XML 147 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information
6 Months Ended
Jun. 30, 2013
Condensed Consolidating Financial Information  
Condensed Consolidating Financial Information

Note 14 Condensed Consolidating Financial Information

 

Nabors has fully and unconditionally guaranteed all of the issued public debt securities of Nabors Delaware. The following condensed consolidating financial information is included so that separate financial statements of Nabors Delaware are not required to be filed with the SEC. The condensed consolidating financial statements present investments in both consolidated and unconsolidated affiliates using the equity method of accounting.

 

The following condensed consolidating financial information presents condensed consolidating balance sheets as of June 30, 2013 and December 31, 2012, statements of income (loss) and statements of other comprehensive income (loss) for the three and six months ended June 30, 2013 and 2012, and the statements of cash flows for the six months ended June 30, 2013 and 2012 of (a) Nabors, parent/guarantor, (b) Nabors Delaware, issuer of public debt securities guaranteed by Nabors, (c) the non-guarantor subsidiaries, (d) consolidating adjustments necessary to consolidate Nabors and its subsidiaries and (e) Nabors on a consolidated basis.

 

We corrected our condensed consolidating statement of cash flows for classification of changes in inter-company balances between Nabors Delaware (Issuer) and Other Subsidiaries (Non-Guarantors) for the six months ended June 30, 2012 to present them as cash flows from investing activities rather than cash flows from operating activities.  For Nabors Delaware (Issuer), cash used for operating activities decreased $38.1 million and cash used for investing activities increased by the same amount for the six months ended June 30, 2012.  For Other Subsidiaries (Non-Guarantors), cash provided by operating activities decreased $38.1 million and cash used for investing activities decreased by the same amount for the six months ended June 30, 2012.  The impact of these revisions is not material to the related financial statements taken as a whole. Certain reclassifications to inter-company payable and receivable balances in the condensed consolidating balance sheet have been made to the prior period to conform to current period presentation, with no effect on our consolidated financial position, results of operations or cash flows.

 

Condensed Consolidating Balance Sheets

 

 

 

June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,509

 

$

12,778

 

$

491,841

 

$

—

 

$

508,128

 

Short-term investments

 

—

 

—

 

99,832

 

—

 

99,832

 

Assets held for sale

 

—

 

—

 

351,263

 

—

 

351,263

 

Accounts receivable, net

 

—

 

—

 

1,342,386

 

—

 

1,342,386

 

Inventory

 

—

 

—

 

235,042

 

—

 

235,042

 

Deferred income taxes

 

—

 

—

 

103,779

 

—

 

103,779

 

Other current assets

 

800

 

22,359

 

229,243

 

—

 

252,402

 

Total current assets

 

4,309

 

35,137

 

2,853,386

 

—

 

2,892,832

 

Long-term investments

 

—

 

—

 

3,629

 

—

 

3,629

 

Property, plant and equipment, net

 

—

 

35,557

 

8,542,029

 

—

 

8,577,586

 

Goodwill

 

—

 

—

 

487,252

 

—

 

487,252

 

Intercompany receivables

 

172,413

 

3,893

 

1,019,175

 

(1,195,481

)

—

 

Investment in unconsolidated affiliates

 

5,746,083

 

5,812,170

 

1,630,573

 

(13,120,382

)

68,444

 

Other long-term assets

 

—

 

29,572

 

207,588

 

—

 

237,160

 

Total assets

 

$

5,922,805

 

$

5,916,329

 

$

14,743,632

 

$

(14,315,863

)

$

12,266,903

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

—

 

$

—

 

$

11,445

 

$

—

 

$

11,445

 

Trade accounts payable

 

624

 

22

 

497,435

 

—

 

498,081

 

Accrued liabilities

 

(381

)

90,965

 

544,251

 

—

 

634,835

 

Income taxes payable

 

—

 

—

 

35,795

 

—

 

35,795

 

Total current liabilities

 

243

 

90,987

 

1,088,926

 

—

 

1,180,156

 

Long-term debt

 

—

 

4,085,139

 

(13,948

)

—

 

4,071,191

 

Other long-term liabilities

 

—

 

31,027

 

433,438

 

—

 

464,465

 

Deferred income taxes

 

—

 

(72,083

)

620,701

 

—

 

548,618

 

Intercompany payable

 

—

 

1,195,481

 

—

 

(1,195,481

)

—

 

Total liabilities

 

243

 

5,330,551

 

2,129,117

 

(1,195,481

)

6,264,430

 

Subsidiary preferred stock

 

—

 

—

 

69,188

 

—

 

69,188

 

Shareholders’ equity

 

5,922,562

 

585,778

 

12,534,605

 

(13,120,382

)

5,922,563

 

Noncontrolling interest

 

—

 

—

 

10,722

 

—

 

10,722

 

Total equity

 

5,922,562

 

585,778

 

12,545,327

 

(13,120,382

)

5,933,285

 

Total liabilities and equity

 

$

5,922,805

 

$

5,916,329

 

$

14,743,632

 

$

(14,315,863

)

$

12,266,903

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,639

 

$

106,778

 

$

416,505

 

$

—

 

$

524,922

 

Short-term investments

 

—

 

—

 

253,282

 

—

 

253,282

 

Assets held for sale

 

—

 

—

 

383,857

 

—

 

383,857

 

Accounts receivable, net

 

—

 

—

 

1,382,623

 

—

 

1,382,623

 

Inventory

 

—

 

—

 

251,133

 

—

 

251,133

 

Deferred income taxes

 

—

 

—

 

110,480

 

—

 

110,480

 

Other current assets

 

50

 

—

 

226,510

 

—

 

226,560

 

Total current assets

 

1,689

 

106,778

 

3,024,390

 

—

 

3,132,857

 

Long-term investments

 

—

 

—

 

4,269

 

—

 

4,269

 

Property, plant and equipment, net

 

—

 

37,300

 

8,674,788

 

—

 

8,712,088

 

Goodwill

 

—

 

—

 

472,326

 

—

 

472,326

 

Intercompany receivables

 

174,948

 

1,690,636

 

670,404

 

(2,535,988

)

—

 

Investment in unconsolidated affiliates

 

5,769,518

 

5,129,458

 

395,246

 

(11,232,532

)

61,690

 

Other long-term assets

 

—

 

31,904

 

240,888

 

—

 

272,792

 

Total assets

 

$

5,946,155

 

$

6,996,076

 

$

13,482,311

 

$

(13,768,520

)

$

12,656,022

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

—

 

$

—

 

$

364

 

$

—

 

$

364

 

Trade accounts payable

 

116

 

23

 

498,871

 

—

 

499,010

 

Accrued liabilities

 

1,110

 

91,520

 

506,750

 

—

 

599,380

 

Income taxes payable

 

—

 

—

 

33,628

 

—

 

33,628

 

Total current liabilities

 

1,226

 

91,543

 

1,039,613

 

—

 

1,132,382

 

Long-term debt

 

—

 

4,379,263

 

73

 

—

 

4,379,336

 

Other long-term liabilities

 

—

 

30,983

 

487,681

 

—

 

518,664

 

Deferred income taxes

 

—

 

(24,906

)

624,241

 

—

 

599,335

 

Intercompany payable

 

—

 

2,535,988

 

—

 

(2,535,988

)

—

 

Total liabilities

 

1,226

 

7,012,871

 

2,151,608

 

(2,535,988

)

6,629,717

 

Subsidiary preferred stock

 

—

 

—

 

69,188

 

—

 

69,188

 

Shareholders’ equity

 

5,944,929

 

(16,795

)

11,249,327

 

(11,232,532

)

5,944,929

 

Noncontrolling interest

 

—

 

—

 

12,188

 

—

 

12,188

 

Total equity

 

5,944,929

 

(16,795

)

11,261,515

 

(11,232,532

)

5,957,117

 

Total liabilities and equity

 

$

5,946,155

 

$

6,996,076

 

$

13,482,311

 

$

(13,768,520

)

$

12,656,022

 

 

Condensed Consolidating Statements of Income (Loss)

 

 

 

Three Months Ended June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

1,491,586

 

$

—

 

$

1,491,586

 

Earnings from unconsolidated affiliates

 

—

 

—

 

1,360

 

—

 

1,360

 

Earnings (losses) from consolidated affiliates

 

(1,005

)

13,700

 

(26,331

)

13,636

 

—

 

Investment income (loss)

 

1

 

36

 

17,057

 

(2,273

)

14,821

 

Intercompany interest income

 

—

 

32

 

—

 

(32

)

—

 

Total revenues and other income

 

(1,004

)

13,768

 

1,483,672

 

11,331

 

1,507,767

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

999,192

 

—

 

999,192

 

General and administrative expenses

 

3,221

 

390

 

129,137

 

(136

)

132,612

 

Depreciation and amortization

 

—

 

903

 

269,296

 

—

 

270,199

 

Interest expense

 

—

 

62,405

 

(2,134

)

—

 

60,271

 

Intercompany interest expense

 

—

 

—

 

32

 

(32

)

—

 

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

 

136

 

(89

)

9,129

 

136

 

9,312

 

Total costs and other deductions

 

3,357

 

63,609

 

1,404,652

 

(32

)

1,471,586

 

Income from continuing operations before income taxes

 

(4,361

)

(49,841

)

79,020

 

11,363

 

36,181

 

Income tax expense (benefit)

 

—

 

(23,510

)

29,682

 

—

 

6,172

 

Subsidiary preferred stock dividend

 

—

 

—

 

750

 

—

 

750

 

Income (loss) from continuting operations, net of tax

 

(4,361

)

(26,331

)

48,588

 

11,363

 

29,259

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(28,004

)

—

 

(28,004

)

Net income (loss)

 

(4,361

)

(26,331

)

20,584

 

11,363

 

1,255

 

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(5,616

)

—

 

(5,616

)

Net income (loss) attributable to Nabors

 

$

(4,361

)

$

(26,331

)

$

14,968

 

$

11,363

 

$

(4,361

)

 

 

 

Three Months Ended June 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

1,737,114

 

$

—

 

$

1,737,114

 

Earnings from unconsolidated affiliates

 

—

 

—

 

(134,317

)

—

 

(134,317

)

Earnings (losses) from consolidated affiliates

 

(70,408

)

(35,150

)

(61,938

)

167,496

 

—

 

Investment income (loss)

 

—

 

16

 

5,352

 

—

 

5,368

 

Intercompany interest income

 

—

 

17,078

 

—

 

(17,078

)

—

 

Total revenues and other income

 

(70,408

)

(18,056

)

1,546,211

 

150,418

 

1,608,165

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

1,123,256

 

—

 

1,123,256

 

General and administrative expenses

 

2,022

 

50

 

131,899

 

(359

)

133,612

 

Depreciation and amortization

 

—

 

903

 

260,113

 

—

 

261,016

 

Interest expense

 

—

 

68,268

 

(4,809

)

—

 

63,459

 

Intercompany interest expense

 

—

 

—

 

17,078

 

(17,078

)

—

 

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

 

359

 

(546

)

160,745

 

359

 

160,917

 

Total costs and other deductions

 

2,381

 

68,675

 

1,688,282

 

(17,078

)

1,742,260

 

Income from continuing operations before income taxes

 

(72,789

)

(86,731

)

(142,071

)

167,496

 

(134,095

)

Income tax expense (benefit)

 

—

 

(19,085

)

(17,107

)

—

 

(36,192

)

Subsidiary preferred stock dividend

 

—

 

—

 

750

 

—

 

750

 

Income (loss) from continuting operations, net of tax

 

(72,789

)

(67,646

)

(125,714

)

167,496

 

(98,653

)

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

24,690

 

—

 

24,690

 

Net income (loss)

 

(72,789

)

(67,646

)

(101,024

)

167,496

 

(73,963

)

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

1,174

 

—

 

1,174

 

Net income (loss) attributable to Nabors

 

$

(72,789

)

$

(67,646

)

$

(99,850

)

$

167,496

 

$

(72,789

)

 

 

 

Six Months Ended June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

3,070,231

 

$

—

 

$

3,070,231

 

Earnings from unconsolidated affiliates

 

—

 

—

 

4,255

 

—

 

4,255

 

Earnings (losses) from consolidated affiliates

 

106,868

 

56,020

 

(24,308

)

(138,580

)

—

 

Investment income (loss)

 

1

 

52

 

96,462

 

(2,273

)

94,242

 

Intercompany interest income

 

—

 

61

 

—

 

(61

)

—

 

Total revenues and other income

 

106,869

 

56,133

 

3,146,640

 

(140,914

)

3,168,728

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

2,025,234

 

—

 

2,025,234

 

General and administrative expenses

 

5,055

 

427

 

259,955

 

(280

)

265,157

 

Depreciation and amortization

 

—

 

1,805

 

541,759

 

—

 

543,564

 

Interest expense

 

—

 

125,454

 

(5,175

)

—

 

120,279

 

Intercompany interest expense

 

—

 

—

 

61

 

(61

)

—

 

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

 

7,054

 

(68

)

61,853

 

280

 

69,119

 

Total costs and other deductions

 

12,109

 

127,618

 

2,883,687

 

(61

)

3,023,353

 

Income from continuing operations before income taxes

 

94,760

 

(71,485

)

262,953

 

(140,853

)

145,375

 

Income tax expense (benefit)

 

—

 

(47,177

)

64,621

 

—

 

17,444

 

Subsidiary preferred stock dividend

 

—

 

—

 

1,500

 

—

 

1,500

 

Income (loss) from continuting operations, net of tax

 

94,760

 

(24,308

)

196,832

 

(140,853

)

126,431

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(25,958

)

—

 

(25,958

)

Net income (loss)

 

94,760

 

(24,308

)

170,874

 

(140,853

)

100,473

 

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(5,713

)

—

 

(5,713

)

Net income (loss) attributable to Nabors

 

$

94,760

 

$

(24,308

)

$

165,161

 

$

(140,853

)

$

94,760

 

 

 

 

Six Months Ended June 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

3,627,540

 

$

—

 

$

3,627,540

 

Earnings from unconsolidated affiliates

 

—

 

—

 

(202,986

)

—

 

(202,986

)

Earnings (losses) from consolidated affiliates

 

65,471

 

19,377

 

(33,576

)

(51,272

)

—

 

Investment income (loss)

 

—

 

16

 

25,604

 

—

 

25,620

 

Intercompany interest income

 

—

 

34,010

 

—

 

(34,010

)

—

 

Total revenues and other income

 

65,471

 

53,403

 

3,416,582

 

(85,282

)

3,450,174

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

2,308,072

 

—

 

2,308,072

 

General and administrative expenses

 

3,549

 

190

 

266,841

 

(622

)

269,958

 

Depreciation and amortization

 

—

 

1,805

 

506,832

 

—

 

508,637

 

Interest expense

 

—

 

136,436

 

(10,323

)

—

 

126,113

 

Intercompany interest expense

 

—

 

—

 

34,010

 

(34,010

)

—

 

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

 

621

 

(979

)

158,813

 

622

 

159,077

 

Total costs and other deductions

 

4,170

 

137,452

 

3,264,245

 

(34,010

)

3,371,857

 

Income from continuing operations before income taxes

 

61,301

 

(84,049

)

152,337

 

(51,272

)

78,317

 

Income tax expense (benefit)

 

—

 

(38,268

)

71,120

 

—

 

32,852

 

Subsidiary preferred stock dividend

 

—

 

—

 

1,500

 

—

 

1,500

 

Income (loss) from continuting operations, net of tax

 

61,301

 

(45,781

)

79,717

 

(51,272

)

43,965

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

15,895

 

—

 

15,895

 

Net income (loss)

 

61,301

 

(45,781

)

95,612

 

(51,272

)

59,860

 

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

1,441

 

—

 

1,441

 

Net income (loss) attributable to Nabors

 

$

61,301

 

$

(45,781

)

$

97,053

 

$

(51,272

)

$

61,301

 

 

Condensed Consolidating Statements of Other Comprehensive Income

 

 

 

Three Months Ended June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(4,361

)

$

(26,331

)

$

14,968

 

$

11,363

 

$

(4,361

)

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(29,304

)

(94

)

(29,398

)

29,492

 

(29,304

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

(5,137

)

48

 

(5,089

)

5,041

 

(5,137

)

Less: reclassification adjustment for (gains)/losses on marketable securities

 

(12,183

)

(5,928

)

(18,111

)

24,039

 

(12,183

)

Unrealized gains/(losses) on marketable securities

 

(17,320

)

(5,880

)

(23,200

)

29,080

 

(17,320

)

Pension liability amortization and adjustment

 

281

 

281

 

562

 

(843

)

281

 

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

 

153

 

153

 

153

 

(306

)

153

 

Other comprehensive income (loss) before taxes

 

(46,190

)

(5,540

)

(51,883

)

57,423

 

(46,190

)

Income tax expense (benefit) related to items of other comprehensive income (loss)

 

(2,063

)

(2,063

)

(4,185

)

6,248

 

(2,063

)

Other comprehensive income (loss), net of tax

 

(44,127

)

(3,477

)

(47,698

)

51,175

 

(44,127

)

Comprehensive income (loss) attributable to Nabors

 

(48,488

)

(29,808

)

(32,730

)

62,538

 

(48,488

)

Net income (loss) attributable to noncontrolling interest

 

5,616

 

—

 

5,616

 

(5,616

)

5,616

 

Translation adjustment to noncontrolling interest

 

613

 

—

 

613

 

(613

)

613

 

Comprehensive income (loss) attributable to noncontrolling interest

 

6,229

 

—

 

6,229

 

(6,229

)

6,229

 

Comprehensive income (loss)

 

$

(42,259

)

$

(29,808

)

$

(26,501

)

$

56,309

 

$

(42,259

)

 

 

 

Three Months Ended June 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(72,789

)

$

(67,646

)

$

(99,850

)

$

167,496

 

$

(72,789

)

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(19,659

)

52

 

(19,606

)

19,554

 

(19,659

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

(5,008

)

(52

)

(5,061

)

5,113

 

(5,008

)

Less: reclassification adjustment for (gains)/losses on marketable securities

 

(19

)

—

 

(19

)

19

 

(19

)

Unrealized gains/(losses) on marketable securities

 

(5,027

)

(52

)

(5,080

)

5,132

 

(5,027

)

Pension liability amortization and adjustment

 

260

 

260

 

520

 

(780

)

260

 

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

 

191

 

191

 

191

 

(382

)

191

 

Other comprehensive income (loss) before taxes

 

(24,235

)

451

 

(23,975

)

23,524

 

(24,235

)

Income tax expense (benefit) related to items of other comprehensive income (loss)

 

140

 

140

 

220

 

(360

)

140

 

Other comprehensive income (loss), net of tax

 

(24,375

)

311

 

(24,195

)

23,884

 

(24,375

)

Comprehensive income (loss) attributable to Nabors

 

(97,164

)

(67,335

)

(124,045

)

191,380

 

(97,164

)

Net income (loss) attributable to noncontrolling interest

 

(1,174

)

—

 

(1,174

)

1,174

 

(1,174

)

Translation adjustment to noncontrolling interest

 

(216

)

—

 

(216

)

216

 

(216

)

Comprehensive income (loss) attributable to noncontrolling interest

 

(1,390

)

—

 

(1,390

)

1,390

 

(1,390

)

Comprehensive income (loss)

 

$

(98,554

)

$

(67,335

)

$

(125,435

)

$

192,770

 

$

(98,554

)

 

 

 

Six Months Ended June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

94,760

 

$

(24,308

)

$

165,161

 

$

(140,853

)

$

94,760

 

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(52,569

)

(146

)

(52,715

)

52,861

 

(52,569

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

5,002

 

233

 

5,235

 

(5,468

)

5,002

 

Less: reclassification adjustment for (gains)/losses on marketable securities

 

(88,157

)

(7,114

)

(95,271

)

102,385

 

(88,157

)

Unrealized gains/(losses) on marketable securities

 

(83,155

)

(6,881

)

(90,036

)

96,917

 

(83,155

)

Pension liability amortization and adjustment

 

562

 

562

 

1,124

 

(1,686

)

562

 

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

 

306

 

306

 

306

 

(612

)

306

 

Other comprehensive income (loss) before taxes

 

(134,856

)

(6,159

)

(141,321

)

147,480

 

(134,856

)

Income tax expense (benefit) related to items of other comprehensive income (loss)

 

(2,277

)

(2,277

)

(4,672

)

6,949

 

(2,277

)

Other comprehensive income (loss), net of tax

 

(132,579

)

(3,882

)

(136,649

)

140,531

 

(132,579

)

Comprehensive income (loss) attributable to Nabors

 

(37,819

)

(28,190

)

28,512

 

(322

)

(37,819

)

Net income (loss) attributable to noncontrolling interest

 

5,713

 

—

 

5,713

 

(5,713

)

5,713

 

Translation adjustment to noncontrolling interest

 

(801

)

—

 

(801

)

801

 

(801

)

Comprehensive income (loss) attributable to noncontrolling interest

 

4,912

 

—

 

4,912

 

(4,912

)

4,912

 

Comprehensive income (loss)

 

$

(32,907

)

$

(28,190

)

$

33,424

 

$

(5,234

)

$

(32,907

)

 

 

 

Six Months Ended June 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

61,301

 

$

(45,781

)

$

97,053

 

$

(51,272

)

$

61,301

 

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(2,392

)

(1

)

(2,392

)

2,392

 

(2,393

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

7,215

 

11

 

7,226

 

(7,237

)

7,215

 

Less: reclassification adjustment for (gains)/losses on marketable securities

 

(12,484

)

(10,288

)

(22,772

)

33,060

 

(12,484

)

Unrealized gains/(losses) on marketable securities

 

(5,269

)

(10,277

)

(15,546

)

25,823

 

(5,269

)

Pension liability amortization and adjustment

 

519

 

519

 

1,040

 

(1,558

)

520

 

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

 

382

 

382

 

382

 

(764

)

382

 

Other comprehensive income (loss) before taxes

 

(6,760

)

(9,377

)

(16,516

)

25,893

 

(6,760

)

Income tax expense (benefit) related to items of other comprehensive income (loss)

 

(3,584

)

(3,584

)

(7,288

)

10,872

 

(3,584

)

Other comprehensive income (loss), net of tax

 

(3,176

)

(5,793

)

(9,228

)

15,021

 

(3,176

)

Comprehensive income (loss) attributable to Nabors

 

58,125

 

(51,574

)

87,825

 

(36,251

)

58,125

 

Net income (loss) attributable to noncontrolling interest

 

(1,441

)

—

 

(1,441

)

1,441

 

(1,441

)

Translation adjustment to noncontrolling interest

 

27

 

—

 

27

 

(27

)

27

 

Comprehensive income (loss) attributable to noncontrolling interest

 

(1,414

)

—

 

(1,414

)

1,414

 

(1,414

)

Comprehensive income (loss)

 

$

56,711

 

$

(51,574

)

$

86,411

 

$

(34,837

)

$

56,711

 

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Six Months Ended June 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net cash provided by (used for) operating activities

 

$

(4,554

)

$

(147,280

)

$

787,443

 

$

29,799

 

$

665,408

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Sales and maturities of investments

 

—

 

—

 

163,161

 

—

 

163,161

 

Proceeds from sale of unconsolidated affiliates

 

—

 

—

 

10,000

 

—

 

10,000

 

Investment in unconsolidated affiliates

 

—

 

—

 

(3,927

)

—

 

(3,927

)

Cash paid for acquisition of businesses, net

 

—

 

—

 

(37,516

)

—

 

(37,516

)

Capital expenditures

 

—

 

—

 

(500,368

)

—

 

(500,368

)

Proceeds from sales of assets and insurance claims

 

—

 

—

 

29,731

 

—

 

29,731

 

Other

 

—

 

—

 

(3,142

)

—

 

(3,142

)

Cash paid for investments in consolidated affiliates

 

—

 

(626,000

)

(1,252,000

)

1,878,000

 

—

 

Changes in intercompany balances

 

—

 

348,367

 

(348,367

)

—

 

—

 

Net cash provided by (used for) investing activities

 

—

 

(277,633

)

(1,942,428

)

1,878,000

 

(342,061

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

(8,686

)

—

 

(8,686

)

Dividends to shareholders

 

(25,825

)

—

 

—

 

2,273

 

(23,552

)

Proceeds from debt

 

—

 

—

 

11,569

 

—

 

11,569

 

Debt issuance costs

 

—

 

(87

)

—

 

—

 

(87

)

Proceeds from (payments for) commercial paper, net

 

—

 

295,000

 

—

 

—

 

295,000

 

Proceeds from (payments for) issuance of common shares

 

3,200

 

—

 

—

 

—

 

3,200

 

Proceeds from parent contributions

 

—

 

626,000

 

1,252,000

 

(1,878,000

)

—

 

Proceeds from (payments for) issuance of parent common shares to affiliate

 

32,072

 

—

 

—

 

(32,072

)

—

 

Reduction in long-term debt

 

—

 

—

 

(17,853

)

—

 

(17,853

)

Reduction in revolving credit facility

 

—

 

(590,000

)

—

 

—

 

(590,000

)

Purchase of restricted stock

 

(3,023

)

—

 

—

 

—

 

(3,023

)

Net cash (used for) provided by financing activities

 

6,424

 

330,913

 

1,237,030

 

(1,907,799

)

(333,432

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

—

 

(6,709

)

—

 

(6,709

)

Net increase (decrease) in cash and cash equivalents

 

1,870

 

(94,000

)

75,336

 

—

 

(16,794

)

Cash and cash equivalents, beginning of period

 

1,639

 

106,778

 

416,505

 

—

 

524,922

 

Cash and cash equivalents, end of period

 

$

3,509

 

$

12,778

 

$

491,841

 

$

—

 

$

508,128

 

 

 

 

Six Months Ended June 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net cash provided by (used for) operating activities

 

$

7,762

 

$

(55,008

)

$

771,683

 

$

(12,500

)

$

711,937

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of investments

 

—

 

—

 

(795

)

—

 

(795

)

Sales and maturities of investments

 

—

 

—

 

25,517

 

—

 

25,517

 

Capital expenditures

 

—

 

—

 

(967,861

)

—

 

(967,861

)

Proceeds from sales of assets and insurance claims

 

—

 

—

 

116,923

 

—

 

116,923

 

Cash paid for investments in consolidated affiliates

 

—

 

—

 

—

 

—

 

—

 

Changes in intercompany balances

 

—

 

(38,067

)

38,067

 

—

 

—

 

Net cash provided by (used for) investing activities

 

—

 

(38,067

)

(788,149

)

—

 

(826,216

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

(2,060

)

—

 

(2,060

)

Proceeds from revolving credit facility

 

—

 

200,000

 

—

 

—

 

200,000

 

Proceeds from (payments for) issuance of common shares

 

(5,066

)

—

 

—

 

—

 

(5,066

)

Proceeds from parent contributions

 

—

 

—

 

(12,500

)

12,500

 

—

 

Debt issuance costs

 

—

 

—

 

(1,235

)

—

 

(1,235

)

Reduction in long-term debt

 

—

 

—

 

 

 

—

 

—

 

Paydown of revolving credit facility

 

—

 

(100,000

)

(50,000

)

—

 

(150,000

)

Purchase of restricted stock

 

(2,071

)

—

 

—

 

—

 

(2,071

)

Tax benefit related to share-based awards

 

—

 

—

 

(36

)

—

 

(36

)

Net cash (used for) provided by financing activities

 

(7,137

)

100,000

 

(65,831

)

12,500

 

39,532

 

Effect of exchange rate changes on cash and cash equivalents

 

—

 

—

 

(3,430

)

—

 

(3,430

)

Net increase (decrease) in cash and cash equivalents

 

625

 

6,925

 

(85,727

)

—

 

(78,177

)

Cash and cash equivalents, beginning of period

 

203

 

21

 

398,351

 

—

 

398,575

 

Cash and cash equivalents, end of period

 

$

828

 

$

6,946

 

$

312,624

 

$

—

 

$

320,398