e8vk
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The
Securities Exchange Act of 1934
July 27, 2006 (July 27, 2006)
Date of Report (Date of earliest event reported)
NATIONAL OILWELL VARCO, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
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) |
Registrants telephone number, including area code: 713-346-7500
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
TABLE OF CONTENTS
Item 2.02 Results of Operations and Financial Condition
On July 27, 2006, National Oilwell Varco, Inc. issued a press release announcing earnings for the
second quarter ended June 30, 2006 and conference call in connection therewith. A copy of the
release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.
The information contained in this Current Report shall not be deemed to be filed for purposes of
Section 18 of the Securities Exchange Act of 1934 (the Exchange Act) or otherwise subject to the
liabilities of that section, nor shall it be incorporated by reference into a filing under the
Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific
reference in such a filing.
Item 9.01 Financial Statements and Exhibits
(c) Exhibits
The following exhibit is provided as part of the information furnished under Item 2.02 of
this Current Report on Form 8-K:
99.1 |
|
National Oilwell Varco, Inc. press release dated July 27, 2006 announcing the earnings
results for the second quarter ended June 30, 2006. |
- 2 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Date: July 27, 2006 |
NATIONAL OILWELL VARCO, INC.
|
|
|
/s/ Clay C. Williams
|
|
|
Clay C. Williams |
|
|
Sr. Vice President and Chief Financial Officer |
|
- 3 -
Index to Exhibits
99.1 National Oilwell Varco, Inc. press release dated July 27, 2006 announcing the earnings results
for the second quarter ended June 30, 2006.
- 4 -
exv99w1
|
|
|
|
|
EXHIBIT 99.1 |
|
|
|
|
|
|
NEWS
|
|
Contact: Clay Williams |
|
|
(713)346-7606 |
FOR IMMEDIATE RELEASE
NATIONAL OILWELL VARCO ANNOUNCES
SECOND QUARTER 2006 EARNINGS
HOUSTON, TX, July 27, 2006 ¾ National Oilwell Varco, Inc. (NYSE: NOV) today reported
that it earned net income of $147.9 million, or $0.84 per fully diluted share for its second
quarter ended June 30, 2006, an increase of 23 percent compared to first quarter ended March 31,
2006 net income of $120.3 million, or $0.68 per fully diluted share. Earnings per share increased
140 percent compared to the second quarter of 2005, when the Company earned $61.2 million or $0.35
per fully diluted share. The second quarter of 2005 was the first full quarter following the
merger between National-Oilwell, Inc. and Varco International, Inc.
Revenues for the second quarter of 2006 were $1,657.4 million, an increase of 10 percent from the
first quarter of 2006 and an increase of 36 percent from the second quarter of 2005. Operating
profit for the quarter was $246.6 million, which includes $8.3 million in stock-based compensation
expense. Operating profit flow-through, or the increase in operating profit divided by the
increase in revenue, was 29 percent from the first quarter of 2006 to the second quarter of 2006,
and was 31 percent from the second quarter of 2005 to the second quarter of 2006, excluding Varco
merger integration and stock-based compensation from prior periods. The Company discontinued
recording integration charges during the second quarter of 2006.
Backlog for capital equipment orders for the Companys Rig Technology segment at June 30, 2006 rose
30 percent over the prior quarter to $4.1 billion, compared to $3.2 billion at March 31, 2006. New
capital equipment orders during the second quarter of $1.5 billion increased 14 percent as compared
to the first quarter, as the Company won several major offshore projects.
Pete Miller, Chairman, President and CEO of National Oilwell Varco, remarked, We are extremely
pleased with the very positive results we achieved during this quarter. Strong demand for our
oilfield products and services together with efficient execution of our business are driving solid
operating margins and growth through each of our business segments. As a sign of our continuing
commitment to provide our customers with the best technology, during the second quarter we launched
our new Rapid Rig, an efficient singles land rig delivering high speed, safety and performance
in a compact drilling package.
Our record backlog for drilling equipment is providing unprecedented visibility, and leads us to
believe that our Company will continue to build off of the strong results we have achieved so far
this year. Im extremely proud of the job our employees have done throughout all of our businesses to meet the
needs of our customers.
Rig Technology
Second quarter revenues for the Rig Technology segment were $845.8 million, an increase of 18
percent over the first quarter of 2006 and an increase of 47 percent from the second quarter of
2005. Operating profit for this segment was $136.1 million or 16.1 percent of sales in the second
quarter. Operating profit flow-through from the first quarter of 2006 to the second quarter of
2006 was 27 percent, excluding integration charges from the prior period. Revenue out of backlog
for the segment was $527 million, an increase of 25 percent over the first quarter.
Petroleum Services & Supplies
Revenues for the second quarter of 2006 for the Petroleum Services & Supplies segment were $589.9
million, up 9 percent compared to first quarter results and up 31 percent from the second quarter
of 2005. Operating profit was $129.7 million or 22.0 percent of revenue in the second quarter of
2006. Operating profit flow-through from the first quarter of 2006 to the second quarter of 2006
was 23 percent. Strong sequential revenue growth in fiberglass pipe sales, Mission Mono products,
pipe inspection, solids control and instrumentation services across the U.S. and overseas markets
overcame seasonal declines in Canada.
Distribution Services
The Distribution Services segment generated second quarter revenues of $319.1 million, a decline of
2 percent or $7.4 million from the first quarter of 2006 and an increase of 24 percent from the
second quarter of 2005. Second quarter operating profit was $20.8 million or 6.5 percent of sales,
a near record level for the group. Sequentially stronger sales in the United States and
international markets were offset by $16.0 million in seasonal revenue declines in Canada due to
breakup.
The Company has scheduled a conference call for July 27, 2006, at 10:00 a.m. Central Time to
discuss second quarter results. The call will be broadcast through the Investor Relations link on
National Oilwell Varcos web site at www.nov.com, and a replay will be available on the site for
thirty days following the conference. Participants may also join the conference call by dialing
303-262-2075 prior to the scheduled start time.
National Oilwell Varco is a worldwide leader in the design, manufacture and sale of equipment and
components used in oil and gas drilling and production operations, the provision of oilfield
services, and supply chain integration services to the upstream oil and gas industry.
Statements made in this press release that are forward-looking in nature are intended to be
forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of
1934 and may involve risks and uncertainties. These statements may differ materially from actual
future events or results. Readers are referred to documents filed by National Oilwell Varco with
the Securities and Exchange Commission, including the Annual Report on Form 10-K, which identify
significant risk factors which could cause actual results to differ from those contained in the
forward-looking statements.
- more -
NATIONAL OILWELL VARCO, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except share data)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(Unaudited) |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
515.7 |
|
|
$ |
209.4 |
|
Receivables, net |
|
|
1,267.8 |
|
|
|
1,139.2 |
|
Inventories, net |
|
|
1,536.4 |
|
|
|
1,198.3 |
|
Costs in excess of billings |
|
|
378.0 |
|
|
|
341.9 |
|
Deferred income taxes |
|
|
59.1 |
|
|
|
58.6 |
|
Prepaid and other current assets |
|
|
111.2 |
|
|
|
50.8 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
3,868.2 |
|
|
|
2,998.2 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
909.3 |
|
|
|
877.6 |
|
Deferred income taxes |
|
|
53.1 |
|
|
|
52.2 |
|
Goodwill |
|
|
2,151.7 |
|
|
|
2,117.7 |
|
Intangibles, net |
|
|
595.9 |
|
|
|
611.5 |
|
Other assets |
|
|
20.3 |
|
|
|
21.3 |
|
|
|
|
|
|
|
|
|
|
$ |
7,598.5 |
|
|
$ |
6,678.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
789.6 |
|
|
$ |
568.2 |
|
Accrued liabilities |
|
|
842.0 |
|
|
|
530.1 |
|
Current portion of long-term debt and short-term borrowings |
|
|
4.5 |
|
|
|
5.7 |
|
Accrued income taxes |
|
|
88.3 |
|
|
|
83.2 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
1,724.4 |
|
|
|
1,187.2 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
831.4 |
|
|
|
835.6 |
|
Deferred income taxes |
|
|
371.6 |
|
|
|
373.3 |
|
Other liabilities |
|
|
63.5 |
|
|
|
63.7 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,990.9 |
|
|
|
2,459.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
|
|
26.7 |
|
|
|
24.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock par value $.01; 175,363,003 and 174,362,488 shares
issued and outstanding at June 30, 2006 and December 31, 2005 |
|
|
1.8 |
|
|
|
1.7 |
|
Additional paid-in capital |
|
|
3,436.9 |
|
|
|
3,400.9 |
|
Deferred stock-based compensation |
|
|
|
|
|
|
(16.5 |
) |
Accumulated other comprehensive income (loss) |
|
|
44.1 |
|
|
|
(21.8 |
) |
Retained earnings |
|
|
1,098.1 |
|
|
|
829.9 |
|
|
|
|
|
|
|
|
|
|
|
4,580.9 |
|
|
|
4,194.2 |
|
|
|
|
|
|
|
|
|
|
$ |
7,598.5 |
|
|
$ |
6,678.5 |
|
|
|
|
|
|
|
|
NATIONAL OILWELL VARCO, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rig technology |
|
$ |
845.8 |
|
|
$ |
575.2 |
|
|
$ |
1,561.1 |
|
|
$ |
999.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum services and supplies |
|
|
589.9 |
|
|
|
451.5 |
|
|
|
1,130.9 |
|
|
|
660.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution services |
|
|
319.1 |
|
|
|
258.0 |
|
|
|
645.6 |
|
|
|
493.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations |
|
|
(97.4 |
) |
|
|
(69.0 |
) |
|
|
(168.4 |
) |
|
|
(123.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
1,657.4 |
|
|
|
1,215.7 |
|
|
|
3,169.2 |
|
|
|
2,030.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
400.7 |
|
|
|
255.2 |
|
|
|
750.5 |
|
|
|
417.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit % |
|
|
24.2 |
% |
|
|
21.0 |
% |
|
|
23.7 |
% |
|
|
20.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative (1) |
|
|
154.1 |
|
|
|
142.6 |
|
|
|
298.2 |
|
|
|
228.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Integration costs |
|
|
|
|
|
|
10.5 |
|
|
|
7.9 |
|
|
|
20.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
246.6 |
|
|
|
102.1 |
|
|
|
444.4 |
|
|
|
168.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and financial costs |
|
|
(13.0 |
) |
|
|
(14.1 |
) |
|
|
(26.6 |
) |
|
|
(24.8 |
) |
Interest income |
|
|
3.3 |
|
|
|
1.5 |
|
|
|
5.0 |
|
|
|
2.5 |
|
Other income (expense), net |
|
|
(11.0 |
) |
|
|
1.1 |
|
|
|
(14.0 |
) |
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and minority
interest |
|
|
225.9 |
|
|
|
90.6 |
|
|
|
408.8 |
|
|
|
146.1 |
|
Provision for income taxes |
|
|
76.3 |
|
|
|
28.3 |
|
|
|
137.6 |
|
|
|
47.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before minority interest |
|
|
149.6 |
|
|
|
62.3 |
|
|
|
271.2 |
|
|
|
98.3 |
|
Minority interest in income of consolidated
subsidiaries |
|
|
1.7 |
|
|
|
1.1 |
|
|
|
3.0 |
|
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
147.9 |
|
|
$ |
61.2 |
|
|
$ |
268.2 |
|
|
$ |
96.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.84 |
|
|
$ |
0.35 |
|
|
$ |
1.53 |
|
|
$ |
0.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.84 |
|
|
$ |
0.35 |
|
|
$ |
1.52 |
|
|
$ |
0.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
175.2 |
|
|
|
172.3 |
|
|
|
174.9 |
|
|
|
138.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
176.6 |
|
|
|
174.2 |
|
|
|
176.6 |
|
|
|
140.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note (1):
|
|
Selling, general, and administrative expense includes stock-based compensation expense
of $8.3 million and $4.8 million for the three months ended June 30, 2006 and 2005, respectively,
and $15.1 million and $5.9 million for the six months ended June 30, 2006 and 2005, respectively. |
NATIONAL OILWELL VARCO, INC.
OPERATING PROFIT PRO FORMA SUPPLEMENTAL SCHEDULE (Unaudited)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2006 |
|
|
2005 (1) |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rig technology |
|
$ |
845.8 |
|
|
$ |
575.2 |
|
|
$ |
715.3 |
|
|
$ |
1,561.1 |
|
|
$ |
1,118.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum services and supplies |
|
|
589.9 |
|
|
|
451.5 |
|
|
|
541.0 |
|
|
|
1,130.9 |
|
|
|
853.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution services |
|
|
319.1 |
|
|
|
258.0 |
|
|
|
326.5 |
|
|
|
645.6 |
|
|
|
493.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations |
|
|
(97.4 |
) |
|
|
(69.0 |
) |
|
|
(71.0 |
) |
|
|
(168.4 |
) |
|
|
(127.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
$ |
1,657.4 |
|
|
$ |
1,215.7 |
|
|
$ |
1,511.8 |
|
|
$ |
3,169.2 |
|
|
$ |
2,338.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rig technology |
|
$ |
136.1 |
|
|
$ |
51.9 |
|
|
$ |
100.8 |
|
|
$ |
236.9 |
|
|
$ |
113.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum services and supplies |
|
|
129.7 |
|
|
|
76.6 |
|
|
|
118.3 |
|
|
|
248.0 |
|
|
|
140.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution services |
|
|
20.8 |
|
|
|
9.6 |
|
|
|
20.8 |
|
|
|
41.6 |
|
|
|
17.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated expenses and eliminations |
|
|
(31.7 |
) |
|
|
(20.7 |
) |
|
|
(27.4 |
) |
|
|
(59.1 |
) |
|
|
(42.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating profit (before
integration costs and stock-based
compensation) |
|
$ |
254.9 |
|
|
$ |
117.4 |
|
|
$ |
212.5 |
|
|
$ |
467.4 |
|
|
$ |
227.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rig technology |
|
|
16.1 |
% |
|
|
9.0 |
% |
|
|
14.1 |
% |
|
|
15.2 |
% |
|
|
10.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum services and supplies |
|
|
22.0 |
% |
|
|
17.0 |
% |
|
|
21.9 |
% |
|
|
21.9 |
% |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution services |
|
|
6.5 |
% |
|
|
3.7 |
% |
|
|
6.4 |
% |
|
|
6.4 |
% |
|
|
3.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating profit (before
integration costs and stock-based
compensation) |
|
|
15.4 |
% |
|
|
9.7 |
% |
|
|
14.1 |
% |
|
|
14.7 |
% |
|
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note (1):
|
|
The unaudited pro forma results for the six months ended June 30, 2005 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.
|
NATIONAL OILWELL VARCO, INC.
PROFORMA EBITDA RECONCILIATION EXCLUDING INTEGRATION COSTS
(Unaudited)
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2006 |
|
|
2005 |
|
Reconciliation of EBITDA
(Note 1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ |
147.9 |
|
|
$ |
61.2 |
|
|
$ |
120.3 |
|
|
$ |
268.2 |
|
|
$ |
96.8 |
|
Provision for income taxes |
|
|
76.3 |
|
|
|
28.3 |
|
|
|
61.3 |
|
|
|
137.6 |
|
|
|
47.8 |
|
Interest expense |
|
|
13.0 |
|
|
|
14.1 |
|
|
|
13.6 |
|
|
|
26.6 |
|
|
|
24.8 |
|
Depreciation and
amortization |
|
|
38.7 |
|
|
|
35.2 |
|
|
|
38.4 |
|
|
|
77.1 |
|
|
|
51.5 |
|
Integration costs |
|
|
|
|
|
|
10.5 |
|
|
|
7.9 |
|
|
|
7.9 |
|
|
|
20.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (Note 1) |
|
$ |
275.9 |
|
|
$ |
149.3 |
|
|
$ |
241.5 |
|
|
$ |
517.4 |
|
|
$ |
241.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note (1):
|
|
EBITDA means earnings before interest, taxes, depreciation, amortization, and integration
costs, and is a non-GAAP measurement. Management uses EBITDA 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.
|
|
|
|
CONTACT:
|
|
National Oilwell Varco, Inc. |
|
|
Clay Williams, (713) 346-7606 |
|
|
Clay.Williams@nov.com |