EX-99.1 2 tm2420005d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NEWS RELEASE

 

Nabors Announces Second Quarter 2024 Results

 

HAMILTON, Bermuda, July 23, 2024 /PRNewswire/ - Nabors Industries Ltd. (“Nabors” or the “Company”) (NYSE: NBR) today reported second quarter 2024 operating revenues of $735 million, compared to operating revenues of $734 million in the first quarter. The net loss attributable to Nabors shareholders for the quarter was $32 million, compared to a net loss of $34 million in the first quarter. This equates to a loss of $4.29 per diluted share, compared to a loss per diluted share of $4.54 in the first quarter. Second quarter adjusted EBITDA was $218 million, compared to $221 million in the previous quarter.

 

Highlights

 

oNabors Lower 48 rigs continued to set the standard for performance on challenging wells. A major operator in the Delaware Basin drilled its fastest four-mile lateral, utilizing a Nabors PACE®-X rig and a package of NDS technology. A second large operator, in the Eagle Ford, drilled a single-run, four-mile lateral in 14 days, using a Nabors PACE®-M1000 rig.

 

oA large operator in the Bakken committed to Nabors’ full automation suite across all of its rigs, including SmartDRILL™ and SmartSLIDE®. With these installations, NDS will reach record penetration of its automated directional drilling solution on Nabors rigs.

 

oA major operator committed funding to support the next generation of Nabors’ RZR red zone robotics drillfloor automation module. This includes an installation on one of this client’s rigs in the Permian, and the opportunity to scale up from there.

 

oKuwait Oil Company formally awarded multiyear contracts for three high-specification rigs. The Company plans to deploy existing in-country rigs for this opportunity.

 

Anthony G. Petrello, Nabors Chairman, CEO and President, commented, “Our second quarter operating results were better than we expected. This performance was driven by growth and higher average daily margins in our International Drilling segment, as well as stronger performance in our Drilling Solutions and Rig Technologies segments.

 

“Rig count continued to grow in our International segment, as we started up previously awarded rigs. With a substantial number of additional rig awards already in hand, across the Middle East and Latin America, we have a well-defined trajectory for international expansion over the next couple of years. We have scheduled 19 deployments over the next 18 months. We also have identified additional opportunities that could extend this growth path.

 

“Stable pricing supported our results in the Lower 48 market. Our average rig count decreased somewhat compared to the prior quarter, essentially in line with our expectation. Activity declines in the Northeast and South Texas were partially offset by increases in North Dakota and our Western region. Results in our Drilling Solutions segment were above our target, reflecting growth in our International markets as well as on third party rigs in the U.S.”

 

1 

 

 

NEWS RELEASE

 

Segment Results

 

The U.S. Drilling segment reported second quarter adjusted EBITDA of $114.0 million, compared to $120.4 million in the first quarter. Nabors’ second quarter Lower 48 average rig count totaled 69, versus 72 in the first quarter. Daily adjusted gross margin in that market averaged $15,600, down 2% as compared to the prior quarter.

 

International Drilling adjusted EBITDA totaled $106.4 million, compared to $102.5 million in the first quarter. Average rig count increased to 84 from 81, driven by rig additions in Algeria and Saudi Arabia. Daily adjusted gross margin for the second quarter averaged $16,050, essentially in line with the prior quarter.

 

Drilling Solutions adjusted EBITDA was $32.5 million, compared to $31.8 million in the first quarter. This increase was essentially driven by revenue growth on third-party Lower 48 and international rigs of 22% and 18%, respectively.

 

In Rig Technologies, adjusted EBITDA increased to $7.3 million, versus $6.8 million in the first quarter. The increase was spread across business lines including capital equipment, OEM repair, and energy transition.

 

Adjusted Free Cash Flow

 

Adjusted free cash flow was $57 million in the second quarter. Capital expenditures totaled $138 million, which included $56 million supporting the newbuilds in Saudi Arabia. This compares to $112 million in the first quarter, including $35 million supporting the newbuilds.

 

William Restrepo, Nabors CFO, stated, “Our overall results exceeded outlook. The emerging international market strength we saw last year is now manifesting in rig additions for our International drilling segment. We expect our pipeline of scheduled international deployments to drive an increase in rig count of at least 20% from the end of 2023 through the end of 2025. This includes rigs in Algeria, Argentina, Kuwait, and Saudi Arabia. On top of these, we have multiple attractive opportunities. Our approach to these opportunities will remain disciplined, ensuring they are consistent with our free cash flow commitments over the next few years.

 

“In the U.S., our Lower 48 results were supported by continued high utilization of high-spec rigs and strong pricing. As we look ahead, we see opportunities to add rigs and offset some of the attrition in the natural gas focused markets. We expect our rig count to increase moderately for the balance of the year.

 

“We achieved significant milestones to solidify our capital structure. During the second quarter, we increased the amount on our revolving credit facility and extended it until 2029. More recently, we placed $550 million of notes due in 2031. With these proceeds, we intend to retire the similar notes due in 2026. Once completed, our next maturity comes in mid-2027.

 

“The strong results drove our cash generation. Adjusted free cash flow for the first half of the year reached $65 million. This performance supports our previous full-year 2024 adjusted free cash flow target of $100-$200 million.” 

 

2 

 

 

NEWS RELEASE

 

Outlook

 

Nabors expects the following metrics for the third quarter of 2024:

 

U.S. Drilling

 

oLower 48 average rig count of approximately 70 rigs

oLower 48 daily adjusted gross margin of $15,100-$15,200

oAlaska and Gulf of Mexico combined adjusted EBITDA of approximately $20 million

 

International

 

oAverage rig count up by approximately one rig versus the second quarter average

oDaily adjusted gross margin of $16,200-$16,300

 

Drilling Solutions

 

oAdjusted EBITDA up sequentially by approximately 6%

 

Rig Technologies

 

oAdjusted EBITDA up sequentially by approximately $1.5 million

 

Capital Expenditures

 

oCapital expenditures of $190-$200 million, with $80-$85 million for the newbuilds in Saudi Arabia

oFull-year capital expenditures of approximately $590 million, including funding for the recent rig awards

 

Adjusted Free Cash Flow

 

oFull year adjusted free cash flow of $100-$200 million

 

Mr. Petrello concluded, “These results, and our outlook, illustrate the success of our strategy. We remain committed to deploying the global drilling industry’s leading technology. The growing adoption of these innovations by our client base across the globe gives us confidence that we are on the right track. And as I’ve stated before, we expect the extraordinary strength of the international markets to continue driving our growth over the coming years.”

 

About Nabors Industries

 

Nabors Industries (NYSE: NBR) is a leading provider of advanced technology for the energy industry. With presence in more than 20 countries, Nabors has established a global network of people, technology and equipment to deploy solutions that deliver safe, efficient and responsible energy production. By leveraging its core competencies, particularly in drilling, engineering, automation, data science and manufacturing, Nabors aims to innovate the future of energy and enable the transition to a lower-carbon world. Learn more about Nabors and its energy technology leadership: www.nabors.com.

 

3 

 

 

NEWS RELEASE

 

Forward-looking Statements

 

The information included in this press release 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 a number of 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 press release reflect management's estimates and beliefs as of the date of this press release. Nabors does not undertake to update these forward-looking statements.

 

Non-GAAP Disclaimer

 

This press release presents certain “non-GAAP” financial measures. The components of these non-GAAP measures are computed by using amounts that are determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Adjusted operating income (loss) represents income (loss) from continuing operations before income taxes, interest expense, investment income (loss), and other, net. Adjusted EBITDA is computed similarly, but also excludes depreciation and amortization expenses. In addition, adjusted EBITDA and adjusted operating income (loss) exclude certain cash expenses that the Company is obligated to make. Net debt is calculated as total debt minus the sum of cash, cash equivalents and short-term investments.

 

Adjusted free cash flow represents net cash provided by operating activities less cash used for capital expenditures, net of proceeds from sales of assets. Management believes that adjusted free cash flow is an important liquidity measure for the company and that it is useful to investors and management as a measure of the company’s ability to generate cash flow, after reinvesting in the company for future growth, that could be available for paying down debt or other financing cash flows, such as dividends to shareholders. Management believes that this non-GAAP measure is useful information to investors when comparing our cash flows with the cash flows of other companies.

 

Each of these non-GAAP measures has limitations and therefore should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including Adjusted EBITDA, adjusted operating income (loss), net debt, and adjusted free cash flow, because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance. Securities analysts and investors also use these measures as some of the metrics on which they analyze the Company’s performance. Other companies in this industry may compute these measures differently. Reconciliations of consolidated adjusted EBITDA and adjusted operating income (loss) to income (loss) from continuing operations before income taxes, net debt to total debt, and adjusted free cash flow to net cash provided by operations, which are their nearest comparable GAAP financial measures, are included in the tables at the end of this press release. We do not provide a forward-looking reconciliation of our outlook for Segment Adjusted EBITDA, Segment Gross Margin or Adjusted Free Cash Flow, as the amount and significance of items required to develop meaningful comparable GAAP financial measures cannot be estimated at this time without unreasonable efforts. These special items could be meaningful.

 

Investor Contacts:  William C. Conroy, CFA, Vice President of Corporate Development & Investor Relations, +1 281-775-2423 or via e-mail [email protected], or Kara Peak, Director of Corporate Development & Investor Relations, +1 281-775-4954 or via email [email protected]. To request investor materials, contact Nabors' corporate headquarters in Hamilton, Bermuda at +441-292-1510 or via e-mail [email protected]

 

4 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands, except per share amounts)  2024   2023   2024   2024   2023 
                     
Revenues and other income:                         
Operating revenues  $734,798   $767,067   $733,704   $1,468,502   $1,546,206 
Investment income (loss)   8,181    11,743    10,201    18,382    21,609 
Total revenues and other income   742,979    778,810    743,905    1,486,884    1,567,815 
                          
Costs and other deductions:                         
Direct costs   440,225    455,531    437,077    877,302    917,860 
General and administrative expenses   62,154    63,232    61,751    123,905    124,962 
Research and engineering   14,362    13,281    13,863    28,225    28,355 
Depreciation and amortization   160,141    159,698    157,685    317,826    322,729 
Interest expense   51,493    46,164    50,379    101,872    91,305 
Other, net   12,079    (1,775)   16,108    28,187    (44,150)
Total costs and other deductions   740,454    736,131    736,863    1,477,317    1,441,061 
                          
Income (loss) before income taxes   2,525    42,679    7,042    9,567    126,754 
Income tax expense (benefit)   15,554    26,448    16,044    31,598    49,463 
                          
Net income (loss)   (13,029)   16,231    (9,002)   (22,031)   77,291 
Less: Net (income) loss attributable to noncontrolling interest   (19,226)   (11,620)   (25,331)   (44,557)   (23,456)
Net income (loss) attributable to Nabors  $(32,255)  $4,611   $(34,333)  $(66,588)  $53,835 
                          
Earnings (losses) per share:                         
   Basic  $(4.29)  $(0.31)  $(4.54)  $(8.83)  $4.05 
   Diluted  $(4.29)  $(0.31)  $(4.54)  $(8.83)  $3.79 
                          
Weighted-average number of common shares outstanding:                         
   Basic   9,207    9,195    9,176    9,191    9,178 
   Diluted   9,207    9,195    9,176    9,191    10,141 
                          
                          
Adjusted EBITDA  $218,057   $235,023   $221,013   $439,070   $475,029 
                          
Adjusted operating income (loss)  $57,916   $75,325   $63,328   $121,244   $152,300 

 

1-1 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

   June 30,   March 31,   December 31, 
(In thousands)  2024   2024   2023 
ASSETS               
Current assets:               
Cash and short-term investments  $473,608   $425,560   $1,070,178 
Accounts receivable, net   368,550    416,873    347,837 
Other current assets   235,632    231,926    227,663 
     Total current assets   1,077,790    1,074,359    1,645,678 
Property, plant and equipment, net   2,813,148    2,841,294    2,898,728 
Other long-term assets   724,755    729,319    733,559 
     Total assets  $4,615,693   $4,644,972   $5,277,965 
                
LIABILITIES AND EQUITY               
Current liabilities:               
Current debt  $-   $-   $629,621 
Trade accounts payable   331,468    319,436    294,442 
Other current liabilities   259,454    282,982    289,918 
     Total current liabilities   590,922    602,418    1,213,981 
Long-term debt   2,514,169    2,512,175    2,511,519 
Other long-term liabilities   247,587    256,956    271,380 
     Total liabilities   3,352,678    3,371,549    3,996,880 
                
Redeemable noncontrolling interest in subsidiary   761,415    750,600    739,075 
                
Equity:               
Shareholders' equity   250,371    286,338    326,614 
Noncontrolling interest   251,229    236,485    215,396 
     Total equity   501,600    522,823    542,010 
     Total liabilities and equity  $4,615,693   $4,644,972   $5,277,965 

 

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   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands, except rig activity)  2024   2023   2024   2024   2023 
Operating revenues:                         
U.S. Drilling  $259,723   $314,830   $271,989   $531,712   $665,482 
International Drilling   356,733    337,650    349,359    706,092    657,698 
Drilling Solutions   82,961    76,855    75,574    158,535    151,898 
Rig Technologies (1)   49,546    63,565    50,156    99,702    122,044 
Other reconciling items (2)   (14,165)   (25,833)   (13,374)   (27,539)   (50,916)
Total operating revenues  $734,798   $767,067   $733,704   $1,468,502   $1,546,206 
                          
Adjusted EBITDA: (3)                         
U.S. Drilling  $114,020   $141,446   $120,403   $234,423   $297,935 
International Drilling   106,371    98,331    102,498    208,869    186,939 
Drilling Solutions   32,468    32,756    31,787    64,255    64,670 
Rig Technologies (1)   7,330    6,408    6,801    14,131    11,362 
Other reconciling items (4)   (42,132)   (43,918)   (40,476)   (82,608)   (85,877)
Total adjusted EBITDA  $218,057   $235,023   $221,013   $439,070   $475,029 
                          
Adjusted operating income (loss): (5)                         
U.S. Drilling  $45,085   $75,408   $50,529   $95,614   $161,277 
International Drilling   23,672    10,407    22,476    46,148    12,364 
Drilling Solutions   27,319    28,351    26,893    54,212    55,489 
Rig Technologies (1)   4,860    5,052    4,209    9,069    8,746 
Other reconciling items (4)   (43,020)   (43,893)   (40,779)   (83,799)   (85,576)
Total adjusted operating income (loss)  $57,916   $75,325   $63,328   $121,244   $152,300 
                          
Rig activity:                         
Average Rigs Working: (7)                         
Lower 48   68.7    81.6    71.9    70.3    87.4 
Other US   6.3    7.0    6.8    6.5    7.0 
U.S. Drilling   75.0    88.6    78.7    76.8    94.4 
International Drilling   84.4    77.1    81.0    82.7    76.8 
Total average rigs working   159.4    165.7    159.7    159.5    171.2 
                          
Daily Rig Revenue: (6),(8)                         
Lower 48  $35,334   $36,751   $35,468   $35,402   $36,593 
Other US   68,008    65,860    64,402    66,135    68,263 
U.S. Drilling (10)   38,076    39,049    37,968    38,020    38,940 
International Drilling   46,469    48,106    47,384    46,917    47,319 
                          
Daily Adjusted Gross Margin: (6),(9)                         
Lower 48  $15,598   $16,890   $16,011   $15,809   $16,784 
Other US   38,781    35,932    35,184    36,912    36,520 
U.S. Drilling (10)   17,544    18,394    17,667    17,607    18,246 
International Drilling   16,050    16,276    16,061    16,056    15,754 

 

1-3

 

 

(1) Includes our oilfield equipment manufacturing activities.
   
(2) Represents the elimination of inter-segment transactions related to our Rig Technologies operating segment.
   
(3) Adjusted EBITDA represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, other, net and depreciation and amortization. Adjusted EBITDA is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted EBITDA excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.  A reconciliation of this non-GAAP measure to net income (loss), which is the most closely comparable GAAP measure, is provided in the table set forth immediately following the heading "Reconciliation of Non-GAAP Financial Measures to Net Income (Loss)".
   
(4) Represents the elimination of inter-segment transactions and unallocated corporate expenses.
   
(5) Adjusted operating income (loss) represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense  and other, net. Adjusted operating income (loss) is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted operating income (loss) excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently.  A reconciliation of this non-GAAP measure to net income (loss), which is the most closely comparable GAAP measure, is provided in the table set forth immediately following the heading "Reconciliation of Non-GAAP Financial Measures to Net Income (Loss)".
   
(6) Rig revenue days represents the number of days the Company's rigs are contracted and performing under a contract during the period.  These would typically include days in which operating, standby and move revenue is earned.
   
(7) Average rigs working represents a measure of the average number of rigs operating during a given period.  For example, one rig operating 45 days during a quarter represents approximately 0.5 average rigs working for the quarter.  On an annual period, one rig operating 182.5 days represents approximately 0.5 average rigs working for the year.  Average rigs working can also be calculated as rig revenue days during the period divided by the number of calendar days in the period.
   
(8) Daily rig revenue represents operating revenue, divided by the total number of revenue days during the quarter.   
   
(9) Daily adjusted gross margin represents operating revenue less direct costs, divided by the total number of rig revenue days during the quarter.   
   
(10) The U.S. Drilling segment includes the Lower 48, Alaska, and Gulf of Mexico operating areas.

 

1-4

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

Reconciliation of Earnings per Share

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(in thousands, except per share amounts)  2024   2023   2024   2024   2023 
BASIC EPS:                         
Net income (loss) (numerator):                         
Income (loss), net of tax  $(13,029)  $16,231   $(9,002)  $(22,031)  $77,291 
Less: net (income) loss attributable to noncontrolling interest   (19,226)   (11,620)   (25,331)   (44,557)   (23,456)
Less: distributed and undistributed earnings allocated to unvested shareholders                   (1,869)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary   (7,283)   (7,436)   (7,283)   (14,566)   (14,790)
Numerator for basic earnings per share:                         
Adjusted income (loss), net of tax - basic  $(39,538)  $(2,825)  $(41,616)  $(81,154)  $37,176 
                          
Weighted-average number of shares outstanding - basic   9,207    9,195    9,176    9,191    9,178 
Earnings (losses) per share:                         
Total Basic  $(4.29)  $(0.31)  $(4.54)  $(8.83)  $4.05 
                          
DILUTED EPS:                         
Adjusted income (loss) from continuing operations, net of tax - basic  $(39,538)  $(2,825)  $(41,616)  $(81,154)  $37,176 
Add: after tax interest expense of convertible notes                   1,272 
Add: effect of reallocating undistributed earnings of unvested shareholders                   10 
Adjusted income (loss), net of tax - diluted  $(39,538)  $(2,825)  $(41,616)  $(81,154)  $38,458 
                          
Weighted-average number of shares outstanding - basic   9,207    9,195    9,176    9,191    9,178 
Add: if converted dilutive effect of convertible notes                   918 
Add: dilutive effect of potential common shares                   45 
Weighted-average number of shares outstanding - diluted   9,207    9,195    9,176    9,191    10,141 
Earnings (losses) per share:                         
Total Diluted  $(4.29)  $(0.31)  $(4.54)  $(8.83)  $3.79 

 

1-5

 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES  

RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO ADJUSTED OPERATING INCOME (LOSS) BY SEGMENT

(Unaudited)

 

(In thousands)

 

   Three Months Ended June 30, 2024 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $45,085   $23,672   $27,319   $4,860   $(43,020)  $57,916 
Depreciation and amortization   68,935    82,699    5,149    2,470    888    160,141 
Adjusted EBITDA  $114,020   $106,371   $32,468   $7,330   $(42,132)  $218,057 

 

   Three Months Ended June 30, 2023 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $75,408   $10,407   $28,351   $5,052   $(43,893)  $75,325 
Depreciation and amortization   66,038    87,924    4,405    1,356    (25)   159,698 
Adjusted EBITDA  $141,446   $98,331   $32,756   $6,408   $(43,918)  $235,023 

 

   Three Months Ended March 31, 2024 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $50,529   $22,476   $26,893   $4,209   $(40,779)  $63,328 
Depreciation and amortization   69,874    80,022    4,894    2,592    303    157,685 
Adjusted EBITDA  $120,403   $102,498   $31,787   $6,801   $(40,476)  $221,013 

 

   Six Months Ended June 30, 2024 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $95,614   $46,148   $54,212   $9,069   $(83,799)  $121,244 
Depreciation and amortization   138,809    162,721    10,043    5,062    1,191    317,826 
Adjusted EBITDA  $234,423   $208,869   $64,255   $14,131   $(82,608)  $439,070 

 

   Six Months Ended June 30, 2023 
   U.S.
Drilling
   International
Drilling
   Drilling
Solutions
   Rig
Technologies
   Other
reconciling
items
   Total 
Adjusted operating income (loss)  $161,277   $12,364   $55,489   $8,746   $(85,576)  $152,300 
Depreciation and amortization   136,658    174,575    9,181    2,616    (301)   322,729 
Adjusted EBITDA  $297,935   $186,939   $64,670   $11,362   $(85,877)  $475,029 

 

1-6

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF ADJUSTED GROSS MARGIN BY SEGMENT TO ADJUSTED OPERATING INCOME (LOSS) BY SEGMENT

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands)  2024   2023   2024   2024   2023 
Lower 48 - U.S. Drilling                         
Adjusted operating income (loss)  $32,841   $60,496   $39,264   $72,105   $134,567 
Plus: General and administrative costs   4,390    5,209    4,823    9,213    10,264 
Plus: Research and engineering   909    1,189    964    1,873    2,708 
GAAP Gross Margin   38,140    66,894    45,051    83,191    147,539 
Plus: Depreciation and amortization   59,332    58,533    59,733    119,065    118,041 
Adjusted gross margin  $97,472   $125,427   $104,784   $202,256   $265,580 
                          
Other - U.S. Drilling                         
Adjusted operating income (loss)  $12,244   $14,912   $11,265   $23,509   $26,710 
Plus: General and administrative costs   306    323    325    631    668 
Plus: Research and engineering   45    132    47    92    259 
GAAP Gross Margin   12,595    15,367    11,637    24,232    27,637 
Plus: Depreciation and amortization   9,602    7,504    10,142    19,744    18,616 
Adjusted gross margin  $22,197   $22,871   $21,779   $43,976   $46,253 
                          
U.S. Drilling                         
Adjusted operating income (loss)  $45,085   $75,408   $50,529   $95,614   $161,277 
Plus: General and administrative costs   4,696    5,532    5,148    9,844    10,932 
Plus: Research and engineering   954    1,321    1,011    1,965    2,967 
GAAP Gross Margin   50,735    82,261    56,688    107,423    175,176 
Plus: Depreciation and amortization   68,934    66,037    69,875    138,809    136,657 
Adjusted gross margin  $119,669   $148,298   $126,563   $246,232   $311,833 
                          
International Drilling                         
Adjusted operating income (loss)  $23,672   $10,407   $22,476   $46,148   $12,364 
Plus: General and administrative costs   15,434    14,089    14,415    29,849    28,424 
Plus: Research and engineering   1,404    1,821    1,508    2,912    3,606 
GAAP Gross Margin   40,510    26,317    38,399    78,909    44,394 
Plus: Depreciation and amortization   82,700    87,924    80,022    162,722    174,576 
Adjusted gross margin  $123,210   $114,241   $118,421   $241,631   $218,970 

 

Adjusted gross margin by segment represents adjusted operating income (loss) plus general and administrative costs, research and engineering costs and depreciation and amortization.

 

1-7

 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO NET INCOME (LOSS)

(Unaudited) 

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands)  2024   2023   2024   2024   2023 
Net income (loss)  $(13,029)  $16,231   $(9,002)  $(22,031)  $77,291 
Income tax expense (benefit)   15,554    26,448    16,044    31,598    49,463 
Income (loss) from continuing operations before income taxes   2,525    42,679    7,042    9,567    126,754 
Investment (income) loss   (8,181)   (11,743)   (10,201)   (18,382)   (21,609)
Interest expense   51,493    46,164    50,379    101,872    91,305 
Other, net   12,079    (1,775)   16,108    28,187    (44,150)
Adjusted operating income (loss) (1)   57,916    75,325    63,328    121,244    152,300 
Depreciation and amortization   160,141    159,698    157,685    317,826    322,729 
Adjusted EBITDA (2)  $218,057   $235,023   $221,013   $439,070   $475,029 

 

(1) Adjusted operating income (loss) represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, and other, net. Adjusted operating income (loss) is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted operating income (loss) excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently. 

 

(2) Adjusted EBITDA represents net income (loss) before income tax expense (benefit), investment income (loss), interest expense, other, net and depreciation and amortization. Adjusted EBITDA is a non-GAAP financial measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. In addition, adjusted EBITDA excludes certain cash expenses that the Company is obligated to make. However, management evaluates the performance of its operating segments and the consolidated Company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect the Company’s ongoing profitability and performance.  Securities analysts and investors use this measure as one of the metrics on which they analyze the Company’s performance.  Other companies in this industry may compute these measures differently. 

 

1-8 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF NET DEBT TO TOTAL DEBT

(Unaudited)

 

   June 30,   March 31,   December 31, 
(In thousands)  2024   2024   2023 
Current debt  $-   $-   $629,621 
Long-term debt   2,514,169    2,512,175    2,511,519 
Total Debt   2,514,169    2,512,175    3,141,140 
Less: Cash and short-term investments   473,608    425,560    1,070,178 
Net Debt  $2,040,561   $2,086,615   $2,070,962 

 

1-9 

 

 

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

RECONCILIATION OF ADJUSTED FREE CASH FLOW TO

NET CASH PROVIDED BY OPERATING ACTIVITIES

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30, 
(In thousands)  2024   2024   2024 
Net cash provided by operating activities  $181,659   $107,239   $288,898 
Add: Capital expenditures, net of proceeds from sales of assets   (125,010)   (99,125)   (224,135)
Adjusted free cash flow  $56,649   $8,114   $64,763 

 

Adjusted free cash flow represents net cash provided by operating activities less cash used for capital expenditures, net of proceeds from sales of assets.  Management believes that adjusted free cash flow is an important liquidity measure for the company and that it is useful to investors and management as a measure of the company’s ability to generate cash flow, after reinvesting in the company for future growth, that could be available for paying down debt or other financing cash flows, such as dividends to shareholders.  Adjusted free cash flow does not represent the residual cash flow available for discretionary expenditures.  Adjusted free cash flow is a non-GAAP financial measure that should be considered in addition to, not as a substitute for or superior to, cash flow from operations reported in accordance with GAAP.

 

1-10