| Schedule of reconciling amounts for the consolidated statements of income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, 2012 |
|
December 31, 2011 |
|
|
(In thousands, except per share amounts) |
|
As
Previously
Filed |
|
Discontinued
Operations(1) |
|
As
Reported(2) |
|
As
Previously
Filed |
|
Discontinued
Operations(1) |
|
As
Reported(2) |
|
|
Revenues and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
6,989,573 |
|
$ |
(146,522 |
) |
$ |
6,843,051 |
|
$ |
6,060,351 |
|
$ |
(46,871 |
) |
$ |
6,013,480 |
|
|
Earnings from affiliates |
|
|
(301,320 |
) |
|
— |
|
|
(301,320 |
) |
|
56,647 |
|
|
0 |
|
|
56,647 |
|
|
Investment income |
|
|
63,137 |
|
|
— |
|
|
63,137 |
|
|
19,940 |
|
|
(1 |
) |
|
19,939 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues and other income |
|
|
6,751,390 |
|
|
(146,522 |
) |
|
6,604,868 |
|
|
6,136,938 |
|
|
(46,872 |
) |
|
6,090,066 |
|
|
Costs and other deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Costs |
|
|
4,483,320 |
|
|
(114,618 |
) |
|
4,368,702 |
|
|
3,775,964 |
|
|
(39,054 |
) |
|
3,736,910 |
|
|
General and administrative expenses |
|
|
532,568 |
|
|
(4,615 |
) |
|
527,953 |
|
|
489,892 |
|
|
(2,084 |
) |
|
487,808 |
|
|
Depreciation and amortization |
|
|
1,055,517 |
|
|
(15,594 |
) |
|
1,039,923 |
|
|
924,094 |
|
|
(5,972 |
) |
|
918,122 |
|
|
Interest Expense |
|
|
251,552 |
|
|
352 |
|
|
251,904 |
|
|
256,633 |
|
|
(1 |
) |
|
256,632 |
|
|
Losses (gains) on sales and disposals of long-lived assets and other expense (income), net |
|
|
(136,510 |
) |
|
(126 |
) |
|
(136,636 |
) |
|
4,514 |
|
|
(40 |
) |
|
4,474 |
|
|
Impairments and other charges |
|
|
290,260 |
|
|
— |
|
|
290,260 |
|
|
198,072 |
|
|
— |
|
|
198,072 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and other deductions |
|
|
6,476,707 |
|
|
(134,601 |
) |
|
6,342,106 |
|
|
5,649,169 |
|
|
(47,151 |
) |
|
5,602,018 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
274,683 |
|
|
(11,921 |
) |
|
262,762 |
|
|
487,769 |
|
|
279 |
|
|
488,048 |
|
|
Income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
142,994 |
|
|
— |
|
|
142,994 |
|
|
109,702 |
|
|
— |
|
|
109,702 |
|
|
Deferred |
|
|
(110,366 |
) |
|
(5,047 |
) |
|
(115,413 |
) |
|
32,903 |
|
|
118 |
|
|
33,021 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense |
|
|
32,628 |
|
|
(5,047 |
) |
|
27,581 |
|
|
142,605 |
|
|
118 |
|
|
142,723 |
|
|
Subsidiary preferred stock dividend |
|
|
3,000 |
|
|
— |
|
|
3,000 |
|
|
3,000 |
|
|
— |
|
|
3,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax |
|
|
239,055 |
|
|
(6,874 |
) |
|
232,181 |
|
|
342,164 |
|
|
161 |
|
|
342,325 |
|
|
Income from discontinued operations, net of tax |
|
|
(74,400 |
) |
|
6,874 |
|
|
(67,526 |
) |
|
(97,440 |
) |
|
(161 |
) |
|
(97,601 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
164,655 |
|
|
— |
|
|
164,655 |
|
|
244,724 |
|
|
— |
|
|
244,724 |
|
|
Less: Net (income) loss attributable to noncontrolling interest |
|
|
(621 |
) |
|
— |
|
|
(621 |
) |
|
(1,045 |
) |
|
— |
|
|
(1,045 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Nabors |
|
$ |
164,034 |
|
$ |
— |
|
$ |
164,034 |
|
$ |
243,679 |
|
$ |
— |
|
$ |
243,679 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.82 |
|
$ |
(0.02 |
) |
$ |
0.80 |
|
$ |
1.19 |
|
$ |
— |
|
$ |
1.19 |
|
|
Basic from discontinued operations |
|
|
(0.25 |
) |
|
0.02 |
|
|
(0.23 |
) |
|
(0.34 |
) |
|
— |
|
|
(0.34 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.57 |
|
$ |
— |
|
$ |
0.57 |
|
$ |
0.85 |
|
$ |
— |
|
$ |
0.85 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.82 |
|
$ |
(0.02 |
) |
$ |
0.79 |
|
$ |
1.17 |
|
$ |
— |
|
$ |
1.17 |
|
|
Diluted from discontinued operations |
|
|
(0.26 |
) |
|
0.02 |
|
|
(0.23 |
) |
|
(0.34 |
) |
|
— |
|
|
(0.34 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.56 |
|
$ |
— |
|
$ |
0.56 |
|
$ |
0.83 |
|
$ |
— |
|
$ |
0.83 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- (1)
- Amounts represents the operating results from Peak, as discussed above.
- (2)
- Amounts reflect discontinued operations presentation for Peak prior to adjustments required as a result of our revisions to our consolidated statements of income (loss) for the years ended December 31, 2012 and 2011.
- (3)
- Earnings per share is computed independently for each of the columns presented. Therefore, the sum of the earnings per share may not equal the total revised.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
March 31, 2012 |
|
June 30, 2012 |
|
|
(In thousands, except per share
amounts) |
|
As
Previously
Filed |
|
Discontinued
Operations(1) |
|
As Reported(2) |
|
As
Previously
Filed |
|
Discontinued
Operations(1) |
|
As Reported(2) |
|
|
Revenues and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
1,890,426 |
|
$ |
(45,738 |
) |
$ |
1,844,688 |
|
$ |
1,737,114 |
|
$ |
(39,210 |
) |
$ |
1,697,904 |
|
|
Earnings from affiliates |
|
|
(68,669 |
) |
|
— |
|
|
(68,669 |
) |
|
(134,317 |
) |
|
— |
|
|
(134,317 |
) |
|
Investment income |
|
|
20,252 |
|
|
— |
|
|
20,252 |
|
|
5,368 |
|
|
— |
|
|
5,368 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues and other income |
|
|
1,842,009 |
|
|
(45,738 |
) |
|
1,796,271 |
|
|
1,608,165 |
|
|
(39,210 |
) |
|
1,568,955 |
|
|
Costs and other deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Costs |
|
|
1,184,816 |
|
|
(30,703 |
) |
|
1,154,113 |
|
|
1,123,256 |
|
|
(30,881 |
) |
|
1,092,375 |
|
|
General and administrative expenses |
|
|
136,346 |
|
|
(878 |
) |
|
135,468 |
|
|
133,612 |
|
|
(1,227 |
) |
|
132,385 |
|
|
Depreciation and amortization |
|
|
247,621 |
|
|
(4,074 |
) |
|
243,547 |
|
|
261,016 |
|
|
(3,759 |
) |
|
257,257 |
|
|
Interest Expense |
|
|
62,654 |
|
|
11 |
|
|
62,665 |
|
|
63,459 |
|
|
168 |
|
|
63,627 |
|
|
Losses (gains) on sales and disposals of long-lived assets and other expense (income), net |
|
|
(1,840 |
) |
|
(5 |
) |
|
(1,845 |
) |
|
13,414 |
|
|
(8 |
) |
|
13,406 |
|
|
Impairments and other charges |
|
|
— |
|
|
— |
|
|
— |
|
|
147,503 |
|
|
— |
|
|
147,503 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and other deductions |
|
|
1,629,597 |
|
|
(35,649 |
) |
|
1,593,948 |
|
|
1,742,260 |
|
|
(35,707 |
) |
|
1,706,553 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
212,412 |
|
|
(10,089 |
) |
|
202,323 |
|
|
(134,095 |
) |
|
(3,503 |
) |
|
(137,598 |
) |
|
Income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
26,006 |
|
|
— |
|
|
26,006 |
|
|
34,698 |
|
|
— |
|
|
34,698 |
|
|
Deferred |
|
|
43,038 |
|
|
(4,271 |
) |
|
38,767 |
|
|
(70,890 |
) |
|
(1,483 |
) |
|
(72,373 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense |
|
|
69,044 |
|
|
(4,271 |
) |
|
64,773 |
|
|
(36,192 |
) |
|
(1,483 |
) |
|
(37,675 |
) |
|
Subsidiary preferred stock dividend |
|
|
750 |
|
|
— |
|
|
750 |
|
|
750 |
|
|
— |
|
|
750 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax |
|
|
142,618 |
|
|
(5,818 |
) |
|
136,800 |
|
|
(98,653 |
) |
|
(2,020 |
) |
|
(100,673 |
) |
|
Income from discontinued operations, net of tax |
|
|
(8,795 |
) |
|
5,818 |
|
|
(2,977 |
) |
|
24,690 |
|
|
2,020 |
|
|
26,710 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
133,823 |
|
|
— |
|
|
133,823 |
|
|
(73,963 |
) |
|
— |
|
|
(73,963 |
) |
|
Less: Net (income) loss attributable to noncontrolling interest |
|
|
267 |
|
|
— |
|
|
267 |
|
|
1,174 |
|
|
— |
|
|
1,174 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Nabors |
|
$ |
134,090 |
|
$ |
— |
|
$ |
134,090 |
|
$ |
(72,789 |
) |
$ |
— |
|
$ |
(72,789 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.50 |
|
$ |
(0.02 |
) |
$ |
0.48 |
|
$ |
(0.34 |
) |
$ |
— |
|
$ |
(0.34 |
) |
|
Basic from discontinued operations |
|
|
(0.04 |
) |
|
0.02 |
|
|
(0.02 |
) |
|
0.09 |
|
|
— |
|
|
0.09 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.46 |
|
$ |
— |
|
$ |
0.46 |
|
$ |
(0.25 |
) |
$ |
— |
|
$ |
(0.25 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.49 |
|
$ |
(0.02 |
) |
$ |
0.47 |
|
$ |
(0.34 |
) |
$ |
— |
|
$ |
(0.34 |
) |
|
Diluted from discontinued operations |
|
|
(0.03 |
) |
|
0.02 |
|
|
(0.01 |
) |
|
0.09 |
|
|
— |
|
|
0.09 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.46 |
|
$ |
— |
|
$ |
0.46 |
|
$ |
(0.25 |
) |
$ |
— |
|
$ |
(0.25 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2012 |
|
|
(In thousands, except per share amounts) |
|
As
Previously
Filed |
|
Discontinued
Operations(1) |
|
As Reported(2) |
|
|
Revenues and other income: |
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
|
$ |
3,627,540 |
|
|
(84,948 |
) |
$ |
3,542,592 |
|
|
Earnings from affiliates |
|
|
(202,986 |
) |
|
— |
|
|
(202,986 |
) |
|
Investment income |
|
|
25,620 |
|
|
— |
|
|
25,620 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total revenues and other income |
|
|
3,450,174 |
|
|
(84,948 |
) |
|
3,365,226 |
|
|
Costs and other deductions: |
|
|
|
|
|
|
|
|
|
|
|
Direct Costs |
|
|
2,308,072 |
|
|
(61,584 |
) |
|
2,246,488 |
|
|
General and administrative expenses |
|
|
269,958 |
|
|
(2,105 |
) |
|
267,853 |
|
|
Depreciation and amortization |
|
|
508,637 |
|
|
(7,833 |
) |
|
500,804 |
|
|
Interest Expense |
|
|
126,113 |
|
|
179 |
|
|
126,292 |
|
|
Losses (gains) on sales and disposals of long-lived assets and other expense (income), net |
|
|
11,574 |
|
|
(13 |
) |
|
11,561 |
|
|
Impairments and other charges |
|
|
147,503 |
|
|
— |
|
|
147,503 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total costs and other deductions |
|
|
3,371,857 |
|
|
(71,356 |
) |
|
3,300,501 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
78,317 |
|
|
(13,592 |
) |
|
64,725 |
|
|
Income tax expense: |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
60,704 |
|
|
— |
|
|
60,704 |
|
|
Deferred |
|
|
(27,852 |
) |
|
(5,754 |
) |
|
(33,606 |
) |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense |
|
|
32,852 |
|
|
(5,754 |
) |
|
27,098 |
|
|
Subsidiary preferred stock dividend |
|
|
1,500 |
|
|
— |
|
|
1,500 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax |
|
|
43,965 |
|
|
(7,838 |
) |
|
36,127 |
|
|
Income from discontinued operations, net of tax |
|
|
15,895 |
|
|
7,838 |
|
|
23,733 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
59,860 |
|
|
— |
|
|
59,860 |
|
|
Less: Net (income) loss attributable to noncontrolling interest |
|
|
1,441 |
|
|
— |
|
|
1,441 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Nabors |
|
$ |
61,301 |
|
$ |
— |
|
$ |
61,301 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:(3) |
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.16 |
|
$ |
(0.03 |
) |
$ |
0.13 |
|
|
Basic from discontinued operations |
|
|
0.05 |
|
|
0.03 |
|
|
0.08 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.21 |
|
$ |
— |
|
$ |
0.21 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.16 |
|
$ |
(0.03 |
) |
$ |
0.13 |
|
|
Diluted from discontinued operations |
|
|
0.05 |
|
|
0.03 |
|
|
0.08 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.21 |
|
$ |
— |
|
$ |
0.21 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
- (1)
- Amounts represents the operating results from Peak, as discussed above.
- (2)
- Amounts reflect discontinued operations presentation for Peak prior to adjustments required as a result of our revisions to our consolidated statements of income (loss) for the quarters ended March 31, 2012 and June 30, 2012 and the six months ended June 30, 2012.
- (3)
- Earnings per share is computed independently for each of the columns presented. Therefore, the sum of the earnings per share may not equal the total revised
|