Information about Noble-Cayman | NOBLE CORPORATION PLC AND SUBSIDIARIES NOBLE CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unless otherwise indicated, dollar amounts in tables are in thousands, except per share data) Note 22 - Information about Noble-Cayman Guarantees of Registered Securities In May 2014, as part of the separation of Paragon Offshore, NHC assumed all of the obligations of Noble Drilling Corporation (“NDC”) under the Senior Notes due 2019, and NDC was released from all obligations under the Senior Notes due 2019. As such, we removed NDC from the guarantor financial statements and NHC is no longer combined with Noble Drilling Holding, LLC (“NDH”), as they are now issuers and guarantors on separate debt instruments. We have recast prior periods presented to conform to the guarantor structure as it existed at December 31, 2015. Noble-Cayman, or one or more wholly-owned subsidiaries of Noble-Cayman, are a co-issuer or full and unconditional guarantor or otherwise obligated as of December 31, 2015 as follows: Issuer Notes (Co-Issuer(s)) Guarantor(s) $300 million 3.05% Senior Notes due 2016 NHIL Noble-Cayman $300 million 2.50% Senior Notes due 2017 NHIL Noble-Cayman $250 million 4.00% Senior Notes due 2018 NHIL Noble-Cayman $202 million 7.50% Senior Notes due 2019 NHC Noble-Cayman NDH Noble Drilling Services 6 LLC (“NDS6”) $500 million 4.90% Senior Notes due 2020 NHIL Noble-Cayman $400 million 4.625% Senior Notes due 2021 NHIL Noble-Cayman $400 million 3.95% Senior Notes due 2022 NHIL Noble-Cayman $450 million 5.95% Senior Notes due 2025 NHIL Noble-Cayman $400 million 6.20% Senior Notes due 2040 NHIL Noble-Cayman $400 million 6.05% Senior Notes due 2041 NHIL Noble-Cayman $500 million 5.25% Senior Notes due 2042 NHIL Noble-Cayman $400 million 6.95% Senior Notes due 2045 NHIL Noble-Cayman The following consolidating financial statements of Noble-Cayman, NHC, NDH, NHIL, NDS6 and all other subsidiaries present investments in both consolidated and unconsolidated affiliates using the equity method of accounting. NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total ASSETS Current assets Cash and cash equivalents $ 1,627 $ — $ 2,101 $ — $ — $ 508,067 $ — $ 511,795 Accounts receivable — — 9,381 — — 489,550 — 498,931 Taxes receivable — 12,124 27 — — 43,291 — 55,442 Short-term notes receivable from affiliates — — 119,476 — — 171,925 (291,401 ) — Accounts receivable from affiliates 626,305 451,201 128,457 811,785 67,684 3,445,590 (5,531,022 ) — Prepaid expenses and other current assets 246 — 1,696 — — 166,527 — 168,469 Total current assets 628,178 463,325 261,138 811,785 67,684 4,824,950 (5,822,423 ) 1,234,637 Property and equipment, at cost — — 1,877,520 — — 12,177,038 — 14,054,558 Accumulated depreciation — — (344,591 ) — — (2,227,740 ) — (2,572,331 ) Property and equipment, net — — 1,532,929 — — 9,949,298 — 11,482,227 Notes receivable from affiliates 3,304,652 — 236,921 1,587,927 5,000 2,435,154 (7,569,654 ) — Investments in affiliates 5,159,064 2,174,480 3,001,327 9,752,912 7,438,397 — (27,526,180 ) — Other assets 5,954 — 7,496 25,944 395 118,869 — 158,658 Total assets $ 9,097,848 $ 2,637,805 $ 5,039,811 $ 12,178,568 $ 7,511,476 $ 17,328,271 $ (40,918,257 ) $ 12,875,522 LIABILITIES AND EQUITY Current liabilities Short-term notes payables from affiliates $ — $ 171,925 $ — $ — $ — $ 119,476 $ (291,401 ) $ — Current maturities of long-term debt — — — 299,997 — — — 299,997 Accounts payable — — 10,676 — — 210,401 — 221,077 Accrued payroll and related costs — — 6,584 — — 74,780 — 81,364 Accounts payable to affiliates 868,046 60,100 2,440,965 96,543 6,426 2,058,942 (5,531,022 ) — Taxes payable — 917 — — — 87,191 — 88,108 Interest payable — — — 68,549 4,412 — — 72,961 Other current liabilities 40 — 4,108 — — 92,183 — 96,331 Total current liabilities 868,086 232,942 2,462,333 465,089 10,838 2,642,973 (5,822,423 ) 859,838 Long-term debt — — — 3,987,209 201,695 — — 4,188,904 Notes payable to affiliates 1,518,363 — 461,379 2,086,480 124,216 3,379,216 (7,569,654 ) — Deferred income taxes — — 1,529 — — 91,268 — 92,797 Other liabilities 19,929 — 25,312 — — 274,271 — 319,512 Total liabilities 2,406,378 232,942 2,950,553 6,538,778 336,749 6,387,728 (13,392,077 ) 5,461,051 Commitments and contingencies Total shareholder equity 6,691,470 2,404,863 2,089,258 5,639,790 7,174,727 9,781,284 (27,089,922 ) 6,691,470 Noncontrolling interests — — — — — 1,159,259 (436,258 ) 723,001 Total equity 6,691,470 2,404,863 2,089,258 5,639,790 7,174,727 10,940,543 (27,526,180 ) 7,414,471 Total liabilities and equity $ 9,097,848 $ 2,637,805 $ 5,039,811 $ 12,178,568 $ 7,511,476 $ 17,328,271 $ (40,918,257 ) $ 12,875,522 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2014 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total ASSETS Current assets Cash and cash equivalents $ 5 $ — $ 254 $ — $ — $ 65,521 $ — $ 65,780 Accounts receivable — — 37,655 2,336 — 529,105 — 569,096 Taxes receivable — 63,373 752 — — 43,164 — 107,289 Short-term notes receivable from affiliates 123,449 — 1,077,965 — 333,966 171,925 (1,707,305 ) — Accounts receivable from affiliates 2,019,319 374,012 192,771 157,164 125,834 4,191,406 (7,060,506 ) — Prepaid expenses and other current assets 14,274 — 1,764 — — 123,631 — 139,669 Total current assets 2,157,047 437,385 1,311,161 159,500 459,800 5,124,752 (8,767,811 ) 881,834 Property and equipment, at cost — — 2,040,168 — — 12,364,203 — 14,404,371 Accumulated depreciation — — (278,147 ) — — (2,040,073 ) — (2,318,220 ) Property and equipment, net — — 1,762,021 — — 10,324,130 — 12,086,151 Notes receivable from affiliates 3,304,654 — 236,921 1,980,391 5,000 1,581,429 (7,108,395 ) — Investments in affiliates 4,567,335 1,318,239 2,921,452 8,266,444 6,290,918 — (23,364,388 ) — Other assets 2,908 — 6,212 19,826 517 192,791 — 222,254 Total assets $ 10,031,944 $ 1,755,624 $ 6,237,767 $ 10,426,161 $ 6,756,235 $ 17,223,102 $ (39,240,594 ) $ 13,190,239 LIABILITIES AND EQUITY Current liabilities Short-term notes payables from affiliates $ — $ 171,925 $ — $ — $ 371,720 $ 1,163,660 $ (1,707,305 ) $ — Accounts payable 600 — 10,130 — — 250,282 — 261,012 Accrued payroll and related costs — — 7,738 — — 83,749 — 91,487 Accounts payable to affiliates 606,224 63,602 3,513,705 61,982 16,869 2,798,124 (7,060,506 ) — Taxes payable — — — — — 91,471 — 91,471 Interest payable 499 — — 57,053 4,412 — — 61,964 Other current liabilities 15,651 — 13,409 - - 110,890 — 139,950 Total current liabilities 622,974 235,527 3,544,982 119,035 393,001 4,498,176 (8,767,811 ) 645,884 Long-term debt 1,123,495 — — 3,543,830 201,695 — — 4,869,020 Notes payable to affiliates 1,769,068 — 598,715 1,169,180 192,216 3,379,216 (7,108,395 ) — Deferred income taxes — — — — — 120,589 — 120,589 Other liabilities 19,929 — 29,093 — — 286,942 — 335,964 Total liabilities 3,535,466 235,527 4,172,790 4,832,045 786,912 8,284,923 (15,876,206 ) 5,971,457 Commitments and contingencies Total shareholder equity 6,496,478 1,520,097 2,064,977 5,594,116 5,969,323 7,812,656 (22,961,169 ) 6,496,478 Noncontrolling interests — — — — — 1,125,523 (403,219 ) 722,304 Total equity 6,496,478 1,520,097 2,064,977 5,594,116 5,969,323 8,938,179 (23,364,388 ) 7,218,782 Total liabilities and equity $ 10,031,944 $ 1,755,624 $ 6,237,767 $ 10,426,161 $ 6,756,235 $ 17,223,102 $ (39,240,594 ) $ 13,190,239 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Year Ended December 31, 2015 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 354,657 $ — $ — $ 3,325,608 $ (418,655 ) $ 3,261,610 Reimbursables — — 18,529 — — 72,113 — 90,642 Revenue from affiliates — — — — — 200 — 200 Total operating revenues — — 373,186 — — 3,397,921 (418,655 ) 3,352,452 Operating costs and expenses Contract drilling services 3,611 19,160 395,365 84,005 — 1,142,891 (418,655 ) 1,226,377 Reimbursables — — 13,686 — — 56,590 — 70,276 Depreciation and amortization — — 77,187 — — 556,057 — 633,244 General and administrative 1,138 8,683 — 38,167 1 7,446 — 55,435 Loss on impairment — — 13 — — 418,285 — 418,298 Total operating costs and expenses 4,749 27,843 486,251 122,172 1 2,181,269 (418,655 ) 2,403,630 Operating income (loss) (4,749 ) (27,843 ) (113,065 ) (122,172 ) (1 ) 1,216,652 — 948,822 Other income (expense) Income (loss) of unconsolidated affiliates 591,297 73,319 190,335 936,429 647,856 — (2,439,236 ) — Interest expense, net of amounts capitalized (75,925 ) (4,932 ) (12,110 ) (224,894 ) (25,578 ) (68,670 ) 198,255 (213,854 ) Interest income and other, net 24,188 4,852 52,026 71,617 5,165 75,071 (198,255 ) 34,664 Income before income taxes 534,811 45,396 117,186 660,980 627,442 1,223,053 (2,439,236 ) 769,632 Income tax provision — (77,929 ) (4,466 ) — — (80,225 ) — (162,620 ) Net Income 534,811 (32,533 ) 112,720 660,980 627,442 1,142,828 (2,439,236 ) 607,012 Net income attributable to noncontrolling interests — — — — — (105,240 ) 33,039 (72,201 ) Net income attributable to Noble Corporation 534,811 (32,533 ) 112,720 660,980 627,442 1,037,588 (2,406,197 ) 534,811 Other comprehensive income, net 6,243 — — — — 6,243 (6,243 ) 6,243 Comprehensive income attributable to Noble Corporation $ 541,054 $ (32,533 ) $ 112,720 $ 660,980 $ 627,442 $ 1,043,831 $ (2,412,440 ) $ 541,054 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Year Ended December 31, 2014 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 327,070 $ — $ — $ 3,067,195 $ (246,406 ) $ 3,147,859 Reimbursables — — 6,239 — — 78,405 — 84,644 Other — — — — — 1 — 1 Total operating revenues — — 333,309 — — 3,145,601 (246,406 ) 3,232,504 Operating costs and expenses Contract drilling services 30,885 39,039 120,971 115,909 — 1,447,073 (246,406 ) 1,507,471 Reimbursables — — 4,687 — — 61,691 — 66,378 Depreciation and amortization — — 65,164 — — 559,114 — 624,278 General and administrative 2,437 11,376 — 31,620 1 7,560 — 52,994 Loss on impairment — — — — — 745,428 — 745,428 Total operating costs and expenses 33,322 50,415 190,822 147,529 1 2,820,866 (246,406 ) 2,996,549 Operating income (loss) (33,322 ) (50,415 ) 142,487 (147,529 ) (1 ) 324,735 — 235,955 Other income (expense) Income (loss) of unconsolidated affiliates—continuing operations (2,885,628 ) 157,648 (80,080 ) 604,419 448,785 — 1,754,856 — Income (loss) of unconsolidated affiliates—discontinued operations, net of tax 223,083 50,565 28,580 170,845 6,240 — (479,313 ) — Total income (loss) of unconsolidated affiliates (2,662,545 ) 208,213 (51,500 ) 775,264 455,025 — 1,275,543 — Interest expense, net of amounts capitalized (93,536 ) (3,046 ) (24,974 ) (169,666 ) (33,671 ) (3,148,822 ) 3,318,536 (155,179 ) Interest income and other, net 2,913,631 — 249,005 89,449 3,308 64,267 (3,318,536 ) 1,124 Income from continuing operations before income taxes 124,228 154,752 315,018 547,518 424,661 (2,759,820 ) 1,275,543 81,900 Income tax provision — (68,805 ) (3,574 ) — (1,546 ) (32,005 ) — (105,930 ) Net income (loss) from continuing operations 124,228 85,947 311,444 547,518 423,115 (2,791,825 ) 1,275,543 (24,030 ) Net income from discontinued operations, net of tax — (18,655 ) 6,634 — — 235,104 — 223,083 Net Income 124,228 67,292 318,078 547,518 423,115 (2,556,721 ) 1,275,543 199,053 Net income attributable to noncontrolling interests — — — — — (98,603 ) 23,778 (74,825 ) Net income attributable to Noble Corporation 124,228 67,292 318,078 547,518 423,115 (2,655,324 ) 1,299,321 124,228 Other comprehensive loss, net (21,732 ) — — — — (21,732 ) 21,732 (21,732 ) Comprehensive income attributable to Noble Corporation $ 102,496 $ 67,292 $ 318,078 $ 547,518 $ 423,115 $ (2,677,056 ) $ 1,321,053 $ 102,496 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Year Ended December 31, 2013 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 240,631 $ — $ — $ 2,291,475 $ (77,361 ) $ 2,454,745 Reimbursables — — 8,498 — — 57,794 — 66,292 Labor contract drilling services — — — — — 17,095 — 17,095 Other — — — — — 11 — 11 Total operating revenues — — 249,129 — — 2,366,375 (77,361 ) 2,538,143 Operating costs and expenses Contract drilling services 24,039 22,195 70,359 110,138 — 1,009,801 (77,361 ) 1,159,171 Reimbursables — — 6,850 — — 43,560 — 50,410 Labor contract drilling services — — — — — 11,601 — 11,601 Depreciation and amortization — — 62,778 — — 446,563 — 509,341 General and administrative 7,380 7,396 — 36,050 1 14,032 — 64,859 Loss on impairment — — — — — 3,585 — 3,585 Gain on disposal of assets, net — — — — — (35,646 ) — (35,646 ) Gain on contract settlements/extinguishments, net (45,000 ) — — — — 14,382 — (30,618 ) Total operating costs and expenses (13,581 ) 29,591 139,987 146,188 1 1,507,878 (77,361 ) 1,732,703 Operating income (loss) 13,581 (29,591 ) 109,142 (146,188 ) (1 ) 858,497 — 805,440 Other income (expense) Income (loss) of unconsolidated affiliates—continuing operations 653,815 65,868 (53,235 ) 641,155 (1,136,831 ) — (170,772 ) — Income (loss) of unconsolidated affiliates—discontinued operations, net of tax 321,804 45,098 308,188 431,149 63,235 — (1,169,474 ) — Total income (loss) of unconsolidated affiliates 975,619 110,966 254,953 1,072,304 (1,073,596 ) — (1,340,246 ) — Interest expense, net of amounts capitalized (127,995 ) (1,081 ) (23,156 ) (139,784 ) (45,897 ) (1,852,423 ) 2,084,036 (106,300 ) Interest income and other, net 6,609 — 262,717 154,442 1,569,003 94,821 (2,084,036 ) 3,556 Income from continuing operations before income taxes 867,814 80,294 603,656 940,774 449,509 (899,105 ) (1,340,246 ) 702,696 Income tax provision — (24,592 ) 3,655 — — (68,040 ) — (88,977 ) Net income from continuing operations 867,814 55,702 607,311 940,774 449,509 (967,145 ) (1,340,246 ) 613,719 Net income from discontinued operations, net of tax — (16,569 ) 24,529 (55 ) — 313,899 — 321,804 Net Income 867,814 39,133 631,840 940,719 449,509 (653,246 ) (1,340,246 ) 935,523 Net income attributable to noncontrolling interests — — — — — (114,314 ) 46,605 (67,709 ) Net income attributable to Noble Corporation 867,814 39,133 631,840 940,719 449,509 (767,560 ) (1,293,641 ) 867,814 Other comprehensive income, net 33,285 — — — — 33,285 (33,285 ) 33,285 Comprehensive income attributable to Noble Corporation $ 901,099 $ 39,133 $ 631,840 $ 940,719 $ 449,509 $ (734,275 ) $ (1,326,926 ) $ 901,099 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Year Ended December 31, 2015 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Cash flows from operating activities Net cash from operating activities $ (31,562 ) $ (53,686 ) $ 15,207 $ (267,735 ) $ (20,292 ) $ 2,105,575 $ — $ 1,747,507 Cash flows from investing activities Capital expenditures — — (116,594 ) — — (320,557 ) — (437,151 ) Proceeds from disposal of assets — — — — — 4,614 — 4,614 Notes receivable from affiliates 124,951 — — 608,771 — — (733,722 ) — Net cash from investing activities 124,951 — (116,594 ) 608,771 — (315,943 ) (733,722 ) (432,537 ) Cash flows from financing activities Net change in borrowings outstanding on bank credit facilities (1,123,495 ) — — — — — — (1,123,495 ) Repayment of long-term debt — — — (350,000 ) — — — (350,000 ) Issuance of senior notes — — — 1,092,728 — — — 1,092,728 Debt issuance costs on senior notes and credit facilities (6,450 ) — — (9,620 ) — — — (16,070 ) Dividends paid to noncontrolling interests — — — — — (71,504 ) — (71,504 ) Distributions to parent company, net (400,614 ) — — — — — — (400,614 ) Advances (to) from affiliates 2,047,563 53,686 103,234 (1,074,144 ) 20,292 (1,150,631 ) — — Notes payable to affiliates (608,771 ) — — — — (124,951 ) 733,722 — Net cash from financing activities (91,767 ) 53,686 103,234 (341,036 ) 20,292 (1,347,086 ) 733,722 (868,955 ) Net change in cash and cash equivalents 1,622 — 1,847 — — 442,546 — 446,015 Cash and cash equivalents, beginning of period 5 — 254 — — 65,521 — 65,780 Cash and cash equivalents, end of period $ 1,627 $ — $ 2,101 $ — $ — $ 508,067 $ — $ 511,795 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Year Ended December 31, 2014 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Adjustments Total Cash flows from operating activities Net cash from operating activities $ 2,825,524 $ (151,987 ) $ 366,583 $ (232,605 ) $ (31,788 ) $ (903,811 ) $ — $ 1,871,916 Cash flows from investing activities Capital expenditures — — (1,404,560 ) — — (704,574 ) — (2,109,134 ) Notes receivable from affiliates 50 — — 273,744 — — (273,794 ) — Net cash from investing activities 50 — (1,404,560 ) 273,744 — (704,574 ) (273,794 ) (2,109,134 ) Cash flows from financing activities Net change in borrowings outstanding on bank credit facilities (437,647 ) — — — — — — (437,647 ) Repayment of long-term debt — — — (250,000 ) — — — (250,000 ) Long-term borrowings of Paragon Offshore — — — — — 1,710,550 — 1,710,550 Financing costs on long-term borrowings of Paragon Offshore — — — — — (14,676 ) (14,676 ) Cash balances of Paragon Offshore in Spin-Off — — — — — (104,152 ) — (104,152 ) Dividends paid to noncontrolling interests — — — — — (79,966 ) — (79,966 ) Debt issuance costs on senior notes and credit facilities (398 ) — — — — — — (398 ) Distributions to parent company, net (631,095 ) — — — — — — (631,095 ) Advances (to) from affiliates (1,482,686 ) 151,987 1,037,829 208,857 31,788 52,225 — — Notes payable to affiliates (273,744 ) — — — — (50 ) 273,794 — Net cash from financing activities (2,825,570 ) 151,987 1,037,829 (41,143 ) 31,788 1,563,931 273,794 192,616 Net change in cash and cash equivalents 4 — (148 ) (4 ) — (44,454 ) — (44,602 ) Cash and cash equivalents, beginning of period 1 — 402 4 — 109,975 — 110,382 Cash and cash equivalents, end of period $ 5 $ — $ 254 $ — $ — $ 65,521 $ — $ 65,780 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Year Ended December 31, 2013 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Adjustments Total Cash flows from operating activities Net cash from operating activities $ (117,993 ) $ (133,595 ) $ 424,147 $ (128,315 ) $ 1,523,225 $ 201,161 $ — $ 1,768,630 Cash flows from investing activities Capital expenditures — — (1,594,449 ) — — (949,755 ) — (2,544,204 ) Notes receivable from affiliates — — — — — 294,798 (294,798 ) — Proceeds from disposal of assets — — — — — 61,000 — 61,000 Net cash from investing activities — — (1,594,449 ) — — (593,957 ) (294,798 ) (2,483,204 ) Cash flows from financing activities Net change in borrowings outstanding on bank credit facilities 1,221,333 — — — — — — 1,221,333 Repayment of long-term debt (300,000 ) — — — — — — (300,000 ) Dividends paid to noncontrolling interests — — — — — (105,388 ) — (105,388 ) Debt issuance costs on senior notes and credit facilities (2,484 ) — — — — — — (2,484 ) Distributions to parent company, net (265,880 ) — — — — — — (265,880 ) Advances (to) from affiliates (241,180 ) 133,595 1,169,800 128,317 (1,523,225 ) 332,693 — — Notes payable to affiliates (294,798 ) — — — — — 294,798 — Net cash from financing activities 116,991 133,595 1,169,800 128,317 (1,523,225 ) 227,305 294,798 547,581 Net change in cash and cash equivalents (1,002 ) — (502 ) 2 — (165,491 ) — (166,993 ) Cash and cash equivalents, beginning of period 1,003 — 904 2 — 275,466 — 277,375 Cash and cash equivalents, end of period $ 1 $ — $ 402 $ 4 $ — $ 109,975 $ — $ 110,382 |