Attached files

file filename
8-K - 8-K - NABORS INDUSTRIES LTDa15-18060_38k.htm
EX-99.2 - EX-99.2 - NABORS INDUSTRIES LTDa15-18060_3ex99d2.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

Nabors Announces Third Quarter Results

 

Notable items for the quarter:

 

·      EPS of ($0.86), including $0.72 in items, impairments and other charges related to the downturn, and $0.12 loss from unconsolidated affiliates

·      Deployed 5 remaining PACE®-X rigs to Colombia

·      Repurchased 8.3 million shares at a cost of $78.4 million

 

HAMILTON, Bermuda, October 27, 2015 — Nabors Industries Ltd. (“Nabors”) (NYSE:NBR) today reported third-quarter operating revenues of $848 million, compared to $863 million in the second quarter of 2015, and $1.81 billion in the third quarter of last year. The comparable third quarter of last year included $612 million in revenue from Completion and Production Services, a business line that merged with C&J Energy Services on March 24, 2015.  The Completion and Production Services business is no longer consolidated with Nabors, and Nabors’ results reflect equity-method accounting for this investment on a quarter-lag basis.

 

Net income from continuing operations reported for the third quarter was a loss of $250.9 million or $0.86 per diluted share.  This compares to a second-quarter net income loss from continuing operations of $41.9 million or $0.14 per diluted share.  The current results include $250.9 million in pre-tax charges or $0.79 per diluted share.  The largest portion of the charges consisted of the impairment of Nabors’ holdings in C&J Energy Services in the amount of $180.6 million.  The balance consisted of numerous small asset impairments and severance costs.  These impairments were partially offset by favorable tax adjustments of $19.1 million ($0.07 per diluted share).  The quarter also includes a net loss of $35.1 million or $0.12 per diluted share attributable to Nabors’ equity share of C&J Energy Services second quarter results.

 

Anthony Petrello, Nabors’ Chairman and CEO, commented, “Our third-quarter results were essentially in line, as increased revenue and cash flow internationally were offset by lower results in North America due to lower activity and increased exposure to spot market pricing.  We expect more moderate sequential decreases through the seasonally weak second quarter of next year with gradual declines in rig activity and more rigs converting to spot pricing both in North America and internationally.  The recent new rig deployments internationally have been on time and within budget, mitigating the impact of the idling of other high contribution rigs that would likely have been renewed had it not been for the weakening environment.  Our PACE®-X rigs continue to experience over 90% utilization and are increasingly viewed as best-in-class for pad drilling.

 

“Our view of the timing and shape of the recovery remains unchanged with an expectation of a protracted trough followed by a more gradual recovery than recent cycles.  Accordingly, we continue to exercise stringent control over our operating, support and capital spending in order to meet our minimum goal of breakeven free cash flow.  Our solid financial position and sizable liquidity allow us to remain opportunistic should attractive long-term strategic opportunities arise.”

 



 

Segment Results

 

Adjusted income derived from operating activities (“adjusted income”) in Drilling and Rig Services decreased 57% to $45.5 million from $104.9 million in the second quarter of this year.  Adjusted EBITDA in this business line was $286.0 million, primarily attributable to the International segment.  For the quarter the Company averaged 242 rigs operating at an average gross margin of $14,657 per rig day.  Future quarters are expected to show more moderate income declines as the weak commodity price environment persists and customer spending continues to slow.

 

International adjusted income decreased by 11% sequentially to $74.0 million, reflecting the impact of lower utilization.  Going forward, the Company continues to foresee the potential for further declines in its International results as several impactful drilling programs continue to wind down.  Despite the softening conditions, full-year results for the International segment are still expected to increase compared to 2014.

 

In North America, our U.S. Drilling segment experienced further decline during the quarter, resulting in a decrease in adjusted income of $45.5 million from the prior quarter.  In the Lower 48, activity declined throughout the quarter with 14% fewer rigs working.  Canada marginally improved during the third quarter after its seasonal break up, while utilization in Alaska declined seasonally by nearly 13%.  In the U.S. Gulf of Mexico, commencement of the full operating dayrate for our newest platform rig continues to be delayed for an indefinite period of time due to issues with the installation of the customer’s platform.

 

Rig Services, which consists of the Company’s manufacturing and directional drilling operations, reported negative adjusted income of $10.4 million, as the industry’s newbuild activity and drilling activity has declined.

 

Financial Discussion

 

William Restrepo, Nabors’ Chief Financial Officer, stated, “Nabors is taking measures to maintain our financial flexibility and commitment to free cash flow throughout this downcycle.  We are targeting annualized G&A reductions of at least $110 million on a comparable basis, and continue to reduce direct rig operating and field support costs in line with our expectations of near-term drilling activity.  Third quarter capital expenditures were $166 million, and we are on pace to spend approximately $900 million for the year, well below anticipated adjusted EBITDA.

 

“During the quarter we established a $325 million five-year term loan on attractive terms with three large global banks.  This represented an opportunity to lock in an attractive LIBOR spread of 117.5 basis points and in anticipation of the maturity of our $350 million senior unsecured notes due September next year.  We also took advantage of equity market volatility during the quarter by repurchasing 8.3 million shares of our common stock at an average cost of $9.47 per share.  We remain committed to emerge from this cycle a stronger and even more financially sound drilling company.”

 



 

About Nabors

 

The Nabors companies own and operate approximately 476 land drilling rigs throughout the world. Nabors’ actively marketed offshore fleet consists of six jackups and 36 platform rigs in the United States and multiple international markets. Nabors also manufactures top drives, other rig components and drilling instrumentation systems.  Nabors participates in most of the significant oil and gas markets in the world.

 

Forward-looking Statements

 

The information above 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 certain 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 release reflect management’s estimates as of the date of the release.  Nabors does not undertake to update these forward-looking statements.

 

Media Contact:

 

Dennis A. Smith, Director of Corporate Development & Investor Relations, +1 281-775-8038.  To request investor materials, contact Nabors’ corporate headquarters in Hamilton, Bermuda at +441-292-1510 or via e-mail at mark.andrews@nabors.com

 

Source:  Nabors Industries Ltd.

 



 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

(In thousands, except per share amounts)

 

2015

 

2014

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

847,553

 

$

1,813,762

 

$

863,305

 

$

3,125,565

 

$

5,020,361

 

Earnings (losses) from unconsolidated affiliates

 

(35,100

)

(2,851

)

(1,116

)

(29,714

)

(5,872

)

Investment income (loss)

 

(22

)

2,189

 

1,181

 

2,128

 

10,235

 

Total revenues and other income

 

812,431

 

1,813,100

 

863,370

 

3,097,979

 

5,024,724

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and other deductions:

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

518,174

 

1,181,986

 

488,522

 

1,926,306

 

3,310,220

 

General and administrative expenses

 

81,748

 

138,967

 

86,290

 

295,171

 

406,863

 

Depreciation and amortization

 

240,107

 

286,581

 

218,196

 

739,322

 

851,528

 

Interest expense

 

44,448

 

43,138

 

44,469

 

135,518

 

134,251

 

Losses (gains) on sales and disposals of long-lived assets and other expense (income), net

 

259,731

 

(1,513

)

1,338

 

205,227

 

16,467

 

Total costs and other deductions

 

1,144,208

 

1,649,159

 

838,815

 

3,301,544

 

4,719,329

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

(331,777

)

163,941

 

24,555

 

(203,565

)

305,395

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

(80,898

)

61,511

 

66,445

 

(35,158

)

86,275

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary preferred stock dividend

 

 

 

 

 

1,984

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

(250,879

)

102,430

 

(41,890

)

(168,407

)

217,136

 

Income (loss) from discontinued operations, net of tax

 

(45,275

)

4,005

 

5,025

 

(41,067

)

4,488

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(296,154

)

106,435

 

(36,865

)

(209,474

)

221,624

 

Less: Net (income) loss attributable to noncontrolling interest

 

320

 

(387

)

44

 

453

 

(1,213

)

Net income (loss) attributable to Nabors

 

$

(295,834

)

$

106,048

 

$

(36,821

)

$

(209,021

)

$

220,411

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) per share: (1)

 

 

 

 

 

 

 

 

 

 

 

Basic from continuing operations

 

$

(.86

)

$

.34

 

$

(.14

)

$

(.57

)

$

.72

 

Basic from discontinued operations

 

(.16

)

.02

 

.01

 

(.15

)

.02

 

Basic

 

$

(1.02

)

$

.36

 

$

(.13

)

$

(.72

)

$

.74

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted from continuing operations

 

$

(.86

)

$

.34

 

$

(.14

)

$

(.57

)

$

.71

 

Diluted from discontinued operations

 

(.16

)

.01

 

.01

 

(.15

)

.02

 

Diluted

 

$

(1.02

)

$

.35

 

$

(.13

)

$

(.72

)

$

.73

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares outstanding: (1)

 

 

 

 

 

 

 

 

 

 

 

Basic

 

284,112

 

292,621

 

286,085

 

285,186

 

292,613

 

Diluted

 

284,112

 

295,005

 

286,085

 

285,186

 

295,353

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (2)

 

$

247,631

 

$

489,958

 

$

288,177

 

$

910,274

 

$

1,297,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income (loss) derived from operating activities (3)

 

$

7,524

 

$

203,377

 

$

69,981

 

$

170,952

 

$

445,878

 

 


(1)                                 See “Computation of Earnings (Losses) Per Share” included herein as a separate schedule.

 

(2)                                 Adjusted EBITDA is computed by subtracting the sum of direct costs and general and administrative expenses and earnings (losses) from our equity method investment from the sum of Operating revenues and Earnings (losses) from unconsolidated affiliates. Adjusted EBITDA is a non-GAAP measure and should not be used in isolation as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of our business units and the consolidated company based on several criteria, including adjusted EBITDA and adjusted income (loss) derived from operating activities, because we believe that these financial measures accurately reflect our ongoing profitability. A reconciliation of this non-GAAP measure to income (loss) from continuing operations before income taxes, which is a GAAP measure, is provided in the table set forth immediately following the heading “Reconciliation of Non-GAAP Financial Measures to Income (loss) from Continuing Operations before Income Taxes”.

 

(3)                                 Adjusted income (loss) derived from operating activities is computed by subtracting the sum of direct costs, general and administrative expenses, depreciation and amortization and earnings (losses) from our equity method investment from the sum of Operating revenues and Earnings (losses) from unconsolidated affiliates. These amounts should not be used as a substitute for those amounts reported in accordance with GAAP. However, management evaluates the performance of our business units and the consolidated company based on several criteria, including adjusted income (loss) derived from operating activities, because it believes that these financial measures accurately reflect our ongoing profitability.  A reconciliation of this non-GAAP measure to income (loss) from continuing operations before income taxes, which is a GAAP measure, is provided in the table set forth immediately following the heading “Reconciliation of Non-GAAP Financial Measures to Income (loss) from Continuing Operations before Income Taxes”.

 

1-1



 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

(Unaudited)

 

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

(In thousands)

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and short-term investments

 

$

276,562

 

$

469,897

 

$

536,169

 

Accounts receivable, net

 

871,385

 

908,563

 

1,517,503

 

Assets held for sale

 

78,400

 

136,677

 

146,467

 

Other current assets

 

492,728

 

454,018

 

541,735

 

Total current assets

 

1,719,075

 

1,969,155

 

2,741,874

 

Long-term investments and other receivables

 

2,455

 

2,617

 

2,806

 

Property, plant and equipment, net

 

7,287,531

 

7,405,441

 

8,599,125

 

Goodwill

 

150,032

 

139,756

 

173,928

 

Investment in unconsolidated affiliates

 

460,543

 

676,234

 

58,251

 

Other long-term assets

 

309,545

 

324,080

 

303,958

 

Total assets

 

$

9,929,181

 

$

10,517,283

 

$

11,879,942

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current debt

 

$

8,982

 

$

66,359

 

$

6,190

 

Other current liabilities

 

1,040,569

 

1,156,394

 

1,561,285

 

Total current liabilities

 

1,049,551

 

1,222,753

 

1,567,475

 

Long-term debt

 

3,737,773

 

3,691,357

 

4,348,859

 

Other long-term liabilities

 

630,458

 

663,798

 

1,044,819

 

Total liabilities

 

5,417,782

 

5,577,908

 

6,961,153

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Shareholders’ equity

 

4,502,313

 

4,931,960

 

4,908,619

 

Noncontrolling interest

 

9,086

 

7,415

 

10,170

 

Total equity

 

4,511,399

 

4,939,375

 

4,918,789

 

Total liabilities and equity

 

$

9,929,181

 

$

10,517,283

 

$

11,879,942

 

 

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

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

(In thousands, except rig activity)

 

2015

 

2014

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Reportable segments:

 

 

 

 

 

 

 

 

 

 

 

Operating revenues and Earnings (losses) from unconsolidated affiliates:

 

 

 

 

 

 

 

 

 

 

 

Drilling and Rig Services:

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

259,939

 

$

571,736

 

$

321,169

 

$

1,034,929

 

$

1,615,106

 

Canada

 

29,929

 

80,491

 

21,413

 

109,182

 

246,973

 

International

 

516,180

 

427,558

 

458,545

 

1,413,886

 

1,191,520

 

Rig Services (1)

 

73,521

 

191,437

 

100,599

 

318,204

 

502,509

 

Subtotal Drilling and Rig Services

 

879,569

 

1,271,222

 

901,726

 

2,876,201

 

3,556,108

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion and Production Services:

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

352,018

 

 

207,860

 

856,329

 

Production Services

 

 

259,863

 

 

158,512

 

793,641

 

Subtotal Completion and Production Services

 

 

611,881

 

 

366,372

 

1,649,970

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (2)

 

(32,016

)

(69,341

)

(38,421

)

(117,008

)

(185,717

)

Total operating revenues

 

$

847,553

 

$

1,813,762

 

$

863,305

 

$

3,125,565

 

$

5,020,361

 

Earnings (losses) from unconsolidated affiliates (3)

 

(35,100

)

(2,851

)

(1,116

)

(29,714

)

(5,872

)

Total operating revenues and earnings (losses) from unconsolidated affiliates

 

$

812,453

 

$

1,810,911

 

$

862,189

 

$

3,095,851

 

$

5,014,489

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA: (4)

 

 

 

 

 

 

 

 

 

 

 

Drilling and Rig Services:

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

94,505

 

$

234,980

 

$

136,499

 

$

418,749

 

$

628,678

 

Canada

 

7,516

 

25,804

 

3,732

 

29,716

 

80,139

 

International

 

186,451

 

159,588

 

176,994

 

564,473

 

436,915

 

Rig Services (1)

 

(2,455

)

30,153

 

6,341

 

25,469

 

63,820

 

Subtotal Drilling and Rig Services (5)

 

286,017

 

450,525

 

323,566

 

1,038,407

 

1,209,552

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion and Production Services:

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

40,507

 

 

(27,847

)

61,467

 

Production Services

 

 

49,312

 

 

23,043

 

167,635

 

Subtotal Completion and Production Services (6)

 

 

89,819

 

 

(4,804

)

229,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (7)

 

(38,386

)

(50,386

)

(35,389

)

(123,329

)

(141,248

)

Total adjusted EBITDA

 

$

247,631

 

$

489,958

 

$

288,177

 

$

910,274

 

$

1,297,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income (loss) derived from operating activities: (8)

 

 

 

 

 

 

 

 

 

 

 

Drilling and Rig Services:

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

(14,034

)

$

117,212

 

$

31,445

 

$

94,449

 

$

279,683

 

Canada

 

(4,085

)

11,517

 

(8,268

)

(5,995

)

37,902

 

International

 

74,039

 

68,452

 

83,255

 

262,335

 

167,154

 

Rig Services (1)

 

(10,434

)

21,136

 

(1,575

)

864

 

38,923

 

Subtotal Drilling and Rig Services (5)

 

45,486

 

218,317

 

104,857

 

351,653

 

523,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion and Production Services:

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

14,211

 

 

(55,243

)

(20,005

)

Production Services

 

 

21,182

 

 

(3,296

)

81,662

 

Subtotal Completion and Production Services (6)

 

 

35,393

 

 

(58,539

)

61,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (7)

 

(37,962

)

(50,333

)

(34,876

)

(122,162

)

(139,441

)

Total adjusted income (loss) derived from operating activities

 

$

7,524

 

$

203,377

 

$

69,981

 

$

170,952

 

$

445,878

 

 

 

 

 

 

 

 

 

 

 

 

 

Rig activity:

 

 

 

 

 

 

 

 

 

 

 

Rig years: (9)

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

103.0

 

216.0

 

119.5

 

129.8

 

212.7

 

Canada

 

17.2

 

34.3

 

9.7

 

17.5

 

33.2

 

International (10)

 

121.3

 

130.1

 

127.1

 

126.1

 

129.1

 

Total rig years

 

241.5

 

380.4

 

256.3

 

273.4

 

375.0

 

Rig hours: (11)

 

 

 

 

 

 

 

 

 

 

 

U.S. Production Services

 

 

205,604

 

 

129,652

 

626,336

 

Canada Production Services

 

 

36,509

 

 

23,947

 

106,720

 

Total rig hours

 

 

242,113

 

 

153,599

 

733,056

 

 

1-3



 


(1)                     Includes our other services comprised of our drilling technology and top drive manufacturing, directional drilling, rig instrumentation and software services.

 

(2)                     Represents the elimination of inter-segment transactions.

 

(3)                     Represents our share of the net income (loss) of our unconsolidated affiliates accounted for by the equity method inclusive of $(31.5) million, $(0.8) million and $(35.9) million for the three months ended September 30, 2015 and June 30, 2015 and the nine months ended September 30, 2015, respectively, representing our share of the net loss of C&J Energy Services, Ltd., reported on a one-quarter lag.

 

(4)                     Adjusted EBITDA is computed by subtracting the sum of direct costs and general and administrative expenses and earnings (losses) from our equity method investment from the sum of Operating revenues and Earnings (losses) from unconsolidated affiliates. Adjusted EBITDA is a non-GAAP measure and should not be used in isolation as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of our business units and the consolidated company based on several criteria, including adjusted EBITDA and adjusted income (loss) derived from operating activities, because we believe that these financial measures accurately reflect our ongoing profitability. A reconciliation of this non-GAAP measure to income (loss) from continuing operations before income taxes, which is a GAAP measure, is provided in the table set forth immediately following the heading “Reconciliation of Non-GAAP Financial Measures to Income (loss) from Continuing Operations before Income Taxes”.

 

(5)                     Includes earnings (losses), net from unconsolidated affiliates, accounted for using the equity method, of $(2.9) million and $(0.3) million for the three months ended September 30, 2014 and June 30, 2015, respectively and $5.9 million and $(6.1) million for the nine months ended September 30, 2015 and 2014, respectively.

 

(6)                     Includes earnings (losses), net from unconsolidated affiliates, accounted for using the equity method, of $0.3 million and $0.2 million for the nine months ended September 30, 2015 and 2014, respectively.

 

(7)                     Represents the elimination of inter-segment transactions and unallocated corporate expenses.

 

(8)                     Adjusted income (loss) derived from operating activities is computed by subtracting the sum of direct costs, general and administrative expenses, depreciation and amortization and earnings (losses) from our equity method investment from the sum of Operating revenues and Earnings (losses) from unconsolidated affiliates. These amounts should not be used as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of our business units and the consolidated company based on several criteria, including adjusted income (loss) derived from operating activities, because it believes that these financial measures accurately reflect our ongoing profitability. A reconciliation of this non-GAAP measure to income (loss) from continuing operations before income taxes, which is a GAAP measure, is provided in the table set forth immediately following the heading “Reconciliation of Non-GAAP Financial Measures to Income (loss) from Continuing Operations before Income Taxes”.

 

(9)                     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.

 

(10)              International rig years includes our equivalent percentage ownership of rigs owned by unconsolidated affiliates, which totaled 2.5 years during the three months ended September 30, 2014 and 2.5 years for the nine months ended September 30, 2014.  As of May 24, 2015, this was no longer an unconsolidated affiliate.

 

(11)              Rig hours represents the number of hours that our well-servicing rig fleet operated during the period.  This fleet was included in the Completion and Production Services business line that was merged with C&J Energy Services, Inc. in March 2015, therefore we will no longer report this performance metric.

 

1-4



 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

(In thousands)

 

2015

 

2014

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

247,631

 

$

489,958

 

$

288,177

 

$

910,274

 

$

1,297,406

 

Less: Depreciation and amortization

 

240,107

 

286,581

 

218,196

 

739,322

 

851,528

 

Adjusted income (loss) derived from operating activities

 

7,524

 

203,377

 

69,981

 

170,952

 

445,878

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) from equity method investment

 

(35,100

)

 

(800

)

(35,900

)

 

Interest expense

 

(44,448

)

(43,138

)

(44,469

)

(135,518

)

(134,251

)

Investment income (loss)

 

(22

)

2,189

 

1,181

 

2,128

 

10,235

 

Gains (losses) on sales and disposals of long-lived assets and other income (expense), net

 

(259,731

)

1,513

 

(1,338

)

(205,227

)

(16,467

)

Income (loss) from continuing operations before income taxes

 

$

(331,777

)

$

163,941

 

$

24,555

 

$

(203,565

)

$

305,395

 

 

1-5



 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

COMPUTATION OF EARNINGS (LOSSES) PER SHARE

(Unaudited)

 

A reconciliation of the numerators and denominators of the basic and diluted earnings (losses) per share computations is as follows:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

(In thousands, except per share amounts)

 

2015

 

2014

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EPS:

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

$

(250,879

)

$

102,430

 

$

(41,890

)

$

(168,407

)

$

217,136

 

Less: Net (income) loss attributable to noncontrolling interest

 

320

 

(387

)

44

 

453

 

(1,213

)

Less: Redemption of preferred shares

 

 

 

 

 

(1,688

)

Less: Earnings allocated to unvested shareholders

 

5,834

 

(1,579

)

720

 

4,523

 

(3,286

)

Adjusted income (loss) from continuing operations - basic and diluted

 

$

(244,725

)

$

100,464

 

$

(41,126

)

$

(163,431

)

$

210,949

 

Income (loss) from discontinued operations, net of tax

 

$

(45,275

)

$

4,005

 

$

5,025

 

$

(41,067

)

$

4,488

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding-basic

 

284,112

 

292,621

 

286,085

 

285,186

 

292,613

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) per share:

 

 

 

 

 

 

 

 

 

 

 

Basic from continuing operations

 

$

(.86

)

$

.34

 

$

(.14

)

$

(.57

)

$

.72

 

Basic from discontinued operations

 

(.16

)

.02

 

.01

 

(.15

)

.02

 

Total Basic

 

$

(1.02

)

$

.36

 

$

(.13

)

$

(.72

)

$

.74

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EPS:

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations attributed to common shareholders

 

$

(244,725

)

$

100,464

 

$

(41,126

)

$

(163,431

)

$

210,949

 

Add: Effect of reallocating undistributed earnings of unvested shareholders

 

 

11

 

 

 

25

 

Adjusted income (loss) from continuing operations attributed to common shareholders

 

$

(244,725

)

$

100,475

 

$

(41,126

)

$

(163,431

)

$

210,974

 

Income (loss) from discontinued operations

 

$

(45,275

)

$

4,005

 

$

5,025

 

$

(41,067

)

$

4,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding-basic

 

284,112

 

292,621

 

286,085

 

285,186

 

292,613

 

Add: dilutive effect of potential common shares

 

 

2,384

 

 

 

2,740

 

Weighted-average number of diluted shares outstanding

 

284,112

 

295,005

 

286,085

 

285,186

 

295,353

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted from continuing operations

 

$

(.86

)

$

.34

 

$

(.14

)

$

(.57

)

$

.71

 

Diluted from discontinued operations

 

(.16

)

.01

 

.01

 

(.15

)

.02

 

Total Diluted

 

$

(1.02

)

$

.35

 

$

(.13

)

$

(.72

)

$

.73

 

 

Restricted stock grants that contain non-forfeitable rights to dividends are considered participating securities. As such, these grants are included in our basic and diluted earnings (losses) per share computation using the two-class method of accounting. For all periods presented, the computation of diluted earnings (losses) per share excluded outstanding stock options with exercise prices greater than the average market price of Nabors’ common shares because their inclusion would have been anti-dilutive and because they were not considered participating securities. The average number of options that were excluded from diluted earnings (losses) per share that would have potentially diluted earnings (losses) per share were 9,416,647, 5,389,090 and 9,860,422 shares during the three months ended September 30, 2015 and 2014 and June 30, 2015, respectively, and 9,910,476 and 6,341,624 shares during the nine months ended September 30, 2015 and 2014, respectively. In any period during which the average market price of Nabors’ common shares exceeds the exercise prices of these stock options, such stock options are included in our diluted earnings (losses) per share computation using the if-converted method of accounting.

 

1-6