Nabors Industries
NBR
#5676
Rank
$1.17 B
Marketcap
๐Ÿ‡ง๐Ÿ‡ฒ
Country
$79.99
Share price
0.82%
Change (1 day)
176.30%
Change (1 year)

Nabors Industries - 10-Q quarterly report FY


Text size:
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

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, 2005

COMMISSION FILE NUMBER: 000-49887

---------------------

NABORS INDUSTRIES LTD.

INCORPORATED IN BERMUDA
MINTFLOWER PLACE
8 PAR-LA-VILLE ROAD
HAMILTON, HM08
BERMUDA
(441) 292-1510

98-0363970
(I.R.S. Employer Identification No.)

---------------------

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 [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined by Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

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 28, 2005 was 157,476,873. In addition, our subsidiary, Nabors Exchangeco
(Canada) Inc., has 179,773 exchangeable shares outstanding as of October 28,
2005 that are exchangeable for Nabors common shares on a one-for-one basis, and
have essentially identical rights as Nabors Industries Ltd. common shares,
including but not limited to voting rights and the right to receive dividends,
if any.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
NABORS INDUSTRIES LTD. AND SUBSIDIARIES

INDEX

<Table>
<Caption>
PAGE NO.
--------
<S> <C> <C>
PART I FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)
Consolidated Balance Sheets as of September 30, 2005 and
December 31, 2004........................................... 2
Consolidated Statements of Income for the Three and Nine
Months Ended September 30, 2005 and 2004.................... 3
Consolidated Statements of Cash Flows for the Nine Months
Ended September 30, 2005 and 2004........................... 4
Consolidated Statements of Changes in Shareholders' Equity
for the Nine Months Ended September 30, 2005 and 2004....... 5
Notes to Consolidated Financial Statements.................. 7
Report of Independent Registered Public Accounting Firm..... 24
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations................................... 25
Item 3. Quantitative and Qualitative Disclosures About
Market Risk................................................. 36
Item 4. Controls and Procedures..................................... 36

PART II OTHER INFORMATION
Item 1. Legal Proceedings........................................... 37
Item 6. Exhibits.................................................... 37
Signatures................................................................... 38
</Table>
PART I FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

<Table>
<Caption>
SEPTEMBER 30, DECEMBER 31,
2005 2004
------------- ------------
<S> <C> <C>
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

ASSETS
Current assets:
Cash and cash equivalents................................. $ 575,568 $ 384,709
Short-term investments.................................... 856,021 955,304
Accounts receivable, net.................................. 734,982 540,103
Inventory................................................. 42,676 28,653
Deferred income taxes..................................... 40,419 39,599
Other current assets...................................... 118,427 72,068
---------- ----------
Total current assets................................... 2,368,093 2,020,436
Long-term investments....................................... 208,269 71,034
Property, plant and equipment, net.......................... 3,622,732 3,275,495
Goodwill, net............................................... 342,116 327,225
Other long-term assets...................................... 161,124 168,419
---------- ----------
Total assets........................................... $6,702,334 $5,862,609
---------- ----------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-term debt......................... $ 819,682 $ 804,550
Trade accounts payable.................................... 270,311 211,600
Accrued liabilities....................................... 187,034 171,234
Income taxes payable...................................... 25,723 11,932
---------- ----------
Total current liabilities.............................. 1,302,750 1,199,316
Long-term debt.............................................. 1,197,810 1,201,686
Other long-term liabilities................................. 148,089 146,337
Deferred income taxes....................................... 487,533 385,877
---------- ----------
Total liabilities......................................... 3,136,182 2,933,216
---------- ----------
Commitments and contingencies (Note 5)
Shareholders' equity:
Common shares, par value $.001 per share:
Authorized common shares 400,000; issued and
outstanding 157,728 and 149,861, respectively......... 158 150
Capital in excess of par value............................ 1,584,424 1,358,374
Unearned compensation..................................... (17,346) --
Accumulated other comprehensive income.................... 204,009 148,229
Retained earnings......................................... 1,794,907 1,422,640
---------- ----------
Total shareholders' equity............................. 3,566,152 2,929,393
---------- ----------
Total liabilities and shareholders' equity............. $6,702,334 $5,862,609
---------- ----------
</Table>

The accompanying notes are an integral part of these consolidated financial
statements.

2
NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

<Table>
<Caption>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------- -----------------------
2005 2004 2005 2004
-------- -------- ---------- ----------
<S> <C> <C> <C> <C>
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Revenues and other income:
Operating revenues............................ $893,254 $585,652 $2,442,319 $1,709,348
Earnings (losses) from unconsolidated
affiliates................................. 91 (292) 7,298 4,683
Investment income............................. 27,178 12,222 54,544 33,106
-------- -------- ---------- ----------
Total revenues and other income............ 920,523 597,582 2,504,161 1,747,137
-------- -------- ---------- ----------
Costs and other deductions:
Direct costs.................................. 500,552 378,084 1,429,762 1,137,065
General and administrative expenses........... 65,879 49,548 184,325 140,588
Depreciation and amortization................. 73,673 64,229 212,843 185,560
Depletion..................................... 11,349 9,408 35,045 34,995
Interest expense.............................. 11,195 10,533 33,265 37,779
Losses (gains) on sales of long-lived assets,
impairment charges and other expense
(income), net.............................. 15,684 1,487 23,778 (3,339)
-------- -------- ---------- ----------
Total costs and other deductions........... 678,332 513,289 1,919,018 1,532,648
-------- -------- ---------- ----------
Income before income taxes...................... 242,191 84,293 585,143 214,489
-------- -------- ---------- ----------
Income tax expense:
Current....................................... 10,153 4,976 24,271 15,572
Deferred...................................... 53,181 3,691 122,796 5,226
-------- -------- ---------- ----------
Total income tax expense................... 63,334 8,667 147,067 20,798
-------- -------- ---------- ----------
Net income...................................... $178,857 $ 75,626 $ 438,076 $ 193,691
-------- -------- ---------- ----------
Earnings per share:
Basic......................................... $ 1.14 $ .51 $ 2.82 $ 1.30
Diluted....................................... $ 1.11 $ .48 $ 2.73 $ 1.24
Weighted-average number of common shares
outstanding:
Basic......................................... 157,209 149,089 155,605 148,646
-------- -------- ---------- ----------
Diluted....................................... 161,850 163,919 160,614 163,584
-------- -------- ---------- ----------
</Table>

The accompanying notes are an integral part of these consolidated financial
statements.

3
NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

<Table>
<Caption>
NINE MONTHS ENDED
SEPTEMBER 30,
---------------------
2005 2004
--------- ---------
<S> <C> <C>
(IN THOUSANDS)

Cash flows from operating activities:
Net income.................................................. $ 438,076 $ 193,691
Adjustments to net income:
Depreciation and amortization............................. 212,843 185,560
Depletion................................................. 35,045 34,995
Deferred income tax expense............................... 122,796 5,226
Deferred financing costs amortization..................... 3,661 3,839
Pension liability amortization............................ 360 643
Discount amortization on long-term debt................... 15,500 15,139
Amortization of loss on cash flow hedges.................. 113 114
Losses on long-lived assets, net.......................... 11,542 1,380
Gains on investments, net................................. (23,452) (11,940)
Gains on derivative instruments........................... (708) (1,853)
Amortization of unearned compensation..................... 3,354 --
Foreign currency transaction losses (gains)............... 970 (29)
Equity in earnings from unconsolidated affiliates, net of
dividends.............................................. (4,798) (3,682)
Increase (decrease) from changes in:
Accounts receivable....................................... (188,619) (74,240)
Inventory................................................. (13,043) (420)
Other current assets...................................... (39,508) 10,697
Other long-term assets.................................... 4,575 7,049
Trade accounts payable and accrued liabilities............ 68,422 27,007
Income taxes payable...................................... 10,700 (9,082)
Other long-term liabilities............................... 7,545 (18,973)
--------- ---------
Net cash provided by operating activities................... 665,374 365,121
--------- ---------
Cash flows from investing activities:
Purchases of investments.................................. (454,625) (722,703)
Sales and maturities of investments....................... 468,271 705,542
Cash paid for acquisitions of businesses, net............. (46,201) --
Capital expenditures...................................... (577,844) (400,073)
Proceeds from sales of assets and insurance claims........ 19,989 3,905
--------- ---------
Net cash used for investing activities...................... (590,410) (413,329)
--------- ---------
Cash flows from financing activities:
Increase in cash overdrafts............................... 3,857 6,416
Reduction of long-term debt............................... (424) (301,659)
Proceeds from issuance of common shares................... 186,717 52,239
Repurchase of common shares............................... (80,572) --
--------- ---------
Net cash provided by (used for) financing activities........ 109,578 (243,004)
--------- ---------
Effect of exchange rate changes on cash and cash
equivalents............................................... 6,317 8,612
--------- ---------
Net increase (decrease) in cash and cash equivalents........ 190,859 (282,600)
Cash and cash equivalents, beginning of period.............. 384,709 579,737
--------- ---------
Cash and cash equivalents, end of period.................... $ 575,568 $ 297,137
--------- ---------
</Table>

The accompanying notes are an integral part of these consolidated financial
statements.

4
NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY
(UNAUDITED)
<Table>
<Caption>
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
---------------------------------------------------
COMMON UNREALIZED
SHARES GAINS MINIMUM UNREALIZED
--------------- CAPITAL IN (LOSSES) ON PENSION LOSS ON CUMULATIVE
PAR EXCESS OF UNEARNED MARKETABLE LIABILITY CASH FLOW TRANSLATION
SHARES VALUE PAR VALUE COMPENSATION SECURITIES ADJUSTMENT HEDGES ADJUSTMENT
------- ----- ---------- ------------ ----------- ---------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
(IN THOUSANDS)

Balances, December 31,
2004...................... 149,861 $150 $1,358,374 $ -- $ 271 $(2,419) $(1,143) $151,520
------- ---- ---------- -------- ------- ------- ------- --------
Comprehensive income
(loss):
Net income................
Translation adjustment.... 27,457
Unrealized gains on
marketable securities,
net of income taxes of
$995.................... 36,232
Less: reclassification
adjustment for gains
included in net
income, net of income
taxes of $367......... (8,249)
Pension liability
amortization, net of
income taxes of $133.... 227
Amortization of loss on
cash flow hedges........ 113
------- ---- ---------- -------- ------- ------- ------- --------
Total comprehensive
income (loss)....... -- -- -- -- 27,983 227 113 27,457
------- ---- ---------- -------- ------- ------- ------- --------
Issuance of common shares
for stock options
exercised................. 9,011 9 186,708
Nabors Exchangeco shares
exchanged................. 38
Repurchase of common
shares.................... (1,500) (1) (14,762)
Tax effect of stock option
deductions................ 33,404
Grants of restricted stock
awards.................... 327 21,163 (21,163)
Forfeitures of restricted
shares.................... (9) (463) 463
Amortization of unearned
compensation.............. 3,354
------- ---- ---------- -------- ------- ------- ------- --------
Subtotal.............. 7,867 8 226,050 (17,346) -- -- -- --
------- ---- ---------- -------- ------- ------- ------- --------
Balances, September 30,
2005...................... 157,728 $158 $1,584,424 $(17,346) $28,254 $(2,192) $(1,030) $178,977
------- ---- ---------- -------- ------- ------- ------- --------

<Caption>

TOTAL
RETAINED SHAREHOLDERS'
EARNINGS EQUITY
---------- -------------
<S> <C> <C>
(IN THOUSANDS)
Balances, December 31,
2004...................... $1,422,640 $2,929,393
---------- ----------
Comprehensive income
(loss):
Net income................ 438,076 438,076
Translation adjustment.... 27,457
Unrealized gains on
marketable securities,
net of income taxes of
$995.................... 36,232
Less: reclassification
adjustment for gains
included in net
income, net of income
taxes of $367......... (8,249)
Pension liability
amortization, net of
income taxes of $133.... 227
Amortization of loss on
cash flow hedges........ 113
---------- ----------
Total comprehensive
income (loss)....... 438,076 493,856
---------- ----------
Issuance of common shares
for stock options
exercised................. 186,717
Nabors Exchangeco shares
exchanged................. --
Repurchase of common
shares.................... (65,809) (80,572)
Tax effect of stock option
deductions................ 33,404
Grants of restricted stock
awards.................... --
Forfeitures of restricted
shares.................... --
Amortization of unearned
compensation.............. 3,354
---------- ----------
Subtotal.............. (65,809) 142,903
---------- ----------
Balances, September 30,
2005...................... $1,794,907 $3,566,152
---------- ----------
</Table>

The accompanying notes are an integral part of these consolidated financial
statements.

5
NABORS INDUSTRIES LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY -- (CONTINUED)
(UNAUDITED)
<Table>
<Caption>
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
---------------------------------------------------
COMMON UNREALIZED
SHARES GAINS MINIMUM UNREALIZED
--------------- CAPITAL IN (LOSSES) ON PENSION LOSS ON CUMULATIVE
PAR EXCESS OF MARKETABLE LIABILITY CASH FLOW TRANSLATION RETAINED
SHARES VALUE PAR VALUE SECURITIES ADJUSTMENT HEDGES ADJUSTMENT EARNINGS
------- ----- ---------- ----------- ---------- ---------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
(IN THOUSANDS)

Balances, December 31,
2003...................... 146,656 $147 $1,270,362 $ 4,969 $(2,815) $(1,294) $ 98,723 $1,120,183
------- ---- ---------- ------- ------- ------- -------- ----------
Comprehensive income
(loss):
Net income............... 193,691
Translation adjustment... 19,177
Unrealized losses on
marketable securities,
net of income tax
benefit of $671........ 6,355
Less: reclassification
adjustment for gains
included in net
income, net of income
taxes of $813........ (9,426)
Pension liability
amortization, net of
income taxes of $238... 405
Amortization of loss on
cash flow hedges....... 114
------- ---- ---------- ------- ------- ------- -------- ----------
Total comprehensive
income (loss)...... -- -- -- (3,071) 405 114 19,177 193,691
------- ---- ---------- ------- ------- ------- -------- ----------
Issuance of common shares
for stock options
exercised................ 2,305 2 52,237
Nabors Exchangeco shares
exchanged................ 131
Tax effect of stock option
deductions............... 18,733
------- ---- ---------- ------- ------- ------- -------- ----------
Subtotal............. 2,436 2 70,970 -- -- -- -- --
------- ---- ---------- ------- ------- ------- -------- ----------
Balances, September 30,
2004..................... 149,092 $149 $1,341,332 $ 1,898 $(2,410) $(1,180) $117,900 $1,313,874
------- ---- ---------- ------- ------- ------- -------- ----------

<Caption>

TOTAL
SHAREHOLDERS'
EQUITY
-------------
<S> <C>
(IN THOUSANDS)
Balances, December 31,
2003...................... $2,490,275
----------
Comprehensive income
(loss):
Net income............... 193,691
Translation adjustment... 19,177
Unrealized losses on
marketable securities,
net of income tax
benefit of $671........ 6,355
Less: reclassification
adjustment for gains
included in net
income, net of income
taxes of $813........ (9,426)
Pension liability
amortization, net of
income taxes of $238... 405
Amortization of loss on
cash flow hedges....... 114
----------
Total comprehensive
income (loss)...... 210,316
----------
Issuance of common shares
for stock options
exercised................ 52,239
Nabors Exchangeco shares
exchanged................ --
Tax effect of stock option
deductions............... 18,733
----------
Subtotal............. 70,972
----------
Balances, September 30,
2004..................... $2,771,563
----------
</Table>

The accompanying notes are an integral part of these consolidated financial
statements.

6
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, with almost
600 land drilling rigs. We conduct oil, gas and geothermal land drilling
operations in the U.S. Lower 48 states, Alaska, Canada, South and Central
America, the Middle East, the Far East and Africa. We are also one of the
largest land well-servicing and workover contractors in the United States and
Canada. We own approximately 660 land workover and well-servicing rigs in the
United States, primarily in the southwestern and western United States, and
approximately 215 land workover and well-servicing rigs in Canada. Nabors is a
leading provider of offshore platform workover and drilling rigs, and owns 43
platform, 19 jack-up units and three barge rigs in the United States and
multiple international markets. These rigs provide well-servicing, workover and
drilling services. We have a 50% ownership interest in a joint venture in Saudi
Arabia, which owns 17 rigs. We also offer a wide range of ancillary well-site
services, including engineering, transportation, construction, maintenance, well
logging, directional drilling, rig instrumentation, data collection and other
support services in selected domestic and international markets. We time charter
a fleet of 28 marine transportation and supply vessels, which provide
transportation of drilling materials, supplies and crews for offshore
operations. We manufacture and lease or sell top drives for a broad range of
drilling applications, directional drilling systems, rig instrumentation and
data collection equipment, and rig reporting software. We have also made
selective investments in oil and gas exploration, development and production
activities.

The majority of our business is conducted through our various Contract
Drilling operating segments, which include our drilling, workover and
well-servicing operations, on land and offshore. Our limited oil and gas
exploration, development and production operations are included in a category
labeled Oil and Gas for segment reporting purposes. Our operating segments
engaged in marine transportation and supply services, drilling technology and
top drive manufacturing, directional drilling, rig instrumentation and software,
and construction and logistics operations are aggregated in a category labeled
Other Operating Segments for segment reporting purposes.

As used in this Report, "we," "us," "our" and "Nabors" means Nabors
Industries Ltd. and, where the context requires, includes our subsidiaries.

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 of
America (GAAP). Certain reclassifications have been made to the prior period 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 U.S. Securities and Exchange Commission, 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, 2004. In our management's opinion, the
consolidated financial statements contain all adjustments necessary to present
fairly our financial position as of September 30, 2005, the results of our
operations for the three and nine months ended September 30, 2005 and 2004, and
our cash flows for the nine months ended September 30, 2005 and 2004, in
accordance with GAAP. Interim results for the three and nine months ended
September 30, 2005 may not be indicative of results that will be realized for
the full year ending December 31, 2005.

Our independent registered public accounting firm has performed a review
of, 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, this report
should not be considered a part of any registration statement prepared or
certified within the meanings of Sections 7 and 11 of the Securities Act.

7
PRINCIPLES OF CONSOLIDATION

Our consolidated financial statements include the accounts of Nabors, all
majority-owned subsidiaries, and all non-majority owned subsidiaries required to
be consolidated under Financial Accounting Standards Board (FASB) Interpretation
No. 46R, which are not material to our financial position, results of operations
or cash flows. 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 their operating and financial
policies, are accounted for using the equity method. Our share of the net income
of these entities is recorded as Earnings from unconsolidated affiliates in our
consolidated statements of income, and our investment in these entities is
carried as a single amount in our consolidated balance sheets. Investments in
net assets of unconsolidated affiliates accounted for using the equity method
totaled $72.2 million and $67.1 million as of September 30, 2005 and December
31, 2004, respectively, and are included in other long-term assets in our
consolidated balance sheets. Similarly, investments in certain funds are
accounted for using the equity method of accounting based on our ownership
interest in each fund. Our share of the gains and losses of these funds is
recorded in investment income in our consolidated statements of income, and our
investments in these funds are included in long-term investments in our
consolidated balance sheets.

CHANGE IN ACCOUNTING PRINCIPLE

As of September 30, 2005, we changed our classification of certain
available-for-sale marketable debt securities with maturities beyond one year to
account for these securities as current assets in our consolidated balance
sheets. Such amounts approximated $224.5 million as of September 30, 2005. We
believe classifying these marketable debt securities as current assets is
preferable based upon the highly liquid nature of these securities and because
such securities represent the investment of cash that is available for current
operations. These securities were previously classified in our consolidated
balance sheets as long-term investments based solely on stated maturity. Amounts
presented in our consolidated balance sheet as of December 31, 2004 of $439.5
million have also been reclassified to conform with the current year
presentation. This change has no impact to our consolidated statements of
income.

STOCK-BASED COMPENSATION

We account for stock-based compensation using the intrinsic value method
prescribed by Accounting Principles Board (APB) Opinion No. 25, "Accounting for
Stock Issued to Employees." Accordingly, compensation expense for stock options
and restricted stock awards is measured as the excess, if any, of the quoted
market price of Nabors common shares at the date of grant over the amount an
employee must pay to acquire the common shares. We grant options at prices equal
to the market price of our shares on the date of grant and therefore do not
record compensation expense related to these grants. For restricted stock
awards, we record unearned compensation in shareholders' equity equal to the
market value of the restricted shares on the date of grant with an offset to
capital in excess of par value. Unearned compensation is charged to expense over
the vesting period of the restricted stock awards. As the restrictions on the
restricted stock awards are removed, which occurs as the restricted stock awards
vest, the par value of the shares are reclassified from capital in excess of par
value to common shares. For restricted stock awards that are forfeited, any
compensation expense recognized in prior periods is reversed during the period
of forfeiture. Statement of Financial Accounting Standards (SFAS) No. 148,
"Accounting for Stock-Based Compensation -- an Amendment to FAS 123," requires
companies that continue to account for stock-based compensation in accordance
with APB 25 to disclose certain information using a tabular presentation. The
table presented below illustrates the effect on our net income and earnings per
share as if we had applied the fair value recognition provisions of SFAS No.
123, "Accounting for Stock-Based Compensation," to our stock-based employee
compensation. Under the provisions of SFAS 123, compensation cost for
stock-based compensation is determined based on fair values as of the dates of
grant. For stock options, fair value is estimated using an option pricing model
such as the Black-Scholes option-pricing model (which we use in our
calculations), and compensation cost is amortized over the applicable option
vesting period.

8
<Table>
<Caption>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------ -------------------
2005 2004 2005 2004
-------- ------- -------- --------
<S> <C> <C> <C> <C>
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net income, as reported..................... $178,857 $75,626 $438,076 $193,691
Add: Stock-based compensation expense,
relating to restricted stock awards,
included in reported net income, net of
related tax effects....................... 1,128 -- 2,275 --
Deduct: Total stock-based employee
compensation expense determined under the
fair value method for all awards, net of
related tax effects....................... (9,225) (5,890) (31,314) (16,142)
-------- ------- -------- --------
Pro forma net income-basic.................. 170,760 69,736 409,037 177,549
Add: Interest expense on assumed conversion
of our zero coupon
convertible/exchangeable senior
debentures/notes, net of tax.............. -- 3,119 -- 9,299
-------- ------- -------- --------
Adjusted pro forma net income-diluted....... $170,760 $72,855 $409,037 $186,848
-------- ------- -------- --------
Earnings per share:
Basic-as reported......................... $ 1.14 $ .51 $ 2.82 $ 1.30
Basic-pro forma........................... $ 1.09 $ .47 $ 2.63 $ 1.19
Diluted-as reported....................... $ 1.11 $ .48 $ 2.73 $ 1.24
Diluted-pro forma......................... $ 1.06 $ .44 $ 2.55 $ 1.14
</Table>

COMPREHENSIVE INCOME

Comprehensive income totaled $241.3 million and $115.0 million for the
three months ended September 30, 2005 and 2004, respectively, and $493.9 million
and $210.3 million for the nine months ended September 30, 2005 and 2004,
respectively.

RECENT ACCOUNTING PRONOUNCEMENTS

As discussed under Stock-Based Compensation above, we currently account for
stock-based compensation as prescribed by APB 25, and because we grant options
at prices equal to the market price of our shares on the date of the grant, we
do not record compensation expense related to these grants in our consolidated
statements of income. On December 16, 2004, the FASB issued a revision to SFAS
No. 123, "Share-Based Payment," which will eliminate our ability to account for
stock-based compensation using APB 25 and instead would require us to account
for stock option awards using a fair-value based method resulting in
compensation expense for stock option awards being recorded in our consolidated
statements of income. The statement will be effective for stock options granted,
modified, or settled in cash in annual periods beginning after June 15, 2005
(2006 for Nabors). Additionally, for stock options granted or modified after
December 15, 1994 that have not vested as of the effective date of the
statement, compensation cost will be measured and recorded in our consolidated
statements of income based on the same estimates of fair value calculated as of
the date of grant as currently disclosed within the table required by SFAS No.
148, "Accounting for Stock-Based Compensation -- an Amendment to FAS 123,"
presented above. The statement may have a material adverse effect on our results
of operations during the periods of adoption and annual and interim periods
thereafter. The impact that the adoption of this statement in its current form
on January 1, 2005 or 2004 would have had on our net income and basic and
diluted earnings per share for the three and nine months ended September 30,
2005 and 2004 is presented in the table above.

NOTE 3 INCOME TAXES

Our effective income tax rate was 26.2% and 25.1% during the three and nine
months ended September 30, 2005, respectively, compared to 10.3% and 9.7% during
the three and nine months ended September 30, 2004, respectively. The increases
in our effective income tax rate resulted from a higher

9
proportion of our taxable income being generated in the U.S. during the three
and nine months ended September 30, 2005 compared to the prior year periods.
Income generated in the U.S. is generally taxed at a higher rate than in
international jurisdictions in which we operate.

NOTE 4 COMMON SHARES

During the first nine months of 2005, the Compensation Committee of our
Board of Directors granted restricted stock awards to certain of our executive
officers, other key employees, and independent directors. In conjunction with
these grants, we awarded 326,693 restricted shares at an average market price of
$57.57 to these individuals. We recorded unearned compensation totaling
approximately $21.2 million in shareholders' equity, equal to the market value
of the restricted shares on the dates of grant, and will charge the unearned
compensation to expense over the vesting period of the restricted stock awards
(which ranges from 3 to 4 years). Subsequent to these awards, restricted shares
totaling approximately $.5 million have been forfeited, resulting in a reduction
to expense amount previously recorded. During the three and nine months ended
September 30, 2005, $1.5 million and $3.4 million, respectively, was charged to
compensation expense and is included in direct costs and general and
administrative expenses in our consolidated statements of income.

During the second quarter of 2005, we repurchased and retired 1.5 million
of our common shares in the open market for $80.6 million.

NOTE 5 COMMITMENTS AND CONTINGENCIES

CONTINGENCIES

Self-Insurance Accruals. We are self-insured for certain losses relating
to workers' compensation, employers' liability, general liability, automobile
liability and property damage. Effective April 1, 2005, with our insurance
renewal, certain changes have been made to our insurance coverage resulting in
additional loss exposure. In addition to the insurance retentions that we are
responsible for relating to rig, equipment, property and business interruption
risk, we are now responsible for 30% of all losses in excess of those
retentions.

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. 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, although they could have a material adverse effect on our
results of operations for a particular reporting period.

GUARANTEES

We enter into various agreements and obligations providing 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. We have also guaranteed
payment of contingent consideration in conjunction with two separate
acquisitions completed during 2002 and the first quarter of 2005, which is based
on future operating results of those businesses. In addition, we have provided
indemnifications to certain third parties which serve as guarantees. These
guarantees include indemnification provided by Nabors to our stock 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.
10
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 and
performance guarantees issued by Nabors:

<Table>
<Caption>
MAXIMUM AMOUNT
--------------------------------------------------
REMAINDER
OF 2005 2006 2007 THEREAFTER TOTAL
(IN THOUSANDS) --------- ------- ---- ---------- --------
<S> <C> <C> <C> <C> <C>
Financial standby letters of credit and
other financial surety instruments..... $1,146 $86,557 $ 55 $6,808 $ 94,566
Contingent consideration in
acquisitions........................... 1,250 1,958 708 2,834 6,750
------ ------- ---- ------ --------
Total.................................... $2,396 $88,515 $763 $9,642 $101,316
------ ------- ---- ------ --------
</Table>

NOTE 6 EARNINGS PER SHARE

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

<Table>
<Caption>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------ -------------------
2005 2004 2005 2004
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) -------- ------- -------- --------
<S> <C> <C> <C> <C>
Net income (numerator):
Net income - basic........................... $178,857 $75,626 $438,076 $193,691
Add interest expense on assumed conversion of
our zero coupon convertible/exchangeable
senior debentures/notes, net of tax:
$1.381 billion due 2021(1).............. -- 3,119 -- 9,299
$700 million due 2023(2)................ -- -- -- --
-------- ------- -------- --------
Adjusted net income - diluted............. $178,857 $78,745 $438,076 $202,990
-------- ------- -------- --------
Earnings per share:
Basic..................................... $ 1.14 $ .51 $ 2.82 $ 1.30
Diluted................................... $ 1.11 $ .48 $ 2.73 $ 1.24
Shares (denominator):
Weighted-average number of shares
outstanding-basic(3)...................... 157,209 149,089 155,605 148,646
Net effect of dilutive stock options,
warrants and restricted stock awards based
on the treasury stock method.............. 4,641 6,339 5,009 6,447
Assumed conversion of our zero coupon
convertible/exchangeable senior
debentures/notes:
$1.381 billion due 2021(1)................ -- 8,491 -- 8,491
$700 million due 2023(2).................. -- -- -- --
-------- ------- -------- --------
Weighted-average number of shares
outstanding-diluted....................... 161,850 163,919 160,614 163,584
-------- ------- -------- --------
</Table>

- ---------------

(1) Diluted earnings per share for the three and nine months ended September 30,
2005 excludes approximately 8.5 million potentially dilutive shares
initially issuable upon the conversion of these debentures. Such shares did
not impact our calculation of diluted earnings per share for the three and
nine months ended September 30, 2005 as we are required to pay cash up to
the principal amount of any debentures converted resulting from the issuance
of a supplemental indenture relating to the debentures in October 2004. We
would only issue an incremental number of shares upon conversion of these
debentures, and such shares would only be included in the calculation of the
weighted-average number of shares outstanding in our diluted earnings per
share calculation, if the price of our shares exceeded

11
approximately $97. Diluted earnings per share for the three and nine months
ended September 30, 2004 reflects the assumed conversion of our $1.381 billion
zero coupon convertible senior debentures due 2021, as the conversion in those
periods would have been dilutive.

(2) Diluted earnings per share for the three and nine months ended September 30,
2005 and 2004 excludes approximately 10.0 million potentially dilutive
shares initially issuable upon the exchange of our $700 million zero coupon
senior exchangeable notes due 2023. Such shares did not impact our
calculation of diluted earnings per share for the three and nine months
ended September 30, 2005 as we are required to pay cash up to the principal
amount of any notes exchanged as a result of the supplemental indenture
issued for these notes during the fourth quarter of 2004. We would only
issue an incremental number of shares upon exchange of these notes, and such
shares would only be included in the calculation of the weighted-average
number of shares outstanding in our diluted earnings per share calculation,
if the price of our shares exceeded $70.10. Such shares did not impact our
calculation of diluted earnings per share for the three and nine months
ended September 30, 2004 as the notes are contingently exchangeable under
certain circumstances and would only be included in the calculation of the
weighted-average number of shares outstanding-diluted if any of those
criteria were met. Such criteria were not met during the three and nine
months ended September 30, 2004. Based on the initial exchange price per
share, these notes would have been exchangeable for our common shares during
those periods if the closing sale price per share of Nabors' common shares
for at least 20 trading days during the period of 30 consecutive trading
days ending on the last trading day of the previous calendar quarter was
greater than or equal to $84.12.

(3) Includes the following weighted-average number of common shares of Nabors
and weighted-average number of exchangeable shares of Nabors Exchangeco
(Canada) Inc., an indirect wholly-owned Canadian subsidiary of Nabors,
respectively: 157.0 million and .2 million shares for the three months ended
September 30, 2005; 148.8 million and .3 million shares for the three months
ended September 30, 2004; 155.4 million and .2 million shares for the nine
months ended September 30, 2005; and 148.3 million and .3 million shares for
the nine months ended September 30, 2004. The exchangeable shares of Nabors
Exchangeco are exchangeable for Nabors common shares on a one-for-one basis,
and have essentially identical rights as Nabors Industries Ltd. common
shares, including but not limited to voting rights and the right to receive
dividends, if any.

For all periods presented, the computation of diluted earnings per share
excludes outstanding stock options and warrants with exercise prices greater
than the average market price of Nabors' common shares, because the inclusion of
such options and warrants would be anti-dilutive. The number of options,
warrants and restricted stock awards that were excluded from diluted earnings
per share that would potentially dilute earnings per share in the future were
1,125 and 507,211 shares during the three and nine months ended September 30,
2005 and 8,963,148 and 8,479,677 shares during the three and nine months ended
September 30, 2004. In any period during which the average market price of
Nabors' common shares exceeds the exercise prices of these stock options and
warrants, such stock options and warrants will be included in our diluted
earnings per share computation using the treasury stock method of accounting.
Restricted stock will similarly be included in our diluted earnings per share
computation using the treasury stock method of accounting in any period where
the amount of restricted stock to be issued in future periods exceeds the number
of shares assumed repurchased in those periods.

NOTE 7 SUPPLEMENTAL BALANCE SHEET INFORMATION

Our cash and cash equivalents, short-term and long-term investments consist
of the following:

<Table>
<Caption>
SEPTEMBER 30, DECEMBER 31,
2005 2004
(IN THOUSANDS) ------------------ -----------------
<S> <C> <C>
Cash and cash equivalents........................... $ 575,568 $ 384,709
Short-term investments.............................. 856,021 955,304
Long-term investments............................... 208,269 71,034
---------- ----------
Total............................................... $1,639,858 $1,411,047
---------- ----------
</Table>

12
As of September 30, 2005, our short-term investments consist entirely of
investments in available-for-sale marketable debt and equity securities while
our long-term investments consist entirely of investments in non-marketable
securities. As of December 31, 2004, our short-term investments included $867.8
million of investments in available-for-sale marketable debt and equity
securities.

NOTE 8 SEGMENT INFORMATION

The following tables set forth certain financial information with respect
to our reportable segments:

<Table>
<Caption>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------- -----------------------
2005 2004 2005 2004
-------- -------- ---------- ----------
<S> <C> <C> <C> <C>
(IN THOUSANDS)

Operating revenues and Earnings from
unconsolidated affiliates:
Contract Drilling:(1)
U.S. Lower 48 Land Drilling........... $355,172 $202,283 $ 914,862 $ 527,700
U.S. Land Well-servicing.............. 130,265 95,377 355,154 263,018
U.S. Offshore......................... 42,115 33,929 125,312 96,806
Alaska................................ 18,159 16,982 64,882 66,020
Canada................................ 131,348 89,293 381,470 289,964
International......................... 143,355 111,618 402,553 321,790
-------- -------- ---------- ----------
Subtotal Contract Drilling(2)....... 820,414 549,482 2,244,233 1,565,298
Oil and Gas(3)........................... 16,354 14,216 46,871 49,515
Other Operating Segments(4)(5)........... 81,753 41,408 229,398 150,086
Other reconciling items(6)............... (25,176) (19,746) (70,885) (50,868)
-------- -------- ---------- ----------
Total............................... $893,345 $585,360 $2,449,617 $1,714,031
-------- -------- ---------- ----------
Adjusted income (loss) derived from
operating activities:(7)
Contract Drilling:
U.S. Lower 48 Land Drilling........... $135,295 $ 30,221 $ 310,567 $ 51,760
U.S. Land Well-servicing.............. 29,297 18,511 75,126 42,638
U.S. Offshore......................... 12,883 4,507 32,392 14,120
Alaska................................ 3,612 2,522 13,743 13,488
Canada................................ 28,106 13,888 75,443 60,011
International......................... 38,630 24,713 100,955 62,057
-------- -------- ---------- ----------
Subtotal Contract Drilling.......... 247,823 94,362 608,226 244,074
Oil and Gas.............................. 3,998 4,018 7,741 9,420
Other Operating Segments................. 7,465 (3,094) 18,997 (5,631)
-------- -------- ---------- ----------
Total segment adjusted income
derived from operating
activities....................... 259,286 95,286 634,964 247,863
Other reconciling items(8)................. (17,394) (11,195) (47,322) (32,040)
Interest expense........................... (11,195) (10,533) (33,265) (37,779)
Investment income.......................... 27,178 12,222 54,544 33,106
Gains (losses) on sales of long-lived
assets, impairment charges and other
income (expense), net.................... (15,684) (1,487) (23,778) 3,339
-------- -------- ---------- ----------
Income before income taxes................. $242,191 $ 84,293 $ 585,143 $ 214,489
-------- -------- ---------- ----------
</Table>

13
<Table>
<Caption>
SEPTEMBER 30, DECEMBER 31,
2005 2004
------------- ------------
<S> <C> <C>
(IN THOUSANDS)

Total assets:
Contract Drilling:
U.S. Lower 48 Land Drilling............................ $1,337,873 $1,119,280
U.S. Land Well-servicing............................... 362,286 274,734
U.S. Offshore.......................................... 375,012 409,687
Alaska................................................. 199,796 204,614
Canada................................................. 1,055,944 945,226
International.......................................... 1,331,106 1,121,749
---------- ----------
Subtotal Contract Drilling(9)........................ 4,662,017 4,075,290
Oil and Gas............................................... 106,054 93,169
Other Operating Segments(10).............................. 344,239 321,979
Other reconciling items(8)................................ 1,590,024 1,372,171
---------- ----------
Total assets......................................... $6,702,334 $5,862,609
---------- ----------
</Table>

- ---------------

(1) These segments include our drilling, workover and well-servicing
operations, on land and offshore.

(2) Includes Earnings (losses) from unconsolidated affiliates, accounted for by
the equity method, of $(1.1) million and $(.26) million for the three
months ended September 30, 2005 and 2004, respectively, and $.7 million and
$1.9 million for the nine months ended September 30, 2005 and 2004,
respectively.

(3) Represents our oil and gas exploration, development and production
operations.

(4) Includes our marine transportation and supply services, drilling technology
and top drive manufacturing, directional drilling, rig instrumentation and
software, and construction and logistics operations.

(5) Includes Earnings (losses) from unconsolidated affiliates, accounted for by
the equity method, of $1.2 million and $(.03) million for the three months
ended September 30, 2005 and 2004, respectively, and $6.6 million and $2.8
million for the nine months ended September 30, 2005 and 2004,
respectively.

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

(7) Adjusted income (loss) derived from operating activities is computed by:
subtracting direct costs, general and administrative expenses, and
depreciation and amortization, and depletion expense from Operating
revenues and then adding Earnings from unconsolidated affiliates. Such
amounts should not be used as a substitute to those amounts reported under
GAAP. However, management evaluates the performance of our business units
and the consolidated company based on several criteria, including adjusted
income (loss) derived from operating activities, because it believes that
this financial measure is an accurate reflection of the ongoing
profitability of our company. A reconciliation of this non-GAAP measure to
income before income taxes, which is a GAAP measure, is provided within the
table above.

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

(9) Includes $36.2 million and $35.2 million of investments in unconsolidated
affiliates accounted for by the equity method as of September 30, 2005 and
December 31, 2004, respectively.

(10) Includes $36.0 million and $31.9 million of investments in unconsolidated
affiliates accounted for by the equity method as of September 30, 2005 and
December 31, 2004, respectively.

NOTE 9 CONDENSED CONSOLIDATING FINANCIAL INFORMATION

Nabors has fully and unconditionally guaranteed all of the issued public
debt securities of Nabors Industries, Inc. (Nabors Delaware), and Nabors and
Nabors Delaware have fully and unconditionally guaranteed the $225 million
4.875% senior notes due 2009 issued by Nabors Holdings 1, ULC, our indirect
subsidiary.

14
The following condensed consolidating financial information is included so
that separate financial statements of Nabors Delaware and Nabors Holdings are
not required to be filed with the U.S. Securities and Exchange Commission. 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 September 30, 2005 and December 31,
2004, statements of income for each of the three and nine months ended September
30, 2005 and 2004, and statements of cash flows for each of the nine months
ended September 30, 2005 and 2004 of (a) Nabors, parent/guarantor, (b) Nabors
Delaware, issuer of public debt securities guaranteed by Nabors and guarantor of
the $225 million 4.875% senior notes issued by Nabors Holdings, (c) Nabors
Holdings, issuer of the $225 million 4.875% senior notes, (d) the non-guarantor
subsidiaries, (e) consolidating adjustments necessary to consolidate Nabors and
its subsidiaries and (f) Nabors on a consolidated basis.

15
CONDENSED CONSOLIDATING BALANCE SHEETS

<Table>
<Caption>
SEPTEMBER 30, 2005
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Current assets:
Cash and cash
equivalents.......... $ 242 $ 140 $ 11 $ 575,175 $ -- $ 575,568
Short-term
investments.......... 31,429 -- -- 824,592 -- 856,021
Accounts receivable,
net.................. -- -- -- 734,982 -- 734,982
Inventory............... -- -- -- 42,676 -- 42,676
Deferred income taxes... -- -- -- 40,419 -- 40,419
Other current assets.... 163 1,344 376 116,544 -- 118,427
---------- ---------- -------- ---------- ----------- ----------
Total current
assets............. 31,834 1,484 387 2,334,388 -- 2,368,093
Long-term investments..... -- -- -- 208,269 -- 208,269
Property, plant and
equipment, net.......... -- -- -- 3,622,732 -- 3,622,732
Goodwill, net............. -- -- -- 342,116 -- 342,116
Intercompany
receivables............. 523,861 801,739 -- 522 (1,326,122) --
Investments in
affiliates.............. 3,010,752 2,408,804 266,777 1,458,763 (7,072,910) 72,186
Other long-term assets.... -- 11,633 877 76,428 -- 88,938
---------- ---------- -------- ---------- ----------- ----------
Total assets......... $3,566,447 $3,223,660 $268,041 $8,043,218 $(8,399,032) $6,702,334
---------- ---------- -------- ---------- ----------- ----------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-
term debt............ $ -- $ 819,682 $ -- $ -- $ -- $ 819,682
Trade accounts
payable.............. 223 23 -- 270,065 -- 270,311
Accrued liabilities..... 72 3,015 1,408 182,539 -- 187,034
Income taxes payable.... -- -- 778 24,945 -- 25,723
---------- ---------- -------- ---------- ----------- ----------
Total current
liabilities........ 295 822,720 2,186 477,549 -- 1,302,750
Long-term debt............ -- 973,846 223,964 -- -- 1,197,810
Other long-term
liabilities............. -- -- -- 148,089 -- 148,089
Deferred income taxes..... -- 34,264 -- 453,269 -- 487,533
Intercompany payable...... -- -- 2,855 1,323,267 (1,326,122) --
---------- ---------- -------- ---------- ----------- ----------
Total liabilities.... 295 1,830,830 229,005 2,402,174 (1,326,122) 3,136,182
---------- ---------- -------- ---------- ----------- ----------
Shareholders' equity...... 3,566,152 1,392,830 39,036 5,641,044 (7,072,910) 3,566,152
---------- ---------- -------- ---------- ----------- ----------
Total liabilities and
shareholders'
equity............. $3,566,447 $3,223,660 $268,041 $8,043,218 $(8,399,032) $6,702,334
---------- ---------- -------- ---------- ----------- ----------
</Table>

16
<Table>
<Caption>
DECEMBER 31, 2004
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Current assets:
Cash and cash
equivalents.......... $ 67,584 $ -- $ 18 $ 317,107 $ -- $ 384,709
Short-term
investments.......... 809,773 -- -- 145,531 -- 955,304
Accounts receivable,
net.................. -- -- -- 540,103 -- 540,103
Inventory............... -- -- -- 28,653 -- 28,653
Deferred income taxes... -- -- -- 39,599 -- 39,599
Other current assets.... 3,952 4,031 376 63,709 -- 72,068
---------- ---------- -------- ---------- ----------- ----------
Total current
assets............. 881,309 4,031 394 1,134,702 -- 2,020,436
Long-term investments..... -- -- -- 71,034 -- 71,034
Property, plant and
equipment, net.......... -- -- -- 3,275,495 -- 3,275,495
Goodwill, net............. -- -- -- 327,225 -- 327,225
Intercompany
receivables............. 488,101 806,293 -- 522 (1,294,916) --
Investments in
affiliates.............. 1,561,205 2,138,674 254,974 1,181,818 (5,069,582) 67,089
Other long-term assets.... -- 19,080 1,009 81,241 -- 101,330
---------- ---------- -------- ---------- ----------- ----------
Total assets......... $2,930,615 $2,968,078 $256,377 $6,072,037 $(6,364,498) $5,862,609
---------- ---------- -------- ---------- ----------- ----------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-
term debt............ $ -- $ 804,550 $ -- $ -- $ -- $ 804,550
Trade accounts
payable.............. -- 23 -- 211,577 -- 211,600
Accrued liabilities..... 524 6,354 4,152 160,204 -- 171,234
Income taxes payable.... 672 -- -- 11,260 -- 11,932
---------- ---------- -------- ---------- ----------- ----------
Total current
liabilities........ 1,196 810,927 4,152 383,041 -- 1,199,316
Long-term debt............ -- 977,922 223,764 -- -- 1,201,686
Other long-term
liabilities............. -- -- -- 146,337 -- 146,337
Deferred income taxes..... 26 56,952 -- 328,899 -- 385,877
Intercompany payable...... -- -- 2,522 1,292,394 (1,294,916) --
---------- ---------- -------- ---------- ----------- ----------
Total liabilities.... 1,222 1,845,801 230,438 2,150,671 (1,294,916) 2,933,216
---------- ---------- -------- ---------- ----------- ----------
Shareholders' equity...... 2,929,393 1,122,277 25,939 3,921,366 (5,069,582) 2,929,393
---------- ---------- -------- ---------- ----------- ----------
Total liabilities and
shareholders'
equity............. $2,930,615 $2,968,078 $256,377 $6,072,037 $(6,364,498) $5,862,609
---------- ---------- -------- ---------- ----------- ----------
</Table>

17
CONDENSED CONSOLIDATING STATEMENTS OF INCOME

<Table>
<Caption>
THREE MONTHS ENDED SEPTEMBER 30, 2005
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Revenues and other income:
Operating revenues........... $ -- $ -- $ -- $ 893,254 $ -- $893,254
Earnings from unconsolidated
affiliates................ -- -- -- 91 -- 91
Earnings from consolidated
affiliates................ 173,114 95,535 3,683 101,980 (374,312) --
Investment income............ 6,430 -- 7 20,741 -- 27,178
Intercompany interest
income.................... 1,008 18,587 -- -- (19,595) --
-------- -------- ------ ---------- --------- --------
Total revenues and other
income.................. 180,552 114,122 3,690 1,016,066 (393,907) 920,523
-------- -------- ------ ---------- --------- --------
Costs and other deductions:
Direct costs................. -- -- -- 500,552 -- 500,552
General and administrative
expenses.................. 1,666 216 3 64,075 (81) 65,879
Depreciation and
amortization.............. -- 150 -- 73,523 -- 73,673
Depletion.................... -- -- -- 11,349 -- 11,349
Interest expense............. -- 9,470 2,860 (1,135) -- 11,195
Intercompany interest
expense................... -- -- -- 19,595 (19,595) --
Losses (gains) on sales of
long-lived assets,
impairment charges and
other expense (income),
net....................... -- (865) -- 16,468 81 15,684
-------- -------- ------ ---------- --------- --------
Total costs and other
deductions.............. 1,666 8,971 2,863 684,427 (19,595) 678,332
-------- -------- ------ ---------- --------- --------
Income before income taxes..... 178,886 105,151 827 331,639 (374,312) 242,191
-------- -------- ------ ---------- --------- --------
Income tax expense............. 29 3,558 281 59,466 -- 63,334
-------- -------- ------ ---------- --------- --------
Net income..................... $178,857 $101,593 $ 546 $ 272,173 $(374,312) $178,857
-------- -------- ------ ---------- --------- --------
</Table>

18
<Table>
<Caption>
THREE MONTHS ENDED SEPTEMBER 30, 2004
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Revenues and other income:
Operating revenues........... $ -- $ -- $ -- $585,652 $ -- $585,652
Earnings (losses) from
unconsolidated
affiliates................ -- -- -- (292) -- (292)
Earnings from consolidated
affiliates................ 44,989 41,015 3,675 43,315 (132,994) --
Investment income............ 7,139 33 -- 5,050 -- 12,222
Intercompany interest
income.................... 27,115 18,381 -- -- (45,496) --
------- ------- ------ -------- --------- --------
Total revenues and other
income.................. 79,243 59,429 3,675 633,725 (178,490) 597,582
------- ------- ------ -------- --------- --------
Costs and other deductions:
Direct costs................. -- -- -- 378,084 -- 378,084
General and administrative
expenses.................. 1,863 4 -- 48,525 (844) 49,548
Depreciation and
amortization.............. -- 150 -- 64,079 -- 64,229
Depletion.................... -- -- -- 9,408 -- 9,408
Interest expense............. -- 8,330 2,890 (687) -- 10,533
Intercompany interest
expense................... -- -- -- 45,496 (45,496) --
Losses (gains) on sales of
long-lived assets,
impairment charges and
other expense (income),
net....................... (202) 1,256 -- (411) 844 1,487
------- ------- ------ -------- --------- --------
Total costs and other
deductions.............. 1,661 9,740 2,890 544,494 (45,496) 513,289
------- ------- ------ -------- --------- --------
Income before income taxes..... 77,582 49,689 785 89,231 (132,994) 84,293
------- ------- ------ -------- --------- --------
Income tax expense............. 1,956 3,209 275 3,227 -- 8,667
------- ------- ------ -------- --------- --------
Net income..................... $75,626 $46,480 $ 510 $ 86,004 $(132,994) $ 75,626
------- ------- ------ -------- --------- --------
</Table>

19
<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2005
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Revenues and other income:
Operating revenues.......... $ -- $ -- $ -- $2,442,319 $ -- $2,442,319
Earnings from unconsolidated
affiliates............... -- -- -- 7,298 -- 7,298
Earnings from consolidated
affiliates............... 428,864 241,314 11,803 259,366 (941,347) --
Investment income........... 12,013 -- 7 42,524 -- 54,544
Intercompany interest
income................... 2,992 55,788 -- -- (58,780) --
-------- -------- ------- ---------- ----------- ----------
Total revenues and other
income................. 443,869 297,102 11,810 2,751,507 (1,000,127) 2,504,161
-------- -------- ------- ---------- ----------- ----------
Costs and other deductions:
Direct costs................ -- -- -- 1,429,762 -- 1,429,762
General and administrative
expenses................. 5,385 1,316 6 178,495 (877) 184,325
Depreciation and
amortization............. -- 450 -- 212,393 -- 212,843
Depletion................... -- -- -- 35,045 -- 35,045
Interest expense............ -- 27,498 8,580 (2,813) -- 33,265
Intercompany interest
expense.................. -- -- -- 58,780 (58,780) --
Losses (gains) on sales of
long-lived assets,
impairment charges and
other expense (income),
net...................... 344 (708) -- 23,265 877 23,778
-------- -------- ------- ---------- ----------- ----------
Total costs and other
deductions............. 5,729 28,556 8,586 1,934,927 (58,780) 1,919,018
-------- -------- ------- ---------- ----------- ----------
Income before income taxes.... 438,140 268,546 3,224 816,580 (941,347) 585,143
-------- -------- ------- ---------- ----------- ----------
Income tax expense............ 64 10,076 1,096 135,831 -- 147,067
-------- -------- ------- ---------- ----------- ----------
Net income.................... $438,076 $258,470 $ 2,128 $ 680,749 $ (941,347) $ 438,076
-------- -------- ------- ---------- ----------- ----------
</Table>

20
<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2004
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Revenues and other income:
Operating revenues.......... $ -- $ -- $ -- $1,709,348 $ -- $1,709,348
Earnings from unconsolidated
affiliates............... -- -- -- 4,683 -- 4,683
Earnings from consolidated
affiliates............... 105,683 106,716 14,474 110,906 (337,779) --
Investment income........... 16,877 -- -- 16,229 -- 33,106
Intercompany interest
income................... 80,856 53,101 -- 522 (134,479) --
-------- -------- ------- ---------- --------- ----------
Total revenues and other
income................. 203,416 159,817 14,474 1,841,688 (472,258) 1,747,137
-------- -------- ------- ---------- --------- ----------
Costs and other deductions:
Direct costs................ -- -- -- 1,137,065 -- 1,137,065
General and administrative
expenses................. 4,309 83 16 138,414 (2,234) 140,588
Depreciation and
amortization............. -- 300 -- 185,260 -- 185,560
Depletion................... -- -- -- 34,995 -- 34,995
Interest expense............ -- 30,453 8,610 (1,284) -- 37,779
Intercompany interest
expense.................. -- 522 -- 133,957 (134,479) --
Losses (gains) on sales of
long-lived assets,
impairment charges and
other expense (income),
net...................... (202) (1,831) -- (3,540) 2,234 (3,339)
-------- -------- ------- ---------- --------- ----------
Total costs and other
deductions............. 4,107 29,527 8,626 1,624,867 (134,479) 1,532,648
-------- -------- ------- ---------- --------- ----------
Income before income taxes.... 199,309 130,290 5,848 216,821 (337,779) 214,489
-------- -------- ------- ---------- --------- ----------
Income tax expense............ 5,618 8,711 2,047 4,422 -- 20,798
-------- -------- ------- ---------- --------- ----------
Net income.................... $193,691 $121,579 $ 3,801 $ 212,399 $(337,779) $ 193,691
-------- -------- ------- ---------- --------- ----------
</Table>

21
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2005
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Net cash provided by (used
for) operating
activities................. $ 134,753 $ 61,358 $(10,975) $ 541,456 $ (61,218) $ 665,374
--------- -------- -------- --------- --------- ---------
Cash flows from investing
activities:
Purchases of investments... (117,623) -- -- (337,002) -- (454,625)
Sales and maturities of
investments............. 73,112 -- -- 395,159 -- 468,271
Cash paid for investments
in consolidated
affiliates.............. (85,386) (10,968) -- (10,968) 107,322 --
Cash paid for acquisitions
of businesses, net...... -- -- -- (46,201) -- (46,201)
Capital expenditures....... -- -- -- (577,844) -- (577,844)
Proceeds from sales of
assets and insurance
claims.................. -- -- -- 19,989 -- 19,989
--------- -------- -------- --------- --------- ---------
Net cash used for investing
activities................. (129,897) (10,968) -- (556,867) 107,322 (590,410)
--------- -------- -------- --------- --------- ---------
Cash flows from financing
activities:
Increase in cash
overdrafts.............. -- -- -- 3,857 -- 3,857
Reduction of long-term
borrowings.............. -- -- -- (424) -- (424)
Proceeds from issuance of
parent common shares.... 8,374 -- -- 178,343 -- 186,717
Repurchase of common
shares.................. (80,572) -- -- -- -- (80,572)
Proceeds from parent
contributions........... -- -- 10,968 96,354 (107,322) --
Cash dividends paid........ -- (50,250) -- (10,968) 61,218 --
--------- -------- -------- --------- --------- ---------
Net cash (used for) provided
by financing activities.... (72,198) (50,250) 10,968 267,162 (46,104) 109,578
--------- -------- -------- --------- --------- ---------
Effect of exchange rate
changes on cash and cash
equivalents................ -- -- -- 6,317 -- 6,317
--------- -------- -------- --------- --------- ---------
Net (decrease) increase in
cash and cash
equivalents................ (67,342) 140 (7) 258,068 -- 190,859
Cash and cash equivalents,
beginning of period........ 67,584 -- 18 317,107 -- 384,709
--------- -------- -------- --------- --------- ---------
Cash and cash equivalents,
end of period.............. $ 242 $ 140 $ 11 $ 575,175 $ -- $ 575,568
--------- -------- -------- --------- --------- ---------
</Table>

22
<Table>
<Caption>
NINE MONTHS ENDED SEPTEMBER 30, 2004
--------------------------------------------------------------------------------
NABORS OTHER
NABORS DELAWARE NABORS SUBSIDIARIES
(PARENT/ (ISSUER/ HOLDINGS (NON- CONSOLIDATING CONSOLIDATED
GUARANTOR) GUARANTOR) (ISSUER) GUARANTORS) ADJUSTMENTS TOTAL
(IN THOUSANDS) ---------- ---------- -------- ------------ ------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Net cash (used for) provided
by operating activities... $(115,208) $ 304,467 $(10,967) $ 398,291 $(211,462) $ 365,121
--------- --------- -------- --------- --------- ---------
Cash flows from investing
activities:
Purchases of
investments............ (587,374) -- -- (135,329) -- (722,703)
Sales and maturities of
investments............ 633,434 -- -- 72,108 -- 705,542
Cash paid for investments
in consolidated
affiliates............. (218,012) (60,000) -- (170,968) 448,980 --
Capital expenditures...... -- -- -- (400,073) -- (400,073)
Proceeds from sales of
assets and insurance
claims................. -- -- -- 3,905 -- 3,905
--------- --------- -------- --------- --------- ---------
Net cash used for investing
activities................ (171,952) (60,000) -- (630,357) 448,980 (413,329)
--------- --------- -------- --------- --------- ---------
Cash flows from financing
activities:
Increase in cash
overdrafts............. -- -- -- 6,416 -- 6,416
Reduction of long-term
debt................... -- (297,525) -- (4,134) -- (301,659)
Proceeds from issuance of
parent common shares... 3,592 -- -- 48,647 -- 52,239
Retirement of intercompany
loan................... 1,325 -- -- (1,325) -- --
Proceeds from parent
contributions.......... -- 160,000 10,968 278,012 (448,980) --
Cash dividends paid....... -- (106,943) -- (104,519) 211,462 --
--------- --------- -------- --------- --------- ---------
Net cash provided by (used
for) financing
activities................ 4,917 (244,468) 10,968 223,097 (237,518) (243,004)
--------- --------- -------- --------- --------- ---------
Effect of exchange rate
changes on cash and cash
equivalents............... -- -- -- 8,612 -- 8,612
--------- --------- -------- --------- --------- ---------
Net (decrease) increase in
cash and cash
equivalents............... (282,243) (1) 1 (357) -- (282,600)
Cash and cash equivalents,
beginning of period....... 403,693 1 17 176,026 -- 579,737
--------- --------- -------- --------- --------- ---------
Cash and cash equivalents,
end of period............. $ 121,450 $ -- $ 18 $ 175,669 $ -- $ 297,137
--------- --------- -------- --------- --------- ---------
</Table>

23
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders
of Nabors Industries Ltd.:

We have reviewed the accompanying consolidated balance sheet of Nabors
Industries Ltd. and its subsidiaries as of September 30, 2005, and the related
consolidated statements of income for each of the three-month and nine-month
periods ended September 30, 2005 and 2004, and the consolidated statements of
cash flows and of changes in shareholders' equity for each of the nine-month
periods ended September 30, 2005 and 2004. This interim financial information is
the responsibility of the Company's management.

We conducted our review in accordance with standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that
should be made to the accompanying consolidated interim financial information
for it to be in conformity with accounting principles generally accepted in the
United States of America.

We previously audited in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance
sheet as of December 31, 2004, and the related consolidated statements of
income, of cash flows, and of changes in shareholders' equity for the year then
ended, management's assessment of the effectiveness of the Company's internal
control over financial reporting as of December 31, 2004 and the effectiveness
of the Company's internal control over financial reporting as of December 31,
2004; and in our report dated March 7, 2005, we expressed unqualified opinions
thereon. The consolidated financial statements and management's assessment of
the effectiveness of internal control over financial reporting referred to above
are not presented herein. In our opinion, the information set forth in the
accompanying consolidated balance sheet information as of December 31, 2004, is
fairly stated in all material respects in relation to the consolidated balance
sheet from which it has been derived.

As discussed in Note 2 to the interim financial statements, the Company
changed its balance sheet classification of certain of its investment
securities.

/s/ PRICEWATERHOUSECOOPERS LLP

Houston, Texas
November 2, 2005

24
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING STATEMENTS

We often discuss expectations regarding our future markets, demand for our
products and services, and our performance in our annual and quarterly reports,
press releases, and other written and oral statements. Statements that relate to
matters that are not historical facts are "forward-looking statements" within
the meaning of the safe harbor provisions of Section 27A of the Securities Act
of 1933 and Section 21E of the Securities Exchange Act of 1934. These
"forward-looking statements" are based on an analysis of currently available
competitive, financial and economic data and our operating plans. They are
inherently uncertain and investors should recognize that events and actual
results could turn out to be significantly different from our expectations. By
way of illustration, when used in this document, words such as "anticipate,"
"believe," "expect," "plan," "intend," "estimate," "project," "will," "should,"
"could," "may," "predict" and similar expressions are intended to identify
forward-looking statements.

You should consider the following key factors when evaluating these
forward-looking statements:

- fluctuations in worldwide prices of and demand for natural gas and oil;

- fluctuations in levels of natural gas and oil exploration and development
activities;

- fluctuations in the demand for our services;

- the existence of competitors, technological changes and developments in
the oilfield services industry;

- the existence of operating risks inherent in the oilfield services
industry;

- the existence of regulatory and legislative uncertainties;

- the possibility of changes in tax laws;

- the possibility of political instability, war or acts of terrorism in any
of the countries in which we do business; and

- general economic conditions.

Our businesses depend, to a large degree, on the level of spending by oil
and gas companies for exploration, development and production activities.
Therefore, a sustained increase or decrease in the price of natural gas or oil,
which could have a material impact on exploration, development and production
activities, could also materially affect our financial position, results of
operations and cash flows.

The above description of risks and uncertainties is by no means
all-inclusive, but is designed to highlight what we believe are important
factors to consider. For a more detailed description of risk factors, please
refer to our Annual Report on Form 10-K for the year ended December 31, 2004
filed with the U.S. Securities and Exchange Commission under Part 1, Item I,
"Business -- Risk Factors."

Unless the context requires otherwise, references in this Quarterly Report
on Form 10-Q to "we," "us," "our" and "Nabors" means Nabors Industries Ltd. and,
where the context requires, includes our subsidiaries.

RESULTS OF OPERATIONS

A discussion of our results of operations for the three and nine months
ended September 30, 2005 and 2004 is included below. This discussion should be
read in conjunction with our accompanying consolidated financial statements and
notes thereto and our Annual Report on Form 10-K for the year ended December 31,
2004.

25
The following table sets forth certain information with respect to our
reportable segments and rig activity:

<Table>
<Caption>
THREE MONTHS ENDED SEPTEMBER 30, NINE MONTHS ENDED SEPTEMBER 30,
--------------------------------------- -------------------------------------------
INCREASE INCREASE
2005 2004 (DECREASE) 2005 2004 (DECREASE)
-------- -------- ----------------- ---------- ---------- -----------------
(IN THOUSANDS, EXCEPT PERCENTAGES AND RIG ACTIVITY)
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Reportable segments:
Operating revenues and
Earnings from
unconsolidated
affiliates:
Contract Drilling:(1)
U.S. Lower 48 Land
Drilling............. $355,172 $202,283 $152,889 76% $ 914,862 $ 527,700 $387,162 73%
U.S. Land
Well-servicing....... 130,265 95,377 34,888 37% 355,154 263,018 92,136 35%
U.S. Offshore.......... 42,115 33,929 8,186 24% 125,312 96,806 28,506 29%
Alaska................. 18,159 16,982 1,177 7% 64,882 66,020 (1,138) (2)%
Canada................. 131,348 89,293 42,055 47% 381,470 289,964 91,506 32%
International.......... 143,355 111,618 31,737 28% 402,553 321,790 80,763 25%
-------- -------- -------- ---------- ---------- --------
Subtotal Contract
Drilling(2)........ 820,414 549,482 270,932 49% 2,244,233 1,565,298 678,935 43%
Oil and Gas(3)........... 16,354 14,216 2,138 15% 46,871 49,515 (2,644) (5)%
Other Operating
Segments(4)(5)......... 81,753 41,408 40,345 97% 229,398 150,086 79,312 53%
Other reconciling
items(6)............... (25,176) (19,746) (5,430) (27)% (70,885) (50,868) (20,017) (39)%
-------- -------- -------- ---------- ---------- --------
Total.................. $893,345 $585,360 $307,985 53% $2,449,617 $1,714,031 $735,586 43%
-------- -------- -------- ---------- ---------- --------
Adjusted income (loss)
derived from operating
activities:(7)
Contract Drilling:
U.S. Lower 48 Land
Drilling............. $135,295 $ 30,221 $105,074 N/M(8) $ 310,567 $ 51,760 $258,807 N/M(8)
U.S. Land
Well-servicing 29,297 18,511 10,786 58% 75,126 42,638 32,488 76%
U.S. Offshore.......... 12,883 4,507 8,376 186% 32,392 14,120 18,272 129%
Alaska................. 3,612 2,522 1,090 43% 13,743 13,488 255 2%
Canada................. 28,106 13,888 14,218 102% 75,443 60,011 15,432 26%
International.......... 38,630 24,713 13,917 56% 100,955 62,057 38,898 63%
-------- -------- -------- ---------- ---------- --------
Subtotal Contract
Drilling........... 247,823 94,362 153,461 163% 608,226 244,074 364,152 149%
Oil and Gas.............. 3,998 4,018 (20) 0% 7,741 9,420 (1,679) (18)%
Other Operating
Segments............... 7,465 (3,094) 10,559 N/M(8) 18,997 (5,631) 24,628 N/M(8)
Other reconciling
items(9)............... (17,394) (11,195) (6,199) (55)% (47,322) (32,040) (15,282) (48)%
-------- -------- -------- ---------- ---------- --------
Total.................. 241,892 84,091 157,801 188% 587,642 215,823 371,819 172%
Interest expense........... (11,195) (10,533) (662) (6)% (33,265) (37,779) 4,514 12%
Investment income.......... 27,178 12,222 14,956 122% 54,544 33,106 21,438 65%
Gains (losses) on sales of
long-lived assets,
impairment charges and
other income (expense),
net...................... (15,684) (1,487) (14,197) N/M(8) (23,778) 3,339 (27,117) N/M(8)
-------- -------- -------- ---------- ---------- --------
Income before income
taxes.................... $242,191 $ 84,293 $157,898 187% $ 585,143 $ 214,489 $370,654 173%
-------- -------- -------- ---------- ---------- --------
Rig activity:
Rig years:(10)
U.S. Lower 48 Land
Drilling............... 244.2 207.9 36.3 17% 232.0 192.2 39.8 21%
U.S. Offshore............ 15.7 14.0 1.7 12% 16.2 14.4 1.8 13%
Alaska................... 6.5 6.4 .1 2% 6.7 6.9 (.2) (3)%
Canada................... 54.7 41.9 12.8 31% 49.0 43.6 5.4 12%
International(11)........ 84.8 66.3 18.5 28% 81.1 65.6 15.5 24%
-------- -------- -------- ---------- ---------- --------
Total rig years........ 405.9 336.5 69.4 21% 385.0 322.7 62.3 19%
-------- -------- -------- ---------- ---------- --------
Rig hours:(12)
U.S. Land
Well-servicing......... 313,677 289,312 24,365 8% 919,006 851,810 67,196 8%
Canada Well-servicing.... 89,329 86,676 2,653 3% 263,962 272,145 (8,183) (3)%
-------- -------- -------- ---------- ---------- --------
Total rig hours........ 403,006 375,988 27,018 7% 1,182,968 1,123,955 59,013 5%
-------- -------- -------- ---------- ---------- --------
</Table>

26
- ---------------

(1) These segments include our drilling, workover and well-servicing
operations, on land and offshore.

(2) Includes Earnings (losses) from unconsolidated affiliates, accounted for by
the equity method, of $(1.1) million and $(.26) million for the three
months ended September 30, 2005 and 2004, respectively, and $.7 million and
$1.9 million for the nine months ended September 30, 2005 and 2004,
respectively.

(3) Represents our oil and gas exploration, development and production
operations.

(4) Includes our marine transportation and supply services, drilling technology
and top drive manufacturing, directional drilling, rig instrumentation and
software, and construction and logistics operations.

(5) Includes Earnings (losses) from unconsolidated affiliates, accounted for by
the equity method, of $1.2 million and $(.03) million for the three months
ended September 30, 2005 and 2004, respectively, and $6.6 million and $2.8
million for the nine months ended September 30, 2005 and 2004,
respectively.

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

(7) Adjusted income (loss) derived from operating activities is computed by:
subtracting direct costs, general and administrative expenses, and
depreciation and amortization, and depletion expense from Operating
revenues and then adding Earnings from unconsolidated affiliates. Such
amounts should not be used as a substitute to those amounts reported under
accounting principles generally accepted in the United States of America
(GAAP). However, management evaluates the performance of our business units
and the consolidated company based on several criteria, including adjusted
income (loss) derived from operating activities, because it believes that
this financial measure is an accurate reflection of the ongoing
profitability of our company. A reconciliation of this non-GAAP measure to
income before income taxes, which is a GAAP measure, is provided within the
table set forth immediately following the heading Results of Operations
above.

(8) The percentage is so large that it is not meaningful.

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

(10) Excludes well-servicing rigs, which are measured in rig hours. Rig years
represents a measure of the number of equivalent rigs operating during a
given period. For example, one rig operating 182.5 days during a 365-day
period represents 0.5 rig years.

(11) International rig years include our equivalent percentage ownership of rigs
owned by unconsolidated affiliates which totaled 4.0 years during the three
months ended September 30, 2005 and 2004 and 3.9 years and 4.0 years during
the nine months ended September 30, 2005 and 2004, respectively.

(12) Rig hours represents the number of hours that our well-servicing rig fleet
operated during the period.

27
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2005 COMPARED TO THREE AND NINE MONTHS
ENDED SEPTEMBER 30, 2004

Operating revenues and Earnings from unconsolidated affiliates for the
three months ended September 30, 2005 totaled $893.3 million, representing an
increase of $308.0 million, or 53%, compared to the prior year quarter. Adjusted
income derived from operating activities and net income for the three months
ended September 30, 2005 totaled $241.9 million and $178.9 million ($1.11 per
diluted share), respectively, representing increases of 188% and 137% compared
to the prior year quarter. Operating revenues and Earnings from unconsolidated
affiliates for the nine months ended September 30, 2005 totaled $2.4 billion,
representing an increase of $735.6 million, or 43%, compared to the prior year
period. Adjusted income derived from operating activities and net income for the
nine months ended September 30, 2005 totaled $587.6 million and $438.1 million
($2.73 per diluted share), respectively, representing increases of 172% and 126%
compared to the prior year period.

The increase in our operating results during the three and nine months
ended September 30, 2005 resulted from higher revenues realized by essentially
all of our operating segments. Revenues increased as a result of higher average
dayrates and activity levels during the three and nine months ended September
30, 2005 compared to the prior year periods. This increase in average dayrates
and activity reflects an increase in demand for our services in these markets
during the three and nine months ended September 30, 2005, which resulted from
continuing higher price levels for natural gas and oil during 2004 and the first
three quarters of 2005. Our operating results for the fourth quarter of 2005 are
expected to increase from levels realized during the third quarter of 2005 as a
result of improved conditions in Canada, where operations typically improve in
the fourth quarter as a result of seasonality, and a continued improvement in
results for our U.S. Lower 48 Land Drilling operations resulting from continued
higher average dayrates and activity levels.

Natural gas prices are the primary driver of our U.S. Lower 48 Land
Drilling, Canadian and U.S. Offshore (Gulf of Mexico) operations, while oil
prices are the primary driver of our Alaskan, International and U.S. Land
Well-servicing operations. The Henry Hub natural gas spot price (per Bloomberg)
averaged $7.41 per million cubic feet (mcf) during the period from October 1,
2004 through September 30, 2005, up from a $5.58 per mcf average during the
period from October 1, 2003 through September 30, 2004. West Texas intermediate
spot oil prices (per Bloomberg) averaged $53.69 per barrel during the period
from October 1, 2004 through September 30, 2005, up from a $37.24 per barrel
average during the period from October 1, 2003 through September 30, 2004.

Contract Drilling. Our Contract Drilling operating segments contain one or
more of the following operations: drilling, workover and well-servicing, on land
and offshore. Operating revenues and Earnings from unconsolidated affiliates for
our Contract Drilling operating segments totaled $820.4 million and adjusted
income derived from operating activities totaled $247.8 million during the three
months ended September 30, 2005, representing increases of 49% and 163%,
respectively, compared to the prior year quarter. Operating revenues and
Earnings from unconsolidated affiliates for our Contract Drilling operating
segments totaled $2.2 billion and adjusted income derived from operating
activities totaled $608.2 million during the nine months ended September 30,
2005, representing increases of 43% and 149%, respectively, compared to the
prior year period. Rig years (excluding well-servicing rigs) increased to 405.9
years and 385.0 years during the three and nine months ended September 30, 2005,
respectively, from 336.5 years and 322.7 years during the three and nine months
ended September 30, 2004, respectively, as a result of increased capital
spending by our customers, which resulted from the improvement in commodity
prices discussed above.

U.S. Lower 48 Land Drilling Operating revenues totaled $355.2 million and
$914.9 million during the three and nine months ended September 30, 2005,
respectively, representing increases of 76% and 73%, respectively, compared to
the prior year periods. Adjusted income derived from operating activities
totaled $135.3 million during the three months ended September 30, 2005 compared
to $30.2 million during the prior year quarter, and totaled $310.6 million
during the nine months ended September 30, 2005 compared to $51.8 million during
the prior year period. The increase in operating results during the three and
nine months ended September 30, 2005 primarily resulted from higher average
dayrates and an increase in drilling activity driven by higher natural gas
prices, which is reflected in the increase in rig years to 244.2 years and 232.0
years

28
during the three and nine months ended September 30, 2005, respectively,
compared to 207.9 years and 192.2 years during the three and nine months ended
September 30, 2004, respectively. Average dayrates and activity levels improved
during the current year periods as a result of an increase in demand for
drilling services in the U.S. Lower 48 market, which resulted from continuing
higher price levels for natural gas during 2004 and the first three quarters of
2005.

U.S. Land Well-servicing Operating revenues and adjusted income derived
from operating activities totaled $130.3 million and $29.3 million,
respectively, during the three months ended September 30, 2005, representing
increases of 37% and 58%, respectively, compared to the prior year quarter.
Operating revenues and adjusted income derived from operating activities totaled
$355.2 million and $75.1 million, respectively, during the nine months ended
September 30, 2005, representing increases of 35% and 76%, respectively,
compared to the prior year period. These increases primarily resulted from an
increase in average dayrates compared to the prior year periods and from higher
well-servicing hours, which totaled 313,677 hours and 919,006 hours during the
three and nine months ended September 30, 2005, respectively, compared to
289,312 hours and 851,810 hours during the three and nine months ended September
30, 2004, respectively. These increases in average dayrates and activity
resulted from higher customer demand for our services in a number of markets in
which we operate, which was driven by a sustained level of higher oil prices.

U.S. Offshore Operating revenues and adjusted income derived from operating
activities totaled $42.1 million and $12.9 million, respectively, during the
three months ended September 30, 2005, representing increases of 24% and 186%,
respectively, compared to the prior year quarter. Operating revenues and
adjusted income derived from operating activities totaled $125.3 million and
$32.4 million, respectively, during the nine months ended September 30, 2005,
representing increases of 29% and 129%, respectively, compared to the prior year
period. These increases primarily resulted from an increase in average dayrates
and utilization for our jack-up rigs, both of which resulted from an improvement
in demand for our drilling services in this market driven by increased natural
gas prices compared to the prior year period. Additionally, for the nine months
ended September 30, 2005, the addition of two new platform rigs for deepwater
development projects, which commenced operations late in the second quarter of
2004, positively impacted our results. Rig years for our U.S. Offshore
operations totaled 15.7 years and 16.2 years during the three and nine months
ended September 30, 2005, respectively, compared to 14.0 years and 14.4 years
during the three and nine months ended September 30, 2004, respectively.
Additionally, our U.S. Offshore unit's operating results for the three and nine
months ended September 30, 2005 were increased by $1.5 million of net business
interruption insurance proceeds related to one of our Super Sundowner rigs that
was significantly damaged during Hurricane Katrina in August 2005. Also, for the
nine months ended September 30, 2005, Operating revenues were increased by an
additional $2.2 million of net business interruption insurance proceeds recorded
in the second quarter of 2005 related to one of our MODS deepwater platform rigs
significantly damaged during Hurricane Ivan in September 2004. We also recorded
impairment charges to certain other rigs damaged during Hurricanes Katrina and
Rita during the third quarter of 2005 (see our discussion of gains (losses) on
sales of long-lived assets, impairment charges and other income (expense), net
under Other Financial Information below for further discussion of these
charges).

Alaskan Operating revenues and adjusted income derived from operating
activities totaled $18.2 million and $3.6 million, respectively, during the
three months ended September 30, 2005, representing increases of 7% and 43%,
respectively, compared to the prior year quarter. These increases primarily
resulted from revenues associated with a water injection project during the
three months ended September 30, 2005 and an increase in rentals of full size
camps compared to the prior year quarter. Rig years for our Alaskan operations
remained substantially unchanged during the three months ended September 30,
2005 compared to the prior year quarter, totaling 6.5 years and 6.4 years for
the three months ended September 30, 2005 and 2004, respectively. Operating
revenues and adjusted income derived from operating activities totaled $64.9
million and $13.7 million, respectively, during the nine months ended September
30, 2005, representing only insignificant changes from the prior year periods as
Operating revenues decreased by 2% and adjusted income derived from operating
activities increased by 2% compared to the prior year period. Rig years declined
slightly to 6.7 years during the nine months ended September 30, 2005 from 6.9
years during the prior year period.

29
Canadian Operating revenues and adjusted income derived from operating
activities totaled $131.3 million and $28.1 million, respectively, during the
three months ended September 30, 2005, representing increases of 47% and 102%,
respectively, compared to the prior year quarter. Operating revenues and
adjusted income derived from operating activities totaled $381.5 million and
$75.4 million, respectively, during the nine months ended September 30, 2005,
representing increases of 32% and 26%, respectively, compared to the prior year
period. These increases primarily resulted from an increase in average dayrates
for our Canadian drilling and well-servicing operations and from an overall
increase in drilling activity compared to the prior year periods. Average
dayrates and drilling activity levels improved as a result of increased demand
for our services in this market, which was driven by increased commodity prices
compared to the prior year periods. The increase in drilling activity is
reflected in the increase in rig years to 54.7 years and 49.0 years during the
three and nine months ended September 30, 2005, respectively, from 41.9 years
and 43.6 years during the three and nine months ended September 30, 2004,
respectively.

International Operating revenues and Earnings from unconsolidated
affiliates and adjusted income derived from operating activities totaled $143.4
million and $38.6 million, respectively, during the three months ended September
30, 2005, representing increases of 28% and 56%, respectively, compared to the
prior year quarter. Operating revenues and Earnings from unconsolidated
affiliates and adjusted income derived from operating activities totaled $402.6
million and $101.0 million, respectively, during the nine months ended September
30, 2005, representing increases of 25% and 63%, respectively, compared to the
prior year period. The improved results during the three and nine months ended
September 30, 2005 primarily resulted from an increase in operations in South
and Central America (primarily in Mexico, Colombia, Venezuela and Ecuador) and
in the Middle East (primarily in Saudi Arabia, the United Arab Emirates and
Qatar) resulting from improved demand for our services in these markets compared
to the prior year period. International rig years increased to 84.8 years and
81.1 years during the three and nine months ended September 30, 2005,
respectively, from 66.3 years and 65.6 years during the three and nine months
ended September 30, 2004, respectively.

Oil and Gas. This operating segment represents our oil and gas
exploration, development and production operations. Oil and Gas Operating
revenues and adjusted income derived from operating activities totaled $16.4
million and $4.0 million, respectively, during the three months ended September
30, 2005 representing an increase of 15% and an insignificant decrease,
respectively, compared to the prior year quarter. Oil and Gas Operating revenues
and adjusted income derived from operating activities totaled $46.9 million and
$7.7 million, respectively, during the nine months ended September 30, 2005
representing decreases of 5% and 18%, respectively, compared to the prior year
period. Oil and Gas segment results were positively impacted during the three
and nine months ended September 30, 2005 by higher commodity prices compared to
the prior year periods and increased production resulting from new investments
in oil and gas properties, and were negatively impacted by the expected decline
in production under our contracts executed with El Paso Corporation in the
fourth quarter of 2003.

Other Operating Segments. These operations include our marine
transportation and supply services, drilling technology and top drive
manufacturing, directional drilling, rig instrumentation and software, and
construction and logistics operations. Operating revenues and Earnings from
unconsolidated affiliates for our Other Operating Segments totaled $81.8 million
and $229.4 million, respectively, during the three and nine months ended
September 30, 2005, representing increases of 97% and 53%, respectively,
compared to the prior year periods. Adjusted income derived from operating
activities totaled $7.5 million and $19.0 million during the three and nine
months ended September 30, 2005, respectively, compared to adjusted losses
derived from operating activities totaling $3.1 million and $5.6 million during
the three and nine months ended September 30, 2004, respectively. These
increases primarily resulted from (i) increased sales of top drives driven by
the strengthening of the oil and gas drilling market compared to the prior year
periods, (ii) increased demand for directional drilling, rig instrumentation and
data collection services, primarily driven by an overall increase in drilling
activity in the Canadian market compared to the prior year periods, and (iii)
increased margins for our marine transportation and supply services driven by
higher average dayrates compared to the prior year periods.

30
Other Financial Information.  General and administrative expenses totaled
$65.9 million during the three months ended September 30, 2005, representing an
increase of $16.3 million, or 33%, compared to the prior year quarter, and
totaled $184.3 million during the nine months ended September 30, 2005,
representing an increase of $43.7 million, or 31%, compared to the prior year
period. These increases primarily resulted from increased activity for a
majority of our operating segments and increased corporate compensation expense.
As a percentage of operating revenues, general and administrative expenses
decreased during the three months ended September 30, 2005 compared to the prior
year quarter (7.4% vs. 8.5%), and decreased during the nine months ended
September 30, 2005 compared to the prior year period (7.5% vs. 8.2%), as these
expenses were spread over a larger revenue base.

Depreciation and amortization expense totaled $73.7 million during the
three months ended September 30, 2005, representing an increase of $9.4 million,
or 15%, compared to the prior year quarter, and totaled $212.8 million during
the nine months ended September 30, 2005, representing an increase of $27.3
million, or 15%, compared to the prior year period. Depreciation and
amortization expense increased during the current year periods primarily as a
result of depreciation on capital expenditures made during the fourth quarter of
2004 and the first three quarters of 2005, and increases in average rig years
for our U.S. Lower 48 Land Drilling, Canadian land drilling and International
operations.

Depletion expense totaled $11.3 million during the three months ended
September 30, 2005, representing an increase of $1.9 million, or 21%, compared
to the prior year quarter. Depletion expense for the three months ended
September 30, 2005 increased as a result of production increases from new
investments in oil and gas properties, partially offset by the decline in
production under our agreements with El Paso. Depletion expense was
substantially unchanged during the nine months ended September 30, 2005 compared
to the nine months ended September 30, 2004, totaling approximately $35.0
million in both periods.

Interest expense totaled $11.2 million during the three months ended
September 30, 2005, representing an increase of $.7 million, or 6%, compared to
the prior year quarter. This increase resulted from lower savings realized from
our interest rate swap agreement during the current year quarter as interest
rates have increased compared to the prior year quarter (see a discussion on the
interest rate swap agreement under Quantitative and Qualitative Disclosures
About Market Risk below), and was partially offset by an increase in capitalized
interest in the current year quarter resulting from a higher level of capital
expenditures compared to the prior year quarter. Interest expense totaled $33.3
million during the nine months ended September 30, 2005, representing a decrease
of $4.5 million, or 12%, compared to the prior year period. This decrease
primarily resulted from the payment upon maturity of our 6.8% senior notes in
April 2004.

Investment income totaled $27.2 million during the three months ended
September 30, 2005, representing an increase of $15.0 million, or 122%, compared
to the prior year quarter, and totaled $54.5 million during the nine months
ended September 30, 2005, representing an increase of $21.4 million, or 65%,
compared to the prior year period. These increases resulted from (i) increased
returns realized on our marketable security portfolios during the three and nine
months ended September 30, 2005 compared to the prior year periods resulting
from higher interest rates, (ii) a gain realized upon the redemption of certain
of our non-marketable securities during the three months ended September 30,
2005, and (iii) higher earnings on our non-marketable securities accounted for
under the equity method of accounting recorded during the three and nine months
ended September 30, 2005.

Gains (losses) on sales of long-lived assets, impairment charges and other
income (expense), net increased to a loss of $(15.7) million during the three
months ended September 30, 2005 from a loss of $(1.5) million during the prior
year quarter. The amounts for the three months ended September 30, 2005 include
losses on long-lived assets of approximately $7.6 million, which primarily
consists of impairment charges recorded as a result of damage sustained in
Hurricanes Katrina and Rita of approximately $2.2 million and $5.4 million,
respectively. The amounts for the three months ended September 30, 2004 include
mark-to-market losses recorded on our range cap and floor derivative instrument
of approximately $1.2 million. Gains (losses) on sales of long-lived assets,
impairment charges and other income (expense), net decreased to a loss of
$(23.8) million during the nine months ended September 30, 2005 from a gain of
$3.3 million during the prior year period. The amounts for the nine months ended
September 30, 2005 include losses on long-lived

31
assets of approximately $10.7 million, which primarily consists of impairment
charges recorded as a result of Hurricanes Katrina and Rita during the third
quarter of 2005 discussed above. The amounts for the nine months ended September
30, 2004 include mark-to-market gains recorded on our range cap and floor
derivative instrument of approximately $1.9 million. We expect to incur
additional expenses in future periods associated with incidental expenses
related to the restoration of the rigs damaged during Hurricane Katrina and Rita
to operating condition, which we will record in gains (losses) on sales of
long-lived assets, impairment charges and other income (expense), net in those
periods.

Our effective income tax rate was 26.2% and 25.1% during the three and nine
months ended September 30, 2005, respectively, compared to 10.3% and 9.7% during
the three and nine months ended September 30, 2004, respectively. The increases
in our effective income tax rate resulted from a higher proportion of our
taxable income being generated in the U.S. during the three and nine months
ended September 30, 2005, compared to the prior year periods. Income generated
in the U.S. is generally taxed at a higher rate than in international
jurisdictions in which we operate. In October 2004 the U.S. Congress passed and
the President signed into law the American Jobs Creation Act of 2004. The Act
did not impact the corporate reorganization completed by Nabors effective June
24, 2002, that made us a foreign entity. It is possible that future changes to
tax laws (including tax treaties) could have an impact on our ability to realize
the tax savings recorded to date as well as future tax savings as a result of
our corporate reorganization, depending on any responsive action taken by
Nabors. We expect our effective tax rate during 2005 to be in the 25%-27% range
because we expect a higher proportion of our income to be generated in the U.S.

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS

Our cash flows depend, to a large degree, on the level of spending by oil
and gas companies for exploration, development and production activities.
Sustained increases or decreases in the price of natural gas or oil could have a
material impact on these activities, and could also materially affect our cash
flows. Certain sources and uses of cash, such as the level of discretionary
capital expenditures, purchases and sales of investments, issuances and
repurchases of debt and of our common shares are within our control and are
adjusted as necessary based on market conditions. The following is a discussion
of our cash flows for the nine months ended September 30, 2005 and 2004.

Operating Activities. Net cash provided by operating activities totaled
$665.4 million during the nine months ended September 30, 2005, compared to net
cash provided by operating activities of $365.1 million during the prior year
period. During the nine months ended September 30, 2005 and 2004, net income was
increased for non-cash items such as depreciation and amortization, and
depletion, and was reduced for changes in our working capital (primarily
accounts receivable) and other balance sheet accounts.

Investing Activities. Net cash used for investing activities totaled
$590.4 million during the nine months ended September 30, 2005, compared to net
cash used for investing activities of $413.3 million during the prior year
period. During each of the nine months ended September 30, 2005 and 2004, cash
was primarily used for capital expenditures.

Financing Activities. Net cash provided by financing activities totaled
$109.6 million during the nine months ended September 30, 2005, compared to net
cash used for financing activities of $243.0 million during the prior year
period. During the nine months ended September 30, 2005, cash was provided by
our receipt of proceeds totaling $186.7 million from the exercise of options to
acquire our common shares by our employees and was used for the repurchase of
our common shares in the open market totaling $80.6 million. During the nine
months ended September 30, 2004, cash was used for the reduction of long-term
debt of $301.7 million (including the payment upon maturity of our 6.8% senior
notes in April 2004 totaling $295.3 million) and was provided by our receipt of
proceeds totaling $52.2 million from the exercise of options to acquire our
common shares by our employees.

32
FUTURE CASH REQUIREMENTS

As of September 30, 2005, we had long-term debt, including current
maturities, of $2.0 billion and cash and cash equivalents and investments of
$1.6 billion.

Our $1.381 billion zero coupon convertible senior debentures can be put to
us on February 5, 2006, February 5, 2011 and February 5, 2016, for a purchase
price equal to the issue price plus accrued original issue discount to the date
of repurchase. The amount of the purchase price would total $826.8 million,
$936.2 million and $1.1 billion if the debentures were put to us on February 5,
2006, February 5, 2011 or February 5, 2016, respectively. As our $1.381 billion
zero coupon convertible senior debentures can be put to us on February 5, 2006,
the outstanding principal amount of these debentures of $819.7 million is
included in current liabilities in our balance sheet as of September 30, 2005.
We cannot redeem the debentures before February 5, 2006, after which time we may
redeem all or a portion of the debentures for cash at any time at their accreted
value. We treat the redemption price, including accrued original issue discount,
on such debentures as a financing activity for purposes of reporting cash flows
in our consolidated statements of cash flows.

Additionally, each of our $700 million zero coupon senior exchangeable
notes and our $1.381 billion zero coupon convertible senior debentures provide
that upon an exchange or conversion, as applicable, of these convertible debt
instruments, we will be required to pay holders of these debt instruments, in
lieu of common shares, cash up to the principal amount of the instruments and,
at our option, consideration in the form of either cash or our common shares for
any amount above the principal amount of the instruments required to be paid
pursuant to the terms of the indentures. If the $1.381 billion debentures were
converted, our cash obligation would be an amount equal to the lesser of 8.5
million multiplied by the sale price of our common shares on the trading day
immediately prior to the related conversion date or the principal amount of the
debentures on the date of conversion. If these debentures had been converted on
September 30, 2005, we would have been required to pay cash totaling
approximately $619.7 million to the holders of the debentures (based on the
closing price for our common shares on September 29, 2005 of $72.98). As this
amount is substantially lower than the $826.8 million that the holders of the
debentures will receive if they put the debentures to us on the first put date
of February 5, 2006 or if they sold the debentures in the open market, we do not
currently expect the debentures to be converted and any payment to be required
prior to February 5, 2006 (when the holders have the option to put the
debentures back to us), unless the price for our shares were to exceed
approximately $97. Our $700 million zero coupon senior exchangeable notes cannot
be exchanged until the price for our shares exceeds approximately $84 or in
various other circumstances as described in the note indenture.

As of September 30, 2005, we had outstanding purchase commitments of
approximately $544 million, primarily for rig-related enhancing, construction
and sustaining capital expenditures. Total capital expenditures over the next
twelve months, including these outstanding purchase commitments, are currently
expected to be approximately $1.3 billion, including currently planned
rig-related enhancing, construction and sustaining capital expenditures. This
amount could change significantly based on market conditions and new business
opportunities. The level of our outstanding purchase commitments and our
expected level of capital expenditures over the next twelve months represent a
number of capital programs that are currently underway or planned. These
programs will result in an expansion in the number of drilling and
well-servicing rigs that we own and operate and will consist primarily of land
drilling and well-servicing rigs. The increase in capital expenditures is
expected across a majority of our operating segments, most significantly within
our U.S. Lower 48 Land Drilling, U.S. Land Well-servicing, Canadian, and
International operations.

Our 2004 Annual Report on Form 10-K includes our contractual cash
obligations table as of December 31, 2004. As a result of the increase in our
outstanding purchase commitments discussed above, we are presenting the
following table in this Report which summarizes our remaining contractual cash
obligations related to purchase commitments as of September 30, 2005:

<Table>
<Caption>
PAYMENT DUE BY PERIOD
--------------------------------------------------------
TOTAL < 1 YEAR 1-3 YEARS 3-5 YEARS THEREAFTER
(IN THOUSANDS) -------- -------- --------- --------- ----------
<S> <C> <C> <C> <C> <C>
Purchase commitments(1)........... $544,001 $529,606 $14,395 $ -- $ --
</Table>

33
- ---------------

(1) Purchase commitments include agreements to purchase goods or services that
are enforceable and legally binding and that specify all significant terms,
including: fixed or minimum quantities to be purchased; fixed, minimum or
variable pricing provisions; and the approximate timing of the transaction.

No other significant changes have occurred to the contractual cash
obligations information disclosed in our 2004 Annual Report on Form 10-K.

We have historically completed a number of acquisitions and will continue
to evaluate opportunities to acquire assets or businesses to enhance our
operations. Several of our previous acquisitions were funded through issuances
of our common shares. Future acquisitions may be paid for using existing cash or
issuance of debt or Nabors' shares. Such capital expenditures and acquisitions
will depend on our view of market conditions and other factors.

During 2002 our Board of Directors authorized the continuation of a share
repurchase program under which we may repurchase our common shares in the open
market. Under this program we are authorized to purchase up to $400 million of
our common shares. Through September 30, 2005, approximately $83.1 million of
our common shares had been repurchased under this program, which includes 1.5
million of our common shares repurchased and retired for $80.6 million during
the second quarter of 2005.

See our discussion of guarantees issued by Nabors that could have a
potential impact on our financial position, results of operations or cash flows
in future periods included in Note 5 to our accompanying consolidated financial
statements.

FINANCIAL CONDITION AND SOURCES OF LIQUIDITY

Our primary sources of liquidity are cash and cash equivalents, marketable
and non-marketable securities and cash generated from operations. As of
September 30, 2005, we had cash and cash equivalents and investments of $1.6
billion (including $208.3 million of long-term investments) and working capital
of $1.1 billion. This compares to cash and cash equivalents and investments of
$1.4 billion (including $71.0 million of long-term investments) and working
capital of $821.1 million as of December 31, 2004.

Our funded debt to capital ratio was 0.36:1 as of September 30, 2005 and
0.41:1 as of December 31, 2004. Our net funded debt to capital ratio was 0.10:1
as of September 30, 2005 and 0.17:1 as of December 31, 2004. The funded debt to
capital ratio is calculated by dividing funded debt by funded debt plus capital.
Funded debt is defined as the sum of (1) short-term borrowings, (2) current
portion of long-term debt and (3) long-term debt. Capital is defined as
shareholders' equity. The net funded debt to capital ratio nets cash and cash
equivalents and marketable and non-marketable securities against funded debt.
This ratio is calculated by dividing net funded debt by net funded debt plus
capital. Both of these ratios are a method for calculating the amount of
leverage a company has in relation to its capital. Non-marketable securities
consist of investments in overseas funds investing primarily in a variety of
public and private U.S. and non-U.S. securities (including asset-backed
securities and mortgage-backed securities, global structured asset
securitizations, whole loan mortgages, and participations in whole loans and
whole loan mortgages). These investments are classified as non-marketable,
because they do not have published fair values. Our interest coverage ratio was
24.5:1 as of September 30, 2005, compared to 14.1:1 as of December 31, 2004. The
interest coverage ratio is computed by calculating the sum of income before
income taxes, interest expense, depreciation and amortization, and depletion
expense and then dividing by interest expense. This ratio is a method for
calculating the amount of cash flows available to cover interest expense.

We have three letter of credit facilities with various banks as of
September 30, 2005. Availability and borrowings under our credit facilities as
of September 30, 2005 are as follows:

<Table>
<Caption>
(IN THOUSANDS)
<S> <C>
Credit available............................................ $128,531
Letters of credit outstanding............................... (89,852)
--------
Remaining availability...................................... $ 38,679
--------
</Table>

We have a shelf registration statement on file with the U.S. Securities and
Exchange Commission to allow us to offer, from time to time, up to $700 million
in debt securities, guarantees of debt securities,

34
preferred shares, depository shares, common shares, share purchase contracts,
share purchase units and warrants. We currently have not issued any securities
registered under this registration statement.

Our current cash and cash equivalents, investments in marketable and
non-marketable securities and projected cash flow generated from current
operations are expected to more than adequately finance our sustaining capital
expenditures, our debt service requirements (including our $1.381 billion zero
coupon convertible senior debentures that may be put to us on February 5, 2006),
and all other expected cash requirements for the next twelve months.

See our discussion of the impact of changes in market conditions on our
derivative financial instruments discussed under Item 3. Quantitative and
Qualitative Disclosures About Market Risk below.

OTHER MATTERS

MOVE TO NYSE

On October 24, 2005, we announced that we had applied for listing of our
common shares on the New York Stock Exchange (NYSE) under the ticker symbol
"NBR". Consequently, subject to approval by the NYSE of our listing application,
the trading of our common shares will be transferred to the NYSE from the
American Stock Exchange (AMEX).

We anticipate that trading in our common shares on the NYSE will begin on
November 3, 2005, and that the last day of trading of our common shares on the
AMEX will be November 2, 2005. Our common shares will continue to be traded on
the AMEX under the symbol "NBR" until the transfer to the NYSE is effective.

RECENT ACCOUNTING PRONOUNCEMENTS

As discussed under Stock-Based Compensation in Note 2 to our accompanying
consolidated financial statements, we currently account for stock-based
compensation as prescribed by Accounting Principals Board (APB) Opinion No. 25,
"Accounting for Stock Issued to Employees," and because we grant options at
prices equal to the market price of our shares on the date of the grant, we do
not record compensation expense related to these grants in our consolidated
statements of income. On December 16, 2004, the FASB issued a revision to
Statement of Financial Accounting Standards (SFAS) No. 123, "Share-Based
Payment," which will eliminate our ability to account for stock-based
compensation using APB 25 and instead would require us to account for stock
option awards using a fair-value based method resulting in compensation expense
for stock option awards being recorded in our consolidated statements of income.
The statement will be effective for stock options granted, modified, or settled
in cash in annual periods beginning after June 15, 2005 (2006 for Nabors).
Additionally, for stock options granted or modified after December 15, 1994 that
have not vested as of the effective date of the statement, compensation cost
will be measured and recorded in our consolidated statements of income based on
the same estimates of fair value calculated as of the date of grant as currently
disclosed within the table required by SFAS No. 148, "Accounting for Stock-Based
Compensation - an Amendment to FAS 123," presented in Note 2 to our accompanying
consolidated financial statements. The statement may have a material adverse
effect on our results of operations during the periods of adoption and annual
and interim periods thereafter. The impact that the adoption of this statement
in its current form on January 1, 2005 or 2004 would have had on our net income
and basic and diluted earnings per share for the three and nine months ended
September 30, 2005 and 2004 is presented in the table included in Note 2 to our
accompanying consolidated financial statements.

CRITICAL ACCOUNTING ESTIMATES

We disclosed our critical accounting estimates in our 2004 Annual Report on
Form 10-K. No significant changes have occurred to those items.

SELF-INSURANCE ACCRUALS

Effective April 1, 2005, with our insurance renewal, certain changes have
been made to our insurance coverage resulting in additional exposure to
obligations from claims that might arise in the ordinary course of

35
business. In addition to the insurance retentions that we are responsible for
relating to rig, equipment, property and business interruption risk, we are now
responsible for 30% of all losses in excess of those retentions.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We may be exposed to market risk through changes in interest rates and
foreign currency risk due to our operations in international markets as
discussed in our 2004 Annual Report on Form 10-K. Material changes in our
exposure to market risk from that disclosed in our 2004 Annual Report on Form
10-K are discussed below.

On October 21, 2002, we entered into an interest rate swap transaction with
a third-party financial institution to hedge our exposure to changes in the fair
value of $200 million of our fixed rate 5.375% senior notes due 2012, which has
been designated as a fair value hedge under SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities." Additionally, on October 21,
2002, we purchased a LIBOR range cap and sold a LIBOR floor, in the form of a
cashless collar, with the same third-party financial institution with the
intention of mitigating and managing our exposure to changes in the three-month
U.S. dollar LIBOR rate. This transaction does not qualify for hedge accounting
treatment under SFAS 133 and any change in the cumulative fair value of this
transaction is reflected as a gain or loss in our consolidated statements of
income. In June 2004 we unwound $100 million of the $200 million range cap and
floor derivative instrument.

The fair value of our interest rate swap agreement recorded as a derivative
asset and included in other long-term assets totaled approximately $.4 million
and $4.6 million as of September 30, 2005 and December 31, 2004, respectively.
The carrying value of our 5.375% senior notes has been increased by the same
amount as of September 30, 2005 and December 31, 2004.

The fair value of our range cap and floor transaction recorded as a
derivative asset and included in other long-term assets totaled approximately
$1.1 million, $.2 million and $.3 million as of September 30, 2005, June 30,
2005 and December 31, 2004, respectively. We recorded mark-to-market gains,
included in losses (gains) on sales of long-lived assets, impairment charges and
other expense (income), net of approximately $.9 million and $.7 million during
the three and nine months ended September 30, 2005, respectively, resulting from
the change in cumulative fair value of this derivative instrument during the
three and nine months ended September 30, 2005.

ITEM 4. CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures. We maintain a set of disclosure
controls and procedures that are designed to provide reasonable assurance that
information required to be disclosed in our reports filed under the Exchange
Act, as amended, is recorded, processed, summarized, and reported within the
time periods specified in the U.S. Securities and Exchange Commission's rules
and forms. We have investments in certain unconsolidated entities that we do not
control or manage. As we do not control or manage these entities, our disclosure
controls and procedures with respect to such entities are necessarily more
limited than those we maintain with respect to our consolidated subsidiaries.

The Company's management, with the participation of the Company's Chairman
and Chief Executive Officer and Chief Financial Officer, has evaluated the
effectiveness of the Company's disclosure controls and procedures (as such term
is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the
end of the period covered by this report. Based on such evaluation, the
Company's Chairman and Chief Executive Officer and Chief Financial Officer have
concluded that, as of the end of such period, the Company's disclosure controls
and procedures are effective, at the reasonable assurance level, in recording,
processing, summarizing and reporting, on a timely basis, information required
to be disclosed by the Company in the reports that it files or submits under the
Exchange Act and are effective, at the reasonable assurance level, in ensuring
that information required to be disclosed by the Company in the reports that it
files or submits under the Exchange Act is accumulated and communicated to the
Company's management, including the Company's Chairman and Chief Executive
Officer and Chief Financial Officer, as appropriate to allow timely decisions
regarding required disclosure.
36
(b) Changes in Internal Control Over Financial Reporting.  There have not
been any changes in the Company's internal control over financial reporting (as
such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act)
during the most recently completed fiscal quarter that have materially affected,
or are reasonably likely to materially affect, the Company's internal control
over financial reporting.

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

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. 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, although they could have a material adverse effect on our
results of operations for a particular reporting period.

ITEM 6. EXHIBITS

<Table>
<C> <S>
15 Awareness Letter of Independent Accountants.



18 Preference Letter of Independent Accountants Regarding
Change in Accounting Principle.



31.1 Certification of Chairman and Chief Executive Officer
pursuant to Rule 13a-14(a) of the Securities Exchange Act of
1934, as Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.



31.2 Certification of Vice President and Chief Financial Officer
pursuant to Rule 13a-14(a) of the Securities Exchange Act of
1934, as Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.



32.1 Certification of Chairman and Chief Executive Officer, and
Vice President and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.
</Table>

37
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

NABORS INDUSTRIES LTD.

Date: November 2, 2005 /s/ Anthony G. Petrello
--------------------------------------
Anthony G. Petrello
Deputy Chairman, President and
Chief Operating Officer

Date: November 2, 2005 /s/ Bruce P. Koch
--------------------------------------
Bruce P. Koch
Vice President and Chief Financial
Officer
(Principal Financial and Accounting
Officer)

38
EXHIBIT INDEX

<Table>
<Caption>
EXHIBIT
NUMBER DESCRIPTION
------- -----------
<S> <C>
15 Awareness Letter of Independent Accountants.

18 Preference Letter of Independent Accountants Regarding
Change in Accounting Principle.

31.1 Certification of Chairman and Chief Executive Officer
pursuant to Rule 13a-14(a) of the Securities Exchange Act of
1934, as Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

31.2 Certification of Vice President and Chief Financial Officer
pursuant to Rule 13a-14(a) of the Securities Exchange Act of
1934, as Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

32.1 Certification of Chairman and Chief Executive Officer, and
Vice President and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.
</Table>

39