Information about Noble-Cayman | Note 17 — Information about Noble-Cayman Guarantees of Registered Securities 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 June 30, 2016 as follows: Issuer Notes (Co-Issuer(s)) Guarantor $300 million 2.50% Senior Notes due 2017 NHIL Noble-Cayman $250 million 5.00% Senior Notes due 2018 NHIL Noble-Cayman $202 million 7.50% Senior Notes due 2019 NHC Noble-Cayman Noble Drilling Holding, LLC ("NDH") Noble Drilling Services 6 LLC ("NDS6") $468 million 4.90% Senior Notes due 2020 NHIL Noble-Cayman $397 million 4.625% Senior Notes due 2021 NHIL Noble-Cayman $400 million 3.95% Senior Notes due 2022 NHIL Noble-Cayman $450 million 6.95% 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 7.95% Senior Notes due 2045 NHIL Noble-Cayman The following condensed 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 June 30, 2016 (in thousands) Other Non-guarantor Noble - Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total ASSETS Current assets Cash and cash equivalents $ 228 $ — $ 176 $ — $ — $ 822,573 $ — $ 822,977 Accounts receivable — — 23,827 — — 329,850 — 353,677 Taxes receivable — 12,124 — — — 21,345 — 33,469 Short-term notes receivable from affiliates — — 124,601 — 729,893 171,925 (1,026,419 ) — Accounts receivable from affiliates 678,787 10,090 138,928 66,508 77,570 3,061,317 (4,033,200 ) — Prepaid expenses and other current assets 41 — 1,866 — — 115,420 — 117,327 Total current assets 679,056 22,214 289,398 66,508 807,463 4,522,430 (5,059,619 ) 1,327,450 Property and equipment, at cost — — 1,928,307 — — 12,207,069 — 14,135,376 Accumulated depreciation — — (387,699 ) — — (2,471,671 ) — (2,859,370 ) Property and equipment, net — — 1,540,608 — — 9,735,398 — 11,276,006 Notes receivable from affiliates 3,304,672 — 112,705 69,564 5,000 1,995,607 (5,487,548 ) — Investments in affiliates 4,007,798 2,356,033 2,311,826 9,333,929 6,832,184 — (24,841,770 ) — Other assets 5,123 — 7,310 — — 113,427 — 125,860 Total assets $ 7,996,649 $ 2,378,247 $ 4,261,847 $ 9,470,001 $ 7,644,647 $ 16,366,862 $ (35,388,937 ) $ 12,729,316 LIABILITIES AND EQUITY Current liabilities Short-term notes payables from affiliates $ — $ — $ — $ — $ — $ — $ — $ — Current maturities of long-term debt — 171,925 — 299,642 — 854,494 (1,026,419 ) 299,642 Accounts payable — — 3,786 — — 134,673 — 138,459 Accrued payroll and related costs — — 4,999 — — 45,436 — 50,435 Accounts payable to affiliates 882,039 79,542 1,933,446 176,010 — 962,163 (4,033,200 ) — Taxes payable — 2,028 — — — 150,213 — 152,241 Interest payable 1,700 — — 67,686 4,412 — — 73,798 Other current liabilities — — 3,501 — — 75,945 — 79,446 Total current liabilities 883,739 253,495 1,945,732 543,338 4,412 2,222,924 (5,059,619 ) 794,021 Long-term debt — — — 3,628,055 201,361 — — 3,829,416 Notes payable to affiliates — 900,000 464,132 744,180 — 3,379,236 (5,487,548 ) — Deferred income taxes — — 1,064 — — 3,824 — 4,888 Other liabilities 19,929 — 23,427 — — 241,560 — 284,916 Total liabilities 903,668 1,153,495 2,434,355 4,915,573 205,773 5,847,544 (10,547,167 ) 4,913,241 Commitments and contingencies — — — — — — — — Total shareholder equity 7,092,981 1,224,752 1,827,492 4,554,428 7,438,874 9,336,099 (24,381,645 ) 7,092,981 Noncontrolling interests — — — — — 1,183,219 (460,125 ) 723,094 Total equity 7,092,981 1,224,752 1,827,492 4,554,428 7,438,874 10,519,318 (24,841,770 ) 7,816,075 Total liabilities and equity $ 7,996,649 $ 2,378,247 $ 4,261,847 $ 9,470,001 $ 7,644,647 $ 16,366,862 $ (35,388,937 ) $ 12,729,316 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 — — 118,869 — 132,319 Total assets $ 9,097,848 $ 2,637,805 $ 5,039,811 $ 12,152,624 $ 7,511,081 $ 17,328,271 $ (40,918,257 ) $ 12,849,183 LIABILITIES AND EQUITY Current liabilities Short-term notes payables from affiliates $ — $ 171,925 $ — $ — $ — $ 119,476 $ (291,401 ) $ — Current maturities of long-term debt — — — 299,924 — — — 299,924 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 2,462,333 465,016 10,838 2,642,973 (5,822,423 ) 859,765 Long-term debt — — — 3,961,338 201,300 — — 4,162,638 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 6,512,834 336,354 6,387,728 (13,392,077 ) 5,434,712 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 $ 12,152,624 $ 7,511,081 $ 17,328,271 $ (40,918,257 ) $ 12,849,183 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Three Months Ended June 30, 2016 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHUS NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 64,839 $ — $ — $ 838,984 $ (27,126 ) $ 876,697 Reimbursables — — 2,622 — — 15,311 — 17,933 Other — — — — — 253 — 253 Total operating revenues — — 67,461 — — 854,548 (27,126 ) 894,883 Operating costs and expenses Contract drilling services 972 4,318 11,960 19,290 — 232,820 (27,126 ) 242,234 Reimbursables — — 2,345 — — 11,953 — 14,298 Depreciation and amortization — — 22,309 — — 128,629 — 150,938 General and administrative 306 2,340 — 10,920 1 286 — 13,853 Loss on impairment — — — — — 16,616 — 16,616 Total operating costs and expenses 1,278 6,658 36,614 30,210 1 390,304 (27,126 ) 437,939 Operating income (loss) (1,278 ) (6,658 ) 30,847 (30,210 ) (1 ) 464,244 — 456,944 Other income (expense) Income (loss) of unconsolidated affiliates 245,695 (13,250 ) (44,699 ) 454,402 461,434 — (1,103,582 ) — Interest expense, net of amounts capitalized (5,228 ) (21,339 ) (2,816 ) (59,812 ) (4,189 ) (95,104 ) 131,182 (57,306 ) Gain on extinguishment of debt, net — — — 11,066 — — — 11,066 Interest income and other, net 91,659 54 3,427 4,039 693 30,107 (131,182 ) (1,203 ) Income before income taxes 330,848 (41,193 ) (13,241 ) 379,485 457,937 399,247 (1,103,582 ) 409,501 Income tax provision — (23,656 ) (173 ) — — (32,291 ) — (56,120 ) Net income 330,848 (64,849 ) (13,414 ) 379,485 457,937 366,956 (1,103,582 ) 353,381 Net income attributable to noncontrolling interests — — — — — (42,231 ) 19,698 (22,533 ) Net income attributable to Noble Corporation 330,848 (64,849 ) (13,414 ) 379,485 457,937 324,725 (1,083,884 ) 330,848 Other comprehensive loss, net (1,232 ) — — — — (1,232 ) 1,232 (1,232 ) Comprehensive income attributable to Noble Corporation $ 329,616 $ (64,849 ) $ (13,414 ) $ 379,485 $ 457,937 $ 323,493 $ (1,082,652 ) $ 329,616 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Six months Ended June 30, 2016 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHUS NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 117,046 $ — $ — $ 1,396,458 $ (45,440 ) $ 1,468,064 Reimbursables — — 3,368 — — 35,171 — 38,539 Other — — — — — 853 — 853 Total operating revenues — — 120,414 — — 1,432,482 (45,440 ) 1,507,456 Operating costs and expenses Contract drilling services 2,717 11,713 26,518 51,604 — 444,412 (45,440 ) 491,524 Reimbursables — — 2,887 — — 27,417 — 30,304 Depreciation and amortization — — 43,770 — — 256,841 — 300,611 General and administrative 725 5,655 — 25,465 1 (7,388 ) — 24,458 Loss on impairment — — — — — 16,616 — 16,616 Total operating costs and expenses 3,442 17,368 73,175 77,069 1 737,898 (45,440 ) 863,513 Operating income (loss) (3,442 ) (17,368 ) 47,239 (77,069 ) (1 ) 694,584 — 643,943 Other income (expense) Income (loss) of unconsolidated affiliates 380,787 40,605 (58,282 ) 630,756 598,805 — (1,592,671 ) — Interest expense, net of amounts capitalized (22,784 ) (22,666 ) (5,564 ) (121,221 ) (8,464 ) (99,503 ) 165,796 (114,406 ) Gain on extinguishment of debt, net — — — 11,066 — — — 11,066 Interest income and other, net 93,308 50 6,903 19,360 762 43,477 (165,796 ) (1,936 ) Income before income taxes 447,869 621 (9,704 ) 462,892 591,102 638,558 (1,592,671 ) 538,667 Income tax provision — (33,738 ) (378 ) — — (15,501 ) — (49,617 ) Net income 447,869 (33,117 ) (10,082 ) 462,892 591,102 623,057 (1,592,671 ) 489,050 Net income attributable to noncontrolling interests — — — — — (65,047 ) 23,866 (41,181 ) Net income attributable to Noble Corporation 447,869 (33,117 ) (10,082 ) 462,892 591,102 558,010 (1,568,805 ) 447,869 Other comprehensive income, net 1,305 — — — — 1,305 (1,305 ) 1,305 Comprehensive income attributable to Noble Corporation $ 449,174 $ (33,117 ) $ (10,082 ) $ 462,892 $ 591,102 $ 559,315 $ (1,570,110 ) $ 449,174 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Three months Ended June 30, 2015 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 64,269 $ — $ — $ 755,585 $ (48,547 ) $ 771,307 Reimbursables — — 8,537 — — 13,711 - 22,248 Total operating revenues — — 72,806 — — 769,296 (48,547 ) 793,555 Operating costs and expenses Contract drilling services 2,792 8,302 17,864 23,389 — 315,167 (48,547 ) 318,967 Reimbursables — — 3,299 — — 14,353 — 17,652 Depreciation and amortization — — 20,683 — — 138,114 — 158,797 General and administrative 482 3,672 — 9,045 1 309 — 13,509 Total operating costs and expenses 3,274 11,974 41,846 32,434 1 467,943 (48,547 ) 508,925 Operating income (loss) (3,274 ) (11,974 ) 30,960 (32,434 ) (1 ) 301,353 — 284,630 Other income (expense) Total income (loss) of unconsolidated affiliates 187,575 34,898 37,017 248,725 164,049 — (672,264 ) — Interest expense, net of amounts capitalized (21,133 ) (1,229 ) (3,310 ) (60,552 ) (7,753 ) (14,215 ) 50,727 (57,465 ) Interest income and other, net 3,743 (1 ) 14,275 21,011 1,414 8,384 (50,727 ) (1,901 ) Income before income taxes 166,911 21,694 78,942 176,750 157,709 295,522 (672,264 ) 225,264 Income tax provision — (17,592 ) (1,397 ) — — (20,547 ) — (39,536 ) Net income 166,911 4,102 77,545 176,750 157,709 274,975 (672,264 ) 185,728 Net income attributable to noncontrolling interests — — — — — (27,360 ) 8,543 (18,817 ) Net income attributable to Noble Corporation 166,911 4,102 77,545 176,750 157,709 247,615 (663,721 ) 166,911 Other comprehensive income, net 5,608 — — — — 5,608 (5,608 ) 5,608 Comprehensive income attributable to Noble Corporation $ 172,519 $ 4,102 $ 77,545 $ 176,750 $ 157,709 $ 253,223 $ (669,329 ) $ 172,519 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME Six months Ended June 30, 2015 (in thousands) Other Non-guarantor Noble- Subsidiaries Consolidating Cayman NHC NDH NHIL NDS6 of Noble Adjustments Total Operating revenues Contract drilling services $ — $ — $ 139,328 $ — $ — $ 1,493,392 $ (82,052 ) $ 1,550,668 Reimbursables — — 10,916 — — 36,313 — 47,229 Total operating revenues — — 150,244 — — 1,529,705 (82,052 ) 1,597,897 Operating costs and expenses Contract drilling services 4,607 16,593 47,242 46,228 — 605,828 (82,052 ) 638,446 Reimbursables — — 4,781 — — 33,028 — 37,809 Depreciation and amortization — — 38,051 — — 274,612 — 312,663 General and administrative 939 7,060 - 17,394 1 323 — 25,717 Total operating costs and expenses 5,546 23,653 90,074 63,622 1 913,791 (82,052 ) 1,014,635 Operating income (loss) (5,546 ) (23,653 ) 60,170 (63,622 ) (1 ) 615,914 — 583,262 Other income (expense) Total income (loss) of unconsolidated affiliates 404,301 66,979 92,041 538,483 343,099 — (1,444,903 ) — Interest expense, net of amounts capitalized (45,886 ) (2,248 ) (6,565 ) (108,888 ) (13,969 ) (27,942 ) 98,989 (106,509 ) Interest income and other, net 6,473 4,831 26,987 41,790 2,813 20,642 (98,989 ) 4,547 Income before income taxes 359,342 45,909 172,633 407,763 331,942 608,614 (1,444,903 ) 481,300 Income tax provision — (33,685 ) (1,776 ) — — (47,633 ) — (83,094 ) Net income 359,342 12,224 170,857 407,763 331,942 560,981 (1,444,903 ) 398,206 Net income attributable to noncontrolling interests — — — — — (57,824 ) 18,960 (38,864 ) Net income attributable to Noble Corporation 359,342 12,224 170,857 407,763 331,942 503,157 (1,425,943 ) 359,342 Other comprehensive income, net 245 — — — — 245 (245 ) 245 Comprehensive income attributable to Noble Corporation $ 359,587 $ 12,224 $ 170,857 $ 407,763 $ 331,942 $ 503,402 $ (1,426,188 ) $ 359,587 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six months Ended June 30, 2016 (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 $ 87,431 $ (72,611 ) $ 66,135 $ (179,793 ) $ (7,703 ) $ 985,834 $ — $ 879,293 Cash flows from investing activities Capital expenditures — — (44,139 ) — — (114,770 ) — (158,909 ) Proceeds from disposal of assets — — — — — 21,190 — 21,190 Net cash from investing activities — — (44,139 ) — — (93,580 ) — (137,719 ) Cash flows from financing activities Repayment of long-term debt — — — (300,000 ) — — — (300,000 ) Early repayment of long-term debt — — — (22,207 ) — — — (22,207 ) Premiums paid on early repayment of long-term debt — — — (1,781 ) — — — (1,781 ) Dividends paid to noncontrolling interests — — — — — (41,088 ) — (41,088 ) Distributions to parent company, net (65,316 ) — — — — — — (65,316 ) Advances (to) from affiliates (23,514 ) 72,611 (23,921 ) 503,781 7,703 (536,660 ) — — Net cash from financing activities (88,830 ) 72,611 (23,921 ) 179,793 7,703 (577,748 ) — (430,392 ) Net change in cash and cash equivalents (1,399 ) — (1,925 ) — — 314,506 — 311,182 Cash and cash equivalents, beginning of period 1,627 — 2,101 — — 508,067 — 511,795 Cash and cash equivalents, end of period $ 228 $ — $ 176 $ — $ — $ 822,573 $ — $ 822,977 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six months Ended June 30, 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 $ (37,768 ) $ (7,445 ) $ 123,844 $ (117,391 ) $ (11,095 ) $ 802,833 $ — $ 752,978 Cash flows from investing activities Capital expenditures — — (48,227 ) — — (160,464 ) — (208,691 ) Net cash from investing activities — — (48,227 ) — — (160,464 ) — (208,691 ) Cash flows from financing activities Net change in borrowings outstanding on bank credit facilities (1,123,495 ) — — — — — — (1,123,495 ) 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 — — — — — (44,484 ) — (44,484 ) Distributions to parent company, net (273,626 ) — — — — — — (273,626 ) Advances (to) from affiliates 1,441,363 7,445 (75,745 ) (965,717 ) 11,095 (418,441 ) — — Net cash from financing activities 37,792 7,445 (75,745 ) 117,391 11,095 (462,925 ) — (364,947 ) Net change in cash and cash equivalents 24 — (128 ) — — 179,444 — 179,340 Cash and cash equivalents, beginning of period 5 — 254 — — 65,521 — 65,780 Cash and cash equivalents, end of period $ 29 $ — $ 126 $ — $ — $ 244,965 $ — $ 245,120 1 |