XML 65 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2013
Condensed Consolidating Financial Information  
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