Weatherford Announces Second Quarter 2020 Results
- Total cash of $756 million as of June 30, 2020, a decrease of $8 million from March 31, 2020
- Signed financing commitment for $500 million of new senior secured first lien notes subject to certain closing conditions
- Cash flows from operations of $31 million and unlevered free cash flow of $108 million
- Operating loss of $497 million and adjusted EBITDA of $79 million
- Cost savings plan expanded to deliver an expected $650 million of savings in 2020, of which approximately 85% has been implemented
HOUSTON, Aug. 5, 2020 /PRNewswire/ -- Weatherford International plc ("Weatherford" or the "Company") announced today its results for the second quarter of 2020.
On a GAAP basis, revenues for the second quarter of 2020 were $821 million, a decline of 32% sequentially and 37% year-on-year. Reported operating loss was $497 million in the second quarter of 2020, compared to an operating loss of $822 million in the first quarter of 2020 and $118 million in the second quarter of 2019. The Company's second-quarter 2020 net loss was $581 million, compared to a net loss of $966 million in the first quarter of 2020 and $316 million in the second quarter of 2019. Second-quarter 2020 cash flows from operations were $31 million and capital expenditures were $35 million. Available liquidity of $771 million as of June 30, 2020 was comprised of $680 million of cash and cash equivalents and $91 million of availability under the Company's senior secured asset-based lending agreement (the "ABL Credit Agreement").
On a non-GAAP basis:
-- Adjusted EBITDA ([1][2]) of $79 million declined 56% sequentially and
39% year-on-year and associated margins of 10% decreased 503 basis
points sequentially and were flat year-on-year
-- Unlevered free cash flow of $108 million ([1]) during the quarter
improved $108 million sequentially and $306 million year-on-year
Karl Blanchard, Interim Chief Executive Officer and Chief Operating Officer, commented, "Disruptions to the global supply and demand of commodities and the resulting decline in prices, combined with COVID-related restrictions, led to unprecedented reductions in customer spending in the quarter. This had a material impact on the industry, with significant declines in activity in North America and internationally. As such, we aggressively expanded our cost reduction actions, and bolstered our financial strength, preserving our margins and enhancing our liquidity position.
"We are pleased to announce a new $500 million financing commitment which, subject to closing conditions, will strengthen the Company's liquidity as it continues to support customers during this challenging environment.
"Global oil demand is in the early stages of what will likely be an uneven path to recovery, and we expect the market environment to remain challenging over the near-term. Over the medium- to long-term, the backlog of crude inventory, continued uncertainty associated with COVID-19 outbreaks and the resulting changes to global oil consumption patterns are expected to serve as headwinds for commodity prices, yielding a protracted timeline for a rebound in activity.
"We continue to focus on delivering operational excellence to our valued customers, making structural improvements to minimize the impact of activity reductions and further improve the Company's operating efficiency. We began taking action early in the year, expanded our efforts in the quarter, and will take additional actions as needed going forward. We will maintain disciplined controls on costs and spending to maximize liquidity and preserve our margins as we progress through the cycle. We are proud of how our employees managed in this difficult environment, in both supporting our customers and executing on our plans."
Note: Upon completing its financial restructuring in late 2019, the Company adopted fresh-start accounting resulting in Weatherford becoming a new entity for accounting and financial reporting purposes. As required by GAAP, results up to and including December 13, 2019 are presented separately as the predecessor period (the "Predecessor" period) and results from December 14, 2019 and onwards are presented as the successor period (the "Successor" period). The results from these Predecessor and Successor periods are not comparable. Nevertheless, for discussion purposes herein, the Company has presented the results of the Predecessor and Successor periods as we believe this provides the most meaningful basis to analyze our results.
Notes:
([1] )Adjusted EBITDA excludes, among other items, impairments on long-lived assets, including goodwill, property plant and equipment, right-of-use assets, and inventory. Unlevered free cash flow is calculated as cash flows provided by (used in) operating activities, less capital expenditures plus proceeds from the disposition of assets, plus cash paid for interest. Adjusted EBITDA and unlevered free cash flow are non-GAAP measures. Each measure is defined and reconciled to the most directly comparable GAAP measure in the tables below.
([2]) In the first quarter of 2020 the Company began reporting adjusted EBITDA excluding stock-based compensation expense. Additional detail for the current and historical periods is provided in the tables below.
Enhancing Liquidity
In conjunction with its emergence from bankruptcy, the Company obtained the $450 million ABL Credit Agreement and the $200 million senior secured letter of credit agreement (the "LC Credit Agreement"). Borrowing capacity under the ABL Credit Agreement is primarily driven by certain of the Company's assets in North America, including working capital items such as accounts receivable and inventory. As activity in North America deteriorated during the first half of the year and working capital balances decreased, the Company's availability under the ABL Credit Agreement reduced meaningfully below the $450 million facility size. This deterioration, combined with the fact that a meaningful portion of the Company's operations are derived outside of North America, created a mismatch between the Company's available liquidity and letter of credit capacity and its operational needs. As such, during the Company's first quarter 2020 earnings release, the Company highlighted concerns around the uncertainty associated with its declining borrowing base.
On August 4, 2020 Weatherford signed a commitment letter for a senior secured first lien notes issuance that, assuming the conditions thereto are satisfied or waived and the notes issued, would substantially increase the Company's liquidity and enhance its financial strength. Consistent with this financing commitment, and subject to the satisfaction of the conditions thereto, Weatherford expects to issue $500 million of new senior secured first lien notes maturing in September 2024. The proceeds of this note issuance are intended to be used to repay the ABL Credit Agreement, cash collateralize any letters of credit outstanding thereunder, and increase the Company's liquidity position. This financing is subject to documentation and certain closing conditions that are more fully disclosed in the current report on Form 8-K filed by the Company on August 5, 2020. There can be no assurance that the closing conditions, many of which are beyond the control of the Company, will be satisfied or waived before the financing commitment expires on August 14, 2020.
In addition, the Company has reduced capital expenditures and is monetizing net working capital, with second-quarter 2020 unlevered free cash flow of $108 million having improved $108 million sequentially and $306 million year-on-year.
Preserving Margin
In light of current market conditions and the outlook for the coming quarters, Weatherford has significantly expanded its cost savings plan and the Company expects to generate $650 million of savings in 2020. Approximately 85% of these actions have already been implemented, with the remainder to be completed during the second half of 2020. On an annualized basis, these actions are expected to yield over $800 million of cost savings.
The Company took aggressive actions to reduce costs during the quarter, and the impact materialized in the Company's second-quarter results. Second-quarter 2020 adjusted EBITDA margins were flat year-on-year, despite a 37% reduction in revenue over the same period, yielding year-on-year adjusted EBITDA decrementals of 10%.
Leveraging Our Portfolio
Weatherford was awarded a five-year deepwater tubular-running service contract for work in the Gulf of Mexico. As part of this award, Weatherford will design and manufacture equipment to run high-spec tubulars and will provide mechanized equipment for an efficient, hands-free operation. This award highlights the strength of Weatherford's leading tubular-running services portfolio and leverages the Company's technology, service quality and its unique solution-based approach.
The Company installed a customer's first annulus gas-lift system ("AGLS") in two wells as part of an offshore operation in Norway. The AGLS includes non-standard sizes of completion equipment in an all-new well design. To deliver the installations, the Weatherford team partnered with the customer's engineering team during the planning, design and testing phases to provide several high-value solutions to its operations achieving a successful outcome. Additionally, certain services were performed remotely from onshore. The operation highlights how Weatherford is quickly adapting operational procedures and is closely collaborating with customers to address their challenges.
Weatherford deployed pressure pumping services in a high-pressure, high-temperature well for the first time in Southern Mexico. The Company used its AcidSure® acidizing system to optimize formulations and applied nodal analysis from its Interpretation and Evaluation Services group to deliver hydrocarbon production that was 30% higher than initial estimates. This operation is one of many highlights of how Weatherford is leveraging its broad portfolio of products and services to increase production at the wellsite.
Weatherford was awarded a large integrated project with a major drilling company in Iraq. The contract includes drilling and completing 20 wells in Southern Iraq, with the customer providing rigs, civil works and drilling services and Weatherford providing project management and all other services. This contract is a testament to the strength of Weatherford's capabilities across the Middle East.
Weatherford was named "Contractor of the Year" by Santos for the operational performance the Company delivered on an offshore campaign in Australia. Weatherford replaced a competitor who had served on previous campaigns and the Company was expressly recognized for its enhancements to operational efficiency and safety.
Results by Operating Segment
Western Hemisphere
Successor Predecessor
Quarter
Quarter Ended Ended
Variance
($ in Millions) 6/30/20 3/31/20 6/30/19 Seq. YoY
Revenues:
North America $
172 $
341 $
420 (50) (59)
% %
Latin America 138 247 299 (44) (54)
% %
Total Revenues $
310 $
588 $
719 (47) (57)
% %
Adjusted Segment EBITDA $
6 $
76 $
57 (92) (89)
% %
% Margin 2 13 8
%
%
% (1,100) bps (600) bps
Second-quarter 2020 Western Hemisphere revenues of $310 million decreased 47% sequentially and 57% year-on-year.
In North America, second-quarter 2020 revenues of $172 million declined by 50% sequentially due to activity reductions and production shut-ins in the United States and activity decreases in Canada associated with spring break-up and the COVID-19 pandemic. The 50% sequential revenue decline compares favorably to the market, as the average rig count in North America declined by 57% during the second quarter.
Second-quarter 2020 revenues of $138 million in Latin America declined 44% sequentially, driven primarily by activity reductions due to the COVID-19 pandemic. The activity reductions were the most significant in Argentina and Colombia, where average rig counts declined approximately 90% during the quarter and, for reference, Argentina and Colombia comprised approximately 50% of Weatherford's revenues in Latin America in 2019.
Second-quarter 2020 adjusted segment EBITDA of $6 million decreased $70 million sequentially and associated margins of 2% decreased by 1,100 basis points versus the first quarter of 2020. The decline in adjusted segment EBITDA was driven by activity reductions in North and Latin America which were offset by meaningful reductions in fixed and variable costs, as evidenced by year-on-year adjusted segment EBITDA decrementals of 12%.
Eastern Hemisphere
Successor Predecessor
Quarter
Quarter Ended Ended Variance
($ in Millions) 6/30/20 3/31/20 6/30/19 Seq. YoY
Revenues:
Middle East, North Africa & Asia $
341 $
403 $
362 (15) (6)
% %
Europe, SSA & Russia 170 224 228 (24) (25)
% %
Total Revenues $
511 $
627 $
590 (19) (13)
% %
Adjusted Segment EBITDA $
100 $
127 $
99 (21)
%
% 1
% Margin 20 20 17
% % % (70) bps 280 bps
Second-quarter 2020 Eastern Hemisphere revenues of $511 million declined 19% sequentially and 13% year-on-year.
In the Middle East, North Africa, and Asia, second-quarter 2020 revenues of $341 million declined 15% sequentially, due to activity reductions associated with the COVID-19 pandemic and OPEC+ production cuts, which were partially offset by growth in Saudi Arabia driven by increased product sales.
Second-quarter 2020 revenues in Europe, Sub Saharan Africa and Russia of $170 million declined 24% sequentially, driven by activity reductions associated with the COVID-19 pandemic, particularly in Central and Eastern Europe as well as Sub Saharan Africa.
Second-quarter 2020 adjusted segment EBITDA of $100 million decreased $27 million sequentially and associated margins of 20% declined 70 basis points versus the first quarter of 2020. The decrease in adjusted segment EBITDA was primarily driven by the aforementioned reductions in activity and was partially offset by fixed and variable cost reductions, as evidenced by the 280 basis point year-on-year improvement in adjusted segment EBITDA margins.
Impairment and Restructuring Charges
In accordance with accounting guidelines, the Company is required to assess its goodwill, tangible and other intangible assets for impairment if events or changes in circumstances indicate the carrying value of the assets may not be recovered. Due to the challenging industry environment, management determined that impairment indicators existed and conducted an assessment resulting in impairment charges of $384 million during the second quarter of 2020. The charges are broken down as follows:
-- Goodwill: $72 million
-- Other intangible assets: $22 million
-- Right of use assets: $15 million
-- Property, plant, and equipment: $141 million
-- Inventory: $134 million
Additionally, Weatherford recorded pre-tax restructuring and other charges of $79 million related to the Company's headcount reductions, facility consolidation, and other activities.
About Weatherford
Weatherford is the leading wellbore and production solutions company. Operating in more than 80 countries, the Company answers the challenges of the energy industry with its global talent network of approximately 19,000 team members and 600 locations, which include service, research and development, training, and manufacturing facilities. Visit https://www.weatherford.com/ for more information or connect on LinkedIn, Facebook, Twitter, Instagram, or YouTube.
Conference Call Details
Weatherford will host a conference call on Wednesday, August 5, 2020, to discuss the results for the second quarter ending June 30, 2020. The conference call is scheduled to begin at 8:30 a.m. Eastern Time (7:30 a.m. Central Time).
Listeners can access the conference call online at https://www.weatherford.com/en/investor-relations/investor-news-and-events/events/ or by dialing +1 877-328-5344 (within the U.S.) or +1 412-902-6762 (outside of the U.S.) and asking for the Weatherford conference call. Listeners should log in or dial in approximately 10 minutes prior to the start of the call.
A telephonic replay of the conference call will be available until August 15, 2020, at 5:00 p.m. Eastern Time. To access the replay, please dial +1 877-344-7529 (within the U.S.) or +1 412-317-0088 (outside of the U.S.) and reference conference number 10146042.
Contacts
For Investors:
Sebastian Pellizzer
Senior Director, Investor Relations
+1 713-836-7777
investor.relations@weatherford.com
For Media:
Christopher Wailes
Director, Global Media Engagement
+1 832-851-8308
christopher.wailes@weatherford.com
Forward-Looking Statements
This news release contains forward-looking statements concerning, among other things, the Company's quarterly and full-year non-GAAP earnings (loss) per share, effective tax rate, net debt, forecasts or expectations regarding business outlook, cost savings plans, and capital expenditures, and are also generally identified by the words "believe," "project," "expect," "anticipate," "estimate," "outlook," "budget," "intend," "strategy," "plan," "guidance," "may," "should," "could," "will," "would," "will be," "will continue," "will likely result," and similar expressions, although not all forward-looking statements contain these identifying words. Such statements are based upon the current beliefs of Weatherford's management and are subject to significant risks, assumptions, and uncertainties. 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. Readers are also cautioned that forward-looking statements are only predictions and may differ materially from actual future events or results, including the price and price volatility of oil and natural gas; the extent or duration of business interruptions associated with COVID-19 pandemic; general global economic repercussions related to COVID-19 pandemic; the macroeconomic outlook for the oil and gas industry; the duration and severity of the impact of the COVID-19 pandemic on oil and gas demand and commodity prices; operational challenges relating to the COVID-19 pandemic and efforts to mitigate the spread of the virus, including logistical challenges, protecting the health and well-being of our employees, remote work arrangements, performance of contracts and supply chain disruptions; our ability to generate cash flow from operations to fund our operations; the outcome of any discussions with our lenders and bondholders regarding the new senior secured notes contemplated to be issued or the terms of a potential financing or refinancing transaction and any resulting dilution to our shareholders; the outcome of any discussions with the lenders party to our LC Credit Agreement regarding an amendment thereto; realization of additional cost savings and operational efficiencies; and potential logistical issues and potential non-cash asset impairment charges for long-lived assets, intangible assets or other assets. Forward-looking statements are also affected by the risk factors described in the Company's Annual Report on Form 10-K for the year ended December 31, 2019, the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 and the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, and those set forth from time-to-time in the Company's other filings with the Securities and Exchange Commission. 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 plc
Quarterly Condensed Consolidated Statements of Operations (Unaudited)
($ in Millions, Except Per Share Amounts)
Successor Predecessor Successor
Quarter Quarter Quarter
Ended Ended Ended
06/30/20 06/30/19 03/31/20
Revenues:
Western Hemisphere $
310 $
719 $
588
Eastern Hemisphere 511 590 627
Total Revenues 821 1,309 1,215
Operating Income (Loss):
Western Hemisphere (23) 11 29
Eastern Hemisphere 15 28 18
Segment Operating Income
(Loss) (8) 39 47
Corporate Expenses (26) (32) (26)
Impairments and Other
Charges [1] (463) (239) (843)
Gain on Sale of Business - 114
Total Operating Loss (497) (118) (822)
Other Income (Expense):
Interest Expense, Net (59) (160) (58)
Reorganization Items - (9)
Other Non-Operating
Expenses, Net (11) (1) (25)
Net Loss Before Income
Taxes (567) (279) (914)
Income Tax Provision (12) (33) (44)
Net Loss (579) (312) (958)
Net Income Attributable to
Noncontrolling Interests 2 4 8
Net Loss Attributable to
Weatherford $
(581) $
(316) $
(966)
Loss Per Share Attributable to
Weatherford:
Basic and Diluted $
(8.30) $
(0.31) $
(13.80)
Weighted Average Shares Outstanding:
Basic and Diluted 70 1,004 70
[1] See Quarterly Selected
Statements of Operations
Information Table for details
of the impairments and other
charges by quarter.
Weatherford International plc
Full Year Condensed Consolidated Statements of Operations (Unaudited)
($ in Millions, Except Per Share Amounts)
Successor Predecessor
Six Months Six Months
Ended Ended
06/30/20 06/30/19
Revenues:
Western Hemisphere $
898 $
1,445
Eastern Hemisphere 1,138 1,210
Total Revenues 2,036 2,655
Operating Income (Loss):
Western Hemisphere 6 20
Eastern Hemisphere 33 48
Segment Operating Income 39 68
Corporate Expenses (52) (64)
Impairments and Other Charges [1] (1,306) (535)
Gain on Sale of Business 112
Total Operating Loss (1,319) (419)
Other Income (Expense):
Interest Expense, Net (117) (315)
Reorganization Items (9)
Other Non-Operating Expenses, Net (36) (10)
Net Loss Before Income Taxes (1,481) (744)
Income Tax Provision (56) (45)
Net Loss (1,537) (789)
Net Income Attributable to Noncontrolling Interests 10 8
Net Loss Attributable to Weatherford $
(1,547) $
(797)
Loss Per Share Attributable to Weatherford:
Basic and Diluted $
(22.10) $
(0.79)
Weighted Average Shares Outstanding:
Basic and Diluted 70 1,003
[1] See Quarterly Selected
Statements of Operations
Information Table for details
of the impairments and other
charges by quarter.
Weatherford International plc
Selected Balance Sheet Data (Unaudited)
($ in Millions)
6/30/2020 12/31/2019
Assets:
Cash and Cash
Equivalents $
680 $
618
Restricted Cash 76 182
Accounts Receivable,
Net 927 1,241
Inventories, Net 862 972
Property, Plant and
Equipment, Net 1,367 2,122
Goodwill - 239
Intangibles, Net 875 1,114
Liabilities:
Accounts Payable 384 585
Short-term Borrowings
and Current Portion of
Long-term Debt 32 13
Long-term Debt 2,148 2,151
Shareholders' Equity:
Total Shareholders'
Equity 1,305 2,916
Components of Net Debt [1]:
Short-term Borrowings
and Current Portion of
Long-term Debt 32 13
Long-term Debt 2,148 2,151
Less: Cash and Cash
Equivalents 680 618
Less: Restricted Cash 76 182
Net Debt [1] $
1,424 $
1,364
[1] Net debt is a non-GAAP
measure calculated as total
short- and long-term debt
less cash and cash
equivalents and restricted
cash.
Weatherford International plc
Condensed Consolidated Statement of Cash Flows (Unaudited)
($ in Millions)
Successor Predecessor Successor
Six Months Six Months Three Months
Ended Ended Ended
6/30/2020 6/30/19 6/30/2020
Cash Flows From Operating Activities:
Net Loss $
(1,537) $
(789) $
(579)
Adjustments to Reconcile Net Income
(Loss) to Net Cash Used in Operating
Activities:
Depreciation and
Amortization 270 239 113
Goodwill Impairment 239 331 72
Long-Lived Asset
Impairments and Other 967 78 319
Gain on Sale of
Business - (112)
Working Capital [1] 47 (174) 130
Other Operating
Activities 75 (51) (24)
Total Cash Flows
Provided by (Used in)
Operating Activities 61 (478) 31
Cash Flows From Investing Activities:
Capital Expenditures
for Property, Plant
and Equipment (73) (114) (35)
Proceeds from
Disposition of Assets 8 45 2
Proceeds from
Disposition of
Businesses, Net - 301
Other Investing
Activities (21) (9) (6)
Net Cash Provided by
(Used in) Investing
Activities (86) 223 (39)
Cash Flows From Financing Activities:
Repayments of Long-
term Debt (5) (17) (3)
Borrowings
(Repayments) of
Short-term Debt, Net 7 298 10
Other Financing
Activities, Net (14) (12) (11)
Net Cash Provided by
(Used in) Financing
Activities (12) 269 (4)
Free Cash Flow [2]:
Cash Flows Provided by
(Used in) Operating
Activities $
61 $
(478) $
31
Capital Expenditures
for Property, Plant
and Equipment (73) (114) (35)
Proceeds from
Disposition of Assets 8 45 2
Free Cash Flow [2] [3] $
(4) $
(547) $
(2)
[1] Working capital is defined as the
cash changes in accounts
receivable plus inventory less
accounts payable.
[2] Free cash flow is a non-GAAP
measure calculated as cash flows
provided by (used in) operating
activities, less capital
expenditures for property, plant
and equipment plus proceeds from
the disposition of assets.
Management believes free cash
flow is useful to understand
liquidity and should be
considered in addition to but
not substitute cash flows
provided by (used in) operating
activities.
[3] Predecessor Free Cash Flow for
the second quarter of 2019 was
negative $265 million and was
comprised of cash used in
operating activities of $229
million less capital
expenditures of $55 million plus
proceeds from the disposition of
assets of $19 million.
Weatherford International plc
Quarterly Selected Statements of Operations Information (Unaudited)
($ in Millions)
Successor Predecessor Successor Predecessor
Quarter Six Months Six Months
Quarter Ended Ended Ended Ended
6/30/20 3/31/20 6/30/19 06/30/20 06/30/19
Revenues
Western Hemisphere $
310 $
588 $
719 898 $
1,445
Eastern Hemisphere 511 627 590 1,138 1,210
Total Revenues $
821 $
1,215 $
1,309 $
2,036 $
2,655
Adjusted EBITDA[1]
Western Hemisphere $
6 $
76 $
57 $
82 $
115
Eastern Hemisphere 100 127 99 227 192
Adjusted Segment
EBITDA 106 203 156 309 307
Corporate and Other (27) (25) (27) (52) (50)
Total Adjusted
EBITDA $
79 $
178 $
129 257 257
Operating Income (Loss)
Western Hemisphere $
(23) $
29 $
11 6 20
Eastern Hemisphere 15 18 28 33 48
Segment Operating
Income (8) 47 39 39 68
Corporate Expenses (26) (26) (32) (52) (64)
Long-lived Assets
Impairment [2] (178) (640) (13) (818) (20)
Inventory Charges
[3] (134) (134)
Goodwill Impairment
[2] (72) (167) (102) (239) (331)
Restructuring and
Other Charges [4] (79) (36) (48) (115) (98)
Prepetition Charges - (76) (86)
Gain on Sale of
Business - 114 112
Total Operating Loss $
(497) $
(822) $
(118) $
(1,319) $
(419)
Depreciation and Amortization
Western Hemisphere $
29 47 $
45 $
76 $
93
Eastern Hemisphere 85 109 70 194 142
Corporate (1) 1 1 4
Total Depreciation
and Amortization $
113 157 $
116 $
270 $
239
[1] In the first quarter of 2020 the
Company began reporting adjusted
EBITDA excluding the burden of
stock-based compensation.
Historical periods have been
restated to reflect this
methodology.
[2] Represents an impairment after a
fair value assessment of our
business and assets for the periods
presented.
[3] Represents inventory charges for the
second quarter of 2020 related to
the decline in demand domestically
and internationally.
[4] Represents primarily restructuring,
facility consolidation and
severance costs and includes
certain other charges for the
periods presented.
Weatherford International plc
Quarterly Selected Statements of Operations Information (Unaudited) - Product Line Revenues
($ in Millions)
Successor Predecessor
Predecessor
Period From Period From Non-GAAP
Quarter Ended 12/14/19 to 10/01/19 to Combined
Quarter Ended
6/30/20 3/31/20 12/31/19 12/13/19 Results 9/30/19 6/30/19 3/31/19
Product Line [1]
Revenues
Production and
Completions $
405 $
599 $
136 $
469 $
605 $
613 $
636 $
641
Drilling,
Evaluation and
Intervention 416 616 125 516 641 701 673 705
Total Product Line
Revenues $
821 $
1,215 $
261 $
985 $
1,246 $
1,314 $
1,309 $
1,346
[1] During the second quarter of
2020 to support the
streamlining and realignment of
the businesses, we combined our
prior reported four product
lines into two product lines.
Our two primary product lines
are as follows: (1) Production
and Completions and (2)
Drilling, Evaluation and
Intervention. Production and
Completions includes Artificial
Lift Systems, Stimulation and
Testing and Production
Services, Completion Systems,
Liner Systems and Cementing
Products. Drilling, Evaluation
and Intervention includes
Drilling Services, Managed
Pressure Drilling, Wireline
Services, Tubular Running
Services, Intervention
Services, and Drilling Tools
and Rental Equipment.
We report our financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, Weatherford's management believes that certain non-GAAP financial measures and ratios (as defined under the SEC's Regulation G and Item 10(e) of Regulation S-K) may provide users of this financial information additional meaningful comparisons between current results and results of prior periods and comparisons with peer companies. The non-GAAP amounts shown in the following tables should not be considered as substitutes for operating income, provision for income taxes, net income or other data prepared and reported in accordance with GAAP, but should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Weatherford International plc
Quarterly Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)
($ in Millions, Except Per Share Amounts)
Successor Predecessor Successor Predecessor
Quarter Six Months Six Months
Quarter Ended Ended Ended Ended
6/30/20 3/31/20 6/30/19 6/30/20 6/30/19
Operating Income (Loss):
GAAP Operating Loss $
(497) $
(822) $
(118) $
(1,319) $
(419)
Impairments and Other
Charges 463 843 239 1,306 535
Gain on Sale of Business - (114) (112)
Operating Non-GAAP
Adjustments 463 843 125 1,306 423
Non-GAAP Adjusted
Operating Income (Loss) $
(34) $
21 $
7 $
(13) $
4
Loss Before Income Taxes:
GAAP Loss Before Income
Taxes $
(567) $
(914) $
(279) $
(1,481) $
(744)
Operating Non-GAAP
Adjustments 463 843 125 1,306 423
Reorganization Items - 9 9
Non-GAAP Adjustments
Before Taxes 463 852 125 1,315 423
Non-GAAP Loss Before
Income Taxes $
(104) $
(62) $
(154) $
(166) $
(321)
Provision for Income Taxes:
GAAP Provision for Income
Taxes $
(12) $
(44) $
(33) $
(56) $
(45)
Tax Effect on Non-GAAP
Adjustments (2) (7) 2 (9) (6)
Non-GAAP Provision for
Income Taxes $
(14) $
(51) $
(31) $
(65) $
(51)
Net Loss Attributable to Weatherford:
GAAP Net Loss $
(581) $
(966) $
(316) $
(1,547) $
(797)
Non-GAAP Adjustments, net
of tax 461 845 127 1,306 417
Non-GAAP Net Loss $
(120) $
(121) $
(189) $
(241) $
(380)
Diluted Loss Per Share Attributable to
Weatherford:
GAAP Diluted Loss per
Share $
(8.30) $
(13.80) $
(0.31) $
(22.10) $
(0.79)
Non-GAAP Adjustments, net
of tax 6.59 12.07 0.12 18.66 0.41
Non-GAAP Diluted Loss per
Share $
(1.71) $
(1.73) $
(0.19) $
(3.44) $
(0.38)
Weatherford International plc
Quarterly Reconciliation of GAAP to Non-GAAP Financial Measures - EBITDA (Unaudited)
($ in Millions)
Successor Predecessor
Quarter
Quarter Ended Ended
6/30/20 03/31/20 6/30/19
Net Loss Attributable to Weatherford $
(581) $
(966) $
(316)
Net Income Attributable to Noncontrolling Interests 2 8 4
Net Loss (579) (958) (312)
Interest Expense, Net 59 58 160
Income Tax Provision 12 44 33
Depreciation and Amortization 113 157 116
EBITDA (395) (699) (3)
Other (Income) Expense Adjustments:
Reorganization Items - 9
Impairments and Other Charges 463 843 239
Gain on Sale of Business - (114)
Stock-Based Compensation - 6
Other Non-Operating Expense, Net 11 25 1
Adjusted EBITDA [1] $
79 $
178 $
129
[1] In the first quarter of 2020 the
Company began reporting adjusted
EBITDA excluding the burden of
stock-based compensation.
Historical periods have been
restated to reflect this
methodology. See continuation of
Adjusted EBITDA to Unlevered Free
Cash Flow and Free Cash Flow in the
last table.
Weatherford International plc
Full Year Reconciliation of GAAP to Non-GAAP Financial Measures - EBITDA (Unaudited)
($ in Millions)
Successor Predecessor
Six Months Six Months
Ended Ended
06/30/20 6/30/19
Net Loss Attributable to Weatherford $
(1,547) $
(797)
Net Income Attributable to Noncontrolling Interests 10 8
Net Loss (1,537) (789)
Interest Expense, Net 117 315
Income Tax Provision 56 45
Depreciation and Amortization 270 239
EBITDA (1,094) (190)
Other (Income) Expense Adjustments:
Reorganization Items 9
Impairments and Other Charges 1,306 535
Gain on Sale of Business (112)
Stock-Based Compensation 14
Other Non-Operating Expense, Net 36 10
Adjusted EBITDA [1] $
257 $
257
[1] In the first quarter of 2020 the
Company began reporting adjusted
EBITDA excluding the burden of
stock-based compensation.
Historical periods have been
restated to reflect this
methodology. See continuation of
Adjusted EBITDA to Unlevered Free
Cash Flow and Free Cash Flow in the
last table.
Weatherford International plc
Quarterly and Full Year GAAP to Non-GAAP Financial Measures (Continued from EBITDA Tables)
Adjusted EBITDA to Unlevered Free Cash Flow and Free Cash Flow (Unaudited)
($ in Millions)
Successor Predecessor Successor Predecessor
Quarter Six Months Six Months
Quarter Ended Ended Ended Ended
6/30/20 3/31/20 6/30/19 6/30/20 6/30/19
Adjusted EBITDA[1] $
79 $
178 $
129 $
257 $
257
Cash From (Used) for Working
Capital 130 (83) (127) 47 (174)
Capital Expenditures for
Property, Plant and Equipment (35) (38) (55) (73) (114)
Cash Paid for Taxes (19) (21) (16) (40) (51)
Cash Paid for Severance and
Restructuring (58) (17) (18) (75) (52)
Other 11 (19) (111) (8) (189)
Unlevered Free Cash Flow $
108
$ $
(198) $
108 $
(323)
Cash Paid for Interest (110) (2) (67) (112) (224)
Free Cash Flow[2] $
(2) $
(2) $
(265) $
(4) $
(547)
[1] In the first quarter of 2020 the
Company began reporting adjusted
EBITDA excluding the burden of
stock-based compensation.
Historical periods have been
restated to reflect this
methodology.
[2] Free cash flow is a non-GAAP
measure calculated as cash flows
provided by (used in) operating
activities, less capital
expenditures for property, plant
and equipment plus proceeds from
the disposition of assets.
Management believes free cash flow
is useful to understand liquidity
and should be considered in
addition to but not substitute cash
flows provided by (used in)
operating activities.
View original content to download multimedia:http://www.prnewswire.com/news-releases/weatherford-announces-second-quarter-2020-results-301106579.html
SOURCE Weatherford International plc
