Information about Noble-Cayman | 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 September 30, 2016 as follows: Issuer Notes (Co-Issuer(s)) Guarantor $300 million 2.50% Senior Notes due 2017 NHIL Noble-Cayman $250 million 5.25% 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 September 30, 2016 (in thousands) (Unaudited) Noble - Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total ASSETS Current assets Cash and cash equivalents $ 1,981 $ — $ 118 $ 1 $ — $ 423,649 $ — $ 425,749 Accounts receivable — — 42,261 — — 277,306 — 319,567 Taxes receivable — 20,878 4 — — 14,505 — 35,387 Short-term notes receivable from affiliates — — 124,601 — 1,349,708 171,925 (1,646,234 ) — Accounts receivable from affiliates 337,130 1,277 144,553 67,034 76,606 3,260,567 (3,887,167 ) — Prepaid expenses and other current assets 46 — 1,965 — — 96,984 — 98,995 Total current assets 339,157 22,155 313,502 67,035 1,426,314 4,244,936 (5,533,401 ) 879,698 Property and equipment, at cost — — 2,358,530 — — 12,246,266 — 14,604,796 Accumulated depreciation — — (410,082 ) — — (2,602,926 ) — (3,013,008 ) Property and equipment, net — — 1,948,448 — — 9,643,340 — 11,591,788 Notes receivable from affiliates 3,304,672 — 112,705 69,563 5,000 1,995,607 (5,487,547 ) — Investments in affiliates 3,948,861 2,346,182 2,305,255 9,344,115 6,224,556 — (24,168,969 ) — Other assets 4,708 — 7,127 — — 89,729 — 101,564 Total assets $ 7,597,398 $ 2,368,337 $ 4,687,037 $ 9,480,713 $ 7,655,870 $ 15,973,612 $ (35,189,917 ) $ 12,573,050 LIABILITIES AND EQUITY Current liabilities Short-term notes payables from affiliates $ — $ — $ — $ — $ — $ — $ — $ — Current maturities of long-term debt — 171,925 — 299,762 — 1,474,309 (1,646,234 ) 299,762 Accounts payable — — 3,245 — — 110,872 — 114,117 Accrued payroll and related costs — — 5,004 — — 48,333 — 53,337 Accounts payable to affiliates 537,755 104,854 2,354,295 274,177 — 616,086 (3,887,167 ) — Taxes payable — — — — — 98,019 — 98,019 Interest payable — — — 45,410 630 — — 46,040 Other current liabilities — — 4,311 — — 67,548 — 71,859 Total current liabilities 537,755 276,779 2,366,855 619,349 630 2,415,167 (5,533,401 ) 683,134 Long-term debt — — — 3,628,832 201,392 — — 3,830,224 Notes payable to affiliates — 900,000 464,132 744,181 — 3,379,234 (5,487,547 ) — Deferred income taxes — — 840 — — 10,647 — 11,487 Other liabilities 19,929 — 25,097 — — 250,417 — 295,443 Total liabilities 557,684 1,176,779 2,856,924 4,992,362 202,022 6,055,465 (11,020,948 ) 4,820,288 Commitments and contingencies Total shareholder equity 7,039,714 1,191,558 1,830,113 4,488,351 7,453,848 8,749,887 (23,713,757 ) 7,039,714 Noncontrolling interests — — — — — 1,168,260 (455,212 ) 713,048 Total equity 7,039,714 1,191,558 1,830,113 4,488,351 7,453,848 9,918,147 (24,168,969 ) 7,752,762 Total liabilities and equity $ 7,597,398 $ 2,368,337 $ 4,687,037 $ 9,480,713 $ 7,655,870 $ 15,973,612 $ (35,189,917 ) $ 12,573,050 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating 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 OPERATIONS and COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2016 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Operating revenues Contract drilling services $ — $ — $ 52,333 $ — $ — $ 331,916 $ (10,992 ) $ 373,257 Reimbursables — — 2,933 — — 8,800 — 11,733 Other — — — — — 163 — 163 Total operating revenues — — 55,266 — — 340,879 (10,992 ) 385,153 Operating costs and expenses Contract drilling services 857 3,914 20,487 17,483 — 174,323 (10,992 ) 206,072 Reimbursables — — 2,702 — — 6,440 — 9,142 Depreciation and amortization — — 22,661 — — 132,581 — 155,242 General and administrative 203 1,552 — 7,231 — 3,047 — 12,033 Loss on impairment — — — — — — — — Total operating costs and expenses 1,060 5,466 45,850 24,714 — 316,391 (10,992 ) 382,489 Operating income (loss) (1,060 ) (5,466 ) 9,416 (24,714 ) — 24,488 — 2,664 Other income (expense) Income (loss) of unconsolidated affiliates (49,010 ) 17,529 (6,572 ) 10,186 12,187 — 15,680 — Interest expense, net of amounts capitalized (2,472 ) (25,311 ) (2,872 ) (52,073 ) (3,258 ) (10,278 ) 43,695 (52,569 ) Gain on extinguishment of debt, net — — — — — — — — Interest income and other, net 1,666 30 2,816 525 6,046 33,180 (43,695 ) 568 Income (loss) before income taxes (50,876 ) (13,218 ) 2,788 (66,076 ) 14,975 47,390 15,680 (49,337 ) Income tax benefit (provision) — (10,050 ) (167 ) — — 19,524 — 9,307 Net income (loss) (50,876 ) (23,268 ) 2,621 (66,076 ) 14,975 66,914 15,680 (40,030 ) Net income attributable to noncontrolling interests — — — — — (5,933 ) (4,913 ) (10,846 ) Net income (loss) attributable to Noble Corporation (50,876 ) (23,268 ) 2,621 (66,076 ) 14,975 60,981 10,767 (50,876 ) Other comprehensive income, net 701 — — — — 701 (701 ) 701 Comprehensive income (loss) attributable to Noble Corporation $ (50,175 ) $ (23,268 ) $ 2,621 $ (66,076 ) $ 14,975 $ 61,682 $ 10,066 $ (50,175 ) NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS and COMPREHENSIVE INCOME (LOSS) Nine months Ended September 30, 2016 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Operating revenues Contract drilling services $ — $ — $ 169,379 $ — $ — $ 1,728,374 $ (56,432 ) $ 1,841,321 Reimbursables — — 6,301 — — 43,971 — 50,272 Other — — — — — 1,016 — 1,016 Total operating revenues — — 175,680 — — 1,773,361 (56,432 ) 1,892,609 Operating costs and expenses Contract drilling services 3,574 15,627 47,005 69,087 — 618,735 (56,432 ) 697,596 Reimbursables — — 5,589 — — 33,857 — 39,446 Depreciation and amortization — — 66,431 — — 389,422 — 455,853 General and administrative 928 7,207 — 32,696 1 (4,341 ) — 36,491 Loss on impairment — — — — — 16,616 — 16,616 Total operating costs and expenses 4,502 22,834 119,025 101,783 1 1,054,289 (56,432 ) 1,246,002 Operating income (loss) (4,502 ) (22,834 ) 56,655 (101,783 ) (1 ) 719,072 — 646,607 Other income (expense) Income (loss) of unconsolidated affiliates 331,777 58,134 (64,854 ) 640,942 610,992 — (1,576,991 ) — Interest expense, net of amounts capitalized (25,256 ) (47,977 ) (8,436 ) (173,294 ) (11,722 ) (109,781 ) 209,491 (166,975 ) Gain on extinguishment of debt, net — — — 11,066 — — — 11,066 Interest income and other, net 94,974 80 9,719 19,885 6,808 76,657 (209,491 ) (1,368 ) Income (loss) before income taxes 396,993 (12,597 ) (6,916 ) 396,816 606,077 685,948 (1,576,991 ) 489,330 Income tax benefit (provision) — (43,788 ) (545 ) — — 4,023 — (40,310 ) Net income (loss) 396,993 (56,385 ) (7,461 ) 396,816 606,077 689,971 (1,576,991 ) 449,020 Net income attributable to noncontrolling interests — — — — — (70,980 ) 18,953 (52,027 ) Net income (loss) attributable to Noble Corporation 396,993 (56,385 ) (7,461 ) 396,816 606,077 618,991 (1,558,038 ) 396,993 Other comprehensive income, net 2,006 — — — — 2,006 (2,006 ) 2,006 Comprehensive income (loss) attributable to Noble Corporation $ 398,999 $ (56,385 ) $ (7,461 ) $ 396,816 $ 606,077 $ 620,997 $ (1,560,044 ) $ 398,999 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME and COMPREHENSIVE INCOME Three months Ended September 30, 2015 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Operating revenues Contract drilling services $ — $ — $ 37,659 $ — $ — $ 856,145 $ (19,991 ) $ 873,813 Reimbursables — — 4,662 — — 18,196 — 22,858 Total operating revenues — — 42,321 — — 874,341 (19,991 ) 896,671 Operating costs and expenses Contract drilling services 850 3,630 32,370 14,850 — 260,770 (19,991 ) 292,479 Reimbursables — — 8,414 — — 9,369 — 17,783 Depreciation and amortization — — 20,690 — — 139,693 — 160,383 General and administrative 192 1,866 — 7,524 — 794 — 10,376 Total operating costs and expenses 1,042 5,496 61,474 22,374 — 410,626 (19,991 ) 481,021 Operating income (loss) (1,042 ) (5,496 ) (19,153 ) (22,374 ) — 463,715 — 415,650 Other income (expense) Income (loss) of unconsolidated affiliates 334,441 130,794 70,445 344,840 132,616 — (1,013,136 ) — Interest expense, net of amounts capitalized (17,914 ) (1,342 ) (3,204 ) (58,129 ) (7,522 ) (37,611 ) 71,035 (54,687 ) Interest income and other, net 16,052 4 22,837 17,876 2,283 43,049 (71,035 ) 31,066 Income before income taxes 331,537 123,960 70,925 282,213 127,377 469,153 (1,013,136 ) 392,029 Income tax (provision) benefit — (53,518 ) (1,198 ) — — 12,848 — (41,868 ) Net income 331,537 70,442 69,727 282,213 127,377 482,001 (1,013,136 ) 350,161 Net income attributable to noncontrolling interests — — — — — (32,733 ) 14,109 (18,624 ) Net income attributable to Noble Corporation 331,537 70,442 69,727 282,213 127,377 449,268 (999,027 ) 331,537 Other comprehensive loss, net (2,859 ) — — — — (2,859 ) 2,859 (2,859 ) Comprehensive income attributable to Noble Corporation $ 328,678 $ 70,442 $ 69,727 $ 282,213 $ 127,377 $ 446,409 $ (996,168 ) $ 328,678 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME and COMPREHENSIVE INCOME Nine months Ended September 30, 2015 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Operating revenues Contract drilling services $ — $ — $ 176,987 $ — $ — $ 2,349,537 $ (102,043 ) $ 2,424,481 Reimbursables — — 15,578 — — 54,509 — 70,087 Total operating revenues — — 192,565 — — 2,404,046 (102,043 ) 2,494,568 Operating costs and expenses Contract drilling services 5,457 20,223 79,612 61,078 — 866,598 (102,043 ) 930,925 Reimbursables — — 13,195 — — 42,397 — 55,592 Depreciation and amortization — — 58,741 — — 414,305 — 473,046 General and administrative 1,131 8,926 — 24,918 1 1,117 — 36,093 Total operating costs and expenses 6,588 29,149 151,548 85,996 1 1,324,417 (102,043 ) 1,495,656 Operating income (loss) (6,588 ) (29,149 ) 41,017 (85,996 ) (1 ) 1,079,629 — 998,912 Other income (expense) Income (loss) of unconsolidated affiliates 738,742 197,773 162,486 883,323 475,715 — (2,458,039 ) — Interest expense, net of amounts capitalized (63,800 ) (3,590 ) (9,769 ) (167,017 ) (21,491 ) (65,553 ) 170,024 (161,196 ) Interest income and other, net 22,525 4,835 49,824 59,666 5,096 63,691 (170,024 ) 35,613 Income before income taxes 690,879 169,869 243,558 689,976 459,319 1,077,767 (2,458,039 ) 873,329 Income tax provision — (87,203 ) (2,974 ) — — (34,785 ) — (124,962 ) Net income 690,879 82,666 240,584 689,976 459,319 1,042,982 (2,458,039 ) 748,367 Net income attributable to noncontrolling interests — — — — — (90,557 ) 33,069 (57,488 ) Net income attributable to Noble Corporation 690,879 82,666 240,584 689,976 459,319 952,425 (2,424,970 ) 690,879 Other comprehensive loss, net (2,614 ) — — — — (2,614 ) 2,614 (2,614 ) Comprehensive income attributable to Noble Corporation $ 688,265 $ 82,666 $ 240,584 $ 689,976 $ 459,319 $ 949,811 $ (2,422,356 ) $ 688,265 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine months Ended September 30, 2016 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Cash flows from operating activities Net cash from operating activities $ 91,918 $ (124,190 ) $ 81,355 $ (278,331 ) $ (8,697 ) $ 1,223,801 $ — $ 985,856 Cash flows from investing activities Capital expenditures — — (473,460 ) — — (159,813 ) — (633,273 ) Proceeds from disposal of assets — — — — — 23,390 — 23,390 Net cash from investing activities — — (473,460 ) — — (136,423 ) — (609,883 ) 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 — — — — — (61,980 ) — (61,980 ) Distributions to parent company, net (76,051 ) — — — — — — (76,051 ) Advances (to) from affiliates (15,513 ) 124,190 390,122 602,320 8,697 (1,109,816 ) — — Net cash from financing activities (91,564 ) 124,190 390,122 278,332 8,697 (1,171,796 ) — (462,019 ) Net change in cash and cash equivalents 354 — (1,983 ) 1 — (84,418 ) — (86,046 ) Cash and cash equivalents, beginning of period 1,627 — 2,101 — — 508,067 — 511,795 Cash and cash equivalents, end of period $ 1,981 $ — $ 118 $ 1 $ — $ 423,649 $ — $ 425,749 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine months Ended September 30, 2015 (in thousands) (Unaudited) Noble- Cayman NHC NDH NHIL NDS6 Other Non-guarantor Subsidiaries of Noble Consolidating Adjustments Total Cash flows from operating activities Net cash from operating activities $ (33,578 ) $ (28,115 ) $ 141,329 $ (210,734 ) $ (20,085 ) $ 1,397,280 $ — $ 1,246,097 Cash flows from investing activities Capital expenditures — — (80,743 ) — — (242,745 ) — (323,488 ) Proceeds from disposal of assets — — — — — 2,535 — 2,535 Notes receivable from affiliates 124,951 — — 608,771 — — (733,722 ) — Net cash from investing activities 124,951 — (80,743 ) 608,771 — (240,210 ) (733,722 ) (320,953 ) 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 — — — — — (57,048 ) — (57,048 ) Distributions to parent company, net (372,799 ) — — — — — — (372,799 ) Notes payable to affiliates (608,771 ) — — — — (124,951 ) 733,722 — Advances (to) from affiliates 2,020,141 28,115 (60,705 ) (1,131,145 ) 20,085 (876,491 ) — — Net cash from financing activities (91,374 ) 28,115 (60,705 ) (398,037 ) 20,085 (1,058,490 ) 733,722 (826,684 ) Net change in cash and cash equivalents (1 ) — (119 ) — — 98,580 — 98,460 Cash and cash equivalents, beginning of period 5 — 254 — — 65,521 — 65,780 Cash and cash equivalents, end of period $ 4 $ — $ 135 $ — $ — $ 164,101 $ — $ 164,240 |