EX-99.2 6 tm2523985d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

On August 20, 2025, Nabors Industries Ltd. (“Nabors” or the “Company”) entered into a definitive agreement to sell Nabors’ Quail Tools, LLC (“Quail Tools”) subsidiary to Superior Energy Services, Inc. (the “Disposition”). Quail Tools was part of the Company’s acquisition of Parker Wellbore on March 11, 2025. Net consideration for the sale totals $600.0 million plus adjustments for net working capital. Consideration is comprised of cash of $375.0 million and a seller note of $250.0 million.

 

The following unaudited pro forma condensed consolidated financial information (the “unaudited pro forma statements”) is based on the historical financials of Nabors after giving effect to the Disposition. These unaudited pro forma statements give effect to the Disposition based on the adjustments described in the accompanying notes to the unaudited pro forma condensed consolidated financial statements.

 

The unaudited pro forma condensed consolidated balance sheet is presented as if the Disposition was completed on June 30, 2025, and the unaudited pro forma condensed consolidated statement of income (loss) is presented as if the disposition was completed on January 1, 2024. Given that the acquisition of Parker Wellbore occurred in 2025, there is no pro forma impact on the Company’s historical statement of income for the year ended December 31, 2024. As such, a pro forma statement of income for the year ended December 31, 2024 is not presented.

 

The unaudited pro forma statements have been prepared based upon available information and management estimates; actual amounts may differ from these estimated amounts. The unaudited pro forma statements are not intended to represent or be indicative of the financial condition or results of operations that might have occurred had the Disposition occurred as of the dates stated above, and further should not be taken as representative of the future financial condition or results of operations. The pro forma adjustments are described in the notes.

 

The unaudited pro forma statements should be read in conjunction with the historical unaudited condensed consolidated statement as of and for the six months ended June 30, 2025, which was included in Nabors’ Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025, as well as the historical consolidated financial statements as of and for the year ended December 31, 2024, which is included in Nabor’s Annual Report on Form 10-K for the year ended December 31, 2024.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

 

As of June 30, 2025

(in thousands)

 

       Pro Forma     
   Historical
Nabors
Industries Ltd.
Consolidated
   Deconsolidation
of Quail Tools (a)
   Pro Forma
Adjustments
   Pro Forma
Nabors
Industries Ltd.
 
ASSETS                
Current assets:                    
Cash and cash equivalents  $387,321   $(5,642)  $378,497(b)  $760,176 
Short-term investments   34    -    -    34 
Accounts receivable, net   537,071    (55,855)   -    481,216 
Affiliate notes receivable   -    (24,237)   24,237(i)   - 
Notes receivable   -    -    250,000(b)   250,000 
Inventory, net   107,479    -    -    107,479 
Other current assets   164,986    (1,103)   -    163,883 
Total current assets   1,196,891    (86,837)   652,734    1,762,788 
Property, plant and equipment, net   3,063,033    (149,923)   -    2,913,110 
Restricted cash held in trust   338,584    -    -    338,584 
Deferred income taxes   272,639    33,149    (126,904)(h)   178,883 
Other long-term assets   167,516    (9,626)   -    157,890 
Total assets  $5,038,663   $(213,237)  $525,830   $5,351,255 
LIABILITIES AND EQUITY                    
Current liabilities:                    
Trade accounts payable  $364,846   $(16,690)  $-   $348,156 
Accrued liabilities   274,211    (3,532)   -    270,679 
Income taxes payable   16,590    (476)   7,738(h)   23,852 
Current lease liabilities   13,798    (789)   -    13,009 
Total current liabilities   669,445    (21,487)   7,738    655,696 
Long-term debt   2,672,820    -    -    2,672,820 
Other long-term liabilities   244,469    (9,532)   -    234,937 
Deferred income taxes   5,259    -    -    5,259 
Total liabilities   3,591,993    (31,019)   7,738    3,568,712 
                     
Redeemable noncontrolling interest in subsidiary   806,342    -    -    806,342 
                     
Shareholders’ equity:                    
Common shares   787    -    -    787 
Capital in excess of par value   3,738,989    (158,767)   158,767(f)   3,738,989 
Accumulated other comprehensive loss   (10,668)   -    -    (10,668)
Retained earnings (accumulated deficit)   (2,105,373)   (23,451)   335,087(c)   (1,769,500)
              24,237(i)     
Less: treasury shares, at cost   (1,315,751)   -    -    (1,315,751)
Total shareholders’ equity   307,984    (182,219)   518,092    643,857 
Noncontrolling interest   332,344    -    -    332,344 
Total equity   640,328    (182,219)   518,092    976,201 
Total liabilities and equity  $5,038,663   $(213,237)  $525,830   $5,351,255 

 

 

 

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS)

 

For the six months ended June 30, 2025

(in thousands)

       Pro Forma 
   Historical
Nabors
Industries Ltd.
Consolidated
   Deconsolidation of
Quail Tools (a)
   Pro Forma
Adjustments
   Pro Forma
Nabors
Industries Ltd.
 
Revenues and other income:                    
Operating revenues  $1,568,974   $(76,012)  $-   $1,492,962 
Investment income   12,725    -    9,375(d)   22,100 
Total revenues and other income   1,581,699    (76,012)   9,375    1,515,062 
                     
Costs and other deductions:                    
Direct costs   936,181    (28,149)   -    908,032 
General and administrative expenses   151,232    (3,307)   -    147,925 
Research and engineering   26,757    -    -    26,757 
Depreciation and amortization   329,699    (12,912)   -    316,787 
Interest expense   110,407    -    -    110,407 
Gain on bargain purchase   (116,499)   -    -    (116,499)
Other, net   50,864    (1,076)   1,368(e)   51,156 
Total costs and other deductions   1,488,641    (45,444)   1,368    1,444,565 
Income before income taxes   93,058    (30,568)   8,007    70,497 
Income tax expense   38,084    (7,117)   1,842(g)   32,809 
Net income   54,974    (23,451)   6,165    37,688 
Less: Net income attributable to noncontrolling interest   (52,896)   -    -    (52,896)
Net income (loss) attributable to Nabors  $2,078   $(23,451)  $6,165   $(15,208)
                     
Losses per share:                    
Basic   (1.01)             (1.24)
Diluted   (1.01)             (1.24)
Weighted-average number of common shares outstanding:                    
Basic   12,271              12,271 
Diluted   12,271              12,271 

 

 

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1 Basis of Pro Forma Presentation

 

The unaudited proforma condensed consolidated financial statements have been prepared to give effect to the sale of Quail Tools. The unaudited pro forma condensed consolidated financial statements have been derived from historical financial statements of Nabors and should be read in conjunction with the historical unaudited condensed consolidated statement as of and for the six months ended June 30, 2025, which was included in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025, as well as the historical consolidated financial statements as of and for the year ended December 31, 2024, which is included in Nabors’ Annual Report on Form 10-K for the year ended December 31, 2024.

 

The unaudited Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2025 has been prepared assuming the Disposition occurred as of that date. The unaudited Pro Forma Condensed Consolidated Statement of Operations for the six months ended June 30, 2025 reflect the Company’s results as if the Disposition had occurred on January 1, 2024. Given that the acquisition of Parker Wellbore occurred in 2025, there is no pro forma impact on the Company’s historical statement of income from the year ended December 31, 2024. As such, a pro forma statement of income for the year ended December 31, 2024 is not presented.

 

The unaudited pro forma condensed consolidated financial statements have been prepared in accordance with SEC Regulation S-X Article 11 and represent management’s best estimates based upon available information. The actual results could differ materially from these estimates.

 

Note 2 Pro Forma Adjustments

 

The unaudited pro forma condensed consolidated financial statements reflect the following notes and adjustments:

 

(a)Reflects the deconsolidation of Quail Tools’ assets and liabilities at their carrying amounts at June 30, 2025 and Quail Tools’ operations from March 12, 2025 to June 30, 2025.

 

(b)Reflects the adjustment for consideration received for the sale of Quail Tools, as well as the Quail Tools cash balance at June 30, 2025 to be retained by Nabors after the sale.

 

Purchase price  $600,000 
Adjustment for net working capital   25,000 
Quail Tools cash   5,642 
Estimated costs   (2,145)
Total consideration   628,497 
Seller note   (250,000)
Cash consideration  $378,497 

 

(c)Reflects the adjustments to retained earnings to reflect the estimated after-tax gain on the Disposition.

 

(d)Reflects interest income related to seller note based on an interest rate of 7.5%.

 

(e)Reflects corporate expenses allocated to Quail Tools for executive management, legal, finance, human resources, tax information technology and accounting costs related to Nabor’s corporate functions that provide support to Quail Tools. Such fees are consolidated within Nabors and as such, should not be eliminated from the pro forma statement of income.

 

 

 

 

(f)Represents the adjustment needed to reflect the current Nabors equity structure, which includes the additional paid in capital reflected in the Quail Tools balance sheet.

 

(g)Reflects income tax expense related to income before taxes generated by the pro forma adjustments based upon an estimate of the effective tax rate of 23%.

 

(h)Reflects the estimated tax adjustments to the balance sheet due to the tax gain on the Disposition. The final tax consequences at closing may differ materially from this estimate.

 

(i)Reflects the settlement of intercompany notes prior to the closing of the Disposition.