Delaware | 1-12317 | 76-0475815 | ||
(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | Identification No.) |
10000 Richmond Avenue | ||
Houston, Texas | 77042 | |
(Address of principal executive offices) | (Zip Code) |
Item 2.02 Results of Operations and Financial Condition | ||||||||
Item 9.01 Financial Statements and Exhibits | ||||||||
SIGNATURES | ||||||||
INDEX TO EXHIBITS | ||||||||
Press release dated October 28, 2005 |
99.1 | National Oilwell Varco, Inc. press release dated October 28, 2005 announcing the earnings results for the third quarter ended September 30, 2005. |
Date: October 28, 2005
|
NATIONAL OILWELL VARCO, INC. | |
/s/ Clay C. Williams | ||
Clay C. Williams | ||
Sr. Vice President and Chief Financial Officer |
99.1 | National Oilwell Varco, Inc. press release dated October 28, 2005 announcing the earnings results for the third quarter ended September 30, 2005. |
NEWS
|
Contact: Clay Williams | |
(713)346-7606 |
September 30, | December 31, | |||||||
2005 | 2004 | |||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 162.2 | $ | 142.7 | ||||
Receivables, net |
989.1 | 480.1 | ||||||
Inventories, net |
1,110.9 | 657.5 | ||||||
Costs in excess of billings |
328.3 | 226.5 | ||||||
Deferred income taxes |
60.1 | 15.6 | ||||||
Prepaid and other current assets |
57.8 | 15.0 | ||||||
Total current assets |
2,708.4 | 1,537.4 | ||||||
Property, plant and equipment, net |
840.1 | 255.1 | ||||||
Deferred income taxes |
59.7 | 55.1 | ||||||
Goodwill |
2,130.2 | 639.0 | ||||||
Intangibles, net |
607.2 | 91.0 | ||||||
Other assets |
22.4 | 21.1 | ||||||
$ | 6,368.0 | $ | 2,598.7 | |||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 483.8 | $ | 407.7 | ||||
Accrued liabilities |
380.3 | 209.5 | ||||||
Current portion of long-term debt and short-term borrowings |
4.6 | 150.0 | ||||||
Accrued income taxes |
32.9 | 33.0 | ||||||
Total current liabilities |
901.6 | 800.2 | ||||||
Long-term debt |
841.0 | 350.0 | ||||||
Deferred income taxes |
388.7 | 102.8 | ||||||
Other liabilities |
87.9 | 31.5 | ||||||
Total liabilities |
2,219.2 | 1,284.5 | ||||||
Commitments and contingencies |
||||||||
Minority interest |
22.1 | 17.8 | ||||||
Stockholders equity: |
||||||||
Common stock par value $.01; 174,202,589 and 85,995,266 shares
issued and outstanding at September 30, 2005 and December 31, 2004 |
1.7 | 0.9 | ||||||
Additional paid-in capital |
3,395.9 | 692.9 | ||||||
Deferred stock-based compensation |
(21.4 | ) | | |||||
Accumulated other comprehensive income (loss) |
(4.0 | ) | 33.4 | |||||
Retained earnings |
754.5 | 569.2 | ||||||
4,126.7 | 1,296.4 | |||||||
$ | 6,368.0 | $ | 2,598.7 | |||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Revenue: |
||||||||||||||||
Rig technology |
$ | 572.8 | $ | 303.1 | $ | 1,572.4 | $ | 742.6 | ||||||||
Petroleum services and supplies |
472.0 | 128.9 | 1,132.6 | 364.9 | ||||||||||||
Distribution services |
272.4 | 233.3 | 766.3 | 669.8 | ||||||||||||
Eliminations |
(80.7 | ) | (46.4 | ) | (204.2 | ) | (128.7 | ) | ||||||||
Total revenue |
1,236.5 | 618.9 | 3,267.1 | 1,648.6 | ||||||||||||
Gross profit |
258.7 | 131.9 | 675.7 | 353.1 | ||||||||||||
Gross profit % |
20.9 | % | 21.3 | % | 20.7 | % | 21.4 | % | ||||||||
Selling, general, and administrative |
106.1 | 82.8 | 328.9 | 239.9 | ||||||||||||
Transaction costs and stock-based
compensation |
7.6 | | 33.8 | | ||||||||||||
Operating profit |
145.0 | 49.1 | 313.0 | 113.2 | ||||||||||||
Interest and financial costs |
(14.6 | ) | (9.8 | ) | (39.4 | ) | (28.7 | ) | ||||||||
Interest income |
1.0 | 1.1 | 3.5 | 2.4 | ||||||||||||
Other income (expense), net |
1.1 | (1.2 | ) | 1.5 | (1.5 | ) | ||||||||||
Income before income taxes and minority
interest |
132.5 | 39.2 | 278.6 | 85.4 | ||||||||||||
Provision for income taxes |
42.4 | 10.7 | 90.2 | 24.1 | ||||||||||||
Income before minority interest |
90.1 | 28.5 | 188.4 | 61.3 | ||||||||||||
Minority interest in income of consolidated
subsidiaries |
1.6 | 0.7 | 3.1 | 1.1 | ||||||||||||
Net income |
$ | 88.5 | $ | 27.8 | $ | 185.3 | $ | 60.2 | ||||||||
Net income per share: |
||||||||||||||||
Basic |
$ | 0.51 | $ | 0.32 | $ | 1.23 | $ | 0.70 | ||||||||
Diluted |
$ | 0.50 | $ | 0.32 | $ | 1.22 | $ | 0.70 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
173.7 | 85.9 | 150.5 | 85.7 | ||||||||||||
Diluted |
175.9 | 86.7 | 152.2 | 86.3 | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||||
2005 | 2004 | 2005 | 2005 | 2004 | ||||||||||||||||
Revenue: |
||||||||||||||||||||
Rig technology |
$ | 572.8 | $ | 475.8 | $ | 575.2 | $ | 1,691.3 | $ | 1,201.2 | ||||||||||
Petroleum services and supplies |
472.0 | 370.4 | 451.5 | 1,325.5 | 1,031.9 | |||||||||||||||
Distribution services |
272.4 | 233.3 | 258.0 | 766.3 | 669.8 | |||||||||||||||
Eliminations |
(80.7 | ) | (46.4 | ) | (69.0 | ) | (208.1 | ) | (128.7 | ) | ||||||||||
Total Revenue |
$ | 1,236.5 | $ | 1,033.1 | $ | 1,215.7 | $ | 3,575.0 | $ | 2,774.2 | ||||||||||
Operating profit: |
||||||||||||||||||||
Rig technology |
$ | 70.4 | $ | 53.3 | $ | 51.9 | $ | 183.6 | $ | 107.6 | ||||||||||
Petroleum services and supplies |
87.0 | 58.3 | 76.6 | 227.2 | 152.1 | |||||||||||||||
Distribution services |
14.5 | 8.4 | 9.6 | 31.7 | 20.6 | |||||||||||||||
Unallocated expenses and eliminations |
(19.3 | ) | (14.6 | ) | (20.7 | ) | (62.0 | ) | (38.8 | ) | ||||||||||
Total operating profit (before
transaction costs and stock-based
compensation) |
$ | 152.6 | $ | 105.4 | $ | 117.4 | $ | 380.5 | $ | 241.5 | ||||||||||
Operating profit %: |
||||||||||||||||||||
Rig technology |
12.3 | % | 11.2 | % | 9.0 | % | 10.9 | % | 9.0 | % | ||||||||||
Petroleum services and supplies |
18.4 | % | 15.7 | % | 17.0 | % | 17.1 | % | 14.7 | % | ||||||||||
Distribution services |
5.3 | % | 3.6 | % | 3.7 | % | 4.1 | % | 3.1 | % | ||||||||||
Other unallocated |
| | | | | |||||||||||||||
Total operating profit % (before
transaction costs and stock-based
compensation) |
12.3 | % | 10.2 | % | 9.7 | % | 10.6 | % | 8.7 | % | ||||||||||
Note: The unaudited pro forma results represent the combined estimated financial results for National-Oilwell, Inc. and Varco International, Inc. as if the merger occurred at the beginning of each period presented. The results include the estimated effect of purchase accounting adjustments, but do not include any effect from costs savings that may result from the merger. The unaudited pro forma financial statements are presented for informational purposes only and are not necessarily indicative of results of operations or financial position that would have occurred had the transaction been consummated at the beginning of the period presented, nor are they necessarily indicative of future results. |
Three Months Ended | ||||
September 30, 2005 | ||||
Reconciliation of EBITDA before transaction costs and stock-based compensation
(Note 1): |
||||
GAAP net income |
$ | 88.5 | ||
Provision for income taxes |
42.4 | |||
Interest expense |
14.6 | |||
Depreciation and amortization |
34.6 | |||
Transaction costs and stock-based compensation |
7.6 | |||
EBITDA before transaction costs and stock-based compensation (Note 1) |
$ | 187.7 | ||
Reconciliation of GAAP net income before transaction costs and stock-based
compensation (Note 2) : |
||||
GAAP net income |
$ | 88.5 | ||
Transaction costs and stock-based compensation, net of tax |
4.6 | |||
Net income before transaction costs and stock-based compensation (Note 2) |
$ | 93.1 | ||
Weighted average dilutive shares outstanding |
175.9 | |||
Dilutive earnings per share before transaction costs and stock-based
compensation |
$ | 0.53 | ||
Note 1 EBITDA before transaction costs and stock-based compensation means earnings before interest, taxes, depreciation, amortization, and transaction costs and stock-based compensation, and is a non-GAAP measurement. Management uses EBITDA before transaction costs and stock-based compensation because it believes it provides useful supplemental information regarding the Companys on-going economic performance and, therefore, uses this financial measure internally to evaluate and manage the Companys operations. The Company has chosen to provide this information to investors to enable them to perform more meaningful comparisons of operating results and as a means to emphasize the results of on-going operations. | ||
Note 2 The Company believes that reporting net income and dilutive EPS excluding transaction costs and stock-based compensation provides useful supplemental information regarding the Companys on-going economic performance and, therefore, uses this financial measure internally to evaluate and manage the Companys operations. The Company has chosen to provide this information to investors to enable them to perform more meaningful comparisons of operating results and as a means to emphasize the results of on-going operations. |