, Net (81) (63)
Net Cash Provided by Operating Activities 1,776 1,418
Cash Flows From Investing Activities    
Additions to Property, Plant and Equipment (2,589) (1,956)
Proceeds from Sale of 7.5% Interest in Tamar Field 484 0
Proceeds from Sale of CONE Gathering LLC and CNX Midstream Partners Common Units 691 0
Clayton Williams Energy Acquisition, Net of Cash Received 0 (616)
Saddle Butte Acquisition, Net of Cash Received (650) 0
Other Acquisitions (3) (357)
Proceeds from Other Divestitures 182 129
Additions to Equity Method Investments 0 (68)
Net Cash Used in Investing Activities (1,502) (1,840)
Cash Flows From Financing Activities    
Dividends Paid, Common Stock (156) (141)
Purchase and Retirement of Common Stock (223) 0
Contributions from Noncontrolling Interest Owners 348 0
Issuance of Noble Midstream Partners Common Units, Net of Offering Costs 0 138
Proceeds from Revolving Credit Facility 1,450 1,585
Repayment of Revolving Credit Facility (1,680) (1,310)
Repayment of Clayton Williams Energy Long-term Debt 0 (595)
Proceeds from Issuance of Senior Notes, Net 0 1,086
Repayment of Senior Notes (384) (1,096)
Repayment of Capital Lease Obligation (49) (44)
Distributions to Noncontrolling Interest Owners and Other (37) (47)
Net Cash Used in Financing Activities (266) (224)
Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 8 (646)
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 713 1,210
Cash, Cash Equivalents, and Restricted Cash at End of Period 721 564
Gulf of Mexico    
Cash Flows From Investing Activities    
Proceeds from Divestitures 383 0
Marcellus Shale    
Cash Flows From Investing Activities    
Proceeds from Divestitures 0 1,028
Revolving Credit Facility    
Cash Flows From Financing Activities    
Proceeds from Noble Midstream Services Revolving Credit Facility 690 245
Repayment of Noble Midstream Services Revolving Credit Facility (725) (45)
Term Loan Facility    
Cash Flows From Financing Activities    
Proceeds from Noble Midstream Services Revolving Credit Facility $ 500 $ 0