Condensed Consolidating Financial Information | Note 15— 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 September 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 September 30, 2017 (in thousands) (Unaudited) Noble - NHUS NDH NHIL NDS6 Other Consolidating Total ASSETS Current assets Cash and cash equivalents $ 13 $ — $ 39 $ 57 $ — $ 607,849 $ — $ 607,958 Accounts receivable — — 23,936 — — 178,597 — 202,533 Taxes receivable — 29,357 3 — — 26,034 — 55,394 Short-term notes receivable from affiliates — — 119,476 — 2,373,452 — (2,492,928 ) — Accounts receivable from affiliates 593,643 1,454 124,519 60,945 411,853 5,780,487 (6,972,901 ) — Prepaid expenses and other current assets 96 — 967 19 1 72,566 — 73,649 Total current assets 593,752 30,811 268,940 61,021 2,785,306 6,665,533 (9,465,829 ) 939,534 Property and equipment, at cost — — 1,071,989 — — 11,349,776 — 12,421,765 Accumulated depreciation — — (260,496 ) — — (2,449,002 ) — (2,709,498 ) Property and equipment, net — — 811,493 — — 8,900,774 — 9,712,267 Notes receivable from affiliates 3,177,249 — 1,077,773 — 3,943,299 1,173,281 (9,371,602 ) — Investments in affiliates 4,941,085 4,601,780 5,340,411 12,539,320 7,254,988 — (34,677,584 ) — Other assets 3,046 16,775 6,026 — — 218,901 — 244,748 Total assets $ 8,715,132 $ 4,649,366 $ 7,504,643 $ 12,600,341 $ 13,983,593 $ 16,958,489 $ (53,515,015 ) $ 10,896,549 LIABILITIES AND EQUITY Current liabilities Current maturities of long-term debt — 1,605,243 — 249,652 — 887,685 (2,492,928 ) 249,652 Accounts payable — — 2,004 — — 81,871 — 83,875 Accrued payroll and related costs — — 4,959 — — 41,885 — 46,844 Accounts payable to affiliates 3,407,065 391,266 1,802,128 553,930 — 818,512 (6,972,901 ) — Taxes payable — — 1 — — 53,202 — 53,203 Interest payable 2,211 — — 53,833 8,236 — — 64,280 Other current liabilities 16 — 945 — — 95,827 — 96,788 Total current liabilities 3,409,292 1,996,509 1,810,037 857,415 8,236 1,978,982 (9,465,829 ) 594,642 Long-term debt — — — 3,593,814 201,513 — — 3,795,327 Notes payable to affiliates — 700,000 472,620 3,175,662 — 5,023,320 (9,371,602 ) — Deferred income taxes — — — — — 253,444 — 253,444 Other liabilities 19,929 — 10,774 — — 258,627 — 289,330 Total liabilities 3,429,221 2,696,509 2,293,431 7,626,891 209,749 7,514,373 (18,837,431 ) 4,932,743 Commitments and contingencies Total shareholder equity 5,285,911 1,952,857 5,211,212 4,973,450 13,773,844 8,766,221 (34,677,584 ) 5,285,911 Noncontrolling interests — — — — — 677,895 — 677,895 Total equity 5,285,911 1,952,857 5,211,212 4,973,450 13,773,844 9,444,116 (34,677,584 ) 5,963,806 Total liabilities and equity $ 8,715,132 $ 4,649,366 $ 7,504,643 $ 12,600,341 $ 13,983,593 $ 16,958,489 $ (53,515,015 ) $ 10,896,549 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 September 30, 2017 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 37,675 $ — $ — $ 231,873 $ (9,808 ) $ 259,740 Reimbursables and other — — 863 — — 5,609 — 6,472 Total operating revenues — — 38,538 — — 237,482 (9,808 ) 266,212 Operating costs and expenses Contract drilling services 67 3,056 10,306 852 — 160,095 (9,808 ) 164,568 Reimbursables — — 490 — — 3,344 — 3,834 Depreciation and amortization — — 13,971 — — 122,680 — 136,651 General and administrative 28 1,229 — 371 — 8,195 — 9,823 Total operating costs and expenses 95 4,285 24,767 1,223 — 294,314 (9,808 ) 314,876 Operating income (loss) (95 ) (4,285 ) 13,771 (1,223 ) — (56,832 ) — (48,664 ) Other income (expense) Income (loss) of unconsolidated affiliates (88,898 ) (64,360 ) 7,347 22,238 (20,878 ) — 144,551 — Interest income (expense), net of amounts capitalized (2,592 ) (4,492 ) (3,533 ) (108,892 ) (3,813 ) (24,877 ) 75,312 (72,887 ) Interest income and other, net 1,602 (50 ) 16,273 (52 ) 53,897 3,916 (75,312 ) 274 Income (loss) before income taxes (89,983 ) (73,187 ) 33,858 (87,929 ) 29,206 (77,793 ) 144,551 (121,277 ) Income tax benefit (provision) — 53,957 (19 ) — — (25,333 ) — 28,605 Net income (loss) (89,983 ) (19,230 ) 33,839 (87,929 ) 29,206 (103,126 ) 144,551 (92,672 ) Net (income) loss attributable to noncontrolling interests — — — — — 3,867 (1,178 ) 2,689 Net income (loss) attributable to Noble Corporation (89,983 ) (19,230 ) 33,839 (87,929 ) 29,206 (99,259 ) 143,373 (89,983 ) Other comprehensive income (loss), net 793 — — — — 793 (793 ) 793 Comprehensive income (loss) attributable to Noble Corporation $ (89,190 ) $ (19,230 ) $ 33,839 $ (87,929 ) $ 29,206 $ (98,466 ) $ 142,580 $ (89,190 ) NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS and COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2017 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 124,767 $ — $ — $ 798,085 $ (36,921 ) $ 885,931 Reimbursables and other — — 2,891 — — 18,508 — 21,399 Total operating revenues — — 127,658 — — 816,593 (36,921 ) 907,330 Operating costs and expenses Contract drilling services 202 8,989 34,492 2,505 — 477,174 (36,921 ) 486,441 Reimbursables — — 1,782 — — 11,592 — 13,374 Depreciation and amortization — — 44,491 — — 362,511 — 407,002 General and administrative 99 4,074 — 1,263 9 26,673 — 32,118 Total operating costs and expenses 301 13,063 80,765 3,768 9 877,950 (36,921 ) 938,935 Operating income (loss) (301 ) (13,063 ) 46,893 (3,768 ) (9 ) (61,357 ) — (31,605 ) Other income (expense) Income (loss) of unconsolidated affiliates - continuing operations (469,274 ) (477,279 ) 48,830 167,531 35,388 — 694,804 — Income (loss) of unconsolidated affiliates - discontinued operations, net of tax 2,967 4,566 — — — — (7,533 ) — Interest income (expense), net of amounts capitalized (7,775 ) (28,348 ) (9,916 ) (322,580 ) (11,484 ) (105,324 ) 265,884 (219,543 ) Interest income and other, net 8,880 (141 ) 70,484 4,871 170,875 15,036 (265,884 ) 4,121 Income (loss) from continuing operations before income taxes (465,503 ) (514,265 ) 156,291 (153,946 ) 194,770 (151,645 ) 687,271 (247,027 ) Income tax benefit (provision) — 170,543 (345 ) — — (380,753 ) — (210,555 ) Net income (loss) from continuing operations (465,503 ) (343,722 ) 155,946 (153,946 ) 194,770 (532,398 ) 687,271 (457,582 ) Net income (loss) from discontinuing operations, net of tax — (1,598 ) — — — 4,565 — 2,967 Net Income (loss) (465,503 ) (345,320 ) 155,946 (153,946 ) 194,770 (527,833 ) 687,271 (454,615 ) Net income attributable to noncontrolling interests — — — — — (8,894 ) (1,994 ) (10,888 ) Net income (loss) attributable to Noble Corporation (465,503 ) (345,320 ) 155,946 (153,946 ) 194,770 (536,727 ) 685,277 (465,503 ) Other comprehensive income (loss), net 2,579 — — — — 2,579 (2,579 ) 2,579 Comprehensive income (loss) attributable to Noble Corporation $ (462,924 ) $ (345,320 ) $ 155,946 $ (153,946 ) $ 194,770 $ (534,148 ) $ 682,698 $ (462,924 ) NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF INCOME and COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 52,333 $ — $ — $ 331,916 $ (10,992 ) $ 373,257 Reimbursables and other — — 2,933 — — 8,963 — 11,896 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) from continuing operations before income taxes (50,876 ) (13,218 ) 2,788 (66,076 ) 14,975 47,390 15,680 (49,337 ) Income tax 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) loss 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 (loss), 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 INCOME and COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2016 (in thousands) (Unaudited) Noble- NHUS NDH NHIL NDS6 Other Consolidating Total Operating revenues Contract drilling services $ — $ — $ 169,379 $ — $ — $ 1,728,374 $ (56,432 ) $ 1,841,321 Reimbursables and other — — 6,301 — — 44,987 — 51,288 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 income (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) from continuing operations before income taxes 396,993 (12,597 ) (6,916 ) 396,816 606,077 685,948 (1,576,991 ) 489,330 Income tax (provision) benefit — (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) loss 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 (loss), 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 CASH FLOWS Nine Months Ended September 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 $ 26,122 $ 102,689 $ 141,843 $ (324,502 ) $ 163,205 $ 212,606 $ — $ 321,963 Cash flows from investing activities Capital expenditures — — (2,552 ) — — (84,148 ) — (86,700 ) Proceeds from disposal of assets — — 46 — — 1,260 — 1,306 Net cash used in investing activities — — (2,506 ) — — (82,888 ) — (85,394 ) 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 — — — — — (26,293 ) — (26,293 ) Distributions to parent company, net 43,891 — — — — — — 43,891 Advances (to) from affiliates (72,537 ) (102,689 ) (150,153 ) 624,601 (163,205 ) (136,017 ) — — Net cash provided by (used in) financing activities (28,646 ) (102,689 ) (150,153 ) 324,559 (163,205 ) (162,310 ) — (282,444 ) Net change in cash and cash equivalents (2,524 ) — (10,816 ) 57 — (32,592 ) — (45,875 ) Cash and cash equivalents, beginning of period 2,537 — 10,855 — — 640,441 — 653,833 Cash and cash equivalents, end of period $ 13 $ — $ 39 $ 57 $ — $ 607,849 $ — $ 607,958 NOBLE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 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 $ 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 used in investing activities — — (473,460 ) — — (136,423 ) — (609,883 ) 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 — — — — — (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 provided by (used in) 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 |