Condensed Consolidating Financial Information | Note 17— Condensed Consolidating Financial Information Guarantees of Registered Securities Noble-Cayman, or one or more 100 percent owned subsidiaries of Noble-Cayman, is a co-issuer or full and unconditional guarantor or otherwise obligated as of June 30, 2017 as follows: Issuer Notes (Co-Issuer(s)) Guarantor $250 million 5.75% Senior Notes due 2018 NHIL Noble-Cayman $202 million 7.50% Senior Notes due 2019 NHUS Noble-Cayman Noble Drilling Holding, LLC ("NDH") Noble Drilling Services 6 LLC ("NDS6") $168 million 4.90% Senior Notes due 2020 NHIL Noble-Cayman $209 million 4.625% Senior Notes due 2021 NHIL Noble-Cayman $126 million 3.95% Senior Notes due 2022 NHIL Noble-Cayman $1 billion 7.75% Senior Notes due 2024 NHIL Noble-Cayman $450 million 7.70% 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 8.70% Senior Notes due 2045 NHIL Noble-Cayman The following condensed consolidating financial statements of Noble-Cayman, NHUS, 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, 2017 (in thousands) (Unaudited) Noble - NHUS NDH NHIL NDS6 Other Consolidating Total ASSETS Current assets Cash and cash equivalents $ 14 $ — $ 119 $ 367 $ — $ 601,678 $ — $ 602,178 Accounts receivable — — 31,008 — — 211,649 — 242,657 Taxes receivable — — — — — 18,169 — 18,169 Short-term notes receivable from affiliates — — 119,476 — 2,373,452 — (2,492,928 ) — Accounts receivable from affiliates 619,661 92,349 149,005 60,944 357,957 5,824,879 (7,104,795 ) — Prepaid expenses and other current assets 96 — 1,040 49 1 73,014 — 74,200 Total current assets 619,771 92,349 300,648 61,360 2,731,410 6,729,389 (9,597,723 ) 937,204 Property and equipment, at cost — — 1,070,746 — — 11,340,111 — 12,410,857 Accumulated depreciation — — (246,631 ) — — (2,325,931 ) — (2,572,562 ) Property and equipment, net — — 824,115 — — 9,014,180 — 9,838,295 Notes receivable from affiliates 3,177,248 — 1,053,783 — 3,943,299 1,171,304 (9,345,634 ) — Investments in affiliates 5,029,983 3,179,576 4,698,262 12,517,083 7,275,866 — (32,700,770 ) — Other assets 3,462 16,775 6,419 — — 222,138 — 248,794 Total assets $ 8,830,464 $ 3,288,700 $ 6,883,227 $ 12,578,443 $ 13,950,575 $ 17,137,011 $ (51,644,127 ) $ 11,024,293 LIABILITIES AND EQUITY Current liabilities Short-term notes payables to affiliates $ — $ 1,605,243 $ — $ — $ — $ 887,685 $ (2,492,928 ) $ — Current maturities of long-term debt — — — 249,475 — — — 249,475 Accounts payable — — 2,856 — — 83,558 — 86,414 Accrued payroll and related costs — — 4,848 — — 33,492 — 38,340 Accounts payable to affiliates 3,434,157 456,573 1,857,871 404,332 — 951,862 (7,104,795 ) — Taxes payable — 41,361 — — — 47,951 — 89,312 Interest payable 24 — — 95,184 4,454 — — 99,662 Other current liabilities 16 — 945 — — 83,517 — 84,478 Total current liabilities 3,434,197 2,103,177 1,866,520 748,991 4,454 2,088,065 (9,597,723 ) 647,681 Long-term debt — — — 3,592,411 201,483 — — 3,793,894 Notes payable to affiliates — 700,000 470,643 3,175,662 — 4,999,329 (9,345,634 ) — Deferred income taxes — — — — — 212,526 — 212,526 Other liabilities 19,929 — 11,010 — — 266,867 — 297,806 Total liabilities 3,454,126 2,803,177 2,348,173 7,517,064 205,937 7,566,787 (18,943,357 ) 4,951,907 Commitments and contingencies Total shareholder equity 5,376,338 485,523 4,535,054 5,061,379 13,744,638 8,471,145 (32,297,739 ) 5,376,338 Noncontrolling interests — — — — — 1,099,079 (403,031 ) 696,048 Total equity 5,376,338 485,523 4,535,054 5,061,379 13,744,638 9,570,224 (32,700,770 ) 6,072,386 Total liabilities and equity $ 8,830,464 $ 3,288,700 $ 6,883,227 $ 12,578,443 $ 13,950,575 $ 17,137,011 $ (51,644,127 ) $ 11,024,293 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total ASSETS Current assets Cash and cash equivalents $ 2,537 $ — $ 10,855 $ — $ — $ 640,441 $ — $ 653,833 Accounts receivable — — 33,162 — — 285,990 — 319,152 Taxes receivable — 21,428 — — — 34,052 — 55,480 Short-term notes receivable from affiliates — — 243,915 — 1,349,708 52,611 (1,646,234 ) — Accounts receivable from affiliates 361,313 — 137,476 67,560 85,274 3,038,658 (3,690,281 ) — Prepaid expenses and other current assets 270 — 1,611 — — 86,868 — 88,749 Total current assets 364,120 21,428 427,019 67,560 1,434,982 4,138,620 (5,336,515 ) 1,117,214 Property and equipment, at cost — — 2,376,862 — — 9,988,026 — 12,364,888 Accumulated depreciation — — (428,308 ) — — (1,874,632 ) — (2,302,940 ) Property and equipment, net — — 1,948,554 — — 8,113,394 — 10,061,948 Notes receivable from affiliates 3,304,672 — 112,706 69,564 5,000 1,798,614 (5,290,556 ) — Investments in affiliates 2,848,855 2,007,016 1,411,874 8,369,728 6,129,082 — (20,766,555 ) — Other assets 4,292 — 5,687 — — 168,573 — 178,552 Total assets $ 6,521,939 $ 2,028,444 $ 3,905,840 $ 8,506,852 $ 7,569,064 $ 14,219,201 $ (31,393,626 ) $ 11,357,714 LIABILITIES AND EQUITY Current liabilities Short-term notes payables to affiliates $ — $ 171,925 $ — $ — $ — $ 1,474,309 $ (1,646,234 ) $ — Current maturities of long-term debt — — — 299,882 — — — 299,882 Accounts payable — — 4,228 — — 103,640 — 107,868 Accrued payroll and related costs — — 4,882 — — 43,437 — 48,319 Accounts payable to affiliates 818,737 111,801 1,995,788 123,642 — 640,313 (3,690,281 ) — Taxes payable — — — — — 46,561 — 46,561 Interest payable 48 — — 56,839 4,412 — — 61,299 Other current liabilities 12 — 4,296 — — 63,004 — 67,312 Total current liabilities 818,797 283,726 2,009,194 480,363 4,412 2,371,264 (5,336,515 ) 631,241 Long-term debt — — — 3,838,807 201,422 — — 4,040,229 Notes payable to affiliates — 700,000 467,139 744,181 — 3,379,236 (5,290,556 ) — Deferred income taxes — — 534 — — 1,550 — 2,084 Other liabilities 19,929 — 24,035 — — 248,219 — 292,183 Total liabilities 838,726 983,726 2,500,902 5,063,351 205,834 6,000,269 (10,627,071 ) 4,965,737 Commitments and contingencies Total shareholder equity 5,683,213 1,044,718 1,404,938 3,443,501 7,363,230 7,106,323 (20,362,710 ) 5,683,213 Noncontrolling interests — — — — — 1,112,609 (403,845 ) 708,764 Total equity 5,683,213 1,044,718 1,404,938 3,443,501 7,363,230 8,218,932 (20,766,555 ) 6,391,977 Total liabilities and equity $ 6,521,939 $ 2,028,444 $ 3,905,840 $ 8,506,852 $ 7,569,064 $ 14,219,201 $ (31,393,626 ) $ 11,357,714 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS and COMPREHENSIVE INCOME (LOSS) Three Months Ended June 30, 2017 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 39,988 $ — $ — $ 241,488 $ (9,944 ) $ 271,532 Reimbursables — — 892 — — 5,707 — 6,599 Other — — — — — 11 — 11 Total operating revenues — — 40,880 — — 247,206 (9,944 ) 278,142 Operating costs and expenses Contract drilling services (866 ) 3,362 12,687 (10,834 ) — 167,452 (9,944 ) 161,857 Reimbursables — — 472 — — 3,922 — 4,394 Depreciation and amortization — — 14,005 — — 120,628 — 134,633 General and administrative (442 ) 1,538 — (5,941 ) 5 18,071 — 13,231 Total operating costs and expenses (1,308 ) 4,900 27,164 (16,775 ) 5 310,073 (9,944 ) 314,115 Operating income (loss) 1,308 (4,900 ) 13,716 16,775 (5 ) (62,867 ) — (35,973 ) Other income (expense) Income (loss) of unconsolidated affiliates (85,274 ) (99,354 ) 39,114 48,476 5,647 — 91,391 — Income (loss) of unconsolidated affiliates - discontinued operations, net of tax 2,967 4,566 — — — — (7,533 ) — Interest income (expense), net of amounts capitalized (2,578 ) (6,345 ) (3,291 ) (107,686 ) (3,854 ) (23,134 ) 73,679 (73,209 ) Interest income and other, net 2,646 (26 ) 14,309 720 53,560 5,198 (73,679 ) 2,728 Income (loss) from continuing operations before income taxes (80,931 ) (106,059 ) 63,848 (41,715 ) 55,348 (80,803 ) 83,858 (106,454 ) Income tax benefit (provision) — 66,127 (835 ) — — (47,079 ) — 18,213 Net income (loss) from continuing operations (80,931 ) (39,932 ) 63,013 (41,715 ) 55,348 (127,882 ) 83,858 (88,241 ) Net income (loss) from discontinuing operations, net of tax — (1,598 ) — — — 4,565 — 2,967 Net Income (loss) (80,931 ) (41,530 ) 63,013 (41,715 ) 55,348 (123,317 ) 83,858 (85,274 ) Net (income) loss attributable to noncontrolling interests — — — — — 4,821 (478 ) 4,343 Net income (loss) attributable to Noble Corporation (80,931 ) (41,530 ) 63,013 (41,715 ) 55,348 (118,496 ) 83,380 (80,931 ) Other comprehensive income (loss), net 1,318 — — — — 1,318 (1,318 ) 1,318 Comprehensive income (loss) attributable to Noble Corporation $ (79,613 ) $ (41,530 ) $ 63,013 $ (41,715 ) $ 55,348 $ (117,178 ) $ 82,062 $ (79,613 ) NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS and COMPREHENSIVE INCOME (LOSS) Six Months Ended June 30, 2017 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 87,092 $ — $ — $ 566,212 $ (27,113 ) $ 626,191 Reimbursables — — 2,028 — — 12,875 — 14,903 Other — — — — — 24 — 24 Total operating revenues — — 89,120 — — 579,111 (27,113 ) 641,118 Operating costs and expenses Contract drilling services 135 5,933 24,186 1,653 — 317,079 (27,113 ) 321,873 Reimbursables — — 1,292 — — 8,248 — 9,540 Depreciation and amortization — — 30,520 — — 239,831 — 270,351 General and administrative 71 2,845 — 892 9 18,478 — 22,295 Total operating costs and expenses 206 8,778 55,998 2,545 9 583,636 (27,113 ) 624,059 Operating income (loss) (206 ) (8,778 ) 33,122 (2,545 ) (9 ) (4,525 ) — 17,059 Other income (expense) Income (loss) of unconsolidated affiliates (380,376 ) (412,919 ) 41,483 145,293 56,266 — 550,253 — Income (loss) of unconsolidated affiliates - discontinued operations, net of tax 2,967 4,566 — — — — (7,533 ) — Interest income (expense), net of amounts capitalized (5,183 ) (23,856 ) (6,383 ) (213,688 ) (7,671 ) (80,447 ) 190,572 (146,656 ) Interest income and other, net 7,278 (91 ) 54,211 4,923 116,978 11,120 (190,572 ) 3,847 Income (loss) from continuing operations before income taxes (375,520 ) (441,078 ) 122,433 (66,017 ) 165,564 (73,852 ) 542,720 (125,750 ) Income tax benefit (provision) — 116,586 (326 ) — — (355,420 ) — (239,160 ) Net income (loss) from continuing operations (375,520 ) (324,492 ) 122,107 (66,017 ) 165,564 (429,272 ) 542,720 (364,910 ) Net income (loss) from discontinuing operations, net of tax — (1,598 ) — — — 4,565 — 2,967 Net Income (loss) (375,520 ) (326,090 ) 122,107 (66,017 ) 165,564 (424,707 ) 542,720 (361,943 ) Net income attributable to noncontrolling interests — — — — — (12,761 ) (816 ) (13,577 ) Net income (loss) attributable to Noble Corporation (375,520 ) (326,090 ) 122,107 (66,017 ) 165,564 (437,468 ) 541,904 (375,520 ) Other comprehensive income (loss), net 1,786 — — — — 1,786 (1,786 ) 1,786 Comprehensive income (loss) attributable to Noble Corporation $ (373,734 ) $ (326,090 ) $ 122,107 $ (66,017 ) $ 165,564 $ (435,682 ) $ 540,118 $ (373,734 ) NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME and COMPREHENSIVE INCOME (LOSS) Three Months Ended June 30, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating 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 (loss) from continuing operations 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 (loss) 330,848 (64,849 ) (13,414 ) 379,485 457,937 366,956 (1,103,582 ) 353,381 Net (income) loss attributable to noncontrolling interests — — — — — (42,231 ) 19,698 (22,533 ) Net income (loss) attributable to Noble Corporation 330,848 (64,849 ) (13,414 ) 379,485 457,937 324,725 (1,083,884 ) 330,848 Other comprehensive income (loss), net (1,232 ) — — — — (1,232 ) 1,232 (1,232 ) Comprehensive income (loss) 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 and COMPREHENSIVE INCOME (LOSS) Six Months Ended June 30, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating 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 income (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 (loss) from continuing operations before income taxes 447,869 621 (9,704 ) 462,892 591,102 638,558 (1,592,671 ) 538,667 Income tax (provision) benefit — (33,738 ) (378 ) — — (15,501 ) — (49,617 ) Net income (loss) 447,869 (33,117 ) (10,082 ) 462,892 591,102 623,057 (1,592,671 ) 489,050 Net (income) loss attributable to noncontrolling interests — — — — — (65,047 ) 23,866 (41,181 ) Net income (loss) attributable to Noble Corporation 447,869 (33,117 ) (10,082 ) 462,892 591,102 558,010 (1,568,805 ) 447,869 Other comprehensive income (loss), net 1,305 — — — — 1,305 (1,305 ) 1,305 Comprehensive income (loss) 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 CASH FLOWS Six Months Ended June 30, 2017 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Cash flows from operating activities Net cash provided by (used in) operating activities $ 18,027 $ 128,277 $ 94,821 $ (173,014 ) $ 109,339 $ 91,919 $ — $ 269,369 Cash flows from investing activities Capital expenditures — — (1,309 ) — — (66,299 ) — (67,608 ) Proceeds from disposal of assets — — 7 — — 307 — 314 Net cash used in investing activities — — (1,302 ) — — (65,992 ) — (67,294 ) Cash flows from financing activities Repayment of long-term debt — — — (300,000 ) — — — (300,000 ) Debt issuance costs on senior notes and credit facility — — — (42 ) — — — (42 ) Dividends paid to noncontrolling interests — — — — — (5,393 ) — (5,393 ) Distributions to parent company, net 51,705 — — — — — — 51,705 Advances (to) from affiliates (72,255 ) (128,277 ) (104,255 ) 473,423 (109,339 ) (59,297 ) — — Net cash provided by (used in) financing activities (20,550 ) (128,277 ) (104,255 ) 173,381 (109,339 ) (64,690 ) — (253,730 ) Net change in cash and cash equivalents (2,523 ) — (10,736 ) 367 — (38,763 ) — (51,655 ) Cash and cash equivalents, beginning of period 2,537 — 10,855 — — 640,441 — 653,833 Cash and cash equivalents, end of period $ 14 $ — $ 119 $ 367 $ — $ 601,678 $ — $ 602,178 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six Months Ended June 30, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Cash flows from operating activities Net cash provided by (used in) 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 used in investing activities — — (44,139 ) — — (93,580 ) — (137,719 ) Cash flows from financing activities Repayment of long-term debt — — — (322,207 ) — — — (322,207 ) 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 provided by (used in) 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 |