Weatherford Reports Preliminary Fourth Quarter Results

20 Feb 2012
New quarterly revenue record drives pre-tax earnings
Company to restate prior period financial results for tax adjustments

GENEVA, Switzerland, Feb. 20, 2012 /PRNewswire/ -- Weatherford International Ltd. (NYSE and SIX: WFT) today reported preliminary fourth quarter 2011 pre-tax income of $254 million, or $352 million after excluding pre-tax losses of $98 million.  The excluded items were composed of a $67 million charge for assets principally in Libya, as well as $31 million for exit, restructuring, investigation and other costs.

(Logo: http://photos.prnewswire.com/prnh/19990308/WEATHERFORDLOGO)

Fourth quarter revenues of $3,710 million were the highest in the company's history.  Revenues were 10 percent higher sequentially and 27 percent higher than the same period last year.  North America revenue was up five percent sequentially and up 34 percent versus the fourth quarter of 2010. International revenues were up 15 percent sequentially and up 21 percent versus the same quarter of 2010.  Artificial Lift, Drilling Services, Integrated Drilling and Stimulation and Chemicals posted strong sequential growth.

Segment operating income of $619 million improved 44 percent year-over-year and $93 million, or 18 percent sequentially.  Segment operating income margins improved to 17 percent.  The company's operations delivered 28 percent incremental margins sequentially, with 37 percent incremental margins in North America and 25 percent incremental margins internationally.  Internationally, both Latin America and Middle East/North Africa/Asia posted strong profit improvements of $42 million and $27 million, respectively.    

A $28 million increase in corporate expenses, research and development and other, net, primarily attributable to higher professional service fees and foreign exchange losses, partially offset our operating improvements.

Subject to the risks regarding forward-looking statements highlighted by the company in this press release and its public filings, the company expects to report fully diluted earnings per share of approximately $0.30 before excluded items in the first quarter of 2012, with seasonal increases in Canada offset by seasonal declines in Russia, the North Sea, Asia Pacific and  areas of the central United States.  With regard to the entirety of 2012, the company maintains a positive but measured outlook for its North American business and expects modest profit improvement as compared to 2011.  Internationally, the company anticipates continued growth and expanding margins in its Latin America region, underpinned by improvements in Argentina, Colombia, Mexico and Venezuela.  Eastern Hemisphere is also expected to improve in 2012, with upticks in Europe and Russia, as well as continued recovery in the Middle East / North Africa / Asia Pacific region with positive contributions from new contracts with better terms and pricing and the completion of existing contracts.  For 2012, we currently estimate an effective tax rate of approximately 35 percent, although the actual rate may vary.

North America

Revenues for the quarter were $1,698 million, a 34 percent increase over the same quarter in the prior year and up five percent sequentially.  

The current quarter's operating income was $382 million, up $119 million from the fourth quarter of 2010, and up $29 million, or 8 percent, compared to the prior quarter.  Strong growth and expanding margins in the U.S. contributed to the sequential increase as margins improved to almost 23 percent.  The Drilling Services, Artificial Lift, Stimulation and Chemicals and Re-entry and Fishing product lines contributed strong results for the quarter and contributed to our margin growth.

Middle East/North Africa/Asia

Fourth quarter revenues of $675 million were one percent lower than the fourth quarter of 2010 but 18 percent higher than the prior quarter.  The decline from the same period in the prior year is attributable to the political unrest in parts of the region, including Libya, Algeria, and Egypt and also due to our deconsolidation of three joint ventures.  The sequential increase in revenues was attributable to additional activity in Iraq, Saudi Arabia and Oman.  

The current quarter's operating income of $44 million decreased $5 million as compared to the same quarter in the prior year and increased $27 million compared to the third quarter of 2011.  

Europe/West Africa/FSU

Fourth quarter revenues of $609 million were 15 percent higher than the fourth quarter of 2010 and three percent higher than the prior quarter.  The revenue growth over the same quarter of 2010 came from each of the regions with Russia, Kazakhstan and Nigeria as strong performers.  

The current quarter's operating income of $82 million was up 27 percent compared to the same quarter in the prior year and down $5 million compared to the prior quarter.  The current quarter was negatively impacted by seasonality in Russia.

Latin America

Fourth quarter revenues of $728 million were 63 percent higher than the fourth quarter of 2010 and up 23 percent compared to the third quarter of 2011.  Mexico, Venezuela and Columbia posted strong sequential performances in revenues and margins.

The current quarter's operating income of $112 million increased $60 million as compared to the same quarter in the prior year and increased 60 percent or $42 million from the prior quarter.  Sequentially, our Integrated Drilling and Stimulation and Chemicals product lines were the strongest performers.

Change in Net Debt

Net debt for the quarter decreased $112 million, with improvements in operating working capital metrics for accounts receivable and inventory both sequentially and compared to the fourth quarter of 2010.  

Income Tax Matters

The company is reporting results on a pre-tax basis due to the following factors:

  • Management has concluded that the company has not remediated its previously disclosed material weakness in internal controls over financial reporting for income taxes relating to current taxes payable, certain deferred tax assets and liabilities, reserves for uncertain tax positions, and current and deferred income tax expense.
  • As a result of the continued material weakness over the accounting for income taxes, significant incremental work has been performed by Weatherford employees and external advisors during 2011 and early 2012, which management expects to result in roughly $225 million to $250 million of aggregate net adjustments to previously reported financial results for the years 2010 and prior relating to the correction of errors identified with respect to the company's accounting for income taxes.  Of this total amount, we currently estimate that roughly two-thirds is attributable to fiscal years ending on or prior to December 31, 2008, although management's analysis is not complete.  None of the adjustments is expected to affect the company's historically reported net debt balances.  Based upon additional analysis and other post-closing procedures designed to ensure that the company's consolidated financial statements will be presented in accordance with generally accepted accounting principles, the company believes the review of the company's historical tax accounts has been comprehensive and that the process undertaken has been thorough.
  • Until we have concluded work on the above-mentioned adjustments, we will not finalize the company's tax accounts for the year ended December 31, 2011.  However, we currently estimate that our income tax expense for the 2011 fiscal year will be roughly between $490 million and $520 million, including credits and charges.  
  • The review of the income tax accounts is ongoing among the company, its advisors and the company's auditors.  Once finalized, we expect to record the adjustments in the proper historical periods in the audited financial statements to be filed with our Annual Report on Form 10-K for the year ended December 31, 2011.  
 

Restatement

As a result of the foregoing adjustments, the Audit Committee of our Board of Directors concluded, on February 20, 2012, that investors should no longer rely upon our previously issued financial statements.  The company expects to file the restated financial statements described below due to errors relating to the company's reporting of the provision for income taxes.  The Audit Committee has discussed this matter with the Company's independent registered public accounting firm.

Until the restatement is completed, the company's estimates of the expected adjustments for 2010 through 2008 and prior years, and the nine months ended September 30, 2011, as well as its expected financial results for 2011, are subject to change.  There can be no assurance that additional issues will not be identified during the course of the audit process and, therefore, these results should be considered preliminary until the company files its Form 10-K for the year ended December 31, 2011.  Any changes to the preliminary, unaudited estimated results provided in this release, as well as additional items that may be identified during the completion of the audit process, could be material to the company's financial condition and results of operations for 2011 through 2008.  

Management is continuing to assess the effect of the restatement on the company's internal control over financial reporting and its disclosure controls and procedures.  Management will  report its conclusion on internal control over financial reporting and disclosure controls and procedures upon completion of the restatement process.

The company intends to file restated financial statements for fiscal 2010 and 2009 in its Form 10-K for the year ended December 31, 2011 as soon as practicable.  The company will also include restated selected financial data for fiscal 2010 and 2009, as well as fiscal 2008 and 2007, in the Form 10-K.  In addition, the company intends to include in the Form 10-K restated quarterly financial data for each of the quarters for fiscal 2010 and for the first three quarters of fiscal 2011.  Based on the information regarding prior years that the company intends to include in its Form 10-K, the company does not intend to file amendments to its Form 10-K for the year ended December 31, 2010 or to any of its previously filed Form 10-Qs.

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 preliminary 2011 fourth quarter results on February 21, 2012 at 8:00 a.m. (CDT).  The company invites investors to listen to a play back of the conference call and to access the call transcript at the company's website, http://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 60,000 people worldwide.

Contacts:

Andrew P. Becnel

+41.22.816.1502

 
 

Chief Financial Officer

   
       
 

Karen David-Green

+1.713.836.7430

 
 

Vice President – Investor Relations

   
     

 

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  This includes statements related to future levels of earnings, revenue, expenses, margins, capital expenditures, changes in working capital, cash flows, tax expense, effective tax rates and net income, as well as the prospects for the oilfield service business generally and our business in particular.  Forward-looking statements also include any statements about the resolution of our ongoing remediation of our material weakness in internal control over financial reporting for income taxes, our estimates or expectations as to our final restated provision for income taxes for 2011 and prior periods and the timing of our publication of our audited financial results for 2011 and the filing of our Form 10-K for fiscal 2011.  It is inherently difficult to make projections or other forward-looking statements in a cyclical industry and given the current macroeconomic uncertainty.  Such statements are based upon the current beliefs of Weatherford's management, and are subject to significant risks, assumptions and uncertainties.  These include unanticipated accounting issues or audit issues regarding the financial data for the periods to be restated or adjusted; inability of the Company or its independent registered public accounting firm to confirm relevant information or data; unanticipated issues that prevent or delay the Company's independent registered public accounting firm from concluding the audit or that require additional efforts, procedures or review; the Company's inability to design or improve internal controls to address identified issues; the impact upon operations of legal compliance matters or internal controls review, improvement and remediation, including the detection of wrongdoing, improper activities or circumvention of internal controls; difficulties in controlling expenses, including costs of legal compliance matters or internal controls review, improvement and remediation; impact of changes in management or staff levels, the  effect of global political, economic and market conditions on the Company's projected results; the possibility that the Company may be unable to recognize expected revenues from current and future contracts; the effect of currency fluctuations on the Company's business; the Company's ability to manage its workforce to control costs; the cost and availability of raw materials, the Company's ability to manage its supply chain and business processes; the Company's ability to commercialize new technology; whether the Company can realize expected benefits from its redomestication of its former Bermuda parent company; the Company's ability to realize expected benefits from its acquisitions and dispositions; the effect of a downturn in its industry on the Company's carrying value of its goodwill; the effect of weather conditions on the Company's operations; the impact of oil and natural gas prices and worldwide economic conditions on drilling activity; the effect of turmoil in the credit markets on the Company's ability to manage risk with interest rate and foreign exchange swaps; the outcome of pending government investigations, including the Securities and Exchange Commission's investigation of the circumstances surrounding the Company's material weakness in its internal control over financial reporting of income taxes; the outcome of ongoing litigation, including shareholder litigation related to the Company's material weakness in its internal control over financial reporting of income taxes and its restatement of historical financial statements; the future level of crude oil and natural gas prices; demand for our products and services; levels of pricing for our products and services; utilization rates of our equipment; the effectiveness of our supply chain; weather-related disruptions and other operational and non-operational risks that are detailed in our most recent Form 10-K and other filings with the U.S. Securities and Exchange Commission.  Should one or more of these risks or uncertainties materialize, or underlying assumptions prove incorrect, actual results may vary materially from those indicated in our forward-looking statements.  We undertake no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, or otherwise, except to the extent required under federal securities laws.

Weatherford International Ltd.

 

Consolidated Condensed Statements of Income

 

(Unaudited)

 

(In Thousands)

 
               
                   
         

Three Months

 

Twelve Months

 
     

Ended December 31,

 

Ended December 31,

 
         

2011

 

2010

 

2011

 

2010

 
                         
                         

Net Revenues:

                   
   

North America

   

$ 1,698,417

 

$ 1,263,643

 

$ 6,022,735

 

$ 4,166,881

 
   

Middle East/North Africa/Asia

   

675,227

 

684,630

 

2,440,836

 

2,450,503

 
   

Europe/West Africa/FSU

   

608,621

 

528,380

 

2,300,074

 

1,984,429

 
   

Latin America

   

727,507

 

446,162

 

2,226,777

 

1,618,984

 
         

3,709,772

 

2,922,815

 

12,990,422

 

10,220,797

 
                         

Operating Income (Expense):

                   
   

North America

   

381,775

 

262,902

 

1,261,530

 

697,201

 
   

Middle East/North Africa/Asia

   

43,749

 

49,131

 

103,858

 

264,951

 
   

Europe/West Africa/FSU

   

81,523

 

64,398

 

296,477

 

241,298

 
   

Latin America

   

112,156

 

52,253

 

252,553

 

159,111

 
   

Research and Development

   

(63,538)

 

(58,012)

 

(244,704)

 

(215,981)

 
   

Corporate Expenses

   

(57,266)

 

(43,100)

 

(197,683)

 

(172,185)

 
   

Libya Reserve

   

(66,867)

 

-

 

(66,867)

 

-

 
   

Revaluation of Contingent Consideration

   

-

 

15,349

 

-

 

12,597

 
   

Severance, Exit and Other Adjustments

   

(25,595)

 

(48,775)

 

(73,522)

 

(207,236)

 
         

405,937

 

294,146

 

1,331,642

 

779,756

 
                         

Other Income (Expense):

                   
   

Interest Expense, Net

   

(112,651)

 

(115,409)

 

(453,289)

 

(405,785)

 
   

Bond Tender Premium

   

-

 

(43,242)

 

-

 

(53,973)

 
   

Devaluation of Venezuelan Bolivar

   

-

 

-

 

-

 

(63,859)

 
   

Other, Net

   

(39,421)

 

(17,566)

 

(106,615)

 

(53,247)

 
                         

Income Before Income Taxes

   

253,865

 

117,929

 

771,738

 

202,892

 
                         
                         

Weighted Average Shares Outstanding:

                   
 

Basic

   

758,206

 

745,925

 

752,527

 

743,125

 
 

Diluted

   

762,789

 

745,925

 

759,565

 

743,125

 
                       

 

Weatherford International Ltd.

 

Selected Income Statement Information

 

(Unaudited)

 

(In Thousands)

 
                         
                         
     

Three Months Ended

 
     

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 
                         

Net Revenues:

                   
   

North America

$ 1,698,417

 

$ 1,619,601

 

$ 1,344,245

 

$ 1,360,472

 

$ 1,263,643

 
   

Middle East/North Africa/Asia

675,227

 

572,707

 

617,376

 

575,526

 

684,630

 
   

Europe/West Africa/FSU

608,621

 

588,572

 

592,458

 

510,423

 

528,380

 
   

Latin America

727,507

 

591,770

 

497,735

 

409,765

 

446,162

 
     

$ 3,709,772

 

$ 3,372,650

 

$ 3,051,814

 

$ 2,856,186

 

$ 2,922,815

 
                         

Operating Income (Expense):

                   
   

North America

$    381,775

 

$    352,438

 

$    244,243

 

$    283,074

 

$    262,902

 
   

Middle East/North Africa/Asia

43,749

 

17,041

 

33,114

 

9,954

 

49,131

 
   

Europe/West Africa/FSU

81,523

 

86,595

 

88,700

 

39,659

 

64,398

 
   

Latin America

112,156

 

69,993

 

50,197

 

20,207

 

52,253

 
   

Research and Development

(63,538)

 

(58,888)

 

(62,231)

 

(60,047)

 

(58,012)

 
   

Corporate Expenses

(57,266)

 

(41,840)

 

(42,889)

 

(55,688)

 

(43,100)

 
   

Libya Reserve

(66,867)

 

-

 

-

 

-

 

-

 
   

Revaluation of Contingent Consideration

-

 

-

 

-

 

-

 

15,349

 
   

Severance, Exit and Other Adjustments            

(25,595)

 

(8,402)

 

(18,693)

 

(20,832)

 

(48,775)

 
     

$    405,937

 

$    416,937

 

$    292,441

 

$    216,327

 

$    294,146

 
                         
                         
     

Three Months Ended

 
     

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 
                         

Product Line Revenues

                   
 

Artificial Lift Systems

$    662,247

 

$    600,822

 

$    535,016

 

$    443,691

 

$    471,276

 
 

Drilling Services

628,648

 

550,722

 

487,559

 

474,440

 

481,687

 
 

Stimulation and Chemicals

624,171

 

584,550

 

544,953

 

457,557

 

396,241

 
 

Well Construction

436,788

 

414,593

 

382,077

 

346,052

 

362,668

 
 

Integrated Drilling

391,356

 

331,446

 

316,554

 

319,661

 

356,871

 
 

Completion Systems

306,650

 

269,235

 

248,850

 

206,760

 

256,676

 
 

Drilling Tools

216,969

 

215,720

 

182,956

 

220,538

 

211,823

 
 

Re-entry and Fishing

200,302

 

171,463

 

159,851

 

164,274

 

165,094

 
 

Wireline and Evaluation Services

200,050

 

195,731

 

160,246

 

188,778

 

159,426

 
 

Pipeline and Specialty Services

42,591

 

38,368

 

33,752

 

34,435

 

61,053

 
     

$ 3,709,772

 

$ 3,372,650

 

$ 3,051,814

 

$ 2,856,186

 

$ 2,922,815

 
                         
                         
     

Three Months Ended

 
     

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 
                 

Depreciation and Amortization:

                   
 

North America

$      90,565

 

$      90,994

 

$      88,006

 

$      87,793

 

$      83,996

 
 

Middle East/North Africa/Asia

82,312

 

81,741

 

83,398

 

82,230

 

80,790

 
 

Europe/West Africa/FSU

59,526

 

58,782

 

57,696

 

56,594

 

53,408

 
 

Latin America

52,060

 

50,577

 

48,722

 

46,388

 

47,377

 
 

Research and Development

2,230

 

2,391

 

2,471

 

1,964

 

2,398

 
 

Corporate

2,733

 

2,265

 

2,725

 

2,936

 

3,075

 
     

$    289,426

 

$    286,750

 

$    283,018

 

$    277,905

 

$    271,044

 
                       

 

We report our financial results in accordance with generally accepted accounting principles (GAAP).  However, Weatherford's 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, 2011, September 30, 2011, and December 31, 2010 and for the twelve months ended December 31, 2011 and December 31, 2010.  Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP.

 
 

 

Weatherford International Ltd.

 

Reconciliation of GAAP to Non-GAAP Financial Measures

 

(Unaudited)

 

(In Thousands, Except Per Share Amounts)

 
                             
                             
       

Three Months Ended

   

Twelve Months Ended

 
       

December 31,

 

September 30,

 

December 31,

   

December 31,

 

December 31,

 
       

2011(a)

 

2011(b)

 

2010 (c)

   

2011 (d)

 

2010 (e)

 
                             

Operating Income:

                       
 

GAAP Operating Income

 

$      405,937

 

$       416,937

 

$      294,146

   

$   1,331,642

 

$      779,756

 
   

Libya Reserve

 

66,867

 

-

 

-

   

66,867

 

-

 
   

Severance, Exit and Other Adjustments

 

25,595

 

8,402

 

48,775

   

73,522

 

207,236

 
   

Revaluation of Contingent Consideration

 

-

 

-

 

(15,349)

   

-

 

(12,597)

 
 

Non-GAAP Operating Income

 

$      498,399

 

$       425,339

 

$      327,572

   

$   1,472,031

 

$      974,395

 
                             
                             

Income (Loss) Before Income Taxes:

                       
 

GAAP Income (Loss) Before Income Taxes

 

$      253,865

 

$       276,227

 

$      117,929

   

$      771,738

 

$      202,892

 
   

Libya Reserve

 

66,867

 

-

 

-

   

66,867

 

-

 
   

Severance, Exit and Other Adjustments

 

30,865

 

8,402

 

48,775

   

78,792

 

207,236

 
   

Revaluation of Contingent Consideration

 

-

 

-

 

(15,349)

   

-

 

(12,597)

 
   

Devaluation of Venezuelan Bolivar

 

-

 

-

 

-

   

-

 

63,859

 
   

Bond Tender Premium

 

-

 

-

 

43,242

   

-

 

53,973

 
 

Non-GAAP Income (Loss) Before Income Taxes

 

$      351,597

 

$       284,629

 

$      194,597

   

$      917,397

 

$      515,363

 
                             
                             
                           

 
       
   

Note (a):  Non-GAAP adjustments are comprised of (i) a $67 million charge primarily to reserve accounts receivable, inventory and machinery and equipment in Libya (ii) $5 million in legal and professional costs incurred in conjunction with our tax planning and reorganization activities (iii) $5 million of costs incurred in connection with on-going investigations by the U.S. government and (iv) severance, exit and other charges of $16 million.  

 
       
   

Note (b):  Non-GAAP adjustments are comprised of severance and exit charges of $7 million and costs incurred in connection with on-going investigations by the U.S. government of $1 million.

 
       
   

Note (c):  Non-GAAP adjustments are comprised of (i) a $43 million charge for a premium paid on tendering a portion of our senior notes, (ii) a $32 million reserve taken against accounts receivable balances in Venezuela due to the country's economic prognosis and (iii) a $15 million gain for the revaluation 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 and severance charges associated with our restructuring activities.  

 
       
   

Note (d):  Non-GAAP adjustments are comprised of (i) a $67 million charge primarily to reserve accounts receivable, inventory and machinery and equipment in Libya and to a lesser extent other countries affected by the political turmoil in the Middle East and North Africa (ii) $9 million associated with the termination of a corporate consulting contract (iii) $10 million of costs incurred in connection with on-going investigations by the U.S. government and (iv) other severance, exit and other charges totaling $55 million.

 
       
   

Note (e): Non-GAAP adjustments are  comprised of (i) a $38 million charge related to our supplemental executive retirement plan that was frozen on March 31, 2010, (ii) a $64 million charge related to the devaluation of the Venezuelan Bolivar, (iii) a $73 million charge for revisions to our estimates in our project management contracts in Mexico and (iv) a $54 million charge for premiums paid on tendering a portion of our senior notes, (v) a $32 million reserve taken against accounts receivable balances in Venezuela due to the country's economic prognosis, and (vi) a net $13 million gain for the revaluation of contingent consideration.  We also incurred investigation costs in connection with on-going investigations by the U.S. government and severance charges associated with our restructuring activities.

 
     

 
 

Weatherford International Ltd.

     
 

Net Debt

     
 

(Unaudited)

     
 

(In Thousands)

     
             
             

Change in Net Debt for the Three Months Ended December 31, 2011:

             
 

Net Debt at September 30, 2011

 

(7,342,252)

         
     

Operating Income

 

405,937

         
     

Depreciation and Amortization

 

289,426

         
     

Severance, Exit and Other Adjustments

 

92,462

         
     

Capital Expenditures

 

(403,309)

         
     

Increase in Working Capital

 

(167,872)

         
     

Income Taxes Paid

 

(91,000)

         
     

Interest Paid

 

(47,172)

         
     

Acquisitions and Divestitures of Assets and Businesses, Net

 

(60,620)

         
     

Foreign Currency Contract Settlements

 

36,723

         
     

Other

 

57,372

         
 

Net Debt at December 31, 2011

 

$    (7,230,305)

         
                     

Change in Net Debt for the Year Ended December 31, 2011:

             
 

Net Debt at December 31, 2010

 

(6,349,618)

         
     

Operating Income

 

1,331,642

         
     

Depreciation and Amortization

 

1,137,099

         
     

Severance, Exit and Other Adjustments

 

140,389

         
     

Capital Expenditures

 

(1,523,634)

         
     

Increase in Working Capital

 

(994,013)

         
     

Income Taxes Paid

 

(285,730)

         
     

Interest Paid

 

(460,849)

         
     

Acquisitions and Divestitures of Assets and Businesses, Net

 

(126,504)

         
     

Foreign Currency Contract Settlements

 

(46,005)

         
     

Other

 

(53,082)

         
 

Net Debt at December 31, 2011

 

$   (7,230,305)

         
                     
                     
         

December 31,

 

September 30,

 

December 31,

 
 

Components of Net Debt

 

2011

 

2011

 

2010

 
     

Cash

 

$        375,561

 

$         273,562

 

$        415,772

 
     

Short-term Borrowings and Current Portion of Long-Term Debt

 

(1,319,614)

 

(1,349,624)

 

(235,392)

 
     

Long-term Debt

 

(6,286,252)

 

(6,266,190)

 

(6,529,998)

 
     

Net Debt

 

$    (7,230,305)

 

$     (7,342,252)

 

$    (6,349,618)

 
                     
                     
                     
                     

"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.

 
                   

 

SOURCE Weatherford International Ltd.