| Three Months Ended | Six Months Ended | |||||||||||||||||||
| June 30, | March 31, | June 30, | ||||||||||||||||||
| (In thousands, except per share amounts) | 2008 | 2007 | 2008 | 2008 | 2007 | |||||||||||||||
Revenues and other
income: |
||||||||||||||||||||
Operating
revenues |
$ | 1,282,400 | $ | 1,134,684 | $ | 1,299,858 | $ | 2,582,258 | $ | 2,370,697 | ||||||||||
Earnings (loss)
from
unconsolidated
affiliates |
(4,033 | ) | 3,436 | (4,451 | ) | (8,484 | ) | 15,877 | ||||||||||||
Investment
(loss) income |
25,057 | (9,272 | ) | 26,182 | 51,239 | 19,437 | ||||||||||||||
Total
revenues
and other
income |
1,303,424 | 1,128,848 | 1,321,589 | 2,625,013 | 2,406,011 | |||||||||||||||
Costs and other
deductions: |
||||||||||||||||||||
Direct costs |
740,178 | 637,104 | 747,770 | 1,487,948 | 1,321,401 | |||||||||||||||
General and
administrative
expenses |
116,914 | 99,952 | 111,321 | 228,235 | 213,849 | |||||||||||||||
Depreciation
and
amortization |
148,023 | 111,372 | 135,478 | 283,501 | 214,980 | |||||||||||||||
Depletion |
7,343 | 9,160 | 13,685 | 21,028 | 15,785 | |||||||||||||||
Interest expense |
21,676 | 13,733 | 18,109 | 39,785 | 26,785 | |||||||||||||||
Losses (gains)
on sales of
long-lived
assets,
impairment
charges and
other
expense
(income),
net |
3,158 | (39,634 | ) | 8,097 | 11,255 | (25,749 | ) | |||||||||||||
Total costs
and other
deductions |
1,037,292 | 831,687 | 1,034,460 | 2,071,752 | 1,767,051 | |||||||||||||||
Income from
continuing
operations before
income taxes |
266,132 | 297,161 | 287,129 | 553,261 | 638,960 | |||||||||||||||
Income tax expense
(benefit): |
||||||||||||||||||||
Current |
39,759 | 53,973 | 99,293 | 139,052 | 159,827 | |||||||||||||||
Deferred |
32,012 | 22,326 | (42,670 | ) | (10,658 | ) | 1,381 | |||||||||||||
Income tax
expense |
71,771 | 76,299 | 56,623 | 128,394 | 161,208 | |||||||||||||||
Income from
continuing
operations, net of
tax |
194,361 | 220,862 | 230,506 | 424,867 | 477,752 | |||||||||||||||
Income from
discontinued
operations, net of
tax |
| 7,487 | | | 12,759 | |||||||||||||||
Net income |
$ | 194,361 | $ | 228,349 | $ | 230,506 | $ | 424,867 | $ | 490,511 | ||||||||||
Earnings per share
(1): |
||||||||||||||||||||
Basic from
continuing
operations |
$ | .70 | $ | .79 | $ | .83 | $ | 1.53 | $ | 1.72 | ||||||||||
Basic from
discontinued
operations |
$ | | $ | .03 | $ | | $ | | $ | .04 | ||||||||||
Total Basic |
$ | .70 | $ | .82 | $ | .83 | $ | 1.53 | $ | 1.76 | ||||||||||
Diluted from
continuing
operations |
$ | .67 | $ | .77 | $ | .81 | $ | 1.48 | $ | 1.67 | ||||||||||
Diluted from
discontinued
operations |
$ | | $ | .02 | $ | | $ | | $ | .04 | ||||||||||
Total Diluted |
$ | .67 | $ | .79 | $ | .81 | $ | 1.48 | $ | 1.71 | ||||||||||
Weighted-average
number
of common
shares
outstanding
(1): |
||||||||||||||||||||
Basic |
277,719 | 279,253 | 277,584 | 277,651 | 278,098 | |||||||||||||||
Diluted |
291,454 | 287,898 | 283,361 | 287,407 | 286,356 | |||||||||||||||
Adjusted income
derived from
operating
activities (2) |
$ | 265,909 | $ | 280,532 | $ | 287,153 | $ | 553,062 | $ | 620,559 | ||||||||||
| (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. |
1-1
| June 30, | March 31, | December 31, | ||||||||||
| (In thousands, except ratios) | 2008 | 2008 | 2007 | |||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and short-term
investments |
$ | 1,236,547 | $ | 1,450,244 | $ | 767,051 | ||||||
Accounts receivable, net |
1,083,748 | 1,112,190 | 1,039,238 | |||||||||
Other current assets |
410,051 | 392,291 | 398,823 | |||||||||
Total current assets |
2,730,346 | 2,954,725 | 2,205,112 | |||||||||
Long-term investments and
other receivables |
239,866 | 310,938 | 359,534 | |||||||||
Property, plant and
equipment, net |
7,020,941 | 6,758,516 | 6,632,612 | |||||||||
Goodwill |
363,158 | 360,709 | 368,432 | |||||||||
Other long-term assets |
550,333 | 520,335 | 537,692 | |||||||||
Total assets |
$ | 10,904,644 | $ | 10,905,223 | $ | 10,103,382 | ||||||
LIABILITIES AND
SHAREHOLDERS EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Current portion of
long-term debt |
$ | 588,847 | $ | 700,000 | $ | 700,000 | ||||||
Other current liabilities |
776,833 | 786,130 | 794,132 | |||||||||
Total current
liabilities |
1,365,680 | 1,486,130 | 1,494,132 | |||||||||
Long-term debt |
3,822,285 | 3,881,575 | 3,306,433 | |||||||||
Other long-term liabilities |
783,020 | 749,678 | 788,696 | |||||||||
Total liabilities |
5,970,985 | 6,117,383 | 5,589,261 | |||||||||
Shareholders equity |
4,933,659 | 4,787,840 | 4,514,121 | |||||||||
Total liabilities
and shareholders
equity |
$ | 10,904,644 | $ | 10,905,223 | $ | 10,103,382 | ||||||
Cash, short-term and
long-term investments (1) |
$ | 1,510,842 | $ | 1,821,043 | $ | 1,179,639 | ||||||
Funded debt to capital
ratio: (2) |
||||||||||||
- Gross |
0.45 : 1 | 0.47 : 1 | 0.44 : 1 | |||||||||
- Net of cash and
investments |
0.35 : 1 | 0.34 : 1 | 0.36 : 1 | |||||||||
Interest coverage ratio: (3) |
25.7 : 1 | 29.6 : 1 | 32.5: 1 | |||||||||
| (1) | The June 30, 2008, March 31, 2008 and December 31, 2007 amounts include $34.4 million, $59.9 million and $53.1 million, respectively, in cash proceeds receivable from brokers from the sale of certain investments that are included in other current assets. | |
| (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. The net funded debt to capital ratio is not a measure of operating performance or liquidity defined by accounting principles generally accepted in the United States of America and may not be comparable to similarly titled measures presented by other companies. | |
| (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. The interest coverage ratio from continuing operations is not a measure of operating performance or liquidity defined by accounting principles generally accepted in the United States of America and may not be comparable to similarly titled measures presented by other companies. |
1-2
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| June 30, | March 31, | June 30, | ||||||||||||||||||
| (In thousands, except rig activity) | 2008 | 2007 | 2008 | 2008 | 2007 | |||||||||||||||
Reportable segments: |
||||||||||||||||||||
Operating revenues
and Earnings from
unconsolidated
affiliates from
continuing
operations: (1) |
||||||||||||||||||||
Contract
Drilling: (2) |
||||||||||||||||||||
U.S. Lower
48 Land
Drilling |
$ | 438,848 | $ | 426,787 | $ | 407,061 | $ | 845,909 | $ | 879,383 | ||||||||||
U.S. Land
Well-servicing |
182,222 | 182,410 | 171,141 | 353,363 | 364,628 | |||||||||||||||
U.S.
Offshore |
65,723 | 60,316 | 51,455 | 117,178 | 116,091 | |||||||||||||||
Alaska |
45,114 | 36,777 | 54,369 | 99,483 | 84,613 | |||||||||||||||
Canada |
67,782 | 75,088 | 178,852 | 246,634 | 268,368 | |||||||||||||||
International |
342,892 | 261,262 | 303,572 | 646,464 | 485,744 | |||||||||||||||
Subtotal
Contract
Drilling
(3) |
1,142,581 | 1,042,640 | 1,166,450 | 2,309,031 | 2,198,827 | |||||||||||||||
Oil and Gas
(4) (5) |
11,352 | 18,110 | 14,040 | 25,392 | 31,239 | |||||||||||||||
Other
Operating
Segments (6)
(7) |
172,865 | 140,024 | 165,782 | 338,647 | 270,374 | |||||||||||||||
Other
reconciling
items (8) |
(48,431 | ) | (62,654 | ) | (50,865 | ) | (99,296 | ) | (113,866 | ) | ||||||||||
Total |
$ | 1,278,367 | $ | 1,138,120 | $ | 1,295,407 | $ | 2,573,774 | $ | 2,386,574 | ||||||||||
Adjusted income
(loss) derived from
operating
activities from
continuing
operations: (1) |
||||||||||||||||||||
Contract
Drilling: (2) |
||||||||||||||||||||
U.S. Lower
48 Land
Drilling |
$ | 134,322 | $ | 154,667 | $ | 126,871 | $ | 261,193 | $ | 327,593 | ||||||||||
U.S. Land
Well-servicing |
31,468 | 40,105 | 30,386 | 61,854 | 83,461 | |||||||||||||||
U.S.
Offshore |
17,983 | 19,206 | 6,458 | 24,441 | 34,255 | |||||||||||||||
Alaska |
13,466 | 8,225 | 17,783 | 31,249 | 24,792 | |||||||||||||||
Canada |
(14,326 | ) | (7,992 | ) | 41,973 | 27,647 | 45,136 | |||||||||||||
International |
101,752 | 85,409 | 90,650 | 192,402 | 151,427 | |||||||||||||||
Subtotal
Contract
Drilling |
284,665 | 299,620 | 314,121 | 598,786 | 666,664 | |||||||||||||||
Oil and Gas |
(1,645 | ) | 3,374 | (4,852 | ) | (6,497 | ) | 4,502 | ||||||||||||
Other
Operating
Segments |
19,006 | 6,739 | 12,434 | 31,440 | 18,333 | |||||||||||||||
Other
reconciling
items (9) |
(36,117 | ) | (29,201 | ) | (34,550 | ) | (70,667 | ) | (68,940 | ) | ||||||||||
Total |
265,909 | 280,532 | 287,153 | 553,062 | 620,559 | |||||||||||||||
Interest expense |
(21,676 | ) | (13,733 | ) | (18,109 | ) | (39,785 | ) | (26,785 | ) | ||||||||||
Investment (loss)
income |
25,057 | (9,272 | ) | 26,182 | 51,239 | 19,437 | ||||||||||||||
(Losses) gains on
sales of long-lived
assets,
impairment
charges and
other expense
(income), net |
(3,158 | ) | 39,634 | (8,097 | ) | (11,255 | ) | 25,749 | ||||||||||||
Income from
continuing
operations before
income taxes |
$ | 266,132 | $ | 297,161 | $ | 287,129 | $ | 553,261 | $ | 638,960 | ||||||||||
Rig activity: |
||||||||||||||||||||
Rig years: (10) |
||||||||||||||||||||
U.S. Lower 48
Land Drilling |
242.3 | 228.5 | 225.7 | 234.0 | 235.7 | |||||||||||||||
U.S. Offshore |
17.1 | 17.6 | 16.1 | 16.6 | 17.4 | |||||||||||||||
Alaska |
10.4 | 8.8 | 10.6 | 10.5 | 9.1 | |||||||||||||||
Canada |
16.9 | 18.5 | 49.4 | 29.8 | 38.2 | |||||||||||||||
International
(11) |
121.5 | 117.1 | 117.8 | 119.6 | 114.4 | |||||||||||||||
Total rig
years |
408.2 | 390.5 | 419.6 | 410.5 | 414.8 | |||||||||||||||
Rig hours: (12) |
||||||||||||||||||||
U.S. Land
Well-servicing |
272,101 | 291,430 | 259,477 | 531,578 | 590,518 | |||||||||||||||
Canada
Well-servicing |
40,257 | 41,613 | 79,137 | 119,394 | 139,201 | |||||||||||||||
Total rig
hours |
312,358 | 333,043 | 338,614 | 650,972 | 729,719 | |||||||||||||||
1-3
| (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 $2.8 million, $.7 million and $6.8 million for the three months ended June 30, 2008 and 2007 and March 31, 2008, respectively, and $9.6 and $2.5 million for six months ended June 30, 2008 and 2007, 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 ($6.7) million, ($.8) million and ($17.9) million for the three months ended June 30, 2008 and 2007 and March 31, 2008, respectively, and ($24.6) million and ($.8) million for the six months ended June 30, 2008 and 2007, 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 ($.1) million, $3.5 million and $6.7 million for the three months ended June 30, 2008 and 2007 and March 31, 2008, respectively, and $6.6 million and $14.2 million for the six months ended June 30, 2008 and 2007, 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 June 30, 2008 and 2007 and March 31, 2008 and the six months ended June 30, 2008 and 2007, respectively. | |
| (12) | Rig hours represents the number of hours that our well-servicing rig fleet operated during the period. |
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| June 30, | March 31, | June 30, | ||||||||||||||||||
| (In thousands, except per share amounts) | 2008 | 2007 | 2008 | 2008 | 2007 | |||||||||||||||
Net income (numerator): |
||||||||||||||||||||
Income from
continuing
operations, net of
tax basic |
$ | 194,361 | $ | 220,862 | $ | 230,506 | $ | 424,867 | $ | 477,752 | ||||||||||
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 |
194,361 | 220,862 | 230,506 | 424,867 | 477,752 | |||||||||||||||
Income from
discontinued
operations, net of
tax |
| 7,487 | | | 12,759 | |||||||||||||||
Total adjusted net income |
$ | 194,361 | $ | 228,349 | $ | 230,506 | $ | 424,867 | $ | 490,511 | ||||||||||
Earnings per share: |
||||||||||||||||||||
Basic from
continuing
operations |
$ | .70 | $ | .79 | $ | .83 | $ | 1.53 | $ | 1.72 | ||||||||||
Basic from
discontinued
operations |
$ | | $ | .03 | $ | | $ | | $ | .04 | ||||||||||
Total Basic |
$ | .70 | $ | .82 | $ | .83 | $ | 1.53 | $ | 1.76 | ||||||||||
Diluted from
continuing
operations |
$ | .67 | $ | .77 | $ | .81 | $ | 1.48 | $ | 1.67 | ||||||||||
Diluted from
discontinued
operations |
$ | | $ | .02 | $ | | $ | | $ | .04 | ||||||||||
Total Diluted |
$ | .67 | $ | .79 | $ | .81 | $ | 1.48 | $ | 1.71 | ||||||||||
Shares (denominator): |
||||||||||||||||||||
Weighted-average
number of shares
outstanding-basic (4) |
277,719 | 279,253 | 277,584 | 277,651 | 278,098 | |||||||||||||||
Net effect of
dilutive stock
options, warrants
and restricted
stock awards
based on the
treasury stock
method |
8,606 | 8,645 | 5,777 | 7,191 | 8,258 | |||||||||||||||
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) |
5,129 | | | 2,565 | | |||||||||||||||
Weighted-average
number of shares
outstanding
diluted |
291,454 | 287,898 | 283,361 | 287,407 | 286,356 | |||||||||||||||
1-4
| (1) | Diluted earnings per share for the three and six months ended June 30, 2008 and 2007 and the three months ended March 31, 2008 do not include any incremental shares issuable upon exchange of the $2.75 billion 0.94% senior exchangeable notes due 2011. 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 our stock price exceeds $45.83 as of the last trading day of a quarter and the average price of our shares for the ten consecutive trading days beginning on the third business day after the last trading day of the quarter exceeds $45.83, which did not occur for the three and six months ended June 30, 2008 and 2007 and the three months ended March 31, 2008. | |
| (2) | Diluted earnings per share for the three and six months ended June 30, 2008 and 2007 and the three months ended March 31, 2008 excludes approximately 1.2 million potentially dilutive shares initially issuable upon the conversion of the $82.8 million aggregate principal amount at maturity zero coupon convertible senior debentures due 2021. The maximum number of shares required to be issued upon conversion would equate to the excess of the conversion value of the debentures over their principal amount. 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 $52. In June 2008, Nabors Delaware called for redemption the full $82.8 million aggregate principal amount at maturity of its zero coupon senior convertible debentures due 2021 and in July 2008, paid cash of $60.6 million; an amount equal to the issue price of $50.4 million plus accrued original issue discount of $10.2 million. | |
| (3) | Diluted earnings per share for the three and six months ended June 30, 2008 reflect the conversion of the $700 million zero coupon senior exchangeable notes due 2023 resulting in the inclusion of the incremental number of shares that were required to be issued upon the exchange of these notes. The number of shares issued upon exchange equated to the excess of the exchange value of the notes over their principal amount, as Nabors Delaware was required to pay cash up to the principal amount of the notes exchanged. Because the conversion was only partially completed in June 2008, only .5 million of our common shares actually issued in June 2008 were included in the calculation of the weighted-average basic shares outstanding for the three and six months ended June 30, 2008, resulting in an incremental .121 million weighted-average basic shares outstanding. For the remaining shares that were issued in July 2008, we included the dilutive effect that, when added to the shares included in basic shares outstanding, gives effect to the entire 5.25 million shares to be issued related to the conversion of the $700 million zero coupon senior exchangeable notes due 2023 in diluted shares outstanding. Diluted earnings per share for the three and six months ended June 30, 2007 and the three months ended March 31, 2008 does not include any incremental shares issuable upon exchange of the $700 million zero coupon senior exchangeable notes as the price of our shares did not exceed $35.05 on June 30, 2007 or March 31, 2008. | |
| (4) | Includes the following weighted-average number of common shares of Nabors and weighted-average number of exchangeable shares of Nabors (Canada) Exchangeco Inc., respectively: 277.6 million and .1 million shares for the three months ended June 30, 2008; 279.2 million and .1 million shares for the three months ended June 30, 2007; 277.5 million and .1 million for the three months ended March 31, 2008; 277.6 million and .1 million shares for the six months ended June 30, 2008; and 277.9 million and .2 million shares for the six months ended June 30, 2007. 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. |