UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2012
Commission File Number: 001-32657
NABORS INDUSTRIES LTD.
Bermuda |
|
98-0363970 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
Crown House
Second Floor
4 Par-la-Ville Road
Hamilton, HM08
Bermuda
(441) 292-1510
(Address of principal executive offices)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES x NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES x NO £
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer x |
|
Accelerated Filer £ |
|
|
|
Non-accelerated Filer £ |
|
Smaller Reporting Company £ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES £ NO x
The number of common shares, par value $.001 per share, outstanding as of October 31, 2012 was 290,383,841.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
Index
|
PART I FINANCIAL INFORMATION |
|
|
|
|
Item 1. |
Financial Statements |
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2012 and December 31, 2011 |
3 |
|
|
|
|
4 | |
|
|
|
|
5 | |
|
|
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2012 and 2011 |
6 |
|
|
|
|
Consolidated Statements of Changes in Equity for the Nine Months Ended September 30, 2012 and 2011 |
7 |
|
|
|
|
9 | |
|
|
|
|
40 | |
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
41 | |
|
|
|
59 | ||
|
|
|
59 | ||
|
|
|
|
| |
|
|
|
60 | ||
|
|
|
60 | ||
|
|
|
61 | ||
|
|
|
61 | ||
|
|
|
61 | ||
|
|
|
61 | ||
|
|
|
62 | ||
|
|
|
|
63 |
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
(In thousands, except per share amounts) |
|
September 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
471,562 |
|
$ |
398,575 |
|
Short-term investments |
|
148,001 |
|
140,914 |
| ||
Assets held for sale |
|
404,234 |
|
401,500 |
| ||
Accounts receivable, net |
|
1,529,232 |
|
1,576,555 |
| ||
Inventory |
|
257,158 |
|
272,852 |
| ||
Deferred income taxes |
|
111,673 |
|
127,874 |
| ||
Other current assets |
|
211,789 |
|
170,044 |
| ||
Total current assets |
|
3,133,649 |
|
3,088,314 |
| ||
Long-term investments and other receivables |
|
5,301 |
|
11,124 |
| ||
Property, plant and equipment, net |
|
8,894,084 |
|
8,629,946 |
| ||
Goodwill |
|
472,462 |
|
501,258 |
| ||
Investment in unconsolidated affiliates |
|
70,172 |
|
371,021 |
| ||
Other long-term assets |
|
348,893 |
|
310,477 |
| ||
Total assets |
|
$ |
12,924,561 |
|
$ |
12,912,140 |
|
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
389 |
|
$ |
275,326 |
|
Trade accounts payable |
|
560,641 |
|
782,753 |
| ||
Accrued liabilities |
|
573,636 |
|
744,483 |
| ||
Total current liabilities |
|
1,134,666 |
|
1,802,562 |
| ||
Long-term debt |
|
4,678,896 |
|
4,348,490 |
| ||
Other long-term liabilities |
|
448,418 |
|
292,758 |
| ||
Deferred income taxes |
|
737,269 |
|
797,925 |
| ||
Total liabilities |
|
6,999,249 |
|
7,241,735 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies (Note 12) |
|
|
|
|
| ||
Subsidiary preferred stock |
|
69,188 |
|
69,188 |
| ||
|
|
|
|
|
| ||
Equity: |
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Common shares, par value $.001 per share: |
|
|
|
|
| ||
Authorized common shares 800,000; issued 318,797 and 317,042, respectively |
|
319 |
|
317 |
| ||
Capital in excess of par value |
|
2,332,387 |
|
2,287,743 |
| ||
Accumulated other comprehensive income |
|
362,480 |
|
321,264 |
| ||
Retained earnings |
|
4,093,321 |
|
3,956,364 |
| ||
Less: treasury shares, at cost, 28,414 and 29,414 common shares, respectively |
|
(944,627 |
) |
(977,873 |
) | ||
Total shareholders equity |
|
5,843,880 |
|
5,587,815 |
| ||
Noncontrolling interest |
|
12,244 |
|
13,402 |
| ||
Total equity |
|
5,856,124 |
|
5,601,217 |
| ||
Total liabilities and equity |
|
$ |
12,924,561 |
|
$ |
12,912,140 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
(In thousands, except per share amounts) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Revenues and other income: |
|
|
|
|
|
|
|
|
| ||||
Operating revenues |
|
$ |
1,766,419 |
|
$ |
1,608,504 |
|
$ |
5,393,959 |
|
$ |
4,325,714 |
|
Earnings (losses) from unconsolidated affiliates |
|
(99,527 |
) |
33,723 |
|
(302,513 |
) |
59,305 |
| ||||
Investment income (loss) |
|
7,224 |
|
727 |
|
32,844 |
|
12,032 |
| ||||
Total revenues and other income |
|
1,674,116 |
|
1,642,954 |
|
5,124,290 |
|
4,397,051 |
| ||||
Costs and other deductions: |
|
|
|
|
|
|
|
|
| ||||
Direct costs |
|
1,136,198 |
|
1,019,412 |
|
3,444,270 |
|
2,687,970 |
| ||||
General and administrative expenses |
|
131,887 |
|
119,431 |
|
401,845 |
|
358,352 |
| ||||
Depreciation and amortization |
|
269,597 |
|
234,085 |
|
778,234 |
|
684,337 |
| ||||
Interest expense |
|
63,604 |
|
58,060 |
|
189,717 |
|
195,781 |
| ||||
Losses (gains) on sales and retirements of long-lived assets and other expense (income), net |
|
10,263 |
|
(11,607 |
) |
21,837 |
|
(1,100 |
) | ||||
Impairments and other charges |
|
|
|
98,072 |
|
147,503 |
|
98,072 |
| ||||
Total costs and other deductions |
|
1,611,549 |
|
1,517,453 |
|
4,983,406 |
|
4,023,412 |
| ||||
Income (loss) from continuing operations before income taxes |
|
62,567 |
|
125,501 |
|
140,884 |
|
373,639 |
| ||||
Income tax expense (benefit): |
|
|
|
|
|
|
|
|
| ||||
Current |
|
50,979 |
|
19,676 |
|
111,683 |
|
47,214 |
| ||||
Deferred |
|
(54,980 |
) |
17,885 |
|
(82,832 |
) |
71,546 |
| ||||
Total income tax expense (benefit) |
|
(4,001 |
) |
37,561 |
|
28,851 |
|
118,760 |
| ||||
Subsidiary preferred stock dividend |
|
750 |
|
750 |
|
2,250 |
|
2,250 |
| ||||
Income (loss) from continuing operations, net of tax |
|
65,818 |
|
87,190 |
|
109,783 |
|
252,629 |
| ||||
Income (loss) from discontinued operations, net of tax |
|
10,826 |
|
(12,226 |
) |
26,721 |
|
96,545 |
| ||||
Net income (loss) |
|
76,644 |
|
74,964 |
|
136,504 |
|
349,174 |
| ||||
Less: Net (income) loss attributable to noncontrolling interest |
|
(988 |
) |
(708 |
) |
453 |
|
355 |
| ||||
Net income (loss) attributable to Nabors |
|
$ |
75,656 |
|
$ |
74,256 |
|
$ |
136,957 |
|
$ |
349,529 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings (losses) per share: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic from continuing operations |
|
$ |
.22 |
|
$ |
.30 |
|
$ |
.38 |
|
$ |
.88 |
|
Basic from discontinued operations |
|
.04 |
|
(.04 |
) |
.09 |
|
.34 |
| ||||
Total Basic |
|
$ |
.26 |
|
$ |
.26 |
|
$ |
.47 |
|
$ |
1.22 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted from continuing operations |
|
$ |
.22 |
|
$ |
.30 |
|
$ |
.38 |
|
$ |
.86 |
|
Diluted from discontinued operations |
|
.04 |
|
(.05 |
) |
.09 |
|
.33 |
| ||||
Total Diluted |
|
$ |
.26 |
|
$ |
.25 |
|
$ |
.47 |
|
$ |
1.19 |
|
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
290,367 |
|
287,487 |
|
289,822 |
|
286,971 |
| ||||
Diluted |
|
292,501 |
|
291,986 |
|
292,290 |
|
292,991 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
(In thousands) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to Nabors |
|
$ |
75,656 |
|
$ |
74,256 |
|
$ |
136,957 |
|
$ |
349,529 |
|
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
| ||||
Translation adjustment attributable to Nabors |
|
31,550 |
|
(86,856 |
) |
29,157 |
|
(47,507 |
) | ||||
Unrealized gains/(losses) on marketable securities: |
|
|
|
|
|
|
|
|
| ||||
Unrealized gains/(losses) on marketable securities |
|
13,667 |
|
(21,150 |
) |
20,882 |
|
(26,034 |
) | ||||
Less: reclassification adjustment for (gains)/losses included in net income (loss) |
|
(1,523 |
) |
(4 |
) |
(14,007 |
) |
(5 |
) | ||||
Unrealized gains/(losses) on marketable securities |
|
12,144 |
|
(21,154 |
) |
6,875 |
|
(26,039 |
) | ||||
Pension liability amortization |
|
260 |
|
151 |
|
780 |
|
451 |
| ||||
Unrealized gains/(losses) and amortization of (gains)/losses on cash flow hedges |
|
166 |
|
191 |
|
548 |
|
572 |
| ||||
Other comprehensive income (loss), before tax |
|
44,120 |
|
(107,668 |
) |
37,360 |
|
(72,523 |
) | ||||
Income tax expense (benefit) related to items of other comprehensive income (loss) |
|
(272 |
) |
68 |
|
(3,856 |
) |
374 |
| ||||
Other comprehensive income (loss), net of tax |
|
44,392 |
|
(107,736 |
) |
41,216 |
|
(72,897 |
) | ||||
Comprehensive income (loss) attributable to Nabors |
|
120,048 |
|
(33,480 |
) |
178,173 |
|
276,632 |
| ||||
Net income (loss) attributable to noncontrolling interest |
|
988 |
|
708 |
|
(453 |
) |
(355 |
) | ||||
Translation adjustment attributable to noncontrolling interest |
|
390 |
|
(912 |
) |
417 |
|
(460 |
) | ||||
Comprehensive income (loss) attributable to noncontrolling interest |
|
1,378 |
|
(204 |
) |
(36 |
) |
(815 |
) | ||||
Comprehensive income (loss) |
|
$ |
121,426 |
|
$ |
(33,684 |
) |
$ |
178,137 |
|
$ |
275,817 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine Months Ended |
| ||||
(In thousands) |
|
2012 |
|
2011 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income (loss) attributable to Nabors |
|
$ |
136,957 |
|
$ |
349,529 |
|
Adjustments to net income (loss): |
|
|
|
|
| ||
Depreciation and amortization |
|
778,393 |
|
686,820 |
| ||
Depletion and other exploratory expenses |
|
223 |
|
31,949 |
| ||
Deferred income tax expense (benefit) |
|
(81,116 |
) |
61,566 |
| ||
Deferred financing costs amortization |
|
3,256 |
|
4,000 |
| ||
Pension liability amortization and adjustments |
|
779 |
|
450 |
| ||
Discount amortization on long-term debt |
|
1,467 |
|
26,546 |
| ||
Amortization of loss on hedges |
|
602 |
|
695 |
| ||
Impairments and other charges |
|
162,450 |
|
98,072 |
| ||
Losses (gains) on long-lived assets, net |
|
7,016 |
|
(40,636 |
) | ||
Losses (gains) on investments, net |
|
(27,773 |
) |
(8,567 |
) | ||
Losses (gains) on debt retirement, net |
|
|
|
58 |
| ||
Losses (gains) on derivative instruments |
|
103 |
|
267 |
| ||
Gain on acquisition |
|
|
|
(12,178 |
) | ||
Share-based compensation |
|
13,541 |
|
17,249 |
| ||
Foreign currency transaction losses (gains), net |
|
5,054 |
|
743 |
| ||
Gain on sale of oil and gas operations |
|
(48,486 |
) |
|
| ||
Equity in (earnings) losses of unconsolidated affiliates, net of dividends |
|
302,512 |
|
(135,844 |
) | ||
Changes in operating assets and liabilities, net of effects from acquisitions: |
|
|
|
|
| ||
Accounts receivable |
|
46,973 |
|
(283,082 |
) | ||
Inventory |
|
10,900 |
|
(76,913 |
) | ||
Other current assets |
|
(47,086 |
) |
(2,623 |
) | ||
Other long-term assets |
|
(26,743 |
) |
79,770 |
| ||
Trade accounts payable and accrued liabilities |
|
(221,252 |
) |
331,633 |
| ||
Income taxes payable |
|
10,576 |
|
(466 |
) | ||
Other long-term liabilities |
|
65,699 |
|
(20,904 |
) | ||
Net cash provided by operating activities |
|
1,094,045 |
|
1,108,134 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of investments |
|
(949 |
) |
(9,567 |
) | ||
Sales and maturities of investments |
|
30,111 |
|
24,580 |
| ||
Cash paid for acquisition of businesses, net |
|
|
|
(55,459 |
) | ||
Investment in unconsolidated affiliates |
|
|
|
(54,762 |
) | ||
Distribution of proceeds from asset sales from unconsolidated affiliates |
|
|
|
142,984 |
| ||
Capital expenditures |
|
(1,221,769 |
) |
(1,532,597 |
) | ||
Proceeds from sales of assets and insurance claims |
|
128,432 |
|
110,535 |
| ||
Net cash used for investing activities |
|
(1,064,175 |
) |
(1,374,286 |
) | ||
Cash flows from financing activities: |
|
|
|
|
| ||
Increase (decrease) in cash overdrafts |
|
(1,748 |
) |
5,074 |
| ||
Proceeds from issuance of long-term debt |
|
|
|
697,578 |
| ||
Proceeds from revolving credit facilities |
|
710,000 |
|
1,300,000 |
| ||
Proceeds from issuance of common shares |
|
(4,007 |
) |
12,175 |
| ||
Debt issuance costs |
|
|
|
(6,065 |
) | ||
Reduction in long-term debt |
|
(276,232 |
) |
(1,404,271 |
) | ||
Paydown of revolving credit facilities |
|
(380,000 |
) |
(700,000 |
) | ||
Repurchase of equity component of convertible debt |
|
|
|
(12 |
) | ||
Purchase of restricted stock |
|
(2,071 |
) |
(2,579 |
) | ||
Tax benefit related to share-based awards |
|
(54 |
) |
185 |
| ||
Net cash provided by (used for) financing activities |
|
45,888 |
|
(97,915 |
) | ||
Effect of exchange rate changes on cash and cash equivalents |
|
(2,771 |
) |
(2,174 |
) | ||
Net increase (decrease) in cash and cash equivalents |
|
72,987 |
|
(366,241 |
) | ||
Cash and cash equivalents, beginning of period |
|
398,575 |
|
641,702 |
| ||
Cash and cash equivalents, end of period |
|
$ |
471,562 |
|
$ |
275,461 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Unaudited)
|
|
|
|
|
|
Capital |
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
in |
|
Accumulated |
|
|
|
|
|
|
|
|
| |||||||
|
|
Common Shares |
|
Excess |
|
Other |
|
|
|
|
|
Non- |
|
|
| |||||||||
|
|
|
|
Par |
|
of Par |
|
Comprehensive |
|
Retained |
|
Treasury |
|
controlling |
|
Total |
| |||||||
(In thousands) |
|
Shares |
|
Value |
|
Value |
|
Income |
|
Earnings |
|
Shares |
|
Interest |
|
Equity |
| |||||||
Balances, December 31, 2011 |
|
317,042 |
|
$ |
317 |
|
$ |
2,287,743 |
|
$ |
321,264 |
|
$ |
3,956,364 |
|
$ |
(977,873 |
) |
$ |
13,402 |
|
$ |
5,601,217 |
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
136,957 |
|
|
|
(453 |
) |
136,504 |
| |||||||
Comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
41,216 |
|
|
|
|
|
417 |
|
41,633 |
| |||||||
Issuance of common shares for stock options exercised, net of surrender of unexercised stock options |
|
1,111 |
|
1 |
|
(4,008 |
) |
|
|
|
|
|
|
|
|
(4,007 |
) | |||||||
Capital contribution from forgiveness of liability, net of tax |
|
|
|
|
|
62,734 |
|
|
|
|
|
|
|
|
|
62,734 |
| |||||||
Issuance of treasury shares, net of tax benefit |
|
|
|
|
|
(25,496 |
) |
|
|
|
|
33,246 |
|
|
|
7,750 |
| |||||||
Other |
|
|
|
|
|
(2,126 |
) |
|
|
|
|
|
|
(1,122 |
) |
(3,248 |
) | |||||||
Share-based compensation |
|
644 |
|
1 |
|
13,540 |
|
|
|
|
|
|
|
|
|
13,541 |
| |||||||
Balances, September 30, 2012 |
|
318,797 |
|
$ |
319 |
|
$ |
2,332,387 |
|
$ |
362,480 |
|
$ |
4,093,321 |
|
$ |
(944,627 |
) |
$ |
12,244 |
|
$ |
5,856,124 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NABORS INDUSTRIES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Unaudited)
|
|
|
|
|
|
Capital |
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
in |
|
Accumulated |
|
|
|
|
|
|
|
|
| |||||||
|
|
Common Shares |
|
Excess |
|
Other |
|
|
|
|
|
Non- |
|
|
| |||||||||
|
|
|
|
Par |
|
of Par |
|
Comprehensive |
|
Retained |
|
Treasury |
|
controlling |
|
Total |
| |||||||
(In thousands) |
|
Shares |
|
Value |
|
Value |
|
Income |
|
Earnings |
|
Shares |
|
Interest |
|
Equity |
| |||||||
Balances, December 31, 2010 |
|
315,034 |
|
$ |
315 |
|
$ |
2,255,787 |
|
$ |
342,052 |
|
$ |
3,707,881 |
|
$ |
(977,873 |
) |
$ |
14,701 |
|
$ |
5,342,863 |
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
349,529 |
|
|
|
(355 |
) |
349,174 |
| |||||||
Comprehensive income, net of tax |
|
|
|
|
|
|
|
(72,897 |
) |
|
|
|
|
(460 |
) |
(73,357 |
) | |||||||
Issuance of common shares for stock options exercised, net of surrender of unexercised stock options |
|
1,006 |
|
1 |
|
12,174 |
|
|
|
|
|
|
|
|
|
12,175 |
| |||||||
Other |
|
882 |
|
1 |
|
(2,407 |
) |
|
|
|
|
|
|
(2,159 |
) |
(4,565 |
) | |||||||
Share-based compensation |
|
|
|
|
|
17,249 |
|
|
|
|
|
|
|
|
|
17,249 |
| |||||||
Balances, September 30, 2011 |
|
316,922 |
|
$ |
317 |
|
$ |
2,282,803 |
|
$ |
269,155 |
|
$ |
4,057,410 |
|
$ |
(977,873 |
) |
$ |
11,727 |
|
$ |
5,643,539 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Nabors Industries Ltd. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Nature of Operations
Nabors is the largest land drilling contractor in the world and one of the largest land well-servicing and workover contractors in the United States and Canada:
· We actively market approximately 521 land drilling rigs for oil and gas land drilling operations in the U.S. Lower 48 states, Alaska, Canada, South and Central America, Mexico, the Middle East, the Far East, the South Pacific, Russia and Africa.
· We actively market approximately 431 rigs for land well-servicing and workover work in the United States and approximately 176 rigs for land well-servicing and workover work in Canada.
We are also a leading provider of offshore platform workover and drilling rigs, and actively market 40 platform, 12 jackup and four barge rigs in the United States, including the Gulf of Mexico, and multiple international markets.
In addition to the foregoing services:
· We provide completion and production services, including hydraulic fracturing, cementing, nitrogen and acid pressure pumping services with over 805,000 hydraulic horsepower in key basins throughout the United States and Canada.
· We offer a wide range of ancillary well-site services, including engineering, transportation and disposal, construction, maintenance, well logging, directional drilling, rig instrumentation, data collection and other support services in select U.S. and international markets.
· We manufacture and lease or sell top drives for a broad range of drilling applications, directional drilling systems, rig instrumentation and data collection equipment, pipeline handling equipment and rig reporting software.
· We have a 51% ownership interest in a joint venture in Saudi Arabia, which owns and actively markets nine rigs in addition to the rigs we lease to the joint venture.
· We have invested in oil and gas exploration, development and production activities through both our wholly owned subsidiaries and our oil and gas joint ventures in which we hold 49-50% ownership interests.
The majority of our business is conducted through two business lines:
· Our Drilling and Rig Services business line includes our drilling operations for oil and natural gas wells, on land and offshore, and companies engaged in drilling technology, top drive manufacturing, directional drilling, construction services, and rig instrumentation and software.
· Our Completion and Production Services business line includes our well-servicing, fluid logistics, workover operations and our pressure pumping services.
In addition to these two primary business lines, we have an Oil and Gas operating segment. Our oil and gas exploration, development and production operations are included in our Oil and Gas operating segment, or in discontinued operations in some cases.
Unless the context requires otherwise, references in this report and in Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations to we, us, our, the Company or Nabors mean Nabors Industries Ltd., together with our subsidiaries where the context requires, including Nabors Industries, Inc., a Delaware corporation (Nabors Delaware).
Note 2 Summary of Significant Accounting Policies
Interim Financial Information
The unaudited consolidated financial statements of Nabors are prepared in conformity with accounting principles generally accepted in the United States (GAAP). Certain reclassifications have been made to the prior periods to conform to the current-period presentation, with no effect on our consolidated financial position, results of operations or cash flows. Pursuant to the rules and regulations of the Securities and Exchange Commission (SEC), certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted. Therefore, these financial statements should be read along with our annual report on Form 10-K for the year ended December 31, 2011 (2011 Annual Report). In managements opinion, the consolidated financial statements contain all adjustments necessary to present fairly our financial position as of September 30, 2012, the results of our operations and other comprehensive income for the three and nine months ended September 30, 2012 and 2011, and cash flows and changes in equity for the nine months ended September 30, 2012 and 2011, in accordance with GAAP. Interim results for the three and nine months ended September 30, 2012 may not be indicative of results that will be realized for the full year ending December 31, 2012.
Our independent registered public accounting firm has reviewed and issued a report on these consolidated interim financial statements in accordance with standards established by the Public Company Accounting Oversight Board. Pursuant to Rule 436(c) under the Securities Act of 1933, as amended (the Securities Act), this report should not be considered a part of any registration statement prepared or certified within the meanings of Sections 7 and 11 of such Act.
Principles of Consolidation
Our consolidated financial statements include the accounts of Nabors, as well as all majority-owned and nonmajority-owned subsidiaries required to be consolidated under GAAP. All significant intercompany accounts and transactions are eliminated in consolidation.
Investments in operating entities where we have the ability to exert significant influence, but where we do not control operating and financial policies, are accounted for using the equity method. Our share of the net income (loss) of these entities is recorded as earnings (losses) from unconsolidated affiliates in our consolidated statements of income (loss), and our investment in these entities is included in both investment in unconsolidated affiliates and assets held for sale in our consolidated balance sheets. The portion of such investments included in investments in unconsolidated affiliates totaled $70.2 million and $371.0 million as of September 30, 2012 and December 31, 2011, respectively. At each of September 30, 2012 and December 31, 2011, the portion of such investments included in assets held for sale totaled $13.7 million. See Note 4 Discontinued Operations for additional information.
We have investments in offshore funds, which are classified as long-term investments and are accounted for using the equity method of accounting based on our ownership interest in each fund.
Inventory
Inventory is stated at the lower of cost or market. Cost is determined using the first-in, first-out method and includes the cost of materials, labor and manufacturing overhead. Inventory included the following:
|
|
September 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
(In thousands) |
| ||||
Raw materials |
|
$ |
148,323 |
|
$ |
133,480 |
|
Work-in-progress |
|
45,959 |
|
50,951 |
| ||
Finished goods |
|
62,876 |
|
88,421 |
| ||
|
|
$ |
257,158 |
|
$ |
272,852 |
|
Goodwill
We determined it was necessary to perform our annual goodwill impairment test, a Level 3 fair value measurement, during the second quarter of 2012. The impairment test compares the estimated fair value of the reporting unit to its carrying amount. If the carrying amount exceeds the fair value, a second step is required to measure the goodwill impairment loss. This second step compares the implied fair value of the reporting units goodwill to its carrying amount. If the carrying amount exceeds the implied fair value, an impairment loss is recognized in an amount equal to the excess. Our goodwill impairment test results required the second step measurement for two reporting units.
The fair values calculated in these impairment tests were determined using discounted cash flow models involving assumptions based on our utilization of rigs or other oil and gas service equipment, revenues and earnings from affiliates, as well as direct costs, general and administrative costs, depreciation, applicable income taxes, capital expenditures and working capital requirements. Our discounted cash flow projections for each reporting unit were based on financial forecasts. The future cash flows were discounted to present value using discount rates determined to be appropriate for each reporting unit. Terminal values for each reporting unit were calculated using a Gordon Growth methodology with a long-term growth rate of 3%.
Our estimated fair values of our reporting units incorporate judgment and the use of estimates by management. Potential factors requiring assessment include a further or sustained decline in our stock price, declines in natural gas and oil prices, a variance in results of operations from forecasts, and additional transactions in the oil and gas industry. Another factor in determining whether impairment has occurred is the relationship between our market capitalization and our book value. As part of our annual review, we compared the sum of our reporting units estimated fair value, which included the estimated fair value of non-operating assets and liabilities, less debt, to our market capitalization and assessed the reasonableness of our estimated fair value. Any of the above-mentioned factors may cause us to re-evaluate goodwill during any quarter throughout the year.
The carrying amounts and change of goodwill for our operating segments as of and for the nine months ended September 30, 2012 were as follows:
|
|
Balance as of |
|
Acquisitions |
|
Disposals |
|
Cumulative |
|
Balance as of |
| |||||
|
|
(In thousands) |
| |||||||||||||
Drilling and Rig Services: |
|
|
|
|
|
|
|
|
|
|
| |||||
U.S. Lower 48 Land Drilling |
|
$ |
30,154 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
30,154 |
|
U.S. Offshore |
|
7,296 |
|
|
|
7,296 |
(1) |
|
|
|
| |||||
Alaska |
|
19,995 |
|
|
|
|
|
|
|
19,995 |
| |||||
International |
|
18,983 |
|
|
|
18,983 |
(1) |
|
|
|
| |||||
Other Rig Services |
|
34,766 |
|
|
|
3,035 |
(2) |
518 |
|
32,249 |
| |||||
Subtotal Drilling and Rig Services |
|
111,194 |
|
|
|
29,314 |
|
518 |
|
82,398 |
| |||||
Completion and Production Services: |
|
|
|
|
|
|
|
|
|
|
| |||||
U.S. Land Well-servicing |
|
55,072 |
|
|
|
|
|
|
|
55,072 |
| |||||
Pressure Pumping |
|
334,992 |
|
|
|
|
|
|
|
334,992 |
| |||||
Subtotal Completion and Production Services |
|
390,064 |
|
|
|
|
|
|
|
390,064 |
| |||||
Total |
|
$ |
501,258 |
|
$ |
|
|
$ |
29,314 |
|
$ |
518 |
|
$ |
472,462 |
|
(1) Represents the impairment of goodwill associated with our U.S. Offshore and International reporting units. As of June 30, 2012, these reporting units had no recorded goodwill. The impairments were deemed necessary due to the prolonged uncertainty of utilization of some of our rigs as a result of changes in our customers plans for future drilling operations in the Gulf of Mexico as well as our international markets. A significantly prolonged period of lower natural gas prices or changes in laws and regulations could continue to adversely affect the demand for and prices of our services, which could result in future goodwill impairment charges for other reporting units due to the potential impact on our estimate of our future operating results.
(2) Represents the removal of goodwill in connection with our sale of Peak USA to an unrelated third party for $13.5 million cash during the second quarter of 2012. Peak USA, a subsidiary included in our Other Rig Services reporting unit, provided trucking and logistics services to the oilfield service market in the U.S. Lower 48 states.
Note 3 Impairments and Other Charges
Impairments and other charges included the following:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
(In thousands) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Goodwill impairment |
|
$ |
|
|
$ |
|
|
$ |
26,279 |
|
$ |
|
|
Intangible asset impairment (1) |
|
|
|
|
|
74,960 |
|
|
| ||||
Provision for retirement of assets (2) |
|
|
|
98,072 |
|
46,264 |
|
98,072 |
| ||||
Total impairments and other charges |
|
$ |
|
|
$ |
98,072 |
|
$ |
147,503 |
|
$ |
98,072 |
|
(1) Represents $75.0 million related to the impairment of the Superior trade name. The Superior trade name was initially classified as a ten-year intangible asset at the date of acquisition in September 2010. The impairment is a result of the decision to cease using the Superior trade name to reduce confusion in the marketplace and enhance the Nabors brand.
(2) During the second quarter of 2012, we recorded a provision for retirement of long-lived assets in multiple operating segments, including $26.5 million in Pressure Pumping, $15.1 million in Canada and $4.6 million in U.S. Land Well-servicing. The retirements in our Canada operations included functionally inoperable rigs and other drilling equipment. Our U.S. Land Well-servicing retirements included rigs and vehicles that would require significant repair to return to work. As we began the process of streamlining our operations and consolidating our Pressure Pumping and U.S. Land Well-servicing segments into one business line, Nabors Completion & Production Services, we decided to retire certain non-core assets. As we continue to streamline our lines of business, there could be future retirement or impairment charges, which could have a potential impact on our future operating results.
During the third quarter of 2011, we recorded a provision for retirement of long-lived assets in multiple operating segments including $63.2 million in U.S. Lower 48 Land Drilling, $26.1 million in International and $8.9 million in U.S. Land Well-servicing. The retirements related to the decommissioning and retirement of a jackup rig, 116 land rigs, and a number of trucks and rigs for well-servicing. These assets were deemed economically noncompetitive for the market and were dismantled for parts and scrap.
A prolonged period of lower natural gas and oil prices and its potential impact on our utilization and dayrates could result in the recognition of future impairment charges to additional assets if future cash flow estimates, based upon information then available to management, indicate that the carrying value of those assets may not be recoverable.
Note 4 Discontinued Operations
Assets held for sale included the following:
(In thousands) |
|
September 30, |
|
December 31, |
| ||
Assets Held for Sale |
|
|
|
|
| ||
Oil and Gas |
|
$ |
394,710 |
|
$ |
385,414 |
|
Other Rig Services |
|
9,524 |
|
16,086 |
| ||
Assets Held for Sale |
|
$ |
404,234 |
|
$ |
401,500 |
|
Our condensed statements of income (loss) from discontinued operations for the three and nine months ended September 30, 2012 and 2011 were as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
(In thousands) |
| ||||||||||
Operating revenues and Earnings (losses) from unconsolidated affiliates |
|
|
|
|
|
|
|
|
| ||||
Oil and Gas (1) |
|
$ |
12,859 |
|
$ |
10,630 |
|
$ |
19,079 |
|
$ |
116,046 |
|
Other Rig Services (2) |
|
$ |
8,334 |
|
$ |
9,341 |
|
$ |
18,750 |
|
$ |
21,180 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from Oil and Gas discontinued operations: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations |
|
$ |
5,826 |
|
$ |
(20,167 |
) |
$ |
(2,095 |
) |
$ |
42,746 |
|
Gain (loss) on sale of wholly owned assets |
|
3,662 |
|
|
|
39,772 |
|
39,944 |
| ||||
Less: income tax expense (benefit) |
|
(1,604 |
) |
(6,189 |
) |
2,623 |
|
(14,752 |
) | ||||
Income (loss) from Oil and Gas discontinued operations, net of tax |
|
$ |
11,092 |
|
$ |
(13,978 |
) |
$ |
35,054 |
|
$ |
97,442 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from Other Rig Services discontinued operations: (2) |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations |
|
$ |
2,199 |
|
$ |
2,336 |
|
$ |
(3,320 |
) |
$ |
(1,197 |
) |
Gain (loss) on sale of assets |
|
(2,554 |
) |
|
|
(7,796 |
) |
|
| ||||
Less: income tax expense (benefit) |
|
(89 |
) |
584 |
|
(2,783 |
) |
(300 |
) | ||||
Income (loss) from Other Rig Services discontinued operations, net of tax |
|
$ |
(266 |
) |
$ |
1,752 |
|
$ |
(8,333 |
) |
$ |
(897 |
) |
(1) Includes approximately $85 million of equity in earnings during the nine months ended September 30, 2011 for our proportionate share of Remoras net income, inclusive of the gains recognized for asset sales during the first nine months of 2011.
(2) Represents our aircraft logistics operations in Canada included in our Other Rig Services operating segment.
In April 2012, we sold our remaining wholly owned oil and gas business in Colombia to an unrelated third party for a cash purchase price of $72.6 million, which resulted in a pre-tax gain of approximately $48.5 million. This business was included in our assets held for sale as part of our Oil and Gas operating segment.
In May 2012, we sold some of our U.S. wholly owned oil and gas assets in the Fayetteville Shale, Floyd Shale, and Barnett Shale areas to unrelated third parties for cumulative cash receipts of $5.7 million, which did not result in any gain or loss. In September 2012, we sold additional assets from our U.S. wholly owned oil and gas business for $7.3 million, which resulted in a gain of approximately $3.7 million. These assets were included in our assets held for sale as part of our Oil and Gas operating segment. Based on current market conditions, we adjusted the carrying value of our U.S. wholly owned oil and gas business in the second quarter of 2012 to reflect our assessment of its current fair value.
Our contracts with pipeline companies include pipeline transmission commitments in the Horn River Basin. During the year ended December 31, 2011, we evaluated current production levels, natural gas prices and the anticipated sales cycle related to the sale of properties corresponding to these commitments. As a result, we recorded liabilities for excess pipeline
capacity. At September 30, 2012, we recorded liabilities of $92.2 million, of which $68.5 million is included in accrued liabilities and $23.7 million is included in other long-term liabilities. At December 31, 2011, we recorded liabilities of $125.7 million, of which $54.3 million is included in accrued liabilities and $71.4 million is included in other long-term liabilities. These amounts represent our best estimate of the excess capacity of the pipeline, based upon the estimated sales date of the properties, as compared to the contractual commitments. Our commitments beyond December 31, 2013 could approximate $274.8 million if the related properties are not sold or developed. Decreases in actual production, natural gas prices or a change in the estimated sales date could result in future charges related to excess capacity of the pipeline that may materially impact our results of operations.
Based on current market conditions, we adjusted the carrying value of our aircraft logistics assets by $7.8 million in 2012 to reflect our assessment of its current fair value.
Note 5 Cash and Cash Equivalents and Short-term Investments
Our cash and cash equivalents and short-term investments consisted of the following:
|
|
September 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
(In thousands) |
| ||||
Cash and cash equivalents |
|
$ |
471,562 |
|
$ |
398,575 |
|
Short-term investments: |
|
|
|
|
| ||
Trading equity securities |
|
23,242 |
|
11,600 |
| ||
Available-for-sale equity securities |
|
89,689 |
|
71,433 |
| ||
Available-for-sale debt securities |
|
35,070 |
|
57,881 |
| ||
Total short-term investments |
|
$ |
148,001 |
|
$ |
140,914 |
|
Certain information related to our cash and cash equivalents and short-term investments follows:
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||||||||||||||
|
|
Fair |
|
Gross |
|
Gross |
|
Fair |
|
Gross |
|
Gross |
| ||||||
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
| ||||||
Cash and cash equivalents |
|
$ |
471,562 |
|
$ |
|
|
$ |
|
|
$ |
398,575 |
|
$ |
|
|
$ |
|
|
Short-term investments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Trading equity securities |
|
23,242 |
|
17,517 |
|
|
|
11,600 |
|
5,876 |
|
|
| ||||||
Available-for-sale equity securities |
|
89,689 |
|
53,798 |
|
(2,467 |
) |
71,433 |
|
33,075 |
|
|
| ||||||
Available-for-sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial paper and CDs |
|
180 |
|
|
|
|
|
1,230 |
|
|
|
|
| ||||||
Corporate debt securities |
|
31,680 |
|
10,826 |
|
(1,919 |
) |
51,300 |
|
22,494 |
|
(2,095 |
) | ||||||
Mortgage-backed debt securities |
|
246 |
|
15 |
|
|
|
309 |
|
10 |
|
|
| ||||||
Mortgage-CMO debt securities |
|
1,078 |
|
12 |
|
(4 |
) |
2,547 |
|
13 |
|
(15 |
) | ||||||
Asset-backed debt securities |
|
1,886 |
|
|
|
(140 |
) |
2,495 |
|
|
|
(238 |
) | ||||||
Total available-for-sale debt securities |
|
35,070 |
|
10,853 |
|
(2,063 |
) |
57,881 |
|
22,517 |
|
(2,348 |
) | ||||||
Total available-for-sale securities |
|
124,759 |
|
64,651 |
|
(4,530 |
) |
129,314 |
|
55,592 |
|
(2,348 |
) | ||||||
Total short-term investments |
|
148,001 |
|
82,168 |
|
(4,530 |
) |
140,914 |
|
61,468 |
|
(2,348 |
) | ||||||
Total cash, cash equivalents and short-term investments |
|
$ |
619,563 |
|
$ |
82,168 |
|
$ |
(4,530 |
) |
$ |
539,489 |
|
$ |
61,468 |
|
$ |
(2,348 |
) |
Certain information related to the gross unrealized losses of our cash and cash equivalents and short-term investments follows:
|
|
As of September 30, 2012 |
| ||||||||||
|
|
Less Than 12 Months |
|
More Than 12 Months |
| ||||||||
|
|
Fair Value |
|
Gross |
|
Fair Value |
|
Gross |
| ||||
|
|
(In thousands) |
| ||||||||||
Available-for-sale equity securities |
|
$ |
16,428 |
|
$ |
2,467 |
|
$ |
|
|
$ |
|
|
Available-for-sale debt securities: |
|
|
|
|
|
|
|
|
| ||||
Corporate debt securities (1) |
|
|
|
|
|
17,900 |
|
1,919 |
| ||||
Mortgage-CMO debt securities (2) |
|
842 |
|
3 |
|
45 |
|
1 |
| ||||
Asset-backed debt securities (2) |
|
|
|
|
|
1,886 |
|
140 |
| ||||
Total available-for-sale debt securities |
|
842 |
|
3 |
|
19,831 |
|
2,060 |
| ||||
Total |
|
$ |
17,270 |
|
$ |
2,470 |
|
$ |
19,831 |
|
$ |
2,060 |
|
(1) Our unrealized loss on corporate debt securities relates to our investment in NFR Energy LLCs 9.75% senior notes. This investment is in addition to our equity interest in NFR Energy LLC. The senior notes mature in 2017 and interest is paid semi-annually on February 15 and August 15. We do not intend to sell this investment, and it is less likely than not that we will be required to sell it to satisfy our own cash flow and working capital requirements. We believe that we will continue to collect all amounts due according to the contractual terms of the investment and, therefore, do not consider the decline in value of the investment to be other-than-temporary at September 30, 2012. See Note 8 Investments in Unconsolidated Affiliates for additional discussion of our equity investment.
(2) Our unrealized losses on available-for-sale debt securities held for more than one year are comprised of various types of securities. Each of these securities has a rating ranging from A to AAA from Standard & Poors and ranging from A2 to Aaa from Moodys Investors Service and is considered of high credit quality. In each case, we do not intend to sell these investments, and it is less likely than not that we will be required to sell them to satisfy our own cash flow and working capital requirements. We believe that we will be able to collect all amounts due according to the contractual terms of each investment and, therefore, do not consider the decline in value of these investments to be other-than-temporary at September 30, 2012.
The estimated fair values of our corporate, mortgage-backed, mortgage-CMO and asset-backed debt securities at September 30, 2012, classified by time to contractual maturity, are shown below. Expected maturities differ from contractual maturities because the issuers of the securities may have the right to repay obligations without prepayment penalties and we may elect to sell the securities prior to the contractual maturity date.
|
|
Estimated |
| |
|
|
September 30, 2012 |
| |
|
|
(In thousands) |
| |
Debt securities: |
|
|
| |
Due in one year or less |
|
$ |
180 |
|
Due after one year through five years |
|
17,900 |
| |
Due in more than five years |
|
16,990 |
| |
Total debt securities |
|
$ |
35,070 |
|
Certain information regarding our debt and equity securities is presented below:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
(In thousands) |
| ||||||||||
|
|
|
|
|
|
|
|
|
| ||||
Available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
Proceeds from sales and maturities |
|
$ |
3,953 |
|
$ |
342 |
|
$ |
23,186 |
|
$ |
1,124 |
|
Realized gains (losses), net |
|
1,732 |
|
2 |
|
14,007 |
|
(5 |
) | ||||
Note 6 Fair Value Measurements
The following table sets forth, by level within the fair value hierarchy, our financial assets that are accounted for at fair value on a recurring basis as of September 30, 2012. Our debt securities could transfer into or out of a Level 1 or 2 measure depending on the availability of independent and current pricing at the end of each quarter. During the three months ended September 30, 2012, there were no transfers of our financial assets between Level 1 and Level 2 measures. Our financial assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
Recurring Fair Value Measurements
|
|
Fair Value as of September 30, 2012 |
| ||||||||||
|
|
Level |
|
Level |
|
Level |
|
Total |
| ||||
|
|
(In thousands) |
| ||||||||||
|
|
|
|
|
|
|
|
|
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Short-term investments: |
|
|
|
|
|
|
|
|
| ||||
Available-for-sale equity securities energy industry |
|
$ |
81,538 |
|
$ |
8,151 |
|
$ |
|
|
$ |
89,689 |
|
Available-for-sale debt securities |
|
|
|
|
|
|
|
|
| ||||
Commercial paper and CDs |
|
180 |
|
|
|
|
|
180 |
| ||||
Corporate debt securities |
|
|
|
31,680 |
|
|
|
31,680 |
| ||||
Mortgage-backed debt securities |
|
|
|
246 |
|
|
|
246 |
| ||||
Mortgage-CMO debt securities |
|
|
|
1,078 |
|
|
|
1,078 |
| ||||
Asset-backed debt securities |
|
1,886 |
|
|
|
|
|
1,886 |
| ||||
Trading securities energy industry |
|
23,242 |
|
|
|
|
|
23,242 |
| ||||
Total short-term investments |
|
$ |
106,846 |
|
$ |
41,155 |
|
$ |
|
|
$ |
148,001 |
|
Nonrecurring Fair Value Measurements
Fair value measurements were applied with respect to our nonfinancial assets and liabilities measured on a nonrecurring basis, which would primarily consist of goodwill, intangible assets and other long-lived assets, assets acquired and liabilities assumed in a business combination, and asset retirement obligations.
Fair Value of Financial Instruments
The fair value of our financial instruments has been estimated in accordance with GAAP. We measure the estimated fair value of our long-term debt, subsidiary preferred stock and revolving credit facilities using significant other observable inputs, which represent Level 2 fair value measurements, including quoted market prices or prices quoted from third-party financial institutions as well as the terms and credit spreads for such instruments. The carrying and fair values of these liabilities were as follows:
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||||||||
|
|
Carrying Value |
|
Fair Value |
|
Carrying Value |
|
Fair Value |
| ||||
|
|
(In thousands) |
| ||||||||||
5.375% senior notes due August 2012 |
|
$ |
|
|
$ |
|
|
$ |
274,604 |
|
$ |
281,188 |
|
6.15% senior notes due February 2018 |
|
968,403 |
|
1,155,180 |
|
967,490 |
|
1,113,986 |
| ||||
9.25% senior notes due January 2019 |
|
1,125,000 |
|
1,470,139 |
|
1,125,000 |
|
1,419,514 |
| ||||
5.00% senior notes due September 2020 |
|
697,572 |
|
769,146 |
|
697,343 |
|
734,475 |
| ||||
4.625% senior notes due September 2021 |
|
697,847 |
|
726,285 |
|
697,667 |
|
708,176 |
| ||||
Subsidiary preferred stock |
|
69,188 |
|
68,625 |
|
69,188 |
|
68,625 |
| ||||
Revolving credit facilities |
|
1,190,000 |
|
1,190,000 |
|
860,000 |
|
860,000 |
| ||||
Other |
|
463 |
|
463 |
|
1,712 |
|
1,712 |
| ||||
|
|
$ |
4,748,473 |
|
$ |
5,379,838 |
|
$ |
4,693,004 |
|
$ |
5,187,676 |
|
The fair values of our cash equivalents, trade receivables and trade payables approximate their carrying values due to the short-term nature of these instruments.
As of September 30, 2012, our short-term investments were carried at fair market value and included $124.8 million and
$23.2 million in securities classified as available-for-sale and trading, respectively. As of December 31, 2011, our short-term investments were carried at fair market value and included $129.3 million and $11.6 million in securities classified as available-for-sale and trading, respectively.
Note 7 Share-Based Compensation
We have several share-based employee compensation plans, which are more fully described in Note 8 Share-Based Compensation in our 2011 Annual Report. Total share-based compensation expense, which includes both stock options and restricted stock, totaled $4.8 million and $9.0 million for the three months ended September 30, 2012 and 2011, respectively, and $13.5 million and $17.2 million for the nine months ended September 30, 2012 and 2011, respectively. Total share-based compensation is included in direct costs and general and administrative expenses in our consolidated statements of income (loss). Share-based compensation expense has been allocated to our various operating segments. See Note 15 Segment Information.
During the nine months ended September 30, 2012 and 2011, we awarded 934,648 and 1,049,540 shares of restricted stock, respectively, vesting over periods of up to four years, to our employees and directors. These awards had an aggregate value at their grant date of $19.4 million and $29.3 million, respectively. The fair value of restricted stock that vested during the nine months ended September 30, 2012 and 2011 was $9.4 million and $18.6 million, respectively.
The total intrinsic value of stock options exercised during the nine months ended September 30, 2012 and 2011 was $5.7 million and $15.8 million, respectively. Additionally, the intrinsic value of stock options surrendered during the nine months ended September 30, 2012 was $17.9 million. The total fair value of stock options that vested during the nine months ended September 30, 2012 and 2011 was $7.6 million and $5.2 million, respectively.
Note 8 Investments in Unconsolidated Affiliates
We have several unconsolidated affiliates that are integral to our operations. For a full description, refer to Note 10 Investments in Unconsolidated Affiliates in our 2011 Annual Report.
At September 30, 2012 and December 31, 2011, our consolidated balance sheets reflect our investments in unconsolidated affiliates accounted for using the equity method totaling $70.2 million and $371.0 million, respectively. In addition, assets held for sale include investments in unconsolidated affiliates accounted for using the equity method totaling $13.7 million at each of September 30, 2012 and December 31, 2011, respectively.
During each quarter of 2012 our unconsolidated U.S. oil and gas joint venture has recorded full-cost ceiling test writedowns of which we have recognized $310.0 million during the nine months ended September 30, 2012 representing our proportionate share. The full-cost ceiling test writedowns during 2012 occurred as a result of the sustained low natural gas price environment when using the prior 12-month average natural gas price. We recorded these writedowns against the carrying value of our investment and, as of September 30, 2012, our equity investment has been written down to a zero balance.
Presented below is summarized income statement (loss) information for our unconsolidated U.S. oil and gas joint venture:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
(In thousands) |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross revenues |
|
$ |
91,445 |
|
$ |
65,985 |
|
$ |
216,914 |
|
$ |
169,738 |
|
Gross margin |
|
$ |
63,462 |
|
$ |
51,640 |
|
$ |
146,519 |
|
$ |
133,858 |
|
Net income (loss) |
|
$ |
(240,414 |
) |
$ |
15,127 |
|
$ |
(649,926 |
) |
$ |
53,918 |
|
Nabors earnings (losses) from our U.S. oil and gas joint venture (1) |
|
$ |
(98,805 |
) |
$ |
34,909 |
|
$ |
(301,800 |
) |
$ |
56,285 |
|
(1) During the three and nine months ended September 30, 2012, our unconsolidated U.S. oil and gas joint venture recorded full-cost ceiling test writedowns, of which our proportionate share was $96.3 million and $310.0 million, respectively. The writedowns are included in our Oil and Gas operating segment.
Note 9 Debt
Long-term debt consisted of the following:
|
|
September 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
(In thousands) |
| ||||
5.375% senior notes due August 2012 |
|
$ |
|
|
$ |
274,604 |
|
6.15% senior notes due February 2018 |
|
968,403 |
|
967,490 |
| ||
9.25% senior notes due January 2019 |
|
1,125,000 |
|
1,125,000 |
| ||
5.00% senior notes due September 2020 |
|
697,572 |
|
697,343 |
| ||
4.625% senior notes due September 2021 |
|
697,847 |
|
697,667 |
| ||
Revolving credit facilities |
|
1,190,000 |
|
860,000 |
| ||
Other |
|
463 |
|
1,712 |
| ||
|
|
4,679,285 |
|
4,623,816 |
| ||
Less: current portion |
|
389 |
|
275,326 |
| ||
|
|
$ |
4,678,896 |
|
$ |
4,348,490 |
|
5.375% Senior Notes Due August 2012
During August 2012, we paid $282.4 million at maturity of our 5.375% senior notes, representing principal of $275.0 million and accrued interest of $7.4 million. We used cash on hand and $270 million from revolving credit facilities to pay this obligation.
Revolving Credit Facilities
At September 30, 2012, we had $310 million of remaining availability from a combined total of $1.5 billion under our existing revolving credit facilities. In September 2012, Nabors Delaware added a new lender to one of the facilities, which increased borrowing capacity to $1.5 billion. The existing revolving credit facilities mature in September 2014, and can be used for general corporate purposes, including capital expenditures and working capital. The weighted average interest rate on borrowings at September 30, 2012 was 2.08%. We fully and unconditionally guarantee the obligations under all of these credit facilities.
The revolving credit facilities contain various covenants and restrictive provisions that limit our ability to incur additional indebtedness, make investments or loans and create liens and require us to maintain a net funded indebtedness to total capitalization ratio, as defined in each agreement. We were in compliance with all covenants under the agreements at September 30, 2012 and December 31, 2011. If we should fail to perform our obligations under the covenants, the revolving credit commitments could be terminated and any outstanding borrowings under the relevant facility could be declared immediately due and payable.
Note 10 Common Shares
During the nine months ended September 30, 2012, our employees exercised vested options and surrendered unexercised vested stock options to acquire 1.1 million of our common shares. We received $17.0 million relating to exercised vested options. We used approximately $21.0 million to repurchase surrendered unexercised vested options and to satisfy related tax withholding obligations pursuant to stock option share settlements and exercises by some of the employees. During the nine months ended September 30, 2011, our employees exercised vested options to acquire 1.0 million of our common shares, resulting in proceeds of $12.2 million. For each of the nine months ended September 30, 2012 and 2011, we withheld .1 million of our common shares with a fair value of $2.1 million and $2.6 million, respectively, to satisfy tax withholding obligations in connection with the vesting of all stock awards.
At December 31, 2011, accrued liabilities included a provision of $100 million for a contingent liability related to the change of our Chief Executive Officer in October 2011. In February 2012, our former Chief Executive Officer elected to forego triggering that payment. In connection with that development, we announced plans to make charitable contributions to benefit the needs of our employees and other community-based causes. During the first quarter of 2012, we contributed one million of our treasury shares to the Nabors Charitable Foundation, a 501(c)(3) organization, in support of this objective. We consider our former Chief Executive Officer to be a significant shareholder of the Company and, therefore, have recorded these transactions as equity. We recorded the release of the contingent liability, net of tax, through capital in excess of par as
a forgiveness of liability from a beneficial owner. We recorded the donation of the treasury shares at their weighted-average cost, net of tax, through capital in excess of par.
Shareholder Rights Plan
On July 16, 2012, the Board of Directors declared the issuance of one preferred share purchase right (a Right) for each Common Share issued and outstanding on July 27, 2012 (the Record Date) to the shareholders of record on that date. Each Right entitles the registered holder to purchase from the Company one one-thousandth of a Series A Junior Participating Preferred Share, par value US$0.001 per share (the Preferred Shares), of the Company, at a price of $70.00 per one one-thousandth of a Preferred Share (the Purchase Price), subject to adjustment.
Until the Distribution Date, the Rights will be evidenced, with respect to any Common Share certificates issued and outstanding as of the Record Date, by such Common Share certificate together with a copy of a summary of rights. The Distribution Date is defined as the earlier to occur of:
(i) 10 days following a public announcement that a person or group of affiliated or associated persons (an Acquiring Person) has acquired beneficial ownership (including derivative positions) of 10% or more of the issued and outstanding Common Shares (or, in the event an exchange is effected in accordance with Section 24 of the Rights Agreement and the Board of Directors determines that a later date is advisable, then such later date that is not more than 20 days after such public announcement); or
(ii) 10 business days (or such later date as may be determined by action of the Board of Directors prior to such time as any Person becomes an Acquiring Person) following the commencement of, or announcement of an intention to make, a tender offer or exchange offer the consummation of which would result in the beneficial ownership by a person or group of 10% or more of the issued and outstanding Common Shares.
The Rights are not exercisable until the Distribution Date. The Rights will expire on July 16, 2013 (the Final Expiration Date), unless the Final Expiration Date is extended or the Rights are earlier redeemed by the Company, in each case.
Note 11 Subsidiary Preferred Stock
During the three months ended September 30, 2012, dividends of $0.75 million on outstanding shares of preferred stock were declared and paid in full.
Note 12 Commitments and Contingencies
Commitments
Employment Contract
The employment agreement for our CEO, Mr. Anthony G. Petrello, provides for a term through March 30, 2015, with automatic one-year extensions each April 1, unless either party gives notice of nonrenewal. In the event of Mr. Petrellos termination without cause or constructive termination without cause, he would be entitled to receive three times the average of his base salary and annual bonus during the three fiscal years preceding the termination. If, by way of example, Mr. Petrello were terminated without cause subsequent to September 30, 2012, his payment would be approximately $31.1 million. The formula will be reduced to two times the average stated above after April 1, 2015. In the event of his death or disability, either he or his estate would be entitled to receive within 30 days thereafter a payment of $50 million.
We do not have insurance to cover, and we have not recorded an expense or accrued a liability relating to, this potential obligation. See Note 18 Commitments and Contingencies to our 2011 Annual Report for additional discussion and description of Mr. Petrellos employment agreement.
Contingencies
Income Tax Contingencies
We are subject to income taxes in the United States and numerous other jurisdictions. Significant judgment is required in determining our worldwide provision for income taxes. In the ordinary course of our business, there are many transactions and calculations where the ultimate tax determination is uncertain. We are regularly audited by tax authorities. Although we believe our tax estimates are reasonable, the final determination of tax audits and any related litigation could be materially different than what is reflected in income tax provisions and accruals. An audit or litigation could materially affect our financial position, income tax provision, net income, or cash flows in the period or periods challenged.
It is possible that future changes to tax laws (including tax treaties) could impact our ability to realize the tax savings recorded to date as well as future tax savings, resulting from our 2002 corporate reorganization. See Note 13 Income Taxes to our 2011 Annual Report for additional discussion.
On September 14, 2006, Nabors Drilling International Limited, one of our wholly owned Bermuda subsidiaries (NDIL), received a Notice of Assessment from Mexicos federal tax authorities in connection with the audit of NDILs Mexico branch for 2003. The notice proposes to deny depreciation expense deductions relating to drilling rigs operating in Mexico in 2003. The notice also proposes to deny a deduction for payments made to an affiliated company for the procurement of labor services in Mexico. The amount assessed was approximately $19.8 million (including interest and penalties). Nabors and its tax advisors previously concluded that the deductions were appropriate. NDILs Mexico branch took similar deductions for depreciation and labor expenses from 2004 to 2008. On June 30, 2009, the government proposed similar assessments against the Mexico branch of another wholly owned Bermuda subsidiary, Nabors Drilling International II Ltd. (NDIL II) for 2006. We anticipate that a similar assessment will eventually be proposed against NDIL for 2005 through 2008 and against NDIL II for 2007 to 2010. We believe that the potential assessments will range from $6 million to $26 million per year for the period from 2005 to 2009, and in the aggregate, would be approximately $90 million to $95 million. Although Nabors and its tax advisors previously concluded that the deductions were appropriate for each of these years, a reserve has been recorded in accordance with GAAP. The statute of limitations for NDILs 2004 tax year expired. Accordingly, during the fourth quarter of 2010, we released $7.4 million from our tax reserves, which represented the reserve recorded for that tax year. If these additional assessments were made and we ultimately did not prevail, we would be required to recognize additional tax for the amount in excess of the current reserve.
Self-Insurance
We estimate the level of our liability related to insurance and record reserves for these amounts in our consolidated financial statements. Our estimates are based on the facts and circumstances specific to existing claims and our past experience with similar claims. These loss estimates and accruals recorded in our financial statements for claims have historically been reasonable in light of the actual amount of claims paid. Although we believe our insurance coverage and reserve estimates are reasonable, a significant accident or other event that is not fully covered by insurance or contractual indemnity could occur and could materially affect our financial position and results of operations for a particular period.
Effective April 1, 2012, our workers compensation claims are subject to a $2.0 million per-occurrence deductible, and our automobile claims are subject to a $1.0 million per-occurrence deductible.
Litigation
Nabors and its subsidiaries are defendants or otherwise involved in a number of lawsuits in the ordinary course of business. We estimate the range of our liability related to pending litigation when we believe the amount and range of loss can be estimated. We record our best estimate of a loss when the loss is considered probable. When a liability is probable and there is a range of estimated loss with no best estimate in the range, we record the minimum estimated liability related to the lawsuits or claims. As additional information becomes available, we assess the potential liability related to our pending litigation and claims and revise our estimates. Due to uncertainties related to the resolution of lawsuits and claims, the ultimate outcome may differ from our estimates. For matters where an unfavorable outcome is reasonably possible and significant, we disclose the nature of the matter and a range of potential exposure, unless an estimate cannot be made at the time of disclosure. In the opinion of management and based on liability accruals provided, our ultimate exposure with respect to these pending lawsuits and claims is not expected to have a material adverse effect on our consolidated financial position or cash flows, although they could have a material adverse effect on our results of operations for a particular reporting period.
On July 5, 2007, we received an inquiry from the U.S. Department of Justice relating to its investigation of one of our vendors and compliance with the Foreign Corrupt Practices Act. The inquiry relates to transactions with and involving Panalpina, which provided freight forwarding and customs clearance services to some of our affiliates. The inquiry focused on transactions in Kazakhstan, Saudi Arabia, Algeria and Nigeria. The Audit Committee of our Board of Directors engaged outside counsel to review some of our transactions with this vendor, received periodic updates at its regularly scheduled meetings, and the Chairman of the Audit Committee received updates between meetings as circumstances warranted. The investigation included a review of certain amounts paid to and by Panalpina in connection with obtaining permits for the temporary importation of equipment and clearance of goods and materials through customs. Both the SEC and the Department of Justice have been advised of the results of our investigation. The SEC has advised us in April 2012 that it concluded its review of this matter and does not intend to recommend any enforcement action against us. Although the Department of Justice has not concluded its inquiry, we do not anticipate that its final determination will have an adverse effect on the Company.
In 2009, the Court of Ouargla (in Algeria) entered a judgment of approximately $19.7 million against us related to alleged customs infractions in 2009. We believe we did not receive proper notice of the judicial proceedings, and that the amount of the judgment was excessive in any case. We asserted the lack of legally required notice as a basis for challenging the judgment on appeal to the Algeria Supreme Court. On May 31, 2012, that court reversed the lower court and remanded the case to the Ouargla Court of Appeals for treatment consistent with the Supreme Courts ruling. Based upon our understanding of applicable law and precedent, we continue to believe that we will prevail. We do not believe that a loss is probable and have not accrued any amounts related to this matter. If we are ultimately required to pay a fine or judgment related to this matter, the amount of the loss could range from approximately $140,000 to $19.7 million.
In March 2011, the Court of Ouargla entered a judgment of approximately $39.1 million against us relating to alleged violations of Algerias foreign currency exchange controls, which require that goods and services provided locally be invoiced and paid in local currency. The case relates to certain foreign currency payments made to us by CEPSA, a Spanish operator, for wells drilled in 2006. Approximately $7.5 million of the total contract amount was paid offshore in foreign currency, and approximately $3.2 million was paid in local currency. The judgment includes fines and penalties of approximately four times the amount at issue, and is not payable pending appeal. We have appealed the ruling based on our understanding that the law in question applies only to resident entities incorporated under Algerian law. An intermediate court of appeals has upheld the lower courts ruling, and we have appealed the matter to the Algeria Supreme Court. While our payments were consistent with our historical operations in the country and, we believe, those of other multinational corporations there, as well as interpretations of the law by the Central Bank of Algeria, the ultimate resolution of this matter could result in a loss of up to $31.1 million in excess of amounts accrued.
On September 21, 2011, we received an informal inquiry from the SEC related to perquisites and personal benefits received by the officers and directors of Nabors, including their use of non-commercial aircraft. Our Audit Committee and Board of Directors have been apprised of this inquiry and we are cooperating with the SEC. The ultimate outcome of this process cannot be determined at this time.
The previously disclosed purported shareholder derivative lawsuits filed in 2011 and 2012 against Nabors Industries Ltd. and its Board of Directors relating to certain compensation arrangements have been dismissed. The allegations of each lawsuit were substantially similar, alleging that the members of the Board breached their fiduciary duties, wasted corporate assets and committed oppressive conduct against shareholders by agreeing to certain compensation arrangements with two senior officers of the Company, Eugene M. Isenberg and Anthony G. Petrello. The lawsuits sought an award of monetary damages in an unspecified amount, disgorgement by Messrs. Isenberg and Petrello of allegedly excessive compensation in an unspecified amount of at least $90 million, and reformation of Nabors compensation practices. The cases were filed, respectively, before Judges Gray Miller and Ewing Werlein in the United States Southern District of Texas, Houston Division, and Judge Mike Miller of the 11th Judicial District Court of Harris County, Texas. The case pending before Judge Gray Miller was voluntarily dismissed on January 31, 2012. Judge Werlein entered a final judgment on July 30, 2012 dismissing the case pending in the United States Southern District of Texas, finding that plaintiffs lacked standing to sue and failed to state a claim for which relief could be
granted. Plaintiffs initially appealed Judge Werleins ruling to the United States Fifth Circuit Court of Appeals, but voluntarily dismissed the appeal on October 22, 2012. Plaintiffs in the remaining state court case filed an agreed motion to dismiss with prejudice on October 22, 2012. The Company does not anticipate any further material activity in connection with these lawsuits.
On March 9, 2012, Nabors Global Holdings II Limited (NGH2L) signed a contract with ERG Resources, LLC (ERG) relating to the sale of all of the Class A shares of NGH2Ls wholly owned subsidiary, Ramshorn International Limited, an oil and gas exploration company. When ERG failed to meet its closing obligations, NGH2L terminated the transaction on March 19, 2012 and, as contemplated in the agreement, retained ERGs $3 million escrow deposit. ERG filed suit the following day in the 61st Judicial District Court of Harris County, Texas, in a case styled ERG Resources, LLC v. Nabors Global Holdings II Limited, Ramshorn International Limited, and Parex Resources, Inc.; Cause No. 2012-16446, seeking injunctive relief to halt any sale of the shares to a third party, specifically naming as defendant Parex Resources, Inc. (Parex). The lawsuit also seeks monetary damages of up to $100 million based on an alleged breach of contract by NGH2L and alleged tortious interference with contractual relations by Parex. Nabors successfully defeated ERGs effort to obtain a temporary restraining order from the Texas court on March 20, 2012. On March 23, 2012, ERG filed and obtained an ex parte stay from the Supreme Court of Bermuda (Commercial Court), in a case styled as ERG Resources LLC v. Nabors Global Holdings II Limited, Case No. 2012: No. 110. Nabors challenged the stay and, following a series of oral hearings on the matter, the Bermuda court discharged the stay by a ruling dated April 5, 2012. Nabors completed the sale of Ramshorns Class A shares to a Parex affiliate on April 12, 2012, which mooted ERGs application for a temporary injunction that was scheduled for hearing by the Texas court on April 13, 2012. ERG retains its causes of action for monetary damages, but Nabors believes the claims are foreclosed by the terms of the agreement and are without factual or legal merit. While Nabors intends to vigorously defend the lawsuit, the ultimate outcome of the lawsuit cannot be determined at this time.
Off-Balance Sheet Arrangements (Including Guarantees)
We are a party to some transactions, agreements or other contractual arrangements defined as off-balance sheet arrangements that could have a material future effect on our financial position, results of operations, liquidity and capital resources. The most significant of these off-balance sheet arrangements involve agreements and obligations under which we provide financial or performance assurance to third parties. Certain of these agreements serve as guarantees, including standby letters of credit issued on behalf of insurance carriers in conjunction with our workers compensation insurance program and other financial surety instruments such as bonds. In addition, we have provided indemnifications, which serve as guarantees, to some third parties. These guarantees include indemnification provided by Nabors to our share transfer agent and our insurance carriers. We are not able to estimate the potential future maximum payments that might be due under our indemnification guarantees.
Management believes the likelihood that we would be required to perform or otherwise incur any material losses associated with any of these guarantees is remote. The following table summarizes the total maximum amount of financial guarantees issued by Nabors:
|
|
Maximum Amount |
| |||||||||||||
|
|
Remainder |
|
2013 |
|
2014 |
|
Thereafter |
|
Total |
| |||||
|
|
|
|
(In thousands) |
|
|
| |||||||||
Financial standby letters of credit and other financial surety instruments |
|
$ |
31,469 |
|
$ |
56,657 |
|
$ |
105 |
|
$ |
|
|
$ |
88,231 |
|
Note 13 Earnings (Losses) Per Share
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 |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
(In thousands, except per share amounts) |
| ||||||||||
Net income (loss) (numerator): |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations, net of tax |
|
$ |
65,818 |
|
$ |
87,190 |
|
$ |
109,783 |
|
$ |
252,629 |
|
Less: net (income) loss attributable to noncontrolling interest |
|
(988 |
) |
(708 |
) |
453 |
|
355 |
| ||||
Adjusted income (loss) from continuing operations, net of tax basic |
|
64,830 |
|
86,482 |
|
110,236 |
|
252,984 |
| ||||
Add: interest expense on assumed conversion of our 0.94% senior exchangeable notes, net of tax (1) |
|
|
|
|
|
|
|
|
| ||||
Adjusted net income (loss) from continuing operations, net of tax diluted |
|
64,830 |
|
86,482 |
|
110,236 |
|
252,984 |
| ||||
Income (loss) from discontinued operations, net of tax |
|
10,826 |
|
(12,226 |
) |
26,721 |
|
96,545 |
| ||||
Adjusted net income (loss) attributable to Nabors |
|
75,656 |
|
74,256 |
|
136,957 |
|
349,529 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Earnings (losses) per share: |
|
|
|
|
|
|
|
|
| ||||
Basic from continuing operations |
|
$ |
.22 |
|
$ |
.30 |
|
$ |
.38 |
|
$ |
.88 |
|
Basic from discontinued operations |
|
.04 |
|
(.04 |
) |
.09 |
|
.34 |
| ||||
Total Basic |
|
$ |
.26 |
|
$ |
.26 |
|
$ |
.47 |
|
$ |
1.22 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted from continuing operations |
|
$ |
.22 |
|
$ |
.30 |
|
$ |
.38 |
|
$ |
.86 |
|
Diluted from discontinued operations |
|
.04 |
|
(.05 |
) |
.09 |
|
.33 |
| ||||
Total Diluted |
|
$ |
.26 |
|
$ |
.25 |
|
$ |
.47 |
|
$ |
1.19 |
|
|
|
|
|
|
|
|
|
|
| ||||
Shares (denominator): |
|
|
|
|
|
|
|
|
| ||||
Weighted-average number of shares outstanding basic |
|
290,367 |
|
287,487 |
|
289,822 |
|
286,971 |
| ||||
Net effect of dilutive stock options, warrants and restricted stock awards based on the if-converted method |
|
2,134 |
|
4,499 |
|