XML 83 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information
9 Months Ended
Sep. 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 September 30, 2013 and December 31, 2012, statements of income (loss) and statements of other comprehensive income (loss) for the three and nine months ended September 30, 2013 and 2012, and the statements of cash flows for the nine months ended September 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 nine months ended September 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 $51.3 million and cash used for investing activities increased by the same amount for the nine months ended September 30, 2012.  For Other Subsidiaries (Non-Guarantors), cash provided by operating activities decreased $51.3 million and cash used for investing activities decreased by the same amount for the nine months ended September 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

 

 

 

September 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,794

 

$

7,018

 

$

387,111

 

$

—

 

$

395,923

 

Short-term investments

 

—

 

—

 

96,015

 

—

 

96,015

 

Assets held for sale

 

—

 

—

 

396,201

 

—

 

396,201

 

Accounts receivable, net

 

—

 

—

 

1,362,434

 

—

 

1,362,434

 

Inventory

 

—

 

—

 

229,494

 

—

 

229,494

 

Deferred income taxes

 

—

 

—

 

239,171

 

—

 

239,171

 

Other current assets

 

50

 

22,338

 

214,829

 

—

 

237,217

 

Total current assets

 

1,844

 

29,356

 

2,925,255

 

—

 

2,956,455

 

Long-term investments

 

—

 

—

 

3,371

 

—

 

3,371

 

Property, plant and equipment, net

 

—

 

34,686

 

8,429,118

 

—

 

8,463,804

 

Goodwill

 

—

 

—

 

479,557

 

—

 

479,557

 

Intercompany receivables

 

166,731

 

3,893

 

1,414,822

 

(1,585,446

)

—

 

Investment in unconsolidated affiliates

 

5,657,795

 

6,047,144

 

1,840,765

 

(13,476,797

)

68,907

 

Other long-term assets

 

—

 

35,508

 

194,514

 

—

 

230,022

 

Total assets

 

$

5,826,370

 

$

6,150,587

 

$

15,287,402

 

$

(15,062,243

)

$

12,202,116

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

—

 

$

—

 

$

11,441

 

$

—

 

$

11,441

 

Trade accounts payable

 

87

 

27

 

521,019

 

—

 

521,133

 

Accrued liabilities

 

115

 

21,291

 

558,070

 

—

 

579,476

 

Income taxes payable

 

—

 

—

 

13,372

 

—

 

13,372

 

Total current liabilities

 

202

 

21,318

 

1,103,902

 

—

 

1,125,422

 

Long-term debt

 

—

 

4,035,974

 

53

 

—

 

4,036,027

 

Other long-term liabilities

 

—

 

31,049

 

410,323

 

—

 

441,372

 

Deferred income taxes

 

—

 

(172,709

)

865,223

 

—

 

692,514

 

Intercompany payable

 

—

 

1,585,446

 

—

 

(1,585,446

)

—

 

Total liabilities

 

202

 

5,501,078

 

2,379,501

 

(1,585,446

)

6,295,335

 

Subsidiary preferred stock

 

—

 

—

 

69,188

 

—

 

69,188

 

Shareholders’ equity

 

5,826,168

 

649,509

 

12,827,288

 

(13,476,797

)

5,826,168

 

Noncontrolling interest

 

—

 

—

 

11,425

 

—

 

11,425

 

Total equity

 

5,826,168

 

649,509

 

12,838,713

 

(13,476,797

)

5,837,593

 

Total liabilities and equity

 

$

5,826,370

 

$

6,150,587

 

$

15,287,402

 

$

(15,062,243

)

$

12,202,116

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

Short-term 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 September 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

1,550,819

 

$

—

 

$

1,550,819

 

Earnings from unconsolidated affiliates

 

—

 

—

 

(2,628

)

—

 

(2,628

)

Earnings (losses) from consolidated affiliates

 

(102,137

)

88,554

 

(82,783

)

96,366

 

—

 

Investment income (loss)

 

 

 

3

 

2,363

 

(1,137

)

1,229

 

Intercompany interest income

 

—

 

31

 

—

 

(31

)

—

 

Total revenues and other income

 

(102,137

)

88,588

 

1,467,771

 

95,198

 

1,549,420

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

980,911

 

—

 

980,911

 

General and administrative expenses

 

3,089

 

(311

)

125,319

 

(154

)

127,943

 

Depreciation and amortization

 

—

 

902

 

272,542

 

—

 

273,444

 

Interest expense

 

—

 

59,417

 

(3,358

)

—

 

56,059

 

Intercompany interest expense

 

—

 

—

 

31

 

(31

)

—

 

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

 

155

 

211,989

 

(209,032

)

154

 

3,266

 

Impairments and other charges

 

—

 

—

 

242,241

 

—

 

242,241

 

Total costs and other deductions

 

3,244

 

271,997

 

1,408,654

 

(31

)

1,683,864

 

Income from continuing operations before income taxes

 

(105,381

)

(183,409

)

59,117

 

95,229

 

(134,444

)

Income tax expense (benefit)

 

—

 

(100,626

)

55,942

 

—

 

(44,684

)

Subsidiary preferred stock dividend

 

—

 

—

 

750

 

—

 

750

 

Income (loss) from continuting operations, net of tax

 

(105,381

)

(82,783

)

2,425

 

95,229

 

(90,510

)

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(14,430

)

—

 

(14,430

)

Net income (loss)

 

(105,381

)

(82,783

)

(12,005

)

95,229

 

(104,940

)

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(441

)

—

 

(441

)

Net income (loss) attributable to Nabors

 

$

(105,381

)

$

(82,783

)

$

(12,446

)

$

95,229

 

$

(105,381

)

 

 

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

1,729,907

 

$

—

 

$

1,729,907

 

Earnings 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

)

1,458,685

 

235,554

 

1,637,604

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

1,107,032

 

—

 

1,107,032

 

General and administrative expenses

 

1,900

 

159

 

129,042

 

(420

)

130,681

 

Depreciation and amortization

 

—

 

902

 

264,735

 

—

 

265,637

 

Interest expense

 

—

 

67,391

 

(3,615

)

—

 

63,776

 

Intercompany interest expense

 

—

 

—

 

17,423

 

(17,423

)

—

 

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

 

420

 

(250

)

9,626

 

420

 

10,216

 

Impairments and other charges

 

—

 

—

 

—

 

—

 

 

 

Total costs and other deductions

 

2,320

 

68,202

 

1,524,243

 

(17,423

)

1,577,342

 

Income from continuing operations before income taxes

 

75,656

 

(202,813

)

(65,558

)

252,977

 

60,262

 

Income tax expense (benefit)

 

—

 

(18,787

)

13,810

 

—

 

(4,977

)

Subsidiary preferred stock dividend

 

—

 

—

 

750

 

—

 

750

 

Income (loss) from continuting operations, net of tax

 

75,656

 

(184,026

)

(80,118

)

252,977

 

64,489

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

12,155

 

—

 

12,155

 

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

 

 

 

 

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

4,544,263

 

$

—

 

$

4,544,263

 

Earnings from unconsolidated affiliates

 

—

 

—

 

1,627

 

—

 

1,627

 

Earnings (losses) from consolidated affiliates

 

4,731

 

144,574

 

(107,091

)

(42,214

)

—

 

Investment income (loss)

 

1

 

55

 

98,825

 

(3,410

)

95,471

 

Intercompany interest income

 

—

 

92

 

—

 

(92

)

—

 

Total revenues and other income

 

4,732

 

144,721

 

4,537,624

 

(45,716

)

4,641,361

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

2,948,213

 

—

 

2,948,213

 

General and administrative expenses

 

8,144

 

116

 

382,197

 

(434

)

390,023

 

Depreciation and amortization

 

—

 

2,707

 

806,312

 

—

 

809,019

 

Interest expense

 

—

 

184,871

 

(8,528

)

—

 

176,343

 

Intercompany interest expense

 

—

 

—

 

92

 

(92

)

—

 

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

 

7,209

 

211,921

 

(192,319

)

434

 

27,245

 

Impairments and other charges

 

—

 

—

 

287,241

 

—

 

287,241

 

Total costs and other deductions

 

15,353

 

399,615

 

4,223,208

 

(92

)

4,638,084

 

Income from continuing operations before income taxes

 

(10,621

)

(254,894

)

314,416

 

(45,624

)

3,277

 

Income tax expense (benefit)

 

—

 

(147,803

)

119,005

 

—

 

(28,798

)

Subsidiary preferred stock dividend

 

—

 

—

 

2,250

 

—

 

2,250

 

Income (loss) from continuting operations, net of tax

 

(10,621

)

(107,091

)

193,161

 

(45,624

)

29,825

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(34,292

)

—

 

(34,292

)

Net income (loss)

 

(10,621

)

(107,091

)

158,869

 

(45,624

)

(4,467

)

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(6,154

)

—

 

(6,154

)

Net income (loss) attributable to Nabors

 

$

(10,621

)

$

(107,091

)

$

152,715

 

$

(45,624

)

$

(10,621

)

 

 

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

5,272,499

 

$

—

 

$

5,272,499

 

Earnings 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

)

4,790,318

 

150,272

 

5,002,830

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

3,353,520

 

—

 

3,353,520

 

General and administrative expenses

 

5,449

 

349

 

393,778

 

(1,042

)

398,534

 

Depreciation and amortization

 

—

 

2,707

 

763,734

 

—

 

766,441

 

Interest expense

 

—

 

203,826

 

(13,758

)

—

 

190,068

 

Intercompany interest expense

 

—

 

—

 

51,433

 

(51,433

)

—

 

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

 

1,042

 

(1,229

)

20,922

 

1,042

 

21,777

 

Impairments and other charges

 

—

 

—

 

147,503

 

 

 

147,503

 

Total costs and other deductions

 

6,491

 

205,653

 

4,717,132

 

(51,433

)

4,877,843

 

Income from continuing operations before income taxes

 

136,957

 

(286,861

)

73,186

 

201,705

 

124,987

 

Income tax expense (benefit)

 

—

 

(57,055

)

79,176

 

—

 

22,121

 

Subsidiary preferred stock dividend

 

—

 

—

 

2,250

 

—

 

2,250

 

Income (loss) from continuting operations, net of tax

 

136,957

 

(229,806

)

(8,240

)

201,705

 

100,616

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

35,888

 

—

 

35,888

 

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

 

 

Condensed Consolidating Statements of Other Comprehensive Income

 

 

 

Three Months Ended September 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(105,381

)

$

(82,783

)

$

(12,446

)

$

95,229

 

$

(105,381

)

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

15,716

 

331

 

16,046

 

(16,377

)

15,716

 

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

(3,416

)

(135

)

(3,551

)

3,686

 

(3,416

)

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

 

(2

)

—

 

(2

)

2

 

(2

)

Unrealized gains/(losses) on marketable securities

 

(3,418

)

(135

)

(3,553

)

3,688

 

(3,418

)

Pension liability amortization and adjustment

 

280

 

280

 

560

 

(840

)

280

 

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

 

153

 

153

 

153

 

(306

)

153

 

Other comprehensive income (loss) before taxes

 

12,731

 

629

 

13,206

 

(13,835

)

12,731

 

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

 

116

 

116

 

173

 

(289

)

116

 

Other comprehensive income (loss), net of tax

 

12,615

 

513

 

13,033

 

(13,546

)

12,615

 

Comprehensive income (loss) attributable to Nabors

 

(92,766

)

(82,270

)

587

 

81,683

 

(92,766

)

Net income (loss) attributable to noncontrolling interest

 

441

 

—

 

441

 

(441

)

441

 

Translation adjustment to noncontrolling interest

 

229

 

—

 

229

 

(229

)

229

 

Comprehensive income (loss) attributable to noncontrolling interest

 

670

 

—

 

670

 

(670

)

670

 

Comprehensive income (loss)

 

$

(92,096

)

$

(82,270

)

$

1,257

 

$

81,013

 

$

(92,096

)

 

 

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

75,656

 

$

(184,026

)

$

(68,951

)

$

252,977

 

$

75,656

 

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

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 on marketable securities

 

(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 and adjustment

 

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 (loss) before taxes

 

44,120

 

(867

)

43,087

 

(42,220

)

44,120

 

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

 

(272

)

(272

)

(604

)

876

 

(272

)

Other comprehensive income (loss), net of tax

 

44,392

 

(595

)

43,691

 

(43,096

)

44,392

 

Comprehensive income (loss) 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 (loss) attributable to noncontrolling interest

 

1,378

 

—

 

1,378

 

(1,378

)

1,378

 

Comprehensive income (loss)

 

$

121,426

 

$

(184,621

)

$

(23,882

)

$

208,503

 

$

121,426

 

 

 

 

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(10,621

)

$

(107,091

)

$

152,715

 

$

(45,624

)

$

(10,621

)

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(36,853

)

185

 

(36,669

)

36,484

 

(36,853

)

Unrealized gains/(losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/(losses) on marketable securities

 

1,586

 

98

 

1,684

 

(1,782

)

1,586

 

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

 

(88,159

)

(7,114

)

(95,273

)

102,387

 

(88,159

)

Unrealized gains/(losses) on marketable securities

 

(86,573

)

(7,016

)

(93,589

)

100,605

 

(86,573

)

Pension liability amortization and adjustment

 

842

 

842

 

1,684

 

(2,526

)

842

 

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

 

459

 

459

 

459

 

(918

)

459

 

Other comprehensive income (loss) before taxes

 

(122,125

)

(5,530

)

(128,115

)

133,645

 

(122,125

)

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

 

(2,161

)

(2,161

)

(4,499

)

6,660

 

(2,161

)

Other comprehensive income (loss), net of tax

 

(119,964

)

(3,369

)

(123,616

)

126,985

 

(119,964

)

Comprehensive income (loss) attributable to Nabors

 

(130,585

)

(110,460

)

29,099

 

81,361

 

(130,585

)

Net income (loss) attributable to noncontrolling interest

 

6,154

 

—

 

6,154

 

(6,154

)

6,154

 

Translation adjustment to noncontrolling interest

 

(572

)

—

 

(572

)

572

 

(572

)

Comprehensive income (loss) attributable to noncontrolling interest

 

5,582

 

—

 

5,582

 

(5,582

)

5,582

 

Comprehensive income (loss)

 

$

(125,003

)

$

(110,460

)

$

34,681

 

$

75,779

 

$

(125,003

)

 

 

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

136,957

 

$

(229,806

)

$

28,101

 

$

201,705

 

$

136,957

 

Other comprehensive income (loss) before taxes:

 

 

 

 

 

 

 

 

 

 

 

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 on marketable securities

 

(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 and adjustment

 

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 (loss) before taxes

 

37,360

 

(10,244

)

26,569

 

(16,325

)

37,360

 

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

 

(3,856

)

(3,856

)

(7,892

)

11,748

 

(3,856

)

Other comprehensive income (loss), net of tax

 

41,216

 

(6,388

)

34,461

 

(28,073

)

41,216

 

Comprehensive income (loss) 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 (loss) attributable to noncontrolling interest

 

(36

)

—

 

(36

)

36

 

(36

)

Comprehensive income (loss)

 

$

178,137

 

$

(236,194

)

$

62,526

 

$

173,668

 

$

178,137

 

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Nine Months Ended September 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

 

$

5,671

 

$

(158,238

)

$

1,098,620

 

$

28,662

 

$

974,715

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Sales and maturities of investments

 

—

 

—

 

163,944

 

—

 

163,944

 

Cash paid for acquisition of businesses, net

 

—

 

—

 

(37,516

)

 

 

(37,516

)

Capital expenditures

 

 

 

 

 

(780,711

)

 

 

(780,711

)

Proceeds from sale of unconsolidated affiliates

 

—

 

—

 

10,000

 

—

 

10,000

 

Investment in unconsolidated affiliates

 

—

 

—

 

(5,967

)

—

 

(5,967

)

Proceeds from sales of assets and insurance claims

 

—

 

—

 

139,254

 

—

 

139,254

 

Other

 

—

 

—

 

(7

)

—

 

(7

)

Cash paid for investments in consolidated affiliates

 

(100

)

(772,000

)

(1,544,000

)

2,316,100

 

—

 

Changes in intercompany balances

 

—

 

615,328

 

(615,328

)

—

 

—

 

Net cash provided by (used for) investing activities

 

(100

)

(156,672

)

(2,670,331

)

2,316,100

 

(511,003

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

(7,497

)

—

 

(7,497

)

Dividends to shareholders

 

(38,767

)

—

 

—

 

3,410

 

(35,357

)

Debt issuance costs

 

—

 

(3,505

)

—

 

—

 

(3,505

)

Proceeds from debt

 

—

 

698,517

 

11,569

 

—

 

710,086

 

Proceeds from (payments for) commercial paper, net

 

—

 

332,250

 

—

 

—

 

332,250

 

Proceeds from (payments for) issuance of common shares

 

4,375

 

—

 

—

 

—

 

4,375

 

Reduction in long-term debt

 

—

 

(994,112

)

(69

)

—

 

(994,181

)

Reduction in revolving credit facility

 

 

 

(590,000

)

—

 

—

 

(590,000

)

Purchase of restricted stock

 

(3,096

)

—

 

—

 

—

 

(3,096

)

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

 

32,072

 

—

 

—

 

(32,072

)

—

 

Proceeds from parent contributions

 

—

 

772,000

 

1,544,100

 

(2,316,100

)

—

 

Net cash (used for) provided by financing activities

 

(5,416

)

215,150

 

1,548,103

 

(2,344,762

)

(586,925

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

—

 

(5,786

)

—

 

(5,786

)

Net increase (decrease) in cash and cash equivalents

 

155

 

(99,760

)

(29,394

)

—

 

(128,999

)

Cash and cash equivalents, beginning of period

 

1,639

 

106,778

 

416,505

 

—

 

524,922

 

Cash and cash equivalents, end of period

 

$

1,794

 

$

7,018

 

$

387,111

 

$

—

 

$

395,923

 

 

 

 

Nine Months Ended September 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

 

$

6,572

 

$

(37,698

)

$

1,155,677

 

$

(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

 

Cash paid for investments in consolidated affiliates

 

—

 

—

 

—

 

—

 

—

 

Changes in intercompany balances

 

—

 

(51,262

)

51,262

 

—

 

—

 

Net cash provided by (used for) investing activities

 

—

 

(51,262

)

(1,012,913

)

—

 

(1,064,175

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

(1,748

)

—

 

(1,748

)

Proceeds from revolving credit facility

 

—

 

710,000

 

—

 

—

 

710,000

 

Proceeds from (payments for) issuance of common shares

 

(4,006

)

—

 

(1

)

—

 

(4,007

)

Reduction in long-term debt

 

—

 

(224,997

)

(51,235

)

—

 

(276,232

)

Paydown of revolving credit facility

 

—

 

(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 increase (decrease) 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