EX-99.1 2 tm2321906d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NEWS RELEASE

 

Nabors Announces Second Quarter 2023 Results

 

HAMILTON, Bermuda, July 25, 2023 /PRNewswire/ -- Nabors Industries Ltd. (“Nabors” or the “Company”) (NYSE: NBR) today reported second quarter 2023 operating revenues of $767 million, compared to operating revenues of $779 million in the first quarter. The net income attributable to Nabors shareholders for the quarter was $5 million, compared to $49 million in the first quarter. This equates to a loss of $0.31 per diluted share, compared to earnings per diluted share of $4.11 in the first quarter. The second quarter results included a gain, related to mark-to-market treatment of Nabors warrants, of $18 million, or $1.95 per diluted share, as compared to a gain of $34 million, or $3.48 per diluted share in the first quarter. The first quarter also included a $25 million, or $2.06 per diluted share, gain on the redemption of debt. Second quarter adjusted EBITDA was $235 million, compared to $240 million in the previous quarter.

 

Anthony G. Petrello, Nabors Chairman, CEO and President, commented, “Our global market activity was essentially in line with our expectations, with the exception of the Lower 48, where oil related drilling fell somewhat in addition to the already anticipated reduction in gas basins. Total adjusted EBITDA declined slightly, reflecting a decrease in U.S. rig count. Although leading edge pricing in the Lower 48 has peaked, daily revenue increased by $300 beyond the first quarter level.

 

“In our International segment, results benefitted from strong performance in the Middle East including the start of the third newbuild rig in Saudi Arabia. The remaining two rigs, of the initial five awards, are anticipated to commence operations over the balance of 2023. Construction of the second tranche of five units is progressing, with the first of those deployments expected to begin around the end of 2023. During the quarter we successfully deployed an additional rig in Argentina. We also were recently awarded four rigs in Algeria. Additionally, a unit in Colombia will restart operations in the third quarter.

 

“Revenue and adjusted EBITDA in our Drilling Solutions segment increased in the second quarter, despite the drilling activity headwinds in the Lower 48. On a global basis, third party revenue increased 18% sequentially, accelerating over the growth rate in the first quarter and validating our focus on this strategy. International revenue also increased as we expanded our footprint in Latin America and the Middle East.

 

“In the Rig Technologies segment, total revenue and adjusted EBITDA grew, driven by international sales of capital equipment and spare parts.

 

“On July 18, 2023, Nabors affiliate Nabors Energy Transition Corporation II (NASDAQ: NETDU) completed the initial public offering of its common shares. NETDU represents another milestone in the implementation of Nabors energy transition strategy.”

 

Segment Results

 

The U.S. Drilling segment reported $141.4 million in adjusted EBITDA for the second quarter of 2023. Nabors’ average Lower 48 rig count totaled 82. Daily adjusted gross margin in the Lower 48 market averaged $16,890, up $200 from the prior quarter.

 

1

 

 

NEWS RELEASE

 

International Drilling adjusted EBITDA totaled $98.3 million, up nearly $10 million. Improved EBITDA across multiple markets more than offset the forecast decline in Colombia. International rig count averaged 77, up slightly from the previous quarter. Daily adjusted gross margin for the second quarter averaged $16,276, up almost 7% from the prior quarter.

 

Drilling Solutions adjusted EBITDA increased sequentially by 3% to $32.8 million. Growth was led by the Performance Software and Digitalization product lines.

 

In Rig Technologies, adjusted EBITDA totaled $6.4 million, compared to $5.0 million in the first quarter. Increases in capital equipment, part sales, and energy transition accounted for the sequential improvement in adjusted EBITDA.

 

Adjusted Free Cash Flow

 

Adjusted free cash flow totaled $27 million in the second quarter. Capital expenditures totaled $152 million, including $66 million supporting the newbuilds in Saudi Arabia, compared to $119 million in the first quarter, including $37 million supporting the newbuilds in Saudi Arabia.

 

At the end of the second quarter, net debt was $2.074 billion.

 

William Restrepo, Nabors CFO, stated, “Our results in the second quarter mirrored the performance of our markets. Our International segment was solid, while our technology businesses also delivered sequential growth. These results helped offset the softening rig markets we had forecast in the Lower 48 and Colombia. We expected lower drilling activity in gas basins but admittedly, the reductions in oil related drilling we experienced were not anticipated. Despite that pause in the Lower 48, our operation in that market continued to generate superior economics, with record margins and substantial cash flow generation.

 

“Free cash flow in the quarter, although still positive, was impacted by somewhat lower than expected adjusted EBITDA, and higher than planned capital spending. Capex for the newbuild rigs in Saudi Arabia accounted for this variance, as our supplier reached progress milestones earlier than we planned. It is worth highlighting that while our SANAD JV consumed cash during the quarter, free cash flow for the remainder of our business reached almost $60 million. This incremental cash flow supported the redemption in June of approximately $52 million of notes due in September of 2023. At the same time, our revolving credit facility remained undrawn at the end of the second quarter.

 

“The drilling market should continue to weaken in the Lower 48 during the third quarter. But after a tough first half in the U.S., we are now starting to see signs that this market is bottoming in the third quarter with encouraging data points of incremental activity for the fourth quarter.

 

“On another positive note, we anticipate further strength in International markets, with early signs of growth developing into awards for incremental rigs. Drilling Solutions and Rig Technologies are also expected to increase sequentially.

 

2

 

 

NEWS RELEASE

 

“Despite the softness in the Lower 48 market and to a lesser extent in Colombia, we still expect to generate solid adjusted free cash flow for the full year and to continue reducing our net debt.”

 

Outlook

 

Nabors expects the following metrics for the third quarter 2023:

 

U.S. Drilling

 

oLower 48 average rig count of 74 - 76 rigs

oLower 48 adjusted gross margin per day approaching $16,000

oAlaska and Gulf of Mexico adjusted EBITDA down by approximately $7 million due mainly to recertification-related work on the M400 offshore rig

 

International

 

oRig count up by one to two rigs versus the second quarter average

oAdjusted gross margin per day of approximately $16,000 - $16,200

 

Drilling Solutions

 

oAdjusted EBITDA up by approximately 3% above the second quarter

 

Rig Technologies

 

oAdjusted EBITDA up by approximately $3 million vs the second quarter

 

Capital Expenditures

 

oCapital expenditures of $125 million, with approximately $48 million supporting newbuilds in Saudi Arabia

 

Adjusted Free Cash Flow

 

oAdjusted free cash flow for the third quarter of approximately $80 million and for the full year 2023 between $300 and $350 million

 

Mr. Petrello concluded, “Our second quarter results demonstrate the strength of our broad portfolio. With the current U.S. market trends, our International segment and technology businesses are even more impactful as we work to attain our free cash flow and leverage goals. As we look to the future, we believe that the worst should be behind us in the Lower 48 and we expect some recovery in the fourth quarter. Further, we anticipate International activity in all our segments to continue improving during the second half of this year. And we are pleased with the progress made in our energy transition businesses. We are excited about what’s to come for Nabors in the second half and during 2024.”

 

About Nabors Industries

 

Nabors Industries (NYSE: NBR) is a leading provider of advanced technology for the energy industry. With presence in more than 20 countries, Nabors has established a global network of people, technology and equipment to deploy solutions that deliver safe, efficient and responsible energy production. By leveraging its core competencies, particularly in drilling, engineering, automation, data science and manufacturing, Nabors aims to innovate the future of energy and enable the transition to a lower-carbon world. Learn more about Nabors and its energy technology leadership: www.nabors.com.

 

3

 

 

NEWS RELEASE

 

Forward-looking Statements

 

The information included in this press release includes forward-looking statements within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934. Such forward-looking statements are subject to a number of risks and uncertainties, as disclosed by Nabors from time to time in its filings with the Securities and Exchange Commission. As a result of these factors, Nabors' actual results may differ materially from those indicated or implied by such forward-looking statements. The forward-looking statements contained in this press release reflect management's estimates and beliefs as of the date of this press release. Nabors does not undertake to update these forward-looking statements.

 

Non-GAAP Disclaimer

 

This press release presents certain “non-GAAP” financial measures. The components of these non-GAAP measures are computed by using amounts that are determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Adjusted operating income (loss) represents income (loss) from continuing operations before income taxes, interest expense, investment income (loss), and other, net. Adjusted EBITDA is computed similarly, but also excludes depreciation and amortization expenses. In addition, adjusted EBITDA and adjusted operating income (loss) exclude certain cash expenses that the Company is obligated to make. Net debt is calculated as total debt minus the sum of cash, cash equivalents and short-term investments.

 

Adjusted free cash flow represents net cash provided by operating activities less cash used for capital expenditures, net of proceeds from sales of assets. Management believes that adjusted free cash flow is an important liquidity measure for the company and that it is useful to investors and management as a measure of the company’s ability to generate cash flow, after reinvesting in the company for future growth, that could be available for paying down debt or other financing cash flows, such as dividends to shareholders. Management believes that this non-GAAP measure is useful information to investors when comparing our cash flows with the cash flows of other companies.

 

4

 

 

NEWS RELEASE

 

Each of these non-GAAP measures has limitations and therefore should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including Adjusted EBITDA, adjusted operating income (loss), net debt, and adjusted free cash flow, because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance. Securities analysts and investors also use these measures as some of the metrics on which they analyze the Company’s performance. Other companies in this industry may compute these measures differently. Reconciliations of consolidated adjusted EBITDA and adjusted operating income (loss) to income (loss) from continuing operations before income taxes, net debt to total debt, and adjusted free cash flow to net cash provided by operations, which are their nearest comparable GAAP financial measures, are included in the tables at the end of this press release. We do not provide a forward-looking reconciliation of our outlook for Segment Adjusted EBITDA, Segment Gross Margin or Adjusted Free Cash Flow, as the amount and significance of items required to develop meaningful comparable GAAP financial measures cannot be estimated at this time without unreasonable efforts. These special items could be meaningful.

 

Investor Contacts:  William C. Conroy, CFA, Vice President of Corporate Development & Investor Relations, +1 281-775-2423 or via e-mail william.conroy@nabors.com, or Kara Peak, Director of Corporate Development & Investor Relations, +1 281-775-4954 or via email kara.peak@nabors.com. To request investor materials, contact Nabors' corporate headquarters in Hamilton, Bermuda at +441-292-1510 or via e-mail mark.andrews@nabors.com

 

5

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
                     
   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands, except per share amounts)  2023   2022   2023   2023   2022 
Revenues and other income:                         
Operating revenues  $767,067   $630,943   $779,139   $1,546,206   $1,199,482 
Investment income (loss)   11,743    822    9,866    21,609    985 
Total revenues and other income   778,810    631,765    789,005    1,567,815    1,200,467 
                          
Costs and other deductions:                         
Direct costs   455,531    403,797    462,329    917,860    776,509 
General and administrative expenses   63,232    58,167    61,730    124,962    111,806 
Research and engineering   13,281    10,941    15,074    28,355    22,619 
Depreciation and amortization   159,698    162,015    163,031    322,729    326,374 
Interest expense   46,164    42,899    45,141    91,305    89,809 
Other, net   (1,775)   14,528    (42,375)   (44,150)   94,929 
Total costs and other deductions   736,131    692,347    704,930    1,441,061    1,422,046 
                          
Income (loss) before income taxes   42,679    (60,582)   84,075    126,754    (221,579)
Income tax expense (benefit)   26,448    9,353    23,015    49,463    23,024 
                          
Net income (loss)   16,231    (69,935)   61,060    77,291    (244,603)
Less: Net (income) loss attributable to noncontrolling interest   (11,620)   (12,982)   (11,836)   (23,456)   (22,810)
Net income (loss) attributable to Nabors  $4,611   $(82,917)  $49,224   $53,835   $(267,413)
                          
Earnings (losses) per share:                         
Basic  $(0.31)  $(9.41)  $4.39   $4.05   $(31.34)
Diluted  $(0.31)  $(9.41)  $4.11   $3.79   $(31.34)
                          
Weighted-average number of common shares outstanding:                         
Basic   9,195    9,081    9,160    9,178    8,696 
Diluted   9,195    9,081    9,867    10,141    8,696 
                          
                          
Adjusted EBITDA  $235,023   $158,038   $240,006   $475,029   $288,548 
                          
Adjusted operating income (loss)  $75,325   $(3,977)  $76,975   $152,300   $(37,826)

 

1-1

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
             
   June 30,   March 31,   December 31, 
(In thousands)  2023   2023   2022 
ASSETS               
Current assets:               
Cash and short-term investments  $429,059   $475,732   $452,315 
Accounts receivable, net   297,388    307,005    327,397 
Other current assets   251,687    230,506    220,911 
Total current assets   978,134    1,013,243    1,000,623 
Property, plant and equipment, net   2,963,898    2,976,831    3,026,100 
Other long-term assets   521,235    709,902    703,131 
Total assets  $4,463,267   $4,699,976   $4,729,854 
                
LIABILITIES AND EQUITY               
Current liabilities:               
Trade accounts payable  $301,751   $306,543   $314,041 
Other current liabilities   242,514    233,935    282,349 
Total current liabilities   544,265    540,478    596,390 
Long-term debt   2,503,250    2,562,327    2,537,540 
Other long-term liabilities   310,263    323,694    380,529 
Total liabilities   3,357,778    3,426,499    3,514,459 
                
Redeemable noncontrolling interest in subsidiary   513,817    691,095    678,604 
                
Equity:               
Shareholders' equity   402,650    402,711    368,956 
Noncontrolling interest   189,022    179,671    167,835 
Total equity   591,672    582,382    536,791 
Total liabilities and equity  $4,463,267   $4,699,976   $4,729,854 

 

1-2

 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

SEGMENT REPORTING

(Unaudited)

 

The following tables set forth certain information with respect to our reportable segments and rig activity:  

 

   Three Months Ended   Six Months Ended
   June 30,   March 31,   June 30,
(In thousands, except rig activity)  2023   2022   2023   2023   2022
Operating revenues:                         
U.S. Drilling  $314,830   $253,008   $350,652   $665,482   $470,591 
International Drilling   337,650    296,320    320,048    657,698    575,350 
Drilling Solutions   76,855    55,879    75,043    151,898    110,061 
Rig Technologies (1)   63,565    45,094    58,479    122,044    81,830 
Other reconciling items (2)   (25,833)   (19,358)   (25,083)   (50,916)   (38,350)
Total operating revenues  $767,067   $630,943   $779,139   $1,546,206   $1,199,482 
                          
Adjusted EBITDA: (3)                         
U.S. Drilling  $141,446   $87,371   $156,489   $297,935   $161,636 
International Drilling   98,331    82,446    88,608    186,939    153,694 
Drilling Solutions   32,756    22,751    31,914    64,670    42,751 
Rig Technologies (1)   6,408    3,364    4,954    11,362    2,320 
Other reconciling items (4)   (43,918)   (37,894)   (41,959)   (85,877)   (71,853)
Total adjusted EBITDA  $235,023   $158,038   $240,006   $475,029   $288,548 
                          
Adjusted operating income (loss): (5)                         
U.S. Drilling  $75,408   $8,288   $85,869   $161,277   $2,437 
International Drilling   10,407    4,605    1,957    12,364    (1,722)
Drilling Solutions   28,351    18,260    27,138    55,489    32,969 
Rig Technologies (1)   5,052    2,127    3,694    8,746    (624)
Other reconciling items (4)   (43,893)   (37,257)   (41,683)   (85,576)   (70,886)
Total adjusted operating income (loss)  $75,325   $(3,977)  $76,975   $152,300   $(37,826)
                          
Rig activity:                         
Average Rigs Working: (7)                         
Lower 48   81.6    89.3    93.3    87.4    86.3 
Other US   7.0    7.1    7.0    7.0    7.0 
U.S. Drilling   88.6    96.4    100.3    94.4    93.3 
International Drilling   77.1    74.3    76.4    76.8    73.2 
Total average rigs working   165.7    170.7    176.7    171.2    166.5 
                          
Daily Rig Revenue: (6),(8)                         
Lower 48  $36,751   $25,566   $36,453   $36,593   $24,348 
Other US   65,860    70,181    70,690    68,263    71,116 
U.S. Drilling (10)   39,049    28,852    38,842    38,940    27,856 
International Drilling   48,106    43,808    46,517    47,319    43,445 
                          
Daily Adjusted Gross Margin: (6),(9)                         
Lower 48  $16,890   $8,706   $16,690   $16,784   $8,220 
Other US   35,932    36,300    37,114    36,520    36,759 
U.S. Drilling (10)   18,394    10,738    18,115    18,246    10,361 
International Drilling   16,276    14,331    15,222    15,754    13,746 

 

1-3

 

 

(1) Includes our oilfield equipment manufacturing activities.
   
(2) Represents the elimination of inter-segment transactions related to our Rig Technologies operating segment.
   
(3) Adjusted EBITDA represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, other, net and depreciation and amortization. Adjusted EBITDA is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted EBITDA excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.  A reconciliation of this non-GAAP measure to net income (loss), which is the most closely comparable GAAP measure, is provided in the table set forth immediately following the heading "Reconciliation of Non-GAAP Financial Measures to Net Income (Loss)".
   
(4) Represents the elimination of inter-segment transactions and unallocated corporate expenses.
   
(5) Adjusted operating income (loss) represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense  and other, net. Adjusted operating income (loss) is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted operating income (loss) excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.  A reconciliation of this non-GAAP measure to net income (loss), which is the most closely comparable GAAP measure, is provided in the table set forth immediately following the heading "Reconciliation of Non-GAAP Financial Measures to Net Income (Loss)".
   
(6) Rig revenue days represents the number of days the Company's rigs are contracted and performing under a contract during the period.  These would typically include days in which operating, standby and move revenue is earned.
   
(7) Average rigs working represents a measure of the average number of rigs operating during a given period.  For example, one rig operating 45 days during a quarter represents approximately 0.5 average rigs working for the quarter.  On an annual period, one rig operating 182.5 days represents approximately 0.5 average rigs working for the year.  Average rigs working can also be calculated as rig revenue days during the period divided by the number of calendar days in the period.
   
(8) Daily rig revenue represents operating revenue, divided by the total number of revenue days during the quarter.   
   
(9) Daily adjusted gross margin represents operating revenue less direct costs, divided by the total number of rig revenue days during the quarter.   
   
(10) The U.S. Drilling segment includes the Lower 48, Alaska, and Gulf of Mexico operating areas.

 

1-4

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO ADJUSTED OPERATING INCOME (LOSS) BY SEGMENT

(Unaudited)

 

(In thousands)                        
   Three Months Ended June 30, 2023 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $75,408   $10,407   $28,351   $5,052   $(43,893)  $75,325 
Depreciation and amortization   66,038    87,924    4,405    1,356    (25)   159,698 
Adjusted EBITDA  $141,446   $98,331   $32,756   $6,408   $(43,918)  $235,023 
                               
    Three Months Ended June 30, 2022
    U.S.
Drilling
    International
Drilling
    Drilling
Solutions
    Rig
Technologies
    Other
reconciling
items
    Total 
Adjusted operating income (loss)  $8,288   $4,605   $18,260   $2,127   $(37,257)  $(3,977)
Depreciation and amortization   79,083    77,841    4,491    1,237    (637)   162,015 
Adjusted EBITDA  $87,371   $82,446   $22,751   $3,364   $(37,894)  $158,038 
                               
    Three Months Ended March 31, 2023
    U.S.
Drilling
    International
Drilling
    Drilling
Solutions
    Rig
Technologies
    Other
reconciling
items
    Total 
Adjusted operating income (loss)  $85,869   $1,957   $27,138   $3,694   $(41,683)  $76,975 
Depreciation and amortization   70,620    86,651    4,776    1,260    (276)   163,031 
Adjusted EBITDA  $156,489   $88,608   $31,914   $4,954   $(41,959)  $240,006 
                               
    Six Months Ended June 30, 2023
    U.S.
Drilling
    International
Drilling
    Drilling
Solutions
    Rig
Technologies
    Other
reconciling
items
    Total 
Adjusted operating income (loss)  $161,277   $12,364   $55,489   $8,746   $(85,576)  $152,300 
Depreciation and amortization   136,658    174,575    9,181    2,616    (301)   322,729 
Adjusted EBITDA  $297,935   $186,939   $64,670   $11,362   $(85,877)  $475,029 
                               
    Six Months Ended June 30, 2022
    U.S.
Drilling
    International
Drilling
    Drilling
Solutions
    Rig
Technologies
    Other
reconciling
items
    Total 
Adjusted operating income (loss)  $2,437   $(1,722)  $32,969   $(624)  $(70,886)  $(37,826)
Depreciation and amortization   159,199    155,416    9,782    2,944    (967)   326,374 
Adjusted EBITDA  $161,636   $153,694   $42,751   $2,320   $(71,853)  $288,548 

 

1-5

 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF ADJUSTED GROSS MARGIN BY SEGMENT TO ADJUSTED OPERATING INCOME (LOSS) BY SEGMENT

(Unaudited)

 

   Three Months Ended   Six Months Ended  
   June 30,   March 31,   June 30,  
(In thousands)  2023   2022   2023   2023   2022   
Lower 48 - U.S. Drilling                         
Adjusted operating income (loss)  $60,496   $(937)  $74,071   $134,567   $(15,533)
Plus: General and administrative costs   5,209    4,740    5,056    10,264    9,185 
Plus: Research and engineering   1,189    1,611    1,519    2,708    3,250 
GAAP Gross Margin   66,894    5,414    80,646    147,539    (3,098)
Plus: Depreciation and amortization   58,533    65,312    59,507    118,041    131,556 
Adjusted gross margin  $125,427   $70,726   $140,153   $265,580   $128,458 
                          
Other - U.S. Drilling                         
Adjusted operating income (loss)  $14,912   $9,225   $11,798   $26,710   $17,970 
Plus: General and administrative costs   323    307    345    668    691 
Plus: Research and engineering   132    139    128    259    270 
GAAP Gross Margin   15,367    9,671    12,271    27,637    18,931 
Plus: Depreciation and amortization   7,504    13,771    11,111    18,616    27,644 
Adjusted gross margin  $22,871   $23,442   $23,382   $46,253   $46,575 
                          
U.S. Drilling                         
Adjusted operating income (loss)  $75,408   $8,288   $85,869   $161,277   $2,437 
Plus: General and administrative costs   5,532    5,047    5,401    10,932    9,876 
Plus: Research and engineering   1,321    1,750    1,647    2,967    3,520 
GAAP Gross Margin   82,261    15,085    92,917    175,176    15,833 
Plus: Depreciation and amortization   66,037    79,083    70,618    136,657    159,200 
Adjusted gross margin  $148,298   $94,168   $163,535   $311,833   $175,033 
                          
International Drilling                         
Adjusted operating income (loss)  $10,407   $4,605   $1,957   $12,364   $(1,722)
Plus: General and administrative costs   14,089    13,056    14,336    28,424    25,539 
Plus: Research and engineering   1,821    1,433    1,785    3,606    2,802 
GAAP Gross Margin   26,317    19,094    18,078    44,394    26,619 
Plus: Depreciation and amortization   87,924    77,842    86,651    174,576    155,416 
Adjusted gross margin  $114,241   $96,936   $104,729   $218,970   $182,035 

 

Adjusted gross margin by segment represents adjusted operating income (loss) plus general and administrative costs, research and engineering costs and depreciation and amortization.

 

1-6 

 

  

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO NET INCOME (LOSS)

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands)  2023   2022   2023   2023   2022 
Net income (loss)   16,231    (69,935)   61,060    77,291    (244,603)
Income tax expense (benefit)   26,448    9,353    23,015    49,463    23,024 
Income (loss) from continuing operations before income taxes   42,679    (60,582)   84,075    126,754    (221,579)
Investment (income) loss   (11,743)   (822)   (9,866)   (21,609)   (985)
Interest expense   46,164    42,899    45,141    91,305    89,809 
Other, net   (1,775)   14,528    (42,375)   (44,150)   94,929 
Adjusted operating income (loss) (1)   75,325    (3,977)   76,975    152,300    (37,826)
Depreciation and amortization   159,698    162,015    163,031    322,729    326,374 
Adjusted EBITDA (2)  $235,023   $158,038   $240,006   $475,029   $288,548 

 

(1) Adjusted operating income (loss) represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, and other, net. Adjusted operating income (loss) is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted operating income (loss) excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.

 

(2) Adjusted EBITDA represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, other, net and depreciation and amortization. Adjusted EBITDA is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted EBITDA excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.

 

1-7 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF NET DEBT TO TOTAL DEBT 

(Unaudited)

 

   June 30,   March 31,   December 31, 
(In thousands)  2023   2023   2022 
Long-term debt  $2,503,250   $2,562,327   $2,537,540 
Less: Cash and short-term investments   429,059    475,732    452,315 
Net Debt  $2,074,191   $2,086,595   $2,085,225 

 

1-8 

 

  

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF ADJUSTED FREE CASH FLOW TO

NET CASH PROVIDED BY OPERATING ACTIVITIES

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands)  2023   2023   2023 
Net cash provided by operating activities  $168,466   $154,050   $322,516 
Add: Capital expenditures, net of proceeds from sales of assets   (141,683)   (116,752)   (258,435)
                
Adjusted free cash flow  $26,783   $37,298   $64,081 

  

Adjusted free cash flow represents net cash provided by operating activities less cash used for capital expenditures, net of proceeds from sales of assets.  Management believes that adjusted free cash flow is an important liquidity measure for the company and that it is useful to investors and management as a measure of the company’s ability to generate cash flow, after reinvesting in the company for future growth, that could be available for paying down debt or other financing cash flows, such as dividends to shareholders.  Adjusted free cash flow does not represent the residual cash flow available for discretionary expenditures.  Adjusted free cash flow is a non-GAAP financial measure that should be considered in addition to, not as a substitute for or superior to, cash flow from operations reported in accordance with GAAP.

 

1-9