XML 53 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2012
Condensed Consolidating Financial Information  
Condensed Consolidating Balance Sheets

 

 

 

 

September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non-
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

698

 

$

7,061

 

$

463,803

 

$

 

$

471,562

 

Short-term investments

 

 

 

148,001

 

 

148,001

 

Assets held for sale

 

 

 

404,234

 

 

404,234

 

Accounts receivable, net

 

 

 

1,529,232

 

 

1,529,232

 

Inventory

 

 

 

257,158

 

 

257,158

 

Deferred income taxes

 

 

 

111,673

 

 

111,673

 

Other current assets

 

50

 

1,028

 

210,711

 

 

211,789

 

Total current assets

 

748

 

8,089

 

3,124,812

 

 

3,133,649

 

Long-term investments and other receivables

 

 

 

5,301

 

 

5,301

 

Property, plant and equipment, net

 

 

38,171

 

8,855,913

 

 

8,894,084

 

Goodwill

 

 

 

472,462

 

 

472,462

 

Intercompany receivables

 

173,984

 

 

537,881

 

(711,865

)

 

Investment in unconsolidated affiliates

 

5,671,621

 

5,104,716

 

416,904

 

(11,123,069

)

70,172

 

Other long-term assets

 

 

28,900

 

319,993

 

 

348,893

 

Total assets

 

$

5,846,353

 

$

5,179,876

 

$

13,733,266

 

$

(11,834,934

)

$

12,924,561

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

 

$

 

$

389

 

$

 

$

389

 

Trade accounts payable

 

62

 

23

 

560,556

 

 

560,641

 

Accrued liabilities

 

2,411

 

33,826

 

537,399

 

 

573,636

 

Total current liabilities

 

2,473

 

33,849

 

1,098,344

 

 

1,134,666

 

Long-term debt

 

 

4,678,822

 

74

 

 

4,678,896

 

Other long-term liabilities

 

 

31,885

 

416,533

 

 

448,418

 

Deferred income taxes

 

 

(7,468

)

744,737

 

 

737,269

 

Intercompany payable

 

 

444,034

 

267,831

 

(711,865

)

 

Total liabilities

 

2,473

 

5,181,122

 

2,527,519

 

(711,865

)

6,999,249

 

Subsidiary preferred stock

 

 

 

69,188

 

 

69,188

 

Shareholders’ equity

 

5,843,880

 

(1,246

)

11,124,315

 

(11,123,069

)

5,843,880

 

Noncontrolling interest

 

 

 

12,244

 

 

12,244

 

Total equity

 

5,843,880

 

(1,246

)

11,136,559

 

(11,123,069

)

5,856,124

 

Total liabilities and equity

 

$

5,846,353

 

$

5,179,876

 

$

13,733,266

 

$

(11,834,934

)

$

12,924,561

 

 

 

 

December 31, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non-
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

203

 

$

21

 

$

398,351

 

$

 

$

398,575

 

Short-term investments

 

 

 

140,914

 

 

140,914

 

Assets held for sale

 

 

 

401,500

 

 

401,500

 

Accounts receivable, net

 

 

 

1,576,555

 

 

1,576,555

 

Inventory

 

 

 

272,852

 

 

272,852

 

Deferred income taxes

 

 

 

127,874

 

 

127,874

 

Other current assets

 

50

 

671

 

169,323

 

 

170,044

 

Total current assets

 

253

 

692

 

3,087,369

 

 

3,088,314

 

Long-term investments and other receivables

 

 

 

11,124

 

 

11,124

 

Property, plant and equipment, net

 

 

40,792

 

8,589,154

 

 

8,629,946

 

Goodwill

 

 

 

501,258

 

 

501,258

 

Intercompany receivables

 

164,760

 

 

537,881

 

(702,641

)

 

Investment in unconsolidated affiliates

 

5,429,029

 

6,084,868

 

1,843,654

 

(12,986,530

)

371,021

 

Other long-term assets

 

 

32,037

 

278,440

 

 

310,477

 

Total assets

 

$

5,594,042

 

$

6,158,389

 

$

14,848,880

 

$

(13,689,171

)

$

12,912,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

 

$

274,604

 

$

722

 

$

 

$

275,326

 

Trade accounts payable

 

42

 

23

 

782,688

 

 

782,753

 

Accrued liabilities

 

6,185

 

100,101

 

638,197

 

 

744,483

 

Total current liabilities

 

6,227

 

374,728

 

1,421,607

 

 

1,802,562

 

Long-term debt

 

 

4,297,500

 

50,990

 

 

4,348,490

 

Other long-term liabilities

 

 

32,303

 

260,455

 

 

292,758

 

Deferred income taxes

 

 

11,221

 

786,704

 

 

797,925

 

Intercompany payable

 

 

379,400

 

323,241

 

(702,641

)

 

Total liabilities

 

6,227

 

5,095,152

 

2,842,997

 

(702,641

)

7,241,735

 

Subsidiary preferred stock

 

 

 

69,188

 

 

69,188

 

Shareholders’ equity

 

5,587,815

 

1,063,237

 

11,923,293

 

(12,986,530

)

5,587,815

 

Noncontrolling interest

 

 

 

13,402

 

 

13,402

 

Total equity

 

5,587,815

 

1,063,237

 

11,936,695

 

(12,986,530

)

5,601,217

 

Total liabilities and equity

 

$

5,594,042

 

$

6,158,389

 

$

14,848,880

 

$

(13,689,171

)

$

12,912,140

Condensed Consolidating Statements of Income (Loss)

 

 

 

Three Months Ended September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—

Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

 

$

 

$

1,766,419

 

$

 

$

1,766,419

 

Earnings (losses) from unconsolidated affiliates

 

 

 

(99,527

)

 

(99,527

)

Earnings (losses) from consolidated affiliates

 

77,976

 

(152,036

)

(178,917

)

252,977

 

 

Investment income (loss)

 

 

2

 

7,222

 

 

7,224

 

Intercompany interest income

 

 

17,423

 

 

(17,423

)

 

Total revenues and other income

 

77,976

 

(134,611

)

1,495,197

 

235,554

 

1,674,116

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

 

1,136,198

 

 

1,136,198

 

General and administrative expenses

 

1,900

 

159

 

130,248

 

(420

)

131,887

 

Depreciation and amortization

 

 

902

 

268,695

 

 

269,597

 

Interest expense

 

 

67,391

 

(3,787

)

 

63,604

 

Intercompany interest expense

 

 

 

17,423

 

(17,423

)

 

Losses (gains) on sales and retirements of long-lived assets and other expense (income), net

 

420

 

(250

)

9,673

 

420

 

10,263

 

Impairments and other charges

 

 

 

 

 

 

Total costs and other deductions

 

2,320

 

68,202

 

1,558,450

 

(17,423

)

1,611,549

 

Income (loss) from continuing operations before income taxes

 

75,656

 

(202,813

)

(63,253

)

252,977

 

62,567

 

Income tax expense (benefit)

 

 

(18,787

)

14,786

 

 

(4,001

)

Subsidiary preferred stock dividend

 

 

 

750

 

 

750

 

Income (loss) from continuing operations, net of tax

 

75,656

 

(184,026

)

(78,789

)

252,977

 

65,818

 

Income (loss) from discontinued operations, net of tax

 

 

 

10,826

 

 

10,826

 

Net income (loss)

 

75,656

 

(184,026

)

(67,963

)

252,977

 

76,644

 

Less: Net (income) loss attributable to noncontrolling interest

 

 

 

(988

)

 

(988

)

Net income (loss) attributable to Nabors

 

$

75,656

 

$

(184,026

)

$

(68,951

)

$

252,977

 

$

75,656

 

 

 

 

Three Months Ended September 30, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—

Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

 

$

 

$

1,608,504

 

$

 

$

1,608,504

 

Earnings (losses) from unconsolidated affiliates

 

 

 

33,723

 

 

33,723

 

Earnings (losses) from consolidated affiliates

 

77,212

 

111,096

 

87,037

 

(275,345

)

 

Investment income (loss)

 

 

 

727

 

 

727

 

Intercompany interest income

 

 

16,615

 

 

(16,615

)

 

Total revenues and other income

 

77,212

 

127,711

 

1,729,991

 

(291,960

)

1,642,954

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

 

1,019,412

 

 

1,019,412

 

General and administrative expenses

 

2,809

 

154

 

116,616

 

(148

)

119,431

 

Depreciation and amortization

 

 

872

 

233,213

 

 

234,085

 

Interest expense

 

 

64,655

 

(6,595

)

 

58,060

 

Intercompany interest expense

 

 

 

16,615

 

(16,615

)

 

Losses (gains) on sales and retirements of long-lived assets and other expense (income), net

 

147

 

(574

)

(11,328

)

148

 

(11,607

)

Impairments and other charges

 

 

 

98,072

 

 

98,072

 

Total costs and other deductions

 

2,956

 

65,107

 

1,466,005

 

(16,615

)

1,517,453

 

Income (loss) from continuing operations before income taxes

 

74,256

 

62,604

 

263,986

 

(275,345

)

125,501

 

Income tax expense (benefit)

 

 

(17,942

)

55,503

 

 

37,561

 

Subsidiary preferred stock dividend

 

 

 

750

 

 

750

 

Income (loss) from continuing operations, net of tax

 

74,256

 

80,546

 

207,733

 

(275,345

)

87,190

 

Income (loss) from discontinued operations, net of tax

 

 

 

(12,226

)

 

(12,226

)

Net income (loss)

 

74,256

 

80,546

 

195,507

 

(275,345

)

74,964

 

Less: Net (income) loss attributable to noncontrolling interest

 

 

 

(708

)

 

(708

)

Net income (loss) attributable to Nabors

 

$

74,256

 

$

80,546

 

$

194,799

 

$

(275,345

)

$

74,256

 

 

 

 

Nine Months Ended September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—

Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

 

$

 

$

5,393,959

 

$

 

$

5,393,959

 

Earnings (losses) from unconsolidated affiliates

 

 

 

(302,513

)

 

(302,513

)

Earnings (losses) from consolidated affiliates

 

143,448

 

(132,659

)

(212,494

)

201,705

 

 

Investment income (loss)

 

 

18

 

32,826

 

 

32,844

 

Intercompany interest income

 

 

51,433

 

 

(51,433

)

 

Total revenues and other income

 

143,448

 

(81,208

)

4,911,778

 

150,272

 

5,124,290

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

 

3,444,270

 

 

3,444,270

 

General and administrative expenses

 

5,449

 

349

 

397,089

 

(1,042

)

401,845

 

Depreciation and amortization

 

 

2,707

 

775,527

 

 

778,234

 

Interest expense

 

 

203,826

 

(14,109

)

 

189,717

 

Intercompany interest expense

 

 

 

51,433

 

(51,433

)

 

Losses (gains) on sales and retirements of long-lived assets and other expense (income), net

 

1,042

 

(1,229

)

20,982

 

1,042

 

21,837

 

Impairments and other charges

 

 

 

147,503

 

 

147,503

 

Total costs and other deductions

 

6,491

 

205,653

 

4,822,695

 

(51,433

)

4,983,406

 

Income (loss) from continuing operations before income taxes

 

136,957

 

(286,861

)

89,083

 

201,705

 

140,884

 

Income tax expense (benefit)

 

 

(57,055

)

85,906

 

 

28,851

 

Subsidiary preferred stock dividend

 

 

 

2,250

 

 

2,250

 

Income (loss) from continuing operations, net of tax

 

136,957

 

(229,806

)

927

 

201,705

 

109,783

 

Income (loss) from discontinued operations, net of tax

 

 

 

26,721

 

 

26,721

 

Net income (loss)

 

136,957

 

(229,806

)

27,648

 

201,705

 

136,504

 

Less: Net (income) loss attributable to noncontrolling interest

 

 

 

453

 

 

453

 

Net income (loss) attributable to Nabors

 

$

136,957

 

$

(229,806

)

$

28,101

 

$

201,705

 

$

136,957

 

 

 

 

Nine Months Ended September 30, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

 

$

 

$

4,325,714

 

$

 

$

4,325,714

 

Earnings (losses) from unconsolidated affiliates

 

 

 

59,305

 

 

59,305

 

Earnings (losses) from consolidated affiliates

 

358,778

 

189,960

 

109,212

 

(657,950

)

 

Investment income (loss)

 

4

 

68

 

11,960

 

 

12,032

 

Intercompany interest income

 

 

52,704

 

 

(52,704

)

 

Total revenues and other income

 

358,782

 

242,732

 

4,506,191

 

(710,654

)

4,397,051

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

 

2,687,970

 

 

2,687,970

 

General and administrative expenses

 

8,803

 

244

 

349,755

 

(450

)

358,352

 

Depreciation and amortization

 

 

2,614

 

681,723

 

 

684,337

 

Interest expense

 

 

211,063

 

(15,282

)

 

195,781

 

Intercompany interest expense

 

 

 

52,704

 

(52,704

)

 

Losses (gains) on sales and retirements of long-lived assets and other expense (income), net

 

450

 

(1,382

)

(618

)

450

 

(1,100

)

Impairments and other charges

 

 

 

98,072

 

 

98,072

 

Total costs and other deductions

 

9,253

 

212,539

 

3,854,324

 

(52,704

)

4,023,412

 

Income (loss) from continuing operations before income taxes

 

349,529

 

30,193

 

651,867

 

(657,950

)

373,639

 

Income tax expense (benefit)

 

 

(59,114

)

177,874

 

 

118,760

 

Subsidiary preferred stock dividend

 

 

 

2,250

 

 

2,250

 

Income (loss) from continuing operations, net of tax

 

349,529

 

89,307

 

471,743

 

(657,950

)

252,629

 

Income (loss) from discontinued operations, net of tax

 

 

 

96,545

 

 

96,545

 

Net income (loss)

 

349,529

 

89,307

 

568,288

 

(657,950

)

349,174

 

Less: Net (income) loss attributable to noncontrolling interest

 

 

 

355

 

 

355

 

Net income (loss) attributable to Nabors

 

$

349,529

 

$

89,307

 

$

568,643

 

$

(657,950

)

$

349,529

Condensed consolidating statements of other comprehensive income

 

 

 

 

Three Months Ended September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

75,656

 

$

(184,026

)

$

(68,951

)

$

252,977

 

$

75,656

 

Other comprehensive income, before tax

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

31,550

 

(99

)

31,451

 

(31,352

)

31,550

 

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

13,667

 

6

 

13,673

 

(13,679

)

13,667

 

Less: reclassification adjustment for (gains)/losses included in net income (loss)

 

(1,523

)

(1,200

)

(2,723

)

3,923

 

(1,523

)

Unrealized gains (losses) on marketable securities

 

12,144

 

(1,194

)

10,950

 

(9,756

)

12,144

 

Pension liability amortization

 

260

 

260

 

520

 

(780

)

260

 

Unrealized gains/(losses) and amortization of (gains)/losses on cash flow hedges

 

166

 

166

 

166

 

(332

)

166

 

Other comprehensive income, before tax

 

44,120

 

(867

)

43,087

 

(42,220

)

44,120

 

Income tax expense related to items of other comprehensive income

 

(272

)

(272

)

(604

)

876

 

(272

)

Other comprehensive income, net of tax

 

44,392

 

(595

)

43,691

 

(43,096

)

44,392

 

Comprehensive income attributable to Nabors

 

120,048

 

(184,621

)

(25,260

)

209,881

 

120,048

 

Net income (loss) attributable to noncontrolling interest

 

988

 

 

988

 

(988

)

988

 

Translation adjustment to noncontrolling interest

 

390

 

 

390

 

(390

)

390

 

Comprehensive income attributable to noncontrolling interest

 

1,378

 

 

1,378

 

(1,378

)

1,378

 

Comprehensive income

 

$

121,426

 

$

(184,621

)

$

(23,882

)

$

208,503

 

$

121,426

 

 

 

 

Three Months Ended September 30, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

74,256

 

$

80,546

 

$

194,799

 

$

(275,345

)

$

74,256

 

Other comprehensive income, before tax

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(86,856

)

(498

)

(87,354

)

87,852

 

(86,856

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

(21,150

)

(136

)

(21,286

)

21,422

 

(21,150

)

Less: reclassification adjustment for (gains)/losses included in net income (loss)

 

(4

)

 

(4

)

4

 

(4

)

Unrealized gains (losses) on marketable securities

 

(21,154

)

(136

)

(21,290

)

21,426

 

(21,154

)

Pension liability amortization

 

151

 

151

 

302

 

(453

)

151

 

Unrealized gains/(losses) and amortization of (gains)/losses on cash flow hedges

 

191

 

191

 

191

 

(382

)

191

 

Other comprehensive income, before tax

 

(107,668

)

(292

)

(108,151

)

108,443

 

(107,668

)

Income tax expense related to items of other comprehensive income

 

68

 

68

 

76

 

(144

)

68

 

Other comprehensive income, net of tax

 

(107,736

)

(360

)

(108,227

)

108,587

 

(107,736

)

Comprehensive income attributable to Nabors

 

(33,480

)

80,186

 

86,572

 

(166,758

)

(33,480

)

Net income (loss) attributable to noncontrolling interest

 

708

 

 

708

 

(708

)

708

 

Translation adjustment to noncontrolling interest

 

(912

)

 

(912

)

912

 

(912

)

Comprehensive income attributable to noncontrolling interest

 

(204

)

 

(204

)

204

 

(204

)

Comprehensive income

 

$

(33,684

)

$

80,186

 

$

86,368

 

$

(166,554

)

$

(33,684

)

 

 

 

Nine Months Ended September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

136,957

 

$

(229,806

)

$

28,101

 

$

201,705

 

$

136,957

 

Other comprehensive income, before tax

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

29,157

 

(100

)

29,057

 

(28,957

)

29,157

 

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

20,882

 

17

 

20,899

 

(20,916

)

20,882

 

Less: reclassification adjustment for (gains)/losses included in net income (loss)

 

(14,007

)

(11,488

)

(25,495

)

36,983

 

(14,007

)

Unrealized gains (losses) on marketable securities

 

6,875

 

(11,471

)

(4,596

)

16,067

 

6,875

 

Pension liability amortization

 

780

 

779

 

1,560

 

(2,339

)

780

 

Unrealized gains/(losses) and amortization of (gains)/losses on cash flow hedges

 

548

 

548

 

548

 

(1,096

)

548

 

Other comprehensive income, before tax

 

37,360

 

(10,244

)

26,569

 

(16,325

)

37,360

 

Income tax expense related to items of other comprehensive income

 

(3,856

)

(3,856

)

(7,892

)

11,748

 

(3,856

)

Other comprehensive income, net of tax

 

41,216

 

(6,388

)

34,461

 

(28,073

)

41,216

 

Comprehensive income attributable to Nabors

 

178,173

 

(236,194

)

62,562

 

173,632

 

178,173

 

Net income (loss) attributable to noncontrolling interest

 

(453

)

 

(453

)

453

 

(453

)

Translation adjustment to noncontrolling interest

 

417

 

 

417

 

(417

)

417

 

Comprehensive income attributable to noncontrolling interest

 

(36

)

 

(36

)

36

 

(36

)

Comprehensive income

 

$

178,137

 

$

(236,194

)

$

62,526

 

$

173,668

 

$

178,137

 

 

 

 

Nine Months Ended September 30, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

349,529

 

$

89,307

 

$

568,643

 

$

(657,950

)

$

349,529

 

Other comprehensive income, before tax

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(47,507

)

(422

)

(47,928

)

48,350

 

(47,507

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

(26,034

)

49

 

(25,983

)

25,934

 

(26,034

)

Less: reclassification adjustment for (gains)/losses included in net income (loss)

 

(5

)

 

(5

)

5

 

(5

)

Unrealized gains (losses) on marketable securities

 

(26,039

)

49

 

(25,988

)

25,939

 

(26,039

)

Pension liability amortization

 

451

 

451

 

900

 

(1,351

)

451

 

Unrealized gains/(losses) and amortization of (gains)/losses on cash flow hedges

 

572

 

572

 

572

 

(1,144

)

572

 

Other comprehensive income, before tax

 

(72,523

)

650

 

(72,444

)

71,794

 

(72,523

)

Income tax expense related to items of other comprehensive income

 

374

 

374

 

569

 

(943

)

374

 

Other comprehensive income, net of tax

 

(72,897

)

276

 

(73,013

)

72,737

 

(72,897

)

Comprehensive income attributable to Nabors

 

276,632

 

89,583

 

495,630

 

(585,213

)

276,632

 

Net income (loss) attributable to noncontrolling interest

 

(355

)

 

(355

)

355

 

(355

)

Translation adjustment to noncontrolling interest

 

(460

)

 

(460

)

460

 

(460

)

Comprehensive income attributable to noncontrolling interest

 

(815

)

 

(815

)

815

 

(815

)

Comprehensive income

 

$

275,817

 

$

89,583

 

$

494,815

 

$

(584,398

)

$

275,817

Condensed Consolidating Statements of Cash Flows

 

 

 

 

Nine Months Ended September 30, 2012

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used for) operating activities

 

$

6,572

 

$

(88,960

)

$

1,206,939

 

$

(30,506

)

$

1,094,045

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of investments

 

 

 

(949

)

 

(949

)

Sales and maturities of investments

 

 

 

30,111

 

 

30,111

 

Capital expenditures

 

 

 

(1,221,769

)

 

(1,221,769

)

Proceeds from sales of assets and insurance claims

 

 

 

128,432

 

 

128,432

 

Net cash provided by (used for) investing activities

 

 

 

(1,064,175

)

 

(1,064,175

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

 

 

(1,748

)

 

(1,748

)

Proceeds from revolving credit facilities

 

 

710,000

 

 

 

710,000

 

Proceeds from issuance of common shares

 

(4,006

)

 

(1

)

 

(4,007

)

Reduction in long-term debt

 

 

(224,997

)

(51,235

)

 

(276,232

)

Paydown of revolving credit facilities

 

 

(380,000

)

 

 

(380,000

)

Purchase of restricted stock

 

(2,071

)

 

 

 

(2,071

)

Tax benefit related to share-based awards

 

 

 

(54

)

 

(54

)

Cash dividends paid

 

 

(9,003

)

(21,503

)

30,506

 

 

Net cash (used for) provided by financing activities

 

(6,077

)

96,000

 

(74,541

)

30,506

 

45,888

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(2,771

)

 

(2,771

)

Net (decrease) increase in cash and cash equivalents

 

495

 

7,040

 

65,452

 

 

72,987

 

Cash and cash equivalents, beginning of period

 

203

 

21

 

398,351

 

 

398,575

 

Cash and cash equivalents, end of period

 

$

698

 

$

7,061

 

$

463,803

 

$

 

$

471,562

 

 

 

 

Nine Months Ended September 30, 2011

 

(In thousands)

 

Nabors
(Parent/
Guarantor)

 

Nabors
Delaware
(Issuer/
Guarantor)

 

Other
Subsidiaries
(Non—
Guarantors)

 

Consolidating
Adjustments

 

Consolidated
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used for) operating activities

 

$

6 ,163

 

$

227,747

 

$

874,224

 

$

 

$

1,108,134

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of investments

 

 

 

(9,567

)

 

(9,567

)

Sales and maturities of investments

 

 

 

24,580

 

 

24,580

 

Cash paid for acquisition of businesses, net

 

 

 

(55,459

)

 

(55,459

)

Investment in unconsolidated affiliates

 

 

 

(54,762

)

 

(54,762

)

Distribution of proceeds from asset sales from unconsolidated affiliates

 

 

 

142,984

 

 

142,984

 

Capital expenditures

 

 

 

(1,532,597

)

 

(1,532,597

)

Proceeds from sales of assets and insurance claims

 

 

 

110,535

 

 

110,535

 

Cash paid for investments in consolidated affiliates

 

(25,450

)

(65,000

)

 

90,450

 

 

Net cash provided by (used for) investing activities

 

(25,450

)

(65,000

)

(1,374,286

)

90,450

 

(1,374,286

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

 

 

5,074

 

 

5,074

 

Proceeds from issuance of long-term debt

 

 

697,578

 

 

 

697,578

 

Proceeds from revolving credit facilities

 

 

1,250,000

 

50,000

 

 

1,300,000

 

Proceeds from issuance of common shares

 

12,175

 

 

 

 

12,175

 

Debt issuance costs

 

 

(6,065

)

 

 

(6,065

)

Reduction in long-term debt

 

 

(1,404,245

)

(26

)

 

(1,404,271

)

Paydown of revolving credit facilities

 

 

(700,000

)

 

 

(700,000

)

Repurchase of equity component of convertible debt

 

 

(12

)

 

 

(12

)

Purchase of restricted stock

 

(2,579

)

 

 

 

(2,579

)

Tax benefit related to share-based awards

 

 

(1

)

186

 

 

185

 

Proceeds from parent contributions

 

 

 

90,450

 

(90,450

)

 

Net cash (used for) provided by financing activities

 

9,596

 

(162,745

)

145,684

 

(90,450

)

(97,915

)

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(2,174

)

 

(2,174

)

Net (decrease) increase in cash and cash equivalents

 

(9,691

)

2

 

(356,552

)

 

(366,241

)

Cash and cash equivalents, beginning of period

 

10,847

 

20

 

630,835

 

 

641,702

 

Cash and cash equivalents, end of period

 

$

1,156

 

$

22

 

$

274,283

 

$

 

$

275,461