Condensed Consolidating Financial Information | Note 12 Condensed Consolidating Financial Information Nabors has fully and unconditionally guaranteed all of the issued public debt securities of Nabors Delaware, a wholly owned subsidiary. The following condensed consolidating financial information is included so that separate financial statements of Nabors Delaware are not required to be filed with the SEC. The condensed consolidating financial statements present investments in both consolidated and unconsolidated affiliates using the equity method of accounting. The following condensed consolidating financial information presents condensed consolidating balance sheets as of March 31, 2017 and December 31, 2016, statements of income (loss) and statements of other comprehensive income (loss) for the three months ended March 31, 2017 and 2016, and statements of cash flows for the three months ended March 31, 2017 and 2016 of (a) Nabors, parent/guarantor, (b) Nabors Delaware, issuer of public debt securities guaranteed by Nabors, (c) the non-guarantor subsidiaries, (d) consolidating adjustments necessary to consolidate Nabors and its subsidiaries and (e) Nabors on a consolidated basis. Condensed Consolidating Balance Sheets March 31, 2017 Other Nabors Nabors Subsidiaries (Parent/ Delaware (Non- Consolidating Guarantor) (Issuer) Guarantors) Adjustments Total (In thousands) ASSETS Current assets: Cash and cash equivalents $ 8,579 $ 4 $ 192,105 $ — $ 200,688 Short-term investments — — 27,907 — 27,907 Accounts receivable, net — — 514,446 — 514,446 Inventory, net — — 109,461 — 109,461 Assets held for sale — — 77,118 — 77,118 Other current assets 57 28,080 164,899 — 193,036 Total current assets 8,636 28,084 1,085,936 — 1,122,656 Property, plant and equipment, net — — 6,218,699 — 6,218,699 Goodwill — — 166,999 — 166,999 Intercompany receivables 144,795 — 1,117,044 (1,261,839) — Investment in consolidated affiliates 3,044,185 4,779,879 1,151,049 (8,975,113) — Deferred tax assets — 469,784 373,973 (469,784) 373,973 Other long-term assets — 161 301,414 (88,590) 212,985 Total assets $ 3,197,616 $ 5,277,908 $ 10,415,114 $ (10,795,326) $ 8,095,312 LIABILITIES AND EQUITY Current liabilities: Current portion of debt $ — $ — $ 313 $ — $ 313 Trade accounts payable 113 24 241,195 — 241,332 Accrued liabilities 19,555 27,386 450,423 — 497,364 Income taxes payable — — 32,640 — 32,640 Total current liabilities 19,668 27,410 724,571 — 771,649 Long-term debt — 3,750,255 — (88,590) 3,661,665 Other long-term liabilities — 22,729 444,519 — 467,248 Deferred income taxes — — 478,140 (469,784) 8,356 Intercompany payable — 1,261,839 — (1,261,839) — Total liabilities 19,668 5,062,233 1,647,230 (1,820,213) 4,908,918 Shareholders’ equity 3,177,948 215,675 8,759,438 (8,975,113) 3,177,948 Noncontrolling interest — — 8,446 — 8,446 Total equity 3,177,948 215,675 8,767,884 (8,975,113) 3,186,394 Total liabilities and equity $ 3,197,616 $ 5,277,908 $ 10,415,114 $ (10,795,326) $ 8,095,312 Condensed Consolidating Balance Sheets December 31, 2016 Other Nabors Nabors Subsidiaries (Parent/ Delaware (Non- Consolidating Guarantor) (Issuer) Guarantors) Adjustments Total (In thousands) ASSETS Current assets: Cash and cash equivalents $ 1,148 $ 10,177 $ 252,768 $ — $ 264,093 Short-term investments — — 31,109 — 31,109 Accounts receivable, net — — 508,355 — 508,355 Inventory, net — — 103,595 — 103,595 Assets held for sale — — 76,668 — 76,668 Other current assets 50 22,209 149,760 — 172,019 Total current assets 1,198 32,386 1,122,255 — 1,155,839 Property, plant and equipment, net — — 6,267,583 — 6,267,583 Goodwill — — 166,917 — 166,917 Intercompany receivables 142,447 — 1,342,942 (1,485,389) — Investment in consolidated affiliates 3,170,254 4,830,572 1,083,948 (9,084,774) — Deferred tax assets — 443,049 366,586 (443,049) 366,586 Other long-term assets — 344 447,962 (218,216) 230,090 Total assets $ 3,313,899 $ 5,306,351 $ 10,798,193 $ (11,231,428) $ 8,187,015 LIABILITIES AND EQUITY Current liabilities: Current debt $ — $ — $ 297 $ — $ 297 Trade accounts payable 205 8 264,365 — 264,578 Accrued liabilities 20,669 65,246 457,333 — 543,248 Income taxes payable — — 13,811 — 13,811 Total current liabilities 20,874 65,254 735,806 — 821,934 Long-term debt — 3,796,550 — (218,215) 3,578,335 Other long-term liabilities — 22,659 499,797 — 522,456 Deferred income taxes — — 452,544 (443,049) 9,495 Intercompany payable 46,000 1,439,390 — (1,485,390) — Total liabilities 66,874 5,323,853 1,688,147 (2,146,654) 4,932,220 Shareholders’ equity 3,247,025 (17,502) 9,102,276 (9,084,774) 3,247,025 Noncontrolling interest — — 7,770 — 7,770 Total equity 3,247,025 (17,502) 9,110,046 (9,084,774) 3,254,795 Total liabilities and equity $ 3,313,899 $ 5,306,351 $ 10,798,193 $ (11,231,428) $ 8,187,015 Condensed Consolidating Statements of Income (Loss) Three Months Ended March 31, 2017 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Revenues and other income: Operating revenues $ — $ — $ 562,550 $ — $ 562,550 Earnings (losses) from unconsolidated affiliates — — 2 — 2 Earnings (losses) from consolidated affiliates (145,871) (50,717) (96,239) 292,827 — Investment income (loss) 17 63 3,621 (2,980) 721 Total revenues and other income (145,854) (50,654) 469,934 289,847 563,273 Costs and other deductions: Direct costs — — 387,644 — 387,644 General and administrative expenses 3,298 137 60,153 (179) 63,409 Research and engineering — — 11,757 — 11,757 Depreciation and amortization — 31 203,641 — 203,672 Interest expense — 60,755 (4,237) — 56,518 Other, net (159) 11,397 2,093 179 13,510 Intercompany interest expense (9) — 9 — — Total costs and other deductions 3,130 72,320 661,060 — 736,510 Income (loss) from continuing operations before income taxes (148,984) (122,974) (191,126) 289,847 (173,237) Income tax expense (benefit) — (26,735) 1,126 — (25,609) Income (loss) from continuing operations, net of tax (148,984) (96,239) (192,252) 289,847 (147,628) Income (loss) from discontinued operations, net of tax — — (439) — (439) Net income (loss) (148,984) (96,239) (192,691) 289,847 (148,067) Less: Net (income) loss attributable to noncontrolling interest — — (917) — (917) Net income (loss) attributable to Nabors $ (148,984) $ (96,239) $ (193,608) $ 289,847 $ (148,984) Condensed Consolidating Statements of Income (Loss) Three Months Ended March 31, 2016 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Revenues and other income: Operating revenues $ — $ — $ 597,571 $ — $ 597,571 Earnings (losses) from unconsolidated affiliates — — (167,151) — (167,151) Earnings (losses) from consolidated affiliates (395,770) (106,087) (137,970) 639,827 — Investment income (loss) — 123 3,201 (2,981) 343 Intercompany interest income — 160 — (160) — Total revenues and other income (395,770) (105,804) 295,651 636,686 430,763 Costs and other deductions: Direct costs — — 365,023 — 365,023 General and administrative expenses 2,362 131 59,998 (157) 62,334 Research and engineering — — 8,162 — 8,162 Depreciation and amortization — 31 215,787 — 215,818 Interest expense — 50,664 (4,934) — 45,730 Other, net 157 65 182,025 157 182,404 Intercompany interest expense 5 — 155 (160) — Total costs and other deductions 2,524 50,891 826,216 (160) 879,471 Income (loss) from continuing operations before income taxes (398,294) (156,695) (530,565) 636,846 (448,708) Income tax expense (benefit) — (18,725) (33,339) — (52,064) Income (loss) from continuing operations, net of tax (398,294) (137,970) (497,226) 636,846 (396,644) Income (loss) from discontinued operations, net of tax — — (926) — (926) Net income (loss) (398,294) (137,970) (498,152) 636,846 (397,570) Less: Net (income) loss attributable to noncontrolling interest — — (724) — (724) Net income (loss) attributable to Nabors $ (398,294) $ (137,970) $ (498,876) $ 636,846 $ (398,294) Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2017 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Net income (loss) attributable to Nabors $ (148,984) $ (96,239) $ (193,608) $ 289,847 $ (148,984) Other comprehensive income (loss) before tax: Translation adjustment attributable to Nabors Unrealized gain (loss) on translation adjustment 3,860 (7) 3,860 (3,853) 3,860 Less: reclassification adjustment for realized (gain) loss on translation adjustment — — — — — Translation adjustment attributable to Nabors 3,860 (7) 3,860 (3,853) 3,860 Unrealized gains (losses) on marketable securities: Unrealized gains (losses) on marketable securities (3,201) — (3,201) 3,201 (3,201) Less: reclassification adjustment for (gains) losses included in net income (loss) — — — — — Unrealized gains (losses) on marketable securities (3,201) — (3,201) 3,201 (3,201) Pension liability amortization and adjustment 50 50 100 (150) 50 Unrealized gains (losses) and amortization on cash flow hedges 153 153 153 (306) 153 Other comprehensive income (loss) before tax 862 196 912 (1,108) 862 Income tax expense (benefit) related to items of other comprehensive income (loss) 79 79 158 (237) 79 Other comprehensive income (loss), net of tax 783 117 754 (871) 783 Comprehensive income (loss) attributable to Nabors (148,201) (96,122) (192,854) 288,976 (148,201) Net income (loss) attributable to noncontrolling interest — — 917 — 917 Translation adjustment attributable to noncontrolling interest — — 49 — 49 Comprehensive income (loss) attributable to noncontrolling interest — — 966 — 966 Comprehensive income (loss) $ (148,201) $ (96,122) $ (191,888) $ 288,976 $ (147,235) Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended March 31, 2016 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Net income (loss) attributable to Nabors $ (398,294) $ (137,970) $ (498,876) $ 636,846 $ (398,294) Other comprehensive income (loss) before tax: Translation adjustment attributable to Nabors Unrealized gain (loss) on translation adjustment 33,362 (46) 33,316 (33,270) 33,362 Less: reclassification adjustment for realized (gain) loss on translation adjustment — — — — — Translation adjustment attributable to Nabors 33,362 (46) 33,316 (33,270) 33,362 Unrealized gains (losses) on marketable securities: Unrealized gains (losses) on marketable securities 769 — 769 (769) 769 Less: reclassification adjustment for (gains) losses included in net income (loss) — — — — — Unrealized gains (losses) on marketable securities 769 — 769 (769) 769 Pension liability amortization and adjustment 174 174 348 (522) 174 Unrealized gains (losses) and amortization on cash flow hedges 153 153 153 (306) 153 Other comprehensive income (loss) before tax 34,458 281 34,586 (34,867) 34,458 Income tax expense (benefit) related to items of other comprehensive income (loss) 129 129 198 (327) 129 Other comprehensive income (loss), net of tax 34,329 152 34,388 (34,540) 34,329 Comprehensive income (loss) attributable to Nabors (363,965) (137,818) (464,488) 602,306 (363,965) Net income (loss) attributable to noncontrolling interest — — 724 — 724 Translation adjustment attributable to noncontrolling interest — — 419 — 419 Comprehensive income (loss) attributable to noncontrolling interest — — 1,143 — 1,143 Comprehensive income (loss) $ (363,965) $ (137,818) $ (463,345) $ 602,306 $ (362,822) Condensed Consolidating Statements Cash Flows Three Months Ended March 31, 2017 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Net cash provided by (used for) operating activities $ 70,492 $ (112,431) $ 53,928 $ (69,980) $ (57,991) Cash flows from investing activities: Purchases of investments — — (4) — (4) Sales and maturities of investments — — 91 — 91 Capital expenditures — — (183,427) — (183,427) Proceeds from sales of assets and insurance claims — — 3,253 — 3,253 Change in intercompany balances — (198,035) 198,035 — — Other changes in investing — — (106) — (106) Net cash provided by (used for) investing activities — (198,035) 17,842 — (180,193) Cash flows from financing activities: Increase (decrease) in cash overdrafts — — (469) — (469) Proceeds from issuance of long-term debt — 411,200 — — 411,200 Debt issuance costs — (10,439) — — (10,439) Proceeds from (payments for) issuance of common shares 8,300 — — — 8,300 Capped call hedge transactions — (40,250) — — (40,250) Reduction of long-term debt — (57,670) (112,821) — (170,491) Dividends to shareholders (20,020) — — 2,980 (17,040) Payments on term loan — (162,500) — — (162,500) Proceeds from (payments for) short-term borrowings — — 16 — 16 Cash proceeds from equity component of convertible debt — 159,952 — — 159,952 Proceeds from issuance of intercompany debt 20,000 20,000 (40,000) — — Paydown of intercompany debt (66,000) (20,000) 86,000 — — Distribution from subsidiary to parent — — (67,000) 67,000 — Other changes (5,341) — — — (5,341) Net cash (used for) provided by financing activities (63,061) 300,293 (134,274) 69,980 172,938 Effect of exchange rate changes on cash and cash equivalents — — 1,841 — 1,841 Net increase (decrease) in cash and cash equivalents 7,431 (10,173) (60,663) — (63,405) Cash and cash equivalents, beginning of period 1,148 10,177 252,768 — 264,093 Cash and cash equivalents, end of period $ 8,579 $ 4 $ 192,105 $ — $ 200,688 Condensed Consolidating Statements Cash Flows Three Months Ended March 31, 2016 Nabors Other Nabors Delaware Subsidiaries (Parent/ (Issuer/ (Non- Consolidating Guarantor) Guarantor) Guarantors) Adjustments Total (In thousands) Net cash provided by (used for) operating activities $ 1,790 $ (116,240) $ 278,937 $ (2,981) $ 161,506 Cash flows from investing activities: Sales and maturities of investments — — 41 — 41 Proceeds from sales of assets and insurance claims — — 5,448 — 5,448 Capital expenditures — — (129,875) — (129,875) Change in intercompany balances — 34,916 (34,916) — — Other — — (4,439) — (4,439) Net cash provided by (used for) investing activities — 34,916 (163,741) — (128,825) Cash flows from financing activities: Increase (decrease) in cash overdrafts — — 1,642 — 1,642 Reduction in long-term debt — — (148,045) — (148,045) Dividends to shareholders (19,903) — — 2,981 (16,922) Proceeds from (payments for) commercial paper, net — 1,325 — — 1,325 Proceeds (issuance) of intercompany debt 22,000 — (22,000) — — Proceeds from revolving credit facilities — 150,000 — — 150,000 Reduction in revolving credit facilities — (70,000) — — (70,000) Repurchase of common shares — — (1,687) — (1,687) Proceeds from short-term borrowings — — (628) — (628) Other changes (3,190) — — — (3,190) Net cash (used for) provided by financing activities (1,093) 81,325 (170,718) 2,981 (87,505) Effect of exchange rate changes on cash and cash equivalents — — 968 — 968 Net increase (decrease) in cash and cash equivalents 697 1 (54,554) — (53,856) Cash and cash equivalents, beginning of period 873 10 253,647 — 254,530 Cash and cash equivalents, end of period $ 1,570 $ 11 $ 199,093 $ — $ 200,674 |