|
NABORS INDUSTRIES |
NEWS RELEASE |
| Three Months Ended | Year Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| (In thousands, except per share amounts) | 2007 | 2006 | 2007 | 2007 | 2006 | |||||||||||||||
Revenues and other income: |
||||||||||||||||||||
Operating revenues |
$ | 1,317,852 | $ | 1,267,300 | $ | 1,250,299 | $ | 4,938,848 | $ | 4,707,289 | ||||||||||
Earnings (loss) from unconsolidated affiliates |
(842 | ) | 1,070 | 2,689 | 17,724 | 20,545 | ||||||||||||||
Investment (loss) income |
(7,862 | ) | 34,254 | (27,466 | ) | (15,891 | ) | 102,007 | ||||||||||||
Total revenues and other income |
1,309,148 | 1,302,624 | 1,225,522 | 4,940,681 | 4,829,841 | |||||||||||||||
Costs and other deductions: |
||||||||||||||||||||
Direct costs |
721,100 | 675,869 | 722,058 | 2,764,559 | 2,511,392 | |||||||||||||||
General and administrative expenses |
116,458 | 148,901 | 105,975 | 436,282 | 416,610 | |||||||||||||||
Depreciation and amortization |
127,661 | 102,618 | 125,089 | 467,730 | 364,653 | |||||||||||||||
Depletion |
43,864 | 9,919 | 12,533 | 72,182 | 38,580 | |||||||||||||||
Interest expense |
13,467 | 12,616 | 13,450 | 53,702 | 46,586 | |||||||||||||||
Losses (gains) on sales of long-lived assets,
impairment charges and other expense (income), net |
6,120 | 12,193 | 30,524 | 10,895 | 24,118 | |||||||||||||||
Total costs and other deductions |
1,028,670 | 962,116 | 1,009,629 | 3,805,350 | 3,401,939 | |||||||||||||||
Income from continuing operations before income taxes |
280,478 | 340,508 | 215,893 | 1,135,331 | 1,427,902 | |||||||||||||||
Income tax expense (benefit): |
||||||||||||||||||||
Current |
63,913 | 88,001 | 227,950 | 227,951 | 213,866 | |||||||||||||||
Deferred |
(5,587 | ) | 20,120 | 15,919 | 11,713 | 221,027 | ||||||||||||||
Income tax expense |
58,326 | 108,121 | 20,130 | 239,664 | 434,893 | |||||||||||||||
Income from continuing operations, net of tax |
222,152 | 232,387 | 195,763 | 895,667 | 993,009 | |||||||||||||||
Income from discontinued operations, net of tax |
| 5,402 | 22,265 | 35,024 | 27,727 | |||||||||||||||
Net income |
$ | 222,152 | $ | 237,789 | $ | 218,028 | $ | 930,691 | $ | 1,020,736 | ||||||||||
Earnings per share (1): |
||||||||||||||||||||
Basic from continuing operations |
$ | .79 | $ | .84 | $ | .70 | $ | 3.21 | $ | 3.42 | ||||||||||
Basic from discontinued operations |
$ | | $ | .02 | $ | .08 | $ | .13 | $ | .10 | ||||||||||
Total Basic |
$ | .79 | $ | .86 | $ | .78 | $ | 3.34 | $ | 3.52 | ||||||||||
Diluted from continuing operations |
$ | .78 | $ | .82 | $ | .68 | $ | 3.13 | $ | 3.31 | ||||||||||
Diluted from discontinued operations |
$ | | $ | .02 | $ | .08 | $ | .12 | $ | .09 | ||||||||||
Total Diluted |
$ | .78 | $ | .84 | $ | .76 | $ | 3.25 | $ | 3.40 | ||||||||||
Weighted-average number
of common shares outstanding (1): |
||||||||||||||||||||
Basic |
279,757 | 276,003 | 280,152 | 279,026 | 290,241 | |||||||||||||||
Diluted |
285,744 | 284,419 | 287,969 | 286,606 | 299,827 | |||||||||||||||
Adjusted income derived from operating activities (2) |
$ | 307,927 | $ | 331,063 | $ | 287,333 | $ | 1,215,819 | $ | 1,396,599 | ||||||||||
| (1) | See Computation of Earnings Per Share included herein as a separate schedule. | |
| (2) | Adjusted income derived from operating activities is computed by: subtracting direct costs, general and administrative expenses, depreciation and amortization, and depletion expense from Operating revenues and then adding Earnings from unconsolidated affiliates. Such amounts should not be used as a substitute to those amounts reported under accounting principles generally accepted in the United States of America (GAAP). However, management evaluates the performance of our business units and the consolidated company based on several criteria, including adjusted income derived from operating activities, because it believes that this financial measure is an accurate reflection of the ongoing profitability of our company. A reconciliation of this non-GAAP measure to income from continuing operations before income taxes, which is a GAAP measure, is provided within the table set forth immediately following the heading Segment Reporting. |
1-2
| December 31, | September 30, | December 31, | ||||||||||
| (In thousands, except ratios) | 2007 | 2007 | 2006 | |||||||||
ASSETS
|
||||||||||||
Current assets: |
||||||||||||
Cash and short-term investments |
$ | 767,051 | $ | 879,973 | $ | 1,140,016 | ||||||
Accounts receivable, net |
1,039,238 | 1,043,235 | 1,109,738 | |||||||||
Other current assets |
416,560 | 623,213 | 255,102 | |||||||||
Total current assets |
2,222,849 | 2,546,421 | 2,504,856 | |||||||||
Long-term investments |
236,253 | 383,288 | 513,269 | |||||||||
Property, plant and equipment, net |
6,689,126 | 6,466,732 | 5,410,101 | |||||||||
Goodwill, net |
368,432 | 367,376 | 362,269 | |||||||||
Other long-term assets |
604,459 | 314,590 | 351,808 | |||||||||
Total assets |
$ | 10,121,119 | $ | 10,078,407 | $ | 9,142,303 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY
|
||||||||||||
Current liabilities: |
||||||||||||
Current portion of long-term debt |
$ | 700,000 | $ | 700,000 | $ | | ||||||
Other current liabilities |
791,000 | 857,496 | 854,360 | |||||||||
Total current liabilities |
1,491,000 | 1,557,496 | 854,360 | |||||||||
Long-term debt |
3,306,433 | 3,305,840 | 4,004,074 | |||||||||
Other long-term liabilities |
809,565 | 801,378 | 747,216 | |||||||||
Total liabilities |
5,606,998 | 5,664,714 | 5,605,650 | |||||||||
Shareholders equity |
4,514,121 | 4,413,693 | 3,536,653 | |||||||||
Total liabilities and shareholders equity |
$ | 10,121,119 | $ | 10,078,407 | $ | 9,142,303 | ||||||
Cash, short-term and long-term investments (1) |
$ | 1,056,358 | $ | 1,306,816 | $ | 1,653,285 | ||||||
Funded debt to capital ratio: (2) |
||||||||||||
- Gross |
0.44 : 1 | 0.45 : 1 | 0.50 : 1 | |||||||||
- Net of cash and investments |
0.37 : 1 | 0.35 : 1 | 0.37 : 1 | |||||||||
Interest coverage ratio: (3) |
32.5 : 1 | 32.2 : 1 | 38.1 : 1 | |||||||||
| (1) | The December 31 and September 30, 2007 amounts include $53.1 million and $43.6 million, respectively, in cash proceeds receivable from brokers from the sale of certain long-term investments that are included in other current assets. These proceeds were received during January 2008 and October 2007, respectively. | |
| (2) | The gross funded debt to capital ratio is calculated by dividing funded debt by funded debt plus deferred tax liabilities net of deferred tax assets plus capital. Funded debt is defined as the sum of (1) short-term borrowings, (2) current portion of long-term debt and (3) long-term debt. Capital is defined as shareholders equity. The net funded debt to capital ratio is calculated by dividing net funded debt by net funded debt plus deferred tax liabilities net of deferred tax assets plus capital. Net funded debt is defined as the sum of (1) short-term borrowings, (2) current portion of long-term debt and (3) long-term debt reduced by the sum of cash and cash equivalents and short-term and long-term investments. Capital is defined as shareholders equity. Both of these ratios are a method for calculating the amount of leverage a company has in relation to its capital. | |
| (3) | The interest coverage ratio is a trailing twelve-month computation of the sum of income from continuing operations before income taxes, interest expense, depreciation and amortization, and depletion expense less investment income and then dividing by interest expense. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense. |
1-3
| Three Months Ended | Year Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| (In thousands, except rig activity) | 2007 | 2006 | 2007 | 2007 | 2006 | |||||||||||||||
Reportable segments: |
||||||||||||||||||||
Operating revenues and Earnings from
unconsolidated affiliates: (1)
|
||||||||||||||||||||
Contract Drilling: (2) |
||||||||||||||||||||
U.S. Lower 48 Land Drilling |
$ | 415,082 | $ | 496,992 | $ | 416,525 | $ | 1,710,990 | $ | 1,890,302 | ||||||||||
U.S. Land Well-servicing |
170,416 | 185,965 | 180,370 | 715,414 | 704,189 | |||||||||||||||
U.S. Offshore |
47,174 | 59,377 | 48,895 | 212,160 | 221,676 | |||||||||||||||
Alaska |
37,023 | 34,902 | 30,854 | 152,490 | 110,718 | |||||||||||||||
Canada |
144,233 | 172,040 | 132,434 | 545,035 | 686,889 | |||||||||||||||
International |
312,839 | 234,973 | 296,219 | 1,094,802 | 746,460 | |||||||||||||||
Subtotal Contract Drilling (3) |
1,126,767 | 1,184,249 | 1,105,297 | 4,430,891 | 4,360,234 | |||||||||||||||
Oil and Gas (4) (5) |
85,311 | 10,623 | 35,770 | 152,320 | 59,431 | |||||||||||||||
Other Operating Segments (6) (7) |
154,712 | 138,870 | 163,397 | 588,483 | 505,286 | |||||||||||||||
Other reconciling items (8) |
(49,780 | ) | (65,372 | ) | (51,476 | ) | (215,122 | ) | (197,117 | ) | ||||||||||
Total |
$ | 1,317,010 | $ | 1,268,370 | $ | 1,252,988 | $ | 4,956,572 | $ | 4,727,834 | ||||||||||
Adjusted income (loss) derived from
continuing operating activities: (1)
|
||||||||||||||||||||
Contract Drilling: (2) |
||||||||||||||||||||
U.S. Lower 48 Land Drilling |
$ | 137,948 | $ | 209,909 | $ | 130,761 | $ | 596,302 | $ | 821,821 | ||||||||||
U.S. Land Well-servicing |
30,491 | 51,944 | 42,291 | 156,243 | 199,944 | |||||||||||||||
U.S. Offshore |
8,008 | 13,715 | 9,245 | 51,508 | 65,328 | |||||||||||||||
Alaska |
8,388 | 7,793 | 4,214 | 37,394 | 17,542 | |||||||||||||||
Canada |
24,990 | 39,593 | 16,920 | 87,046 | 185,117 | |||||||||||||||
International |
92,282 | 62,563 | 88,574 | 332,283 | 208,705 | |||||||||||||||
Subtotal Contract Drilling |
302,107 | 385,517 | 292,005 | 1,260,776 | 1,498,457 | |||||||||||||||
Oil and Gas |
33,763 | (3,686 | ) | 17,868 | 56,133 | 4,065 | ||||||||||||||
Other Operating Segments |
6,643 | 5,683 | 10,297 | 35,273 | 30,028 | |||||||||||||||
Other reconciling items (9) |
(34,586 | ) | (56,451 | ) | (32,837 | ) | (136,363 | ) | (135,951 | ) | ||||||||||
Total |
307,927 | 331,063 | 287,333 | 1,215,819 | 1,396,599 | |||||||||||||||
Interest expense |
(13,467 | ) | (12,616 | ) | (13,450 | ) | (53,702 | ) | (46,586 | ) | ||||||||||
Investment (loss) income |
(7,862 | ) | 34,254 | (27,466 | ) | (15,891 | ) | 102,007 | ||||||||||||
Losses (gains) on sales of long-lived assets,
impairment charges and other expense (income), net |
(6,120 | ) | (12,193 | ) | (30,524 | ) | (10,895 | ) | (24,118 | ) | ||||||||||
Income from continuing operations before income taxes |
$ | 280,478 | $ | 340,508 | $ | 215,893 | $ | 1,135,331 | $ | 1,427,902 | ||||||||||
Rig activity: |
||||||||||||||||||||
Rig years: (10) |
||||||||||||||||||||
U.S. Lower 48 Land Drilling |
224.7 | 256.2 | 221.6 | 229.4 | 255.5 | |||||||||||||||
U.S. Offshore |
14.0 | 16.8 | 14.4 | 15.8 | 16.4 | |||||||||||||||
Alaska |
8.3 | 10.0 | 8.4 | 8.7 | 8.6 | |||||||||||||||
Canada |
33.4 | 49.4 | 37.0 | 36.7 | 53.3 | |||||||||||||||
International (11) |
114.2 | 107.8 | 117.9 | 115.2 | 97.1 | |||||||||||||||
Total rig years |
394.6 | 440.2 | 399.3 | 405.8 | 430.9 | |||||||||||||||
Rig hours: (12) |
||||||||||||||||||||
U.S. Land Well-servicing |
254,895 | 302,967 | 274,084 | 1,119,497 | 1,256,141 | |||||||||||||||
Canada Well-servicing |
71,677 | 86,210 | 72,593 | 283,471 | 360,129 | |||||||||||||||
Total rig hours |
326,572 | 389,177 | 346,677 | 1,402,968 | 1,616,270 | |||||||||||||||
1-4
| (1) | All segment information excludes the Sea Mar business, which has been classified as a discontinued operation. | |
| (2) | These segments include our drilling, workover and well-servicing operations, on land and offshore. | |
| (3) | Includes earnings (losses), net, from unconsolidated affiliates, accounted for by the equity method, of $(.3) million, $(1.8) million and $3.4 million for the three months ended December 31, 2007 and 2006 and September 30, 2007, respectively, $5.6 million and $4.0 million for the years ended December 31, 2007 and 2006, respectively. | |
| (4) | Represents our oil and gas exploration, development and production operations. | |
| (5) | Includes earnings (losses), net, from unconsolidated affiliates, accounted for by the equity method, of $(1.1) million, $0 and $(2.0) million for the three months ended December 31, 2007 and 2006 and September 30, 2007, respectively, and $(3.9) million and $0 for the years ended December 31, 2007 and 2006, respectively. | |
| (6) | Includes our drilling technology and top drive manufacturing, directional drilling, rig instrumentation and software, and construction and logistics operations. | |
| (7) | Includes earnings (losses), net, from unconsolidated affiliates, accounted for by the equity method, of $.6 million, $2.9 million and $1.3 million for the three months ended December 31, 2007 and 2006 and September 30, 2007, respectively, and $16.0 million and $16.5 million for the years ended December 31, 2007 and 2006, respectively. | |
| (8) | Represents the elimination of inter-segment transactions. | |
| (9) | Represents the elimination of inter-segment transactions and unallocated corporate expenses. | |
| (10) | Excludes well-servicing rigs, which are measured in rig hours. Includes our equivalent percentage ownership of rigs owned by unconsolidated affiliates. Rig years represent a measure of the number of equivalent rigs operating during a given period. For example, one rig operating 182.5 days during a 365-day period represents 0.5 rig years. | |
| (11) | International rig years include our equivalent percentage ownership of rigs owned by unconsolidated affiliates which totaled 4.0 years during the three months ended December 31, 2007 and 2006 and September 30, 2007 and the years ended December 31, 2007 and 2006, respectively. | |
| (12) | Rig hours represents the number of hours that our well-servicing rig fleet operated during the period. |
| Three Months Ended | Year Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| (In thousands, except per share amounts) | 2007 | 2006 | 2007 | 2007 | 2006 | |||||||||||||||
Net income (numerator): |
||||||||||||||||||||
Income from continuing operations, net of tax basic |
$ | 222,152 | $ | 232,387 | $ | 195,763 | $ | 895,667 | $ | 993,009 | ||||||||||
Add interest expense on assumed conversion of our
zero coupon convertible/exchangeable senior
debentures/notes, net of tax: |
||||||||||||||||||||
$2.75 billion due 2011 (1) |
| | | | | |||||||||||||||
$82.8 million due 2021 (2) |
| | | | | |||||||||||||||
$700 million due 2023 (3) |
| | | | | |||||||||||||||
Adjusted income from continuing operations,
net of tax diluted |
222,152 | 232,387 | 195,763 | 895,667 | 993,009 | |||||||||||||||
Income from discontinued operations, net of tax |
| 5,402 | 22,265 | 35,024 | 27,727 | |||||||||||||||
Total adjusted net income |
$ | 222,152 | $ | 237,789 | $ | 218,028 | $ | 930,691 | $ | 1,020,736 | ||||||||||
Earnings per share: |
||||||||||||||||||||
Basic from continuing operations |
$ | .79 | $ | .84 | $ | .70 | $ | 3.21 | $ | 3.42 | ||||||||||
Basic from discontinued operations |
$ | | $ | .02 | $ | .08 | $ | .13 | $ | .10 | ||||||||||
Total Basic |
$ | .79 | $ | .86 | $ | .78 | $ | 3.34 | $ | 3.52 | ||||||||||
Diluted from continuing operations |
$ | .78 | $ | .82 | $ | .68 | $ | 3.13 | $ | 3.31 | ||||||||||
Diluted from discontinued operations |
$ | | $ | .02 | $ | .08 | $ | .12 | $ | .09 | ||||||||||
Total Diluted |
$ | .78 | $ | .84 | $ | .76 | $ | 3.25 | $ | 3.40 | ||||||||||
Shares (denominator): |
||||||||||||||||||||
Weighted-average number of shares outstanding basic (4) |
279,757 | 276,003 | 280,152 | 279,026 | 290,241 | |||||||||||||||
Net effect of dilutive stock options, warrants and restricted
stock awards based on the treasury stock method |
5,987 | 8,416 | 7,817 | 7,580 | 9,446 | |||||||||||||||
Assumed conversion of our zero coupon
convertible/exchangeable senior debentures/notes: |
||||||||||||||||||||
$2.75 billion due 2011 (1) |
| | | | | |||||||||||||||
$82.8 million due 2021 (2) |
| | | | | |||||||||||||||
$700 million due 2023 (3) |
| | | | 140 | |||||||||||||||
Weighted-average number of shares outstanding diluted |
285,744 | 284,419 | 287,969 | 286,606 | 299,827 | |||||||||||||||
1-5
| (1) | Diluted earnings per share for the three months and years ended December 31, 2007 and 2006 and the three months ended September 30, 2007 do not include any incremental shares issuable upon the exchange of the $2.75 billion 0.94% senior exchangeable notes. The number of shares that we would be required to issue upon exchange consists of only the incremental shares that would be issued above the principal amount of the notes, as we are required to pay cash up to the principal amount of the notes exchanged. We would only issue an incremental number of shares upon exchange of these notes. Such shares are only included in the calculation of the weighted-average number of shares outstanding in our diluted earnings per share calculation, when the price of our shares exceeds $45.83 on the last trading day of the quarter, which did not occur during the three months ended December 31, 2007 and 2006 and September 30, 2007 and the years ended December 31, 2007 and 2006. | |
| (2) | Diluted earnings per share for the three months and years ended December 31, 2007 and 2006 and the three months ended September 30, 2007 exclude approximately 1.2 million potentially dilutive shares initially issuable upon the conversion of the $82.8 million zero coupon convertible senior debentures. We would only issue an incremental number of shares upon conversion of these debentures. Such shares would only be included in the calculation of the weighted-average number of shares outstanding in our diluted earnings per share calculation if the price of our shares exceeded approximately $51. | |
| (3) | Diluted earnings per share for the three months ended December 31, 2007 and 2006 and September 30, 2007 and the year ended December 31, 2007 do not include any incremental shares issuable upon the exchange of the $700 million zero coupon senior exchangeable notes. The number of shares that we would be required to issue upon exchange consists of only the incremental shares that would be issued above the principal amount of the notes, as we are required to pay cash up to the principal amount of the notes exchanged. We would only issue an incremental number of shares upon exchange of these notes. Such shares are only included in the calculation of the weighted-average number of shares outstanding in our diluted earnings per share calculation, when the price of our shares exceeds $35.05 on the last trading day of the quarter. This was the case for the quarter ended March 31, 2006, and is, therefore, included in the weighted-average number of shares outstanding in our diluted earnings per share calculation for the year ended December 31, 2006. | |
| (4) | Includes the following weighted-average number of common shares of Nabors and weighted-average number of exchangeable shares of our subsidiary Nabors (Canada) Exchangeco Inc., respectively: 279.7 million and .1 million shares for the three months ended December 31, 2007; 275.8 million and .2 million shares for the three months ended December 31, 2006; 280.1 million and .1 million for the three months ended September 30, 2007; 278.9 million and .1 million shares for the year ended December 31, 2007; and 290.0 million and .2 million shares for the year ended December 31, 2006. The exchangeable shares of Nabors Exchangeco are exchangeable for Nabors common shares on a one-for-one basis, and have essentially identical rights as Nabors Industries Ltd. common shares, including but not limited to, voting rights and the right to receive dividends, if any. |
1-6