|
Unaudited Quarterly Financial Information (Tables)
|
12 Months Ended |
|
Dec. 31, 2013
|
| Unaudited Quarterly Financial Information |
|
| Unaudited Quarterly Financial Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2013 |
|
|
|
Quarter Ended |
|
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
|
|
(In thousands, except per share amounts)
|
|
|
Operating revenues and Earnings (losses) from unconsolidated affiliates from continuing operations(1) |
|
$ |
1,538,373 |
|
$ |
1,459,326 |
|
$ |
1,548,965 |
|
$ |
1,605,390 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax |
|
$ |
92,207 |
|
$ |
28,128 |
|
$ |
(90,510 |
) |
$ |
128,516 |
|
|
Income (loss) from discontinued operations, net of tax |
|
|
7,011 |
|
|
(26,873 |
) |
|
(14,430 |
) |
|
23,113 |
|
|
Less: Net (income) loss attributable to noncontrolling interest |
|
|
(97 |
) |
|
(5,616 |
) |
|
(441 |
) |
|
(1,026 |
) |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Nabors |
|
$ |
99,121 |
|
$ |
(4,361 |
) |
$ |
(105,381 |
) |
$ |
150,603 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (losses) per share:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.31 |
|
$ |
0.08 |
|
$ |
(0.30 |
) |
$ |
0.43 |
|
|
Basic from discontinued operations |
|
|
0.03 |
|
|
(0.09 |
) |
|
(0.05 |
) |
|
0.07 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.34 |
|
$ |
(0.01 |
) |
$ |
(0.35 |
) |
$ |
0.50 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.31 |
|
$ |
0.08 |
|
$ |
(0.30 |
) |
$ |
0.42 |
|
|
Diluted from discontinued operations |
|
|
0.02 |
|
|
(0.09 |
) |
|
(0.05 |
) |
|
0.08 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.33 |
|
$ |
(0.01 |
) |
$ |
(0.35 |
) |
$ |
0.50 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2012 |
|
|
|
Quarter Ended |
|
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
|
|
Restated
|
|
Restated
|
|
|
|
|
|
|
|
(In thousands, except per share amounts)
|
|
|
Operating revenues and Earnings (losses) from unconsolidated affiliates from continuing operations(3) |
|
$ |
1,810,367 |
|
$ |
1,541,841 |
|
$ |
1,630,380 |
|
$ |
1,571,745 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax |
|
$ |
158,546 |
|
$ |
(121,626 |
) |
$ |
64,489 |
|
$ |
131,565 |
|
|
Income (loss) from discontinued operations, net of tax |
|
|
(2,977 |
) |
|
26,710 |
|
|
12,155 |
|
|
(103,414 |
) |
|
Less: Net (income) loss attributable to noncontrolling interest |
|
|
267 |
|
|
1,174 |
|
|
(988 |
) |
|
(1,074 |
) |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Nabors |
|
$ |
155,836 |
|
$ |
(93,742 |
) |
$ |
75,656 |
|
$ |
27,077 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (losses) per share:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.55 |
|
$ |
(0.41 |
) |
$ |
0.22 |
|
$ |
0.45 |
|
|
Basic from discontinued operations |
|
|
(0.01 |
) |
|
0.09 |
|
|
0.04 |
|
|
(0.36 |
) |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.54 |
|
$ |
(0.32 |
) |
$ |
0.26 |
|
$ |
0.09 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.54 |
|
$ |
(0.41 |
) |
$ |
0.22 |
|
$ |
0.45 |
|
|
Diluted from discontinued operations |
|
|
(0.01 |
) |
|
0.09 |
|
|
0.04 |
|
|
(0.36 |
) |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.53 |
|
$ |
(0.32 |
) |
$ |
0.26 |
|
$ |
0.09 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
- (1)
- Includes earnings (losses) from unconsolidated affiliates, net, accounted for by the equity method, of $2.9 million, $1.4 million, ($2.6) million and ($1.6) million, respectively.
- (2)
- Earnings per share is computed independently for each of the quarters presented. Therefore, the sum of the quarterly earnings per share may not equal the total computed for the year.
- (3)
- Includes earnings (losses) from unconsolidated affiliates, net, accounted for by the equity method, of ($34.3) million, ($156.1) million, ($99.5) million and $1.2 million, respectively.
|
| Schedule of effect on consolidated balance sheets |
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
March 31 |
|
|
(In thousands) |
|
As Reported |
|
Adjustment |
|
Restated |
|
|
Inventory |
|
$ |
265,787 |
|
$ |
(3,200 |
) |
$ |
262,587 |
|
|
Total current assets |
|
|
3,129,224 |
|
|
(3,200 |
) |
|
3,126,024 |
|
|
Investment in unconsolidated affiliates |
|
|
303,103 |
|
|
21,746 |
|
|
324,849 |
|
|
Total assets |
|
|
13,148,194 |
|
|
18,546 |
|
|
13,166,740 |
|
|
Deferred income taxes |
|
|
855,057 |
|
|
(2,407 |
) |
|
852,650 |
|
|
Total liabilities |
|
|
7,255,826 |
|
|
(2,407 |
) |
|
7,253,419 |
|
|
Retained earnings |
|
|
4,090,454 |
|
|
20,953 |
|
|
4,111,407 |
|
|
Total shareholders' equity |
|
|
5,810,923 |
|
|
20,953 |
|
|
5,831,876 |
|
|
Total equity |
|
|
5,823,180 |
|
|
20,953 |
|
|
5,844,133 |
|
|
Total liabilities and equity |
|
|
13,148,194 |
|
|
20,953 |
|
|
13,169,147 |
|
|
| Schedule of effect on consolidated statements of income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
March 31, 2012 |
|
June 30, 2012 |
|
|
(In thousands, except per share amounts) |
|
As
Reported(1) |
|
Adjustment |
|
Restated |
|
As
Reported(1) |
|
Adjustment |
|
Restated |
|
|
Earnings (losses) from unconsolidated affiliates |
|
$ |
(68,669 |
) |
$ |
34,348 |
|
$ |
(34,321 |
) |
$ |
(134,317 |
) |
$ |
(21,746 |
) |
$ |
(156,063 |
) |
|
Total revenues and other income |
|
|
1,796,271 |
|
|
34,348 |
|
|
1,830,619 |
|
|
1,568,955 |
|
|
(21,746 |
) |
|
1,547,209 |
|
|
Direct costs |
|
|
1,154,113 |
|
|
1,604 |
|
|
1,155,717 |
|
|
1,092,375 |
|
|
(3,200 |
) |
|
1,089,175 |
|
|
Total costs and other deductions |
|
|
1,593,948 |
|
|
1,604 |
|
|
1,595,552 |
|
|
1,706,553 |
|
|
(3,200 |
) |
|
1,703,353 |
|
|
Income (loss) from continuing operations before income taxes |
|
|
202,323 |
|
|
32,744 |
|
|
235,067 |
|
|
(137,598 |
) |
|
(18,546 |
) |
|
(156,144 |
) |
|
Deferred income tax expense (benefit) |
|
|
38,767 |
|
|
10,998 |
|
|
49,765 |
|
|
(72,373 |
) |
|
2,407 |
|
|
(69,966 |
) |
|
Income tax expense (benefit) |
|
|
64,773 |
|
|
10,998 |
|
|
75,771 |
|
|
(37,675 |
) |
|
2,407 |
|
|
(35,268 |
) |
|
Income (loss) from continuing operations, net of tax |
|
|
136,800 |
|
|
21,746 |
|
|
158,546 |
|
|
(100,673 |
) |
|
(20,953 |
) |
|
(121,626 |
) |
|
Net income (loss) |
|
|
133,823 |
|
|
21,746 |
|
|
155,569 |
|
|
(73,963 |
) |
|
(20,953 |
) |
|
(94,916 |
) |
|
Net income (loss) attributable to Nabors |
|
|
134,090 |
|
|
21,746 |
|
|
155,836 |
|
|
(72,789 |
) |
|
(20,953 |
) |
|
(93,742 |
) |
|
Earnings (losses) per share:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.48 |
|
$ |
0.08 |
|
$ |
0.55 |
|
$ |
(0.34 |
) |
$ |
(0.07 |
) |
$ |
(0.41 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.46 |
|
$ |
0.08 |
|
$ |
0.54 |
|
$ |
(0.25 |
) |
$ |
(0.07 |
) |
$ |
(0.32 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.47 |
|
$ |
0.07 |
|
$ |
0.54 |
|
$ |
(0.34 |
) |
$ |
(0.07 |
) |
$ |
(0.41 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.46 |
|
$ |
0.07 |
|
$ |
0.53 |
|
$ |
(0.25 |
) |
$ |
(0.07 |
) |
$ |
(0.32 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2012 |
|
|
(In thousands, except per share amounts) |
|
As
Reported(1) |
|
Adjustment |
|
Restated |
|
|
Earnings (losses) from unconsolidated affiliates |
|
$ |
(202,986 |
) |
$ |
12,602 |
|
$ |
(190,384 |
) |
|
Total revenues and other income |
|
|
3,365,226 |
|
|
12,602 |
|
|
3,377,828 |
|
|
Direct costs |
|
|
2,246,488 |
|
|
(1,596 |
) |
|
2,244,892 |
|
|
Total costs and other deductions |
|
|
3,300,501 |
|
|
(1,596 |
) |
|
3,298,905 |
|
|
Income (loss) from continuing operations before income taxes |
|
|
64,725 |
|
|
14,198 |
|
|
78,923 |
|
|
Deferred income tax expense (benefit) |
|
|
(33,606 |
) |
|
13,405 |
|
|
(20,201 |
) |
|
Income tax expense (benefit) |
|
|
27,098 |
|
|
13,405 |
|
|
40,503 |
|
|
Income (loss) from continuing operations, net of tax |
|
|
36,127 |
|
|
793 |
|
|
36,920 |
|
|
Net income (loss) |
|
|
59,860 |
|
|
793 |
|
|
60,653 |
|
|
Net income (loss) attributable to Nabors |
|
|
61,301 |
|
|
793 |
|
|
62,094 |
|
|
Earnings (losses) per share:(2) |
|
|
|
|
|
|
|
|
|
|
|
Basic from continuing operations |
|
$ |
0.13 |
|
|
— |
|
$ |
0.13 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total Basic |
|
$ |
0.21 |
|
|
— |
|
$ |
0.21 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Diluted from continuing operations |
|
$ |
0.13 |
|
|
— |
|
$ |
0.13 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Total Diluted |
|
$ |
0.21 |
|
|
— |
|
$ |
0.21 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
- (1)
- Amounts reflect the retrospective reclassification of the results of Peak as discontinued operations. Refer to Note 5—Assets Held for Sale and Discontinued Operations for additional information.
- (2)
- 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.
|
| Schedule of effect on consolidated statements of other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
March 31, 2012 |
|
June 30, 2012 |
|
|
(In thousands) |
|
As Reported |
|
Adjustment |
|
Restated |
|
As Reported |
|
Adjustment |
|
Restated |
|
|
Net income (loss) attributable to Nabors |
|
$ |
134,090 |
|
$ |
21,746 |
|
$ |
155,836 |
|
$ |
(72,789 |
) |
$ |
(20,953 |
) |
$ |
(93,742 |
) |
|
Comprehensive income (loss) attributable to Nabors |
|
|
155,289 |
|
|
21,746 |
|
|
177,035 |
|
|
(97,164 |
) |
|
(20,953 |
) |
|
(118,117 |
) |
|
Comprehensive income (loss) |
|
|
155,265 |
|
|
21,746 |
|
|
177,011 |
|
|
(98,554 |
) |
|
(20,953 |
) |
|
(119,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2012 |
|
|
(In thousands) |
|
As Reported |
|
Adjustment |
|
Restated |
|
|
Net income (loss) attributable to Nabors |
|
$ |
61,301 |
|
$ |
793 |
|
$ |
62,094 |
|
|
Comprehensive income (loss) attributable to Nabors |
|
$ |
58,125 |
|
$ |
793 |
|
$ |
58,918 |
|
|
Comprehensive income (loss) |
|
$ |
56,711 |
|
$ |
793 |
|
$ |
57,504 |
|
|
| Schedule of effect on consolidated statements of cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, 2012 |
|
Six Months Ended
June 30, 2012 |
|
|
(In thousands) |
|
As
Reported |
|
Adjustment |
|
Restated |
|
As
Reported |
|
Adjustment |
|
Restated |
|
|
Net income (loss) attributable to Nabors |
|
$ |
134,090 |
|
$ |
21,746 |
|
$ |
155,836 |
|
$ |
61,301 |
|
$ |
793 |
|
$ |
62,094 |
|
|
Deferred income tax expense (benefit) |
|
|
38,802 |
|
|
10,998 |
|
|
49,800 |
|
|
(15,404 |
) |
|
13,405 |
|
|
(1,999 |
) |
|
Equity in (earnings) losses of unconsolidated affiliates, net of dividends |
|
|
68,668 |
|
|
(34,348 |
) |
|
34,320 |
|
|
202,985 |
|
|
(12,602 |
) |
|
190,383 |
|
|
Inventory |
|
|
7,883 |
|
|
3,200 |
|
|
11,083 |
|
|
|
|
|
|
|
|
|
|
|
Trade accounts payable and accrued liabilities |
|
|
(119,195 |
) |
|
(1,596 |
) |
|
(120,791 |
) |
|
(94,423 |
) |
|
(1,596 |
) |
|
(96,019 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
244,183 |
|
$ |
— |
|
$ |
244,183 |
|
$ |
711,937 |
|
$ |
— |
|
$ |
711,937 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of effect on consolidated statements of changes in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2012 |
|
|
(In thousands) |
|
As Reported |
|
Adjustment |
|
Revised |
|
|
Retained earnings |
|
$ |
4,090,454 |
|
$ |
20,953 |
|
$ |
4,111,407 |
|
|
Total equity |
|
|
5,823,180 |
|
|
20,953 |
|
|
5,844,133 |
|
|