Attached files
file | filename |
---|---|
8-K - FORM 8-K - Weatherford International Ltd./Switzerland | h79208e8vk.htm |
Exhibit 99.1
News Release |
Weatherford Reports Fourth Quarter Results of $0.21 Per Share
Before Charges, Primarily Tax Reorganization and Bond Tender Premiums
Before Charges, Primarily Tax Reorganization and Bond Tender Premiums
GENEVA, SWITZERLAND, January 25, 2011 Weatherford International Ltd. (NYSE and SIX: WFT)
today reported fourth quarter 2010 income of $156 million, or $0.21 per diluted share, excluding an
after tax loss of $210 million. The excluded after tax loss is comprised of the following items:
| $158 million book tax expense primarily incurred in connection with a tax reorganization to migrate Latin America operations out of the U.S. holding structure during the quarter to further strengthen global tax planning efforts. Of this amount, $54 million was a cash charge; | ||
| $34 million in bond tender premiums paid for the extinguishment of a portion of senior notes due in 2012 and 2013; | ||
| $21 million after-tax reserve taken against Venezuelan account receivables in light of the countrys economic prognosis; | ||
| $12 million in after-tax severance related to restructuring initiatives; and | ||
| $15 million after-tax gain related to the November 2010 settlement of the TNK-BP put option which settled below the fair value liability recorded in the prior quarter. |
The company incurred no net costs related to the government investigations.
Fourth quarter diluted earnings per share reflect an increase of $0.18 over the fourth quarter of
2009 diluted earnings per share of $0.03, before charges and fair value adjustment for the put
option.
Sequentially, the companys fourth quarter diluted earnings per share, before charges and the fair
value adjustment to the put option, were $0.03 higher than the third quarter of 2010.
Fourth quarter revenues of $2,901 million were the highest in company history and produced the
highest quarterly sequential growth rate in the recent past. Revenues were 20 percent higher than
the same period last year, and 14 percent higher than the prior quarter. International revenues
were up 15 percent versus the prior quarter. Eastern Hemisphere revenues increased ten percent
sequentially and 13 percent versus the year ago quarter, while North America revenue increased 14
percent and 70 percent, respectively, over the same period. Integrated Drilling, Completion
Systems, Drilling Services, Stimulation and Chemicals, and Artificial Lift product lines posted
strong sequential growth for the company.
Segment operating income of $421 million improved 89 percent year-over-year and 13 percent
sequentially. Margin performance was held back primarily due to asset write-offs, particularly in
the Eastern Hemisphere, as well as unfavorable weather conditions in Australia. Asset write-offs,
principally on inventory, totaled $50 million during the quarter and negatively impacted earnings
per share by approximately $0.05.
The company expects earnings per share before excluded items of $0.27 in the first quarter of 2011
and $1.30 for the full year 2011. The outlook for the international markets in 2011 is
constructive, as supported by this quarters healthy improvement in international revenues. The
pace of recovery is expected to accelerate throughout the year and gain further momentum in 2012.
North America
Revenues for the quarter were $1,253 million, which is a 70 percent increase over the same quarter
in the prior year and up 14 percent sequentially.
Operating income was $252 million compared to $42 million for the fourth quarter of 2009 and was up
$51 million, or 25 percent, sequentially. The current quarters margins improved 180 basis points
to 20.1%.
Continued gains in the U.S. land market coupled with robust Canadian activity levels led to higher
sequential results. Oil directed drilling and liquid rich plays continued to drive activity levels
higher, while reduced Gulf of Mexico operations weighted negatively on region results. The
Artificial Lift, Drilling Services and Stimulation and Chemicals product lines contributed strong
results for the quarter.
Middle East/North Africa/Asia
Fourth quarter revenues of $681 million were 15 percent higher than the fourth quarter of 2009 and
13 percent higher than the prior quarter. On a sequential basis, Algeria and Iraq posted strong
performances along with the Completion Systems and Integrated Drilling product lines.
Year-over-year, revenue gains were meaningful in Iraq and China.
The current quarters operating income of $53 million decreased 35 percent as compared to the same
quarter in the prior year and decreased 22 percent compared to the prior quarter. Asset
write-offs and inclement weather in Australia negatively impacted profitability during the quarter.
Europe/West Africa/FSU
Fourth quarter revenues of $524 million were ten percent higher than the fourth quarter of 2009 and
six percent higher than the prior quarter. On a sequential basis, the United Kingdom posted strong
revenue performance along with the Drilling Services product line.
The current quarters operating income of $61 million was up 25 percent compared to the same
quarter in the prior year and flat sequentially. Write-offs of inventory negatively impacted
profitability in the quarter.
Latin America
Fourth quarter revenues of $442 million were 28 percent lower than the fourth quarter of 2009 and
up 31 percent over the prior quarter. Brazil and Colombia throughout the year have delivered
exemplary performance and are expected to continue to lead 2011 growth in Latin America as awarded
contracts commence.
The current quarters operating income of $54 million increased ten percent as compared to the same
quarter in the prior year and increased 30 percent compared to the prior quarter.
Net Debt and Free Cash Flow
Net debt for the quarter increased $23 million, after payment of $47 million for the settlement of
the TNK put, $43 million in bond tender premiums and $38 million in acquisition consideration.
Free cash flow (measured by changes in net debt) was $115 million for the full year 2010.
Reclassifications and Non-GAAP
Non-GAAP performance measures and corresponding reconciliations to GAAP financial measures have
been provided for meaningful comparisons between current results and results in prior operating
periods.
Conference Call
The company will host a conference call with financial analysts to discuss the 2010 fourth quarter
results on January 25, 2011 at 8:00 a.m. (CST). The company invites investors to listen to a play
back of the conference call and to access the call transcript at the companys website,
http://www.weatherford.com in the investor relations section.
Weatherford is a Swiss-based, multi-national oilfield service company. It is one of the largest
global providers of innovative mechanical solutions, technology and services for the drilling and
production sectors of the oil and gas industry. Weatherford operates in over 100 countries and
employs over 55,000 people worldwide.
# # #
Contacts:
|
Andrew P. Becnel Chief Financial Officer |
+41.22.816.1502 | ||||
Karen David-Green Vice President Investor Relations |
+1.713.693.2530 |
This press release contains forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995 concerning, among other things, Weatherfords prospects
for its operations which are subject to certain risks, uncertainties and assumptions. These risks
and uncertainties, which are more fully described in Weatherford International Ltd.s reports and
registration statements filed with the SEC, include the impact of oil and natural gas prices and
worldwide economic conditions on drilling activity, the outcome of pending government
investigations, the demand for and pricing of Weatherfords products and services, domestic and
international economic and regulatory conditions and changes in tax and other laws affecting our
business. Should one or more of these risks or uncertainties materialize, or should the
assumptions prove incorrect, actual results may vary materially from those currently anticipated.
Weatherford International Ltd.
Consolidated Condensed Statements of Income
(Unaudited)
(In 000s, Except Per Share Amounts)
Consolidated Condensed Statements of Income
(Unaudited)
(In 000s, Except Per Share Amounts)
Three Months | Twelve Months | |||||||||||||||
Ended December 31, | Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net Revenues: |
||||||||||||||||
North America |
$ | 1,252,918 | $ | 736,443 | $ | 4,163,662 | $ | 2,765,707 | ||||||||
Middle East/North Africa/Asia |
681,287 | 593,154 | 2,450,292 | 2,368,118 | ||||||||||||
Europe/West Africa/FSU |
524,374 | 478,259 | 1,980,649 | 1,616,460 | ||||||||||||
Latin America |
442,194 | 618,225 | 1,616,846 | 2,076,648 | ||||||||||||
2,900,773 | 2,426,081 | 10,211,449 | 8,826,933 | |||||||||||||
Operating Income (Expense): |
||||||||||||||||
North America |
252,105 | 41,625 | 695,309 | 197,211 | ||||||||||||
Middle East/North Africa/Asia |
53,494 | 82,452 | 282,496 | 441,974 | ||||||||||||
Europe/West Africa/FSU |
60,962 | 48,893 | 223,149 | 230,918 | ||||||||||||
Latin America |
54,108 | 49,271 | 164,783 | 281,590 | ||||||||||||
Research and Development |
(57,637 | ) | (50,216 | ) | (214,481 | ) | (194,650 | ) | ||||||||
Corporate Expenses |
(43,345 | ) | (48,990 | ) | (175,166 | ) | (173,695 | ) | ||||||||
Revaluation of Contingent Consideration |
15,349 | (6,295 | ) | 15,797 | 21,073 | |||||||||||
Exit and Adjustments |
(48,775 | ) | (26,897 | ) | (207,236 | ) | (100,566 | ) | ||||||||
286,261 | 89,843 | 784,651 | 703,855 | |||||||||||||
Other Income (Expense): |
||||||||||||||||
Interest Expense, Net |
(115,409 | ) | (91,902 | ) | (405,785 | ) | (366,748 | ) | ||||||||
Bond Tender Premium |
(43,242 | ) | | (53,973 | ) | | ||||||||||
Devaluation of Venezuelan Bolivar |
| | (63,859 | ) | | |||||||||||
Other, Net |
(13,966 | ) | (9,177 | ) | (49,647 | ) | (37,633 | ) | ||||||||
Income (Loss) Before Income Taxes |
113,644 | (11,236 | ) | 211,387 | 299,474 | |||||||||||
Benefit (Provision) for Income Taxes: |
||||||||||||||||
Benefit (Provision) for Operations |
(30,849 | ) | 2,710 | (88,238 | ) | (10,157 | ) | |||||||||
Provision for Legal Entity Reorganization |
(157,699 | ) | (24,190 | ) | (165,589 | ) | (24,190 | ) | ||||||||
Benefit from Devaluation of Venezuelan Bolivar |
| | 23,973 | | ||||||||||||
Benefit from Bond Tender and Exit and Restructurings |
24,301 | 5,466 | 57,774 | 14,798 | ||||||||||||
(164,247 | ) | (16,014 | ) | (172,080 | ) | (19,549 | ) | |||||||||
Net Income (Loss) |
(50,603 | ) | (27,250 | ) | 39,307 | 279,925 | ||||||||||
Net Income Attributable to Noncontrolling Interest |
(3,156 | ) | (3,141 | ) | (14,793 | ) | (26,159 | ) | ||||||||
Net Income (Loss) Attributable to Weatherford |
$ | (53,759 | ) | $ | (30,391 | ) | $ | 24,514 | $ | 253,766 | ||||||
Earnings (Loss) Per Share Attributable to Weatherford: |
||||||||||||||||
Basic |
$ | (0.07 | ) | $ | (0.04 | ) | $ | 0.03 | $ | 0.35 | ||||||
Diluted |
$ | (0.07 | ) | $ | (0.04 | ) | $ | 0.03 | $ | 0.35 | ||||||
Weighted Average Shares Outstanding: |
||||||||||||||||
Basic |
745,925 | 737,059 | 743,125 | 714,981 | ||||||||||||
Diluted |
745,925 | 737,059 | 750,128 | 723,449 |
Weatherford International Ltd.
Selected Income Statement Information
(Unaudited)
(In 000s)
Selected Income Statement Information
(Unaudited)
(In 000s)
Three Months | ||||||||||||||||||||
Ended | ||||||||||||||||||||
12/31/2010 | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | ||||||||||||||||
Net Revenues: |
||||||||||||||||||||
North America |
$ | 1,252,918 | $ | 1,098,757 | $ | 921,443 | $ | 890,544 | $ | 736,443 | ||||||||||
Middle East/North Africa/Asia |
681,287 | 603,249 | 600,777 | 564,979 | 593,154 | |||||||||||||||
Europe/West Africa/FSU |
524,374 | 495,800 | 505,774 | 454,701 | 478,259 | |||||||||||||||
Latin America |
442,194 | 336,351 | 410,277 | 428,024 | 618,225 | |||||||||||||||
$ | 2,900,773 | $ | 2,534,157 | $ | 2,438,271 | $ | 2,338,248 | $ | 2,426,081 | |||||||||||
Operating Income (Expense): |
||||||||||||||||||||
North America |
$ | 252,105 | $ | 201,516 | $ | 129,361 | $ | 112,327 | $ | 41,625 | ||||||||||
Middle East/North Africa/Asia |
53,494 | 68,197 | 78,009 | 82,796 | 82,452 | |||||||||||||||
Europe/West Africa/FSU |
60,962 | 60,825 | 62,834 | 38,528 | 48,893 | |||||||||||||||
Latin America |
54,108 | 41,612 | 37,984 | 31,079 | 49,271 | |||||||||||||||
Research and Development |
(57,637 | ) | (54,457 | ) | (53,530 | ) | (48,857 | ) | (50,216 | ) | ||||||||||
Corporate Expenses |
(43,345 | ) | (41,969 | ) | (42,732 | ) | (47,120 | ) | (48,990 | ) | ||||||||||
Revaluation of Contingent Consideration |
15,349 | 90,011 | (81,753 | ) | (7,810 | ) | (6,295 | ) | ||||||||||||
Exit and Adjustments |
(48,775 | ) | (87,120 | ) | (27,309 | ) | (44,032 | ) | (26,897 | ) | ||||||||||
$ | 286,261 | $ | 278,615 | $ | 102,864 | $ | 116,911 | $ | 89,843 | |||||||||||
Supplemental Information
(Unaudited)
(In 000s)
(Unaudited)
(In 000s)
Three Months | ||||||||||||||||||||
Ended | ||||||||||||||||||||
12/31/2010 | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | ||||||||||||||||
Depreciation and Amortization: |
||||||||||||||||||||
North America |
$ | 83,996 | $ | 81,843 | $ | 81,040 | $ | 80,660 | $ | 83,658 | ||||||||||
Middle East/North Africa/Asia |
81,596 | 75,968 | 75,139 | 72,290 | 72,739 | |||||||||||||||
Europe/West Africa/FSU |
53,095 | 58,847 | 52,058 | 48,958 | 50,376 | |||||||||||||||
Latin America |
47,377 | 46,527 | 44,753 | 42,479 | 42,751 | |||||||||||||||
Research and Development |
2,398 | 2,420 | 2,324 | 2,224 | 1,980 | |||||||||||||||
Corporate |
3,075 | 3,491 | 2,943 | 2,781 | 2,197 | |||||||||||||||
$ | 271,537 | $ | 269,096 | $ | 258,257 | $ | 249,392 | $ | 253,701 | |||||||||||
We report our financial results in accordance with generally accepted accounting principles
(GAAP). However, Weatherfords management believes that certain non-GAAP performance measures and
ratios may provide users of this financial information additional meaningful comparisons between
current results and results in prior operating periods. One such non-GAAP financial measure we
may present from time to time is operating income or income from continuing operations excluding
certain charges or amounts. This adjusted income amount is not a measure of financial performance
under GAAP. Accordingly, it should not be considered as a substitute for operating income, net
income or other income data prepared in accordance with GAAP. See the table below for supplemental
financial data and corresponding reconciliations to GAAP financial measures for the three months
ended December 31, 2010, September 30, 2010, and December 30, 2009 and for the twelve months ended
December 31, 2010 and December 31, 2009. Non-GAAP financial measures should be viewed in addition
to, and not as an alternative for, the Companys reported results prepared in accordance with GAAP.
Weatherford International Ltd.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
(In thousands, except per share data)
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
(In thousands, except per share data)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Operating Income: |
||||||||||||||||||||
GAAP Operating Income |
$ | 286,261 | $ | 278,615 | $ | 89,843 | $ | 784,651 | $ | 703,855 | ||||||||||
Exit and Adjustments |
48,775 | 87,120 | 26,897 | 207,236 | 100,566 | |||||||||||||||
Revaluation of Contingent Consideration |
(15,349 | ) | (90,011 | ) | 6,295 | (15,797 | ) | (21,073 | ) | |||||||||||
Non-GAAP Operating Income |
$ | 319,687 | $ | 275,724 | $ | 123,035 | $ | 976,090 | $ | 783,348 | ||||||||||
Income (Loss) Before Income Taxes: |
||||||||||||||||||||
GAAP Income (Loss) Before Income Taxes |
$ | 113,644 | $ | 156,289 | $ | (11,236 | ) | $ | 211,387 | $ | 299,474 | |||||||||
Exit and Adjustments |
48,775 | 87,120 | 26,897 | 207,236 | 100,566 | |||||||||||||||
Revaluation of Contingent Consideration |
(15,349 | ) | (90,011 | ) | 6,295 | (15,797 | ) | (21,073 | ) | |||||||||||
Devaluation of Venezuelan Bolivar |
| | | 63,859 | | |||||||||||||||
Bond Tender Premium |
43,242 | 10,731 | | 53,973 | | |||||||||||||||
Non-GAAP Income (Loss) Before Income Taxes |
$ | 190,312 | $ | 164,129 | $ | 21,956 | $ | 520,658 | $ | 378,967 | ||||||||||
Benefit (Provision) for Income Taxes: |
||||||||||||||||||||
GAAP Benefit (Provision) for Income Taxes |
$ | (164,247 | ) | $ | (7,157 | ) | $ | (16,014 | ) | $ | (172,080 | ) | $ | (19,549 | ) | |||||
Legal Entity Reorganization Charges |
157,699 | 7,890 | 24,190 | 165,589 | 24,190 | |||||||||||||||
Devaluation of Venezuelan Bolivar |
| | | (23,973 | ) | | ||||||||||||||
Benefit from Bond Tender and Exit and
Restructurings |
(24,301 | ) | (28,142 | ) | (5,466 | ) | (57,774 | ) | (14,798 | ) | ||||||||||
Non-GAAP Benefit (Provision) for Income Taxes |
$ | (30,849 | ) | $ | (27,409 | ) | $ | 2,710 | $ | (88,238 | ) | $ | (10,157 | ) | ||||||
Net Income (Loss) Attributable to Weatherford: |
||||||||||||||||||||
GAAP Net Income (Loss) |
$ | (53,759 | ) | $ | 144,846 | $ | (30,391 | ) | $ | 24,514 | $ | 253,766 | ||||||||
Total Charges, net of tax |
210,066 | (a) | (12,412 | )(b) | 51,916 | (c) | 393,113 | (d) | 88,885 | (e) | ||||||||||
Non-GAAP Net Income |
$ | 156,307 | $ | 132,434 | $ | 21,525 | $ | 417,627 | $ | 342,651 | ||||||||||
Diluted Earnings (Loss) Per Share Attributable to Weatherford: |
||||||||||||||||||||
GAAP Diluted Earnings (Loss) per Share |
$ | (0.07 | ) | $ | 0.19 | $ | (0.04 | ) | $ | 0.03 | $ | 0.35 | ||||||||
Total Charges, net of tax |
0.28 | (a) | (0.01 | )(b) | 0.07 | (c) | 0.53 | (d) | 0.12 | (e) | ||||||||||
Non-GAAP Diluted Earnings per Share |
$ | 0.21 | $ | 0.18 | $ | 0.03 | $ | 0.56 | $ | 0.47 | ||||||||||
Note (a): This amount is comprised of (i) a $34 million premium paid on tendering a portion of our
senior notes, (ii) severance costs associated with our restructuring activities, (iii) a $21
million reserve taken against accounts receivable balances in Venezuela due to the countrys economic prognosis and (iv) a $15 million gain on the settlement of
contingent consideration included as part of our acquisition of the Oilfield Services Division
(OFS) of TNK-BP. We also incurred
investigation costs in connection with on-going investigations by the U.S. government. In
addition, we incurred a tax charge of $158 million primarily as a result of a tax reorganization
initiative completed during the fourth quarter of 2010.
Note (b): This amount is comprised of (i) a $90 million gain primarily for the revaluation of contingent
consideration included as part of our acquisition of OFS, (ii) a $54 million charge for revisions
to our estimates in our project management contracts in Mexico and (iii) a $7 million charge for a
premium paid on tendering a portion of our senior notes. We also incurred investigation costs in
connection with on-going investigations by the U.S. government and severance charges associated
with our restructuring activities. In addition, we incurred a tax charge of $8 million as a result
of a legal entity reorganization initiative completed during the third quarter of 2010.
Note (c): This amount represents investigation costs incurred in connection with on-going
investigations by the U.S. government and severance charges and facility closure costs associated
with the Companys restructuring activities. In addition, the Company incurred a tax charge of $24
million as a result of a legal entity reorganization initiative completed during the fourth quarter
of 2009. These charges were partially offset by a $6 million gain on the revaluation of the
contingent consideration included as part of the OFS acquisition.
Note (d): This amount is comprised of (i) a $38 million charge related to our supplemental
executive retirement plan that was frozen on March 31, 2010, (ii) a $40 million charge related to
the devaluation of the Venezuelan Bolivar, (iii) a $54 million charge for revisions to our
estimates in our project based management contracts in Mexico, (iv) a $41 million charge for
premiums paid on tendering a portion of our senior notes and (v) a $21 million reserve taken
against accounts receivable balances in Venezuela due to the countrys economic prognosis. We also incurred investigation costs in connection with on-going investigations
by the U.S. government and severance charges associated with our restructuring activities. In
addition, we incurred tax charges of $8 million and $158 million primarily as a result of tax reorganization initiatives completed during the third and fourth quarters of 2010, respectively.
Note (e): This amount represents investigation costs incurred in connection with on-going
investigations by the U.S. government and costs related to the Companys withdrawal from sanctioned
countries. Also included are severance charges and facility closure costs associated with the
Companys restructuring activities. In addition, the Company incurred a tax charge of $24 million
as a result of a tax reorganization initiative completed during the fourth quarter of 2009. These
charges were partially offset by a $21 million gain on the revaluation of the contingent
consideration included as part of the OFS acquisition.
Weatherford International Ltd.
Consolidated Condensed Balance Sheet
(Unaudited)
(In 000s)
Consolidated Condensed Balance Sheet
(Unaudited)
(In 000s)
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
Current Assets: |
||||||||
Cash and Cash Equivalents |
$ | 415,772 | $ | 252,519 | ||||
Accounts Receivable, Net |
2,618,983 | 2,504,876 | ||||||
Inventories |
2,591,940 | 2,239,762 | ||||||
Other Current Assets |
1,335,718 | 1,143,449 | ||||||
6,962,413 | 6,140,606 | |||||||
Long-Term Assets: |
||||||||
Property, Plant and Equipment, Net |
6,939,754 | 6,991,579 | ||||||
Goodwill |
4,185,477 | 4,156,105 | ||||||
Other Intangibles, Net |
740,681 | 778,786 | ||||||
Equity Investments |
539,580 | 542,667 | ||||||
Other Assets |
246,875 | 256,440 | ||||||
12,652,367 | 12,725,577 | |||||||
Total Assets |
$ | 19,614,780 | $ | 18,866,183 | ||||
Current Liabilities: |
||||||||
Short-term Borrowings and Current Portion of Long-term Debt |
$ | 235,392 | $ | 869,581 | ||||
Accounts Payable |
1,335,020 | 1,002,359 | ||||||
Other Current Liabilities |
993,852 | 924,948 | ||||||
2,564,264 | 2,796,888 | |||||||
Long-term Liabilities: |
||||||||
Long-term Debt |
6,529,998 | 5,847,258 | ||||||
Other Liabilities |
562,901 | 423,333 | ||||||
7,092,899 | 6,270,591 | |||||||
Total Liabilities |
9,657,163 | 9,067,479 | ||||||
Shareholders Equity: |
||||||||
Weatherford Shareholders Equity |
9,893,701 | 9,719,672 | ||||||
Noncontrolling Interest |
63,916 | 79,032 | ||||||
Total Shareholders Equity |
9,957,617 | 9,798,704 | ||||||
Total Liabilities and Shareholders Equity |
$ | 19,614,780 | $ | 18,866,183 | ||||
Weatherford International Ltd.
Net Debt
(Unaudited)
(In 000s)
Net Debt
(Unaudited)
(In 000s)
Change in Net Debt for the Three Months Ended December 31, 2010: |
||||
Net Debt at September 30, 2010 |
$ | (6,326,209 | ) | |
Operating Income |
286,261 | |||
Depreciation and Amortization |
271,537 | |||
Exit and Adjustments |
48,775 | |||
Revaluation of Contingent Consideration |
(15,349 | ) | ||
Capital Expenditures |
(258,987 | ) | ||
Increase in Working Capital |
(74,396 | ) | ||
Income Taxes Paid |
(92,998 | ) | ||
Interest Paid |
(66,455 | ) | ||
Acquisitions and Divestitures of Assets and Businesses, Net |
(33,016 | ) | ||
TNK Put Settlement |
(46,966 | ) | ||
Bond Tender Premium |
(43,242 | ) | ||
Other |
1,427 | |||
Net Debt at December 31, 2010 |
$ | (6,349,618 | ) | |
Change in Net Debt for the Year Ended December 31, 2010: |
||||
Net Debt at December 31, 2009 |
$ | (6,464,320 | ) | |
Operating Income |
784,651 | |||
Depreciation and Amortization |
1,048,282 | |||
Exit and Adjustments |
207,236 | |||
Revaluation of Contingent Consideration |
(15,797 | ) | ||
Capital Expenditures |
(976,544 | ) | ||
Increase in Working Capital |
(242,989 | ) | ||
Income Taxes Paid |
(350,603 | ) | ||
Interest Paid |
(421,132 | ) | ||
Acquisitions and Divestitures of Assets and Businesses, Net |
97,932 | |||
TNK Put Settlement |
(46,966 | ) | ||
Bond Tender Premium |
(53,973 | ) | ||
Other |
84,605 | |||
Net Debt at December 31, 2010 |
$ | (6,349,618 | ) | |
December 31, | September 30, | December 31, | ||||||||||
2010 | 2010 | 2009 | ||||||||||
Components of Net Debt |
||||||||||||
Cash |
$ | 415,772 | $ | 951,382 | $ | 252,519 | ||||||
Short-term
Borrowings and
Current Portion of
Long-Term Debt |
(235,392 | ) | (582,628 | ) | (869,581 | ) | ||||||
Long-term Debt |
(6,529,998 | ) | (6,694,963 | ) | (5,847,258 | ) | ||||||
Net Debt |
$ | (6,349,618 | ) | $ | (6,326,209 | ) | $ | (6,464,320 | ) | |||
Net Debt is debt less cash. Management believes that Net Debt provides useful information
regarding the level of Weatherford indebtedness by reflecting cash that could be used to repay
debt.
Working capital is defined as accounts receivable plus inventory less accounts payable.