QuickLinks -- Click here to rapidly navigate through this document
NABORS INDUSTRIES, LTD. AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(In thousands, except ratio amounts)
| | 2014 | Years Ended December 31, 2013 | 2012 | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Income (loss) from continuing operations before income taxes | $ | (604,615 | ) | $ | 106,160 | $ | 276,960 | |||||
Less earnings (add losses) from affiliates, net of dividends | 7,102 | 800 | 299,717 | |||||||||
Less subsidiary preferred stock dividends | (1,984 | ) | (3,000 | ) | (3,000 | ) | ||||||
Add earnings (less losses) from affiliates net, from discontinued operations | — | — | — | |||||||||
Add amortization of capitalized interest | 14,901 | 13,282 | 12,600 | |||||||||
Add fixed charges as adjusted (from below) | 185,772 | 232,497 | 260,222 | |||||||||
| | | | | | | | | | | | |
Earnings | (1) | $ | (398,824 | ) | $ | 349,739 | $ | 846,499 | ||||
| | | | | | | | | | | | |
Fixed charges: | ||||||||||||
Interest expense: | ||||||||||||
Interest on indebtedness | $ | 171,761 | $ | 217,347 | $ | 245,706 | ||||||
Capitalized | 24,441 | 13,045 | 18,957 | |||||||||
Amortization of debt related costs(1) | 6,187 | 6,071 | 6,198 | |||||||||
Subsidiary preferred stock dividends | 1,984 | 3,000 | 3,000 | |||||||||
Interest portion of rental expense | 5,840 | 6,079 | 5,318 | |||||||||
| | | | | | | | | | | | |
Fixed charges before adjustments | (2) | 210,213 | 245,542 | 279,179 | ||||||||
Less capitalized interest | (24,441 | ) | (13,045 | ) | (18,957 | ) | ||||||
| | | | | | | | | | | | |
Fixed charges as adjusted | $ | 185,772 | $ | 232,497 | $ | 260,222 | ||||||
| | | | | | | | | | | | |
Ratio (earnings divided by fixed charges before adjustments) | (1)/(2) | N/A | (2) | 1.42 | 3.03 | |||||||
| | | | | | | | | | | | |
- (1)
- Includes deferred financing, discount and premium amortization.
- (2)
- The ratio of earnings to fixed charges was negative for the year ended December 31, 2014. Additional earnings of $609.0 million would be needed to have a one-to-one ratio of earnings to fixed charges.
NABORS INDUSTRIES, LTD. AND SUBSIDIARIES COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES (In thousands, except ratio amounts)