XML 60 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Information
9 Months Ended
Sep. 30, 2015
Condensed Consolidating Financial Information  
Condensed Consolidating Financial Information

 

Note 16 Condensed Consolidating Financial Information

 

Nabors has fully and unconditionally guaranteed all of the issued public debt securities of Nabors Delaware, a wholly owned subsidiary. 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, 2015 and December 31, 2014 and statements of income (loss), statements of other comprehensive income (loss) and statements of cash flows for the nine months ended September 30, 2015 and 2014 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. Certain prior period amounts have been reclassified to conform to the current period presentation.

 

Condensed Consolidating Balance Sheets

 

 

 

September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

820

 

$

12

 

$

250,534

 

$

—

 

$

251,366

 

Short-term investments

 

—

 

—

 

25,196

 

—

 

25,196

 

Assets held for sale

 

—

 

—

 

78,400

 

—

 

78,400

 

Accounts receivable, net

 

—

 

—

 

871,385

 

—

 

871,385

 

Inventory

 

—

 

—

 

177,221

 

—

 

177,221

 

Deferred income taxes

 

—

 

—

 

39,981

 

—

 

39,981

 

Other current assets

 

57

 

13,841

 

261,628

 

—

 

275,526

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

877

 

13,853

 

1,704,345

 

—

 

1,719,075

 

Long-term investments

 

—

 

—

 

42,914

 

(40,459

)

2,455

 

Property, plant and equipment, net

 

—

 

—

 

7,287,531

 

—

 

7,287,531

 

Goodwill

 

—

 

—

 

150,032

 

—

 

150,032

 

Intercompany receivables

 

132,398

 

62,000

 

1,211,961

 

(1,406,359

)

—

 

Investment in consolidated affiliates

 

4,389,414

 

4,974,982

 

1,316,849

 

(10,681,245

)

—

 

Investment in unconsolidated affiliates

 

—

 

—

 

460,543

 

—

 

460,543

 

Deferred tax assets

 

—

 

348,575

 

—

 

(348,575

)

—

 

Other long-term assets

 

—

 

31,483

 

278,062

 

—

 

309,545

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,522,689

 

$

5,430,893

 

$

12,452,237

 

$

(12,476,638

)

$

9,929,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current debt

 

$

—

 

$

—

 

8,982

 

$

—

 

$

8,982

 

Trade accounts payable

 

66

 

2

 

302,347

 

—

 

302,415

 

Accrued liabilities

 

309

 

18,139

 

712,361

 

—

 

730,809

 

Income taxes payable

 

—

 

—

 

7,345

 

—

 

7,345

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

375

 

18,141

 

1,031,035

 

—

 

1,049,551

 

Long-term debt

 

—

 

3,778,232

 

—

 

(40,459

)

3,737,773

 

Other long-term liabilities

 

—

 

35,411

 

595,047

 

—

 

630,458

 

Deferred income taxes

 

—

 

—

 

348,575

 

(348,575

)

—

 

Intercompany payable

 

20,000

 

1,386,359

 

—

 

(1,406,359

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

20,375

 

5,218,143

 

1,974,657

 

(1,795,393

)

5,417,782

 

Subsidiary preferred stock

 

—

 

—

 

—

 

—

 

—

 

Shareholders’ equity

 

4,502,314

 

212,750

 

10,468,494

 

(10,681,245

)

4,502,313

 

Noncontrolling interest

 

—

 

—

 

9,086

 

—

 

9,086

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,502,314

 

212,750

 

10,477,580

 

(10,681,245

)

4,511,399

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

4,522,689

 

$

5,430,893

 

$

12,452,237

 

$

(12,476,638

)

$

9,929,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheets

 

 

 

December 31, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

 

 

ASSETS

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,170

 

$

7

 

$

499,972

 

$

—

 

$

501,149

 

Short-term investments

 

—

 

—

 

35,020

 

—

 

35,020

 

Assets held for sale

 

—

 

—

 

146,467

 

—

 

146,467

 

Accounts receivable, net

 

—

 

—

 

1,517,503

 

—

 

1,517,503

 

Inventory

 

—

 

—

 

230,067

 

—

 

230,067

 

Deferred income taxes

 

—

 

—

 

118,230

 

—

 

118,230

 

Other current assets

 

50

 

5,242

 

188,146

 

—

 

193,438

 

Short-term intercompany note

 

—

 

880,820

 

—

 

(880,820

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

1,220

 

886,069

 

2,735,405

 

(880,820

)

2,741,874

 

Long-term investments

 

—

 

—

 

43,246

 

(40,440

)

2,806

 

Property, plant and equipment, net

 

—

 

30,330

 

8,568,795

 

—

 

8,599,125

 

Goodwill

 

—

 

—

 

173,928

 

—

 

173,928

 

Intercompany receivables

 

136,360

 

—

 

1,286,522

 

(1,422,882

)

—

 

Investment in consolidated affiliates

 

4,771,413

 

5,014,743

 

1,448,688

 

(11,234,844

)

—

 

Investment in unconsolidated affiliates

 

—

 

—

 

58,251

 

—

 

58,251

 

Deferred tax assets

 

—

 

294,655

 

 

 

(294,655

)

—

 

Other long-term assets

 

—

 

30,298

 

273,660

 

—

 

303,958

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,908,993

 

$

6,256,095

 

$

14,588,495

 

$

(13,873,641

)

$

11,879,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Current debt

 

$

—

 

$

—

 

$

6,190

 

$

—

 

$

6,190

 

Trade accounts payable

 

111

 

2

 

779,947

 

—

 

780,060

 

Accrued liabilities

 

263

 

64,390

 

663,351

 

—

 

728,004

 

Income taxes payable

 

—

 

—

 

53,221

 

—

 

53,221

 

Short-term intercompany note

 

—

 

—

 

880,820

 

(880,820

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

374

 

64,392

 

2,383,529

 

(880,820

)

1,567,475

 

Long-term debt

 

—

 

4,389,299

 

—

 

(40,440

)

4,348,859

 

Other long-term liabilities

 

—

 

35,480

 

566,336

 

—

 

601,816

 

Deferred income taxes

 

—

 

—

 

737,658

 

(294,655

)

443,003

 

Intercompany payable

 

—

 

1,422,882

 

—

 

(1,422,882

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

374

 

5,912,053

 

3,687,523

 

(2,638,797

)

6,961,153

 

Subsidiary preferred stock

 

—

 

—

 

—

 

—

 

—

 

Shareholders’ equity

 

4,908,619

 

344,042

 

10,890,802

 

(11,234,844

)

4,908,619

 

Noncontrolling interest

 

—

 

—

 

10,170

 

—

 

10,170

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,908,619

 

344,042

 

10,900,972

 

(11,234,844

)

4,918,789

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

4,908,993

 

$

6,256,095

 

$

14,588,495

 

$

(13,873,641

)

$

11,879,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Income (Loss)

 

 

 

Three Months Ended September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

847,553

 

$

—

 

$

847,553

 

Earnings (losses) from unconsolidated affiliates

 

—

 

—

 

(35,100

)

—

 

(35,100

)

Earnings (losses) from consolidated affiliates

 

(293,510

)

(47,522

)

(78,151

)

419,183

 

—

 

Investment income (loss)

 

—

 

—

 

2,305

 

(2,327

)

(22

)

Intercompany interest income

 

—

 

913

 

—

 

(913

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 

(293,510

)

(46,609

)

736,607

 

415,943

 

812,431

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

518,174

 

—

 

518,174

 

General and administrative expenses

 

2,216

 

180

 

79,487

 

(135

)

81,748

 

Depreciation and amortization

 

—

 

31

 

240,076

 

—

 

240,107

 

Interest expense

 

—

 

49,320

 

(4,872

)

—

 

44,448

 

Intercompany interest expense

 

(1

)

—

 

914

 

(913

)

—

 

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

 

109

 

—

 

259,487

 

135

 

259,731

 

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and other deductions

 

2,324

 

49,531

 

1,093,266

 

(913

)

1,144,208

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax

 

(295,834

)

(96,140

)

(356,659

)

416,856

 

(331,777

)

Income tax expense (benefit)

 

—

 

(17,989

)

(62,909

)

—

 

(80,898

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

(295,834

)

(78,151

)

(293,750

)

416,856

 

(250,879

)

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(45,275

)

—

 

(45,275

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(295,834

)

(78,151

)

(339,025

)

416,856

 

(296,154

)

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

320

 

—

 

320

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

(295,834

)

$

(78,151

)

$

(338,705

)

$

416,856

 

$

(295,834

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Income (Loss)

 

 

 

Three Months Ended September 30, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

1,813,762

 

$

—

 

$

1,813,762

 

Earnings (losses) from unconsolidated affiliates

 

—

 

—

 

(2,851

)

—

 

(2,851

)

Earnings (losses) from consolidated affiliates

 

116,378

 

67,504

 

31,859

 

(215,741

)

—

 

Investment income (loss)

 

—

 

1,694

 

2,199

 

(1,704

)

2,189

 

Intercompany interest income

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 

116,378

 

69,198

 

1,844,969

 

(217,445

)

1,813,100

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

1,181,986

 

—

 

1,181,986

 

General and administrative expenses

 

3,097

 

7,957

 

128,065

 

(152

)

138,967

 

Depreciation and amortization

 

—

 

902

 

285,679

 

—

 

286,581

 

Interest expense

 

—

 

49,415

 

(6,277

)

—

 

43,138

 

Intercompany interest expense

 

7

 

—

 

(7

)

—

 

—

 

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

 

7,226

 

—

 

(8,891

)

152

 

(1,513

)

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and other deductions

 

10,330

 

58,274

 

1,580,555

 

—

 

1,649,159

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax

 

106,048

 

10,924

 

264,414

 

(217,445

)

163,941

 

Income tax expense (benefit)

 

—

 

(20,935

)

82,446

 

—

 

61,511

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

106,048

 

31,859

 

181,968

 

(217,445

)

102,430

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

4,005

 

—

 

4,005

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

106,048

 

31,859

 

185,973

 

(217,445

)

106,435

 

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(387

)

—

 

(387

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

106,048

 

$

31,859

 

$

185,586

 

$

(217,445

)

$

106,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Income (Loss)

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

3,125,565

 

$

—

 

$

3,125,565

 

Earnings (losses) from unconsolidated affiliates

 

—

 

—

 

(29,714

)

—

 

(29,714

)

Earnings (losses) from consolidated affiliates

 

(189,624

)

(40,029

)

(131,838

)

361,491

 

—

 

Investment income (loss)

 

—

 

560

 

8,549

 

(6,981

)

2,128

 

Intercompany interest income

 

—

 

5,539

 

—

 

(5,539

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 

(189,624

)

(33,930

)

2,972,562

 

348,971

 

3,097,979

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

1,926,306

 

—

 

1,926,306

 

General and administrative expenses

 

7,047

 

(143

)

288,686

 

(419

)

295,171

 

Depreciation and amortization

 

—

 

674

 

738,648

 

—

 

739,322

 

Interest expense

 

(1

)

151,297

 

(15,778

)

—

 

135,518

 

Intercompany interest expense

 

23

 

—

 

5,516

 

(5,539

)

—

 

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

 

12,328

 

—

 

192,480

 

419

 

205,227

 

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and other deductions

 

19,397

 

151,828

 

3,135,858

 

(5,539

)

3,301,544

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax

 

(209,021

)

(185,758

)

(163,296

)

354,510

 

(203,565

)

Income tax expense (benefit)

 

—

 

(53,920

)

18,762

 

—

 

(35,158

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

(209,021

)

(131,838

)

(182,058

)

354,510

 

(168,407

)

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

(41,067

)

—

 

(41,067

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(209,021

)

(131,838

)

(223,125

)

354,510

 

(209,474

)

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

453

 

—

 

453

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

(209,021

)

$

(131,838

)

$

(222,672

)

$

354,510

 

$

(209,021

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Income (Loss)

 

 

 

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

—

 

$

—

 

$

5,020,361

 

$

—

 

$

5,020,361

 

Earnings (losses) from unconsolidated affiliates

 

—

 

—

 

(5,872

)

—

 

(5,872

)

Earnings (losses) from consolidated affiliates

 

235,970

 

112,112

 

13,614

 

(361,696

)

—

 

Investment income (loss)

 

—

 

1,840

 

12,371

 

(3,976

)

10,235

 

Intercompany interest income

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 

235,970

 

113,952

 

5,040,474

 

(365,672

)

5,024,724

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

—

 

—

 

3,310,220

 

—

 

3,310,220

 

General and administrative expenses

 

7,989

 

7,607

 

391,697

 

(430

)

406,863

 

Depreciation and amortization

 

—

 

2,706

 

848,822

 

—

 

851,528

 

Interest expense

 

—

 

148,097

 

(13,846

)

—

 

134,251

 

Intercompany interest expense

 

66

 

—

 

(66

)

—

 

—

 

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

 

7,504

 

(223

)

8,756

 

430

 

16,467

 

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and other deductions

 

15,559

 

158,187

 

4,545,583

 

—

 

4,719,329

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax

 

220,411

 

(44,235

)

494,891

 

(365,672

)

305,395

 

Income tax expense (benefit)

 

—

 

(57,849

)

144,124

 

—

 

86,275

 

Subsidiary preferred stock dividend

 

—

 

—

 

1,984

 

—

 

1,984

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

220,411

 

13,614

 

348,783

 

(365,672

)

217,136

 

Income (loss) from discontinued operations, net of tax

 

—

 

—

 

4,488

 

—

 

4,488

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

220,411

 

13,614

 

353,271

 

(365,672

)

221,624

 

Less: Net (income) loss attributable to noncontrolling interest

 

—

 

—

 

(1,213

)

—

 

(1,213

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Nabors

 

$

220,411

 

$

13,614

 

$

352,058

 

$

(365,672

)

$

220,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Three Months Ended September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(295,834

)

$

(78,151

)

$

(338,705

)

$

416,856

 

$

(295,834

)

Other comprehensive income (loss) before tax:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on translation adjustment

 

(38,859

)

—

 

(38,859

)

38,859

 

(38,859

)

Less: reclassification adjustment for realized loss on translation adjustment

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(38,859

)

—

 

(38,859

)

38,859

 

(38,859

)

Unrealized gains (losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(8,127

)

—

 

(8,127

)

8,127

 

(8,127

)

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

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(8,127

)

—

 

(8,127

)

8,127

 

(8,127

)

Pension liability amortization and adjustment

 

276

 

276

 

552

 

(828

)

276

 

Unrealized gains (losses) and amortization of cash flow hedges

 

153

 

153

 

153

 

(306

)

153

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) before tax

 

(46,557

)

429

 

(46,281

)

45,852

 

(46,557

)

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

 

162

 

162

 

264

 

(426

)

162

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

(46,719

)

267

 

(46,545

)

46,278

 

(46,719

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to Nabors

 

(342,553

)

(77,884

)

(385,250

)

463,134

 

(342,553

)

Net income (loss) attributable to noncontrolling interest

 

—

 

—

 

(320

)

—

 

(320

)

Translation adjustment to noncontrolling interest

 

—

 

—

 

(476

)

—

 

(476

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to noncontrolling interest

 

—

 

—

 

(796

)

—

 

(796

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

(342,553

)

$

(77,884

)

$

(386,046

)

$

463,134

 

$

(343,349

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Three Months Ended September 30, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

106,048

 

$

31,859

 

$

185,586

 

$

(217,445

)

$

106,048

 

Other comprehensive income (loss) before tax:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(41,713

)

(33

)

(41,707

)

41,740

 

(41,713

)

Unrealized gains (losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(15,054

)

(87

)

(15,141

)

15,228

 

(15,054

)

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

 

267

 

(1,889

)

(1,622

)

3,511

 

267

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(14,787

)

(1,976

)

(16,763

)

18,739

 

(14,787

)

Pension liability amortization and adjustment

 

123

 

123

 

246

 

(369

)

123

 

Unrealized gains (losses) and amortization of cash flow hedges

 

153

 

153

 

153

 

(306

)

153

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) before tax

 

(56,224

)

(1,733

)

(58,071

)

59,804

 

(56,224

)

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

 

107

 

107

 

390

 

(497

)

107

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

(56,331

)

(1,840

)

(58,461

)

60,301

 

(56,331

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to Nabors

 

49,717

 

30,019

 

127,125

 

(157,144

)

49,717

 

Net income (loss) attributable to noncontrolling interest

 

—

 

—

 

387

 

—

 

387

 

Translation adjustment to noncontrolling interest

 

—

 

—

 

(522

)

—

 

(522

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to noncontrolling interest

 

—

 

—

 

(135

)

—

 

(135

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

49,717

 

$

30,019

 

$

126,990

 

$

(157,144

)

$

49,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

(209,021

)

$

(131,838

)

$

(222,672

)

$

354,510

 

$

(209,021

)

Other comprehensive income (loss) before tax:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on translation adjustment

 

(95,125

)

51

 

(95,074

)

95,023

 

(95,125

)

Less: reclassification adjustment for realized loss on translation adjustment

 

5,365

 

—

 

5,365

 

(5,365

)

5,365

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(89,760

)

51

 

(89,709

)

89,658

 

(89,760

)

Unrealized gains (losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(10,127

)

—

 

(10,127

)

10,127

 

(10,127

)

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

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(10,127

)

—

 

(10,127

)

10,127

 

(10,127

)

Pension liability amortization and adjustment

 

828

 

828

 

1,656

 

(2,484

)

828

 

Unrealized gains (losses) and amortization of cash flow hedges

 

459

 

459

 

459

 

(918

)

459

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) before tax

 

(98,600

)

1,338

 

(97,721

)

96,383

 

(98,600

)

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

 

485

 

485

 

791

 

(1,276

)

485

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

(99,085

)

853

 

(98,512

)

97,659

 

(99,085

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to Nabors

 

(308,106

)

(130,985

)

(321,184

)

452,169

 

(308,106

)

Net income (loss) attributable to noncontrolling interest

 

—

 

—

 

(453

)

—

 

(453

)

Translation adjustment to noncontrolling interest

 

—

 

—

 

(1,194

)

—

 

(1,194

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to noncontrolling interest

 

—

 

—

 

(1,647

)

—

 

(1,647

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

(308,106

)

$

(130,985

)

$

(322,831

)

$

452,169

 

$

(309,753

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net income (loss) attributable to Nabors

 

$

220,411

 

$

13,614

 

$

352,058

 

$

(365,672

)

$

220,411

 

Other comprehensive income (loss) before tax:

 

 

 

 

 

 

 

 

 

 

 

Translation adjustment attributable to Nabors

 

(46,052

)

1,688

 

(46,062

)

44,374

 

(46,052

)

Unrealized gains (losses) on marketable securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(34,587

)

156

 

(34,431

)

34,275

 

(34,587

)

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

 

(4,636

)

(2,395

)

(7,031

)

9,426

 

(4,636

)

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

(39,223

)

(2,239

)

(41,462

)

43,701

 

(39,223

)

Pension liability amortization and adjustment

 

369

 

369

 

738

 

(1,107

)

369

 

Unrealized gains (losses) and amortization of cash flow hedges

 

459

 

459

 

459

 

(918

)

459

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) before tax

 

(84,447

)

277

 

(86,327

)

86,050

 

(84,447

)

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

 

(529

)

(529

)

(1,237

)

1,766

 

(529

)

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

(83,918

)

806

 

(85,090

)

84,284

 

(83,918

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to Nabors

 

136,493

 

14,420

 

266,968

 

(281,388

)

136,493

 

Net income (loss) attributable to noncontrolling interest

 

—

 

—

 

1,213

 

—

 

1,213

 

Translation adjustment to noncontrolling interest

 

—

 

—

 

(624

)

—

 

(624

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to noncontrolling interest

 

—

 

—

 

589

 

—

 

589

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

136,493

 

$

14,420

 

$

267,557

 

$

(281,388

)

$

137,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements Cash Flows

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net cash provided by (used for) operating activities

 

$

39,956

 

$

(188,781

)

$

782,139

 

$

(28,303

)

$

605,011

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchase of investments

 

—

 

—

 

(8

)

—

 

(8

)

Sales and maturities of investments

 

—

 

—

 

859

 

—

 

859

 

Cash paid for acquisition of businesses, net

 

—

 

—

 

(57,909

)

—

 

(57,909

)

Investment in unconsolidated affiliates

 

—

 

—

 

(445

)

—

 

(445

)

Proceeds from merger transaction

 

5,500

 

646,078

 

(1,528

)

—

 

650,050

 

Capital expenditures

 

—

 

—

 

(744,047

)

—

 

(744,047

)

Proceeds from sales of assets and insurance claims

 

—

 

—

 

30,164

 

—

 

30,164

 

Other

 

—

 

—

 

1,700

 

—

 

1,700

 

Changes in intercompany balances

 

—

 

67,194

 

(67,194

)

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used for) investing activities

 

5,500

 

713,272

 

(838,408

)

—

 

(119,636

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

363

 

—

 

363

 

Proceeds from (payments for) issuance of common shares

 

1,198

 

—

 

—

 

—

 

1,198

 

Dividends to shareholders

 

(59,470

)

—

 

—

 

6,981

 

(52,489

)

Proceeds from short-term borrowings

 

—

 

—

 

2,792

 

—

 

2,792

 

Proceeds from (payments for) commercial paper, net

 

—

 

(162,544

)

—

 

—

 

(162,544

)

Proceeds from revolving credit facility

 

—

 

—

 

—

 

—

 

—

 

Reduction in revolving credit facility

 

—

 

(450,000

)

—

 

—

 

(450,000

)

Reduction in long term debt

 

—

 

—

 

—

 

—

 

—

 

Proceeds from term loan facility

 

—

 

300,000

 

—

 

—

 

300,000

 

Payments on term loan facility

 

—

 

(300,000

)

—

 

—

 

(300,000

)

Purchase of treasury stock

 

—

 

—

 

(44,978

)

—

 

(44,978

)

Proceeds from issuance of intercompany debt

 

47,000

 

88,058

 

(135,058

)

—

 

—

 

Paydown of intercompany debt

 

(27,000

)

—

 

27,000

 

—

 

—

 

Payments on Parent (Equity or N/P)

 

—

 

—

 

(21,322

)

21,322

 

—

 

Other

 

(7,534

)

—

 

—

 

—

 

(7,534

)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used for) provided by financing activities

 

(45,806

)

(524,486

)

(171,203

)

28,303

 

(713,192

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

—

 

(21,966

)

—

 

(21,966

)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(350

)

5

 

(249,438

)

—

 

(249,783

)

Cash and cash equivalents, beginning of period

 

1,170

 

7

 

499,972

 

—

 

501,149

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

820

 

$

12

 

$

250,534

 

$

—

 

$

251,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements Cash Flows

 

 

 

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Nabors

 

Nabors

 

Subsidiaries

 

 

 

 

 

 

 

(Parent/

 

Delaware

 

(Non-

 

Consolidating

 

 

 

 

 

Guarantor)

 

(Issuer)

 

Guarantors)

 

Adjustments

 

Total

 

 

 

(In thousands)

 

Net cash provided by (used for) operating activities

 

$

(7,632

)

$

(22,760

)

$

1,262,289

 

$

12,447

 

$

1,244,344

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchase of investments

 

—

 

—

 

(319

)

—

 

(319

)

Sales and maturities of investments

 

—

 

—

 

23,580

 

—

 

23,580

 

Cash paid for acquisition of businesses, net

 

—

 

—

 

(10,200

)

—

 

(10,200

)

Investment in unconsolidated affiliates

 

—

 

—

 

(2,061

)

—

 

(2,061

)

Capital expenditures

 

—

 

—

 

(1,344,222

)

—

 

(1,344,222

)

Proceeds from sales of assets and insurance claims

 

—

 

—

 

129,825

 

—

 

129,825

 

Other

 

—

 

—

 

(3,931

)

—

 

(3,931

)

Changes in intercompany balances

 

—

 

(355,792

)

355,792

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used for) investing activities

 

—

 

(355,792

)

(851,536

)

—

 

(1,207,328

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash overdrafts

 

—

 

—

 

(3,867

)

—

 

(3,867

)

Proceeds from (payments for) issuance of common shares

 

30,240

 

—

 

—

 

—

 

30,240

 

Dividends to shareholders

 

(45,758

)

—

 

—

 

3,977

 

(41,781

)

Proceeds from (payments for) commercial paper, net

 

—

 

441,530

 

—

 

—

 

441,530

 

Proceeds from revolving credit facilities

 

—

 

—

 

15,000

 

—

 

15,000

 

Reduction in revolving credit facilities

 

—

 

(70,000

)

—

 

—

 

(70,000

)

Reduction in long term debt

 

—

 

—

 

(40,098

)

—

 

(40,098

)

Purchase of preferred stock

 

—

 

—

 

(70,875

)

—

 

(70,875

)

Purchase of treasury stock

 

—

 

—

 

(250,037

)

—

 

(250,037

)

Reduction in short-term debt

 

—

 

—

 

(10,000

)

—

 

(10,000

)

Proceeds from issuance of intercompany debt

 

35,000

 

—

 

(35,000

)

—

 

—

 

Paydown of intercompany debt

 

(19,000

)

—

 

19,000

 

—

 

—

 

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

 

16,424

 

—

 

—

 

(16,424

)

—

 

Other

 

(7,581

)

—

 

—

 

—

 

(7,581

)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used for) provided by financing activities

 

9,325

 

371,530

 

(375,877

)

(12,447

)

(7,469

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

—

 

(15,009

)

—

 

(15,009

)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

1,693

 

(7,022

)

19,867

 

—

 

14,538

 

Cash and cash equivalents, beginning of period

 

730

 

7,029

 

382,156

 

—

 

389,915

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

2,423

 

$

7

 

$

402,023

 

$

—

 

$

404,453