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
October 28, 2015
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.) | ||
| 7909 Parkwood Circle Dr. Houston, Texas |
77036 | |||
| (Address of principal executive offices) | (Zip Code) | |||
Registrant’s 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:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition
On October 28, 2015, National Oilwell Varco, Inc. issued a press release announcing earnings for the quarter ended September 30, 2015 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
(d) 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 October 28, 2015 announcing the earnings results for the quarter ended September 30, 2015. | |
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: October 28, 2015 | NATIONAL OILWELL VARCO, INC. | |||||
| /s/ Brigitte M. Hunt | ||||||
| Brigitte M. Hunt | ||||||
| Vice President | ||||||
Index to Exhibits
| 99.1 | National Oilwell Varco, Inc. press release dated October 28, 2015 announcing the earnings results for the quarter ended September 30, 2015. | |
Exhibit 99.1
| NEWS |
Contact: | Jose Bayardo | ||||
| (713) 375-3700 |
FOR IMMEDIATE RELEASE
NATIONAL OILWELL VARCO ANNOUNCES
THIRD QUARTER 2015 EARNINGS
HOUSTON, TX, October 28, 2015 — National Oilwell Varco, Inc. (NYSE: NOV) today reported that for its third quarter ended September 30, 2015, it earned net income of $155 million, or $0.41 per fully diluted share, compared to second quarter ended June 30, 2015 net income of $289 million, or $0.74 per fully diluted share. Excluding other items and non-recurring charges from all periods, third quarter net income was $232 million, or $0.61 per fully diluted share, compared to $0.77 in the second quarter of 2015 and $1.62 in the third quarter of 2014. Third quarter 2015 other items were $55 million in pre-tax intangible asset impairment charges and $57 million in pre-tax severance, facility closure, and other charges.
Revenues for the third quarter of 2015 were $3.31 billion, a decrease of 15 percent from the second quarter of 2015 and a decrease of 41 percent from the third quarter of 2014. Operating profit for the quarter, excluding the other items, was $346 million, or 10.5 percent of sales. EBITDA, excluding other items, was $511 million, or 15.5 percent of sales, down 19 percent sequentially and 58 percent from the prior year. Operating leverage, or the change in operating profit divided by the change in revenue, excluding other items, was 18 percent from the second quarter of 2015 to the third quarter of 2015. SG&A expenses declined 15 percent sequentially and 34 percent from the third quarter of last year.
During the third quarter of 2015, the Company completed its share repurchase program repurchasing and retiring 10.85 million shares of its common stock at an average price of $40.98 per share for a total purchase price of $444 million. Since initiating the share buyback program in September 2014, the Company repurchased 55.6 million shares, or 13 percent of its shares outstanding.
Ending backlog for the third quarter of 2015 was $8.02 billion for the Company’s Rig Systems segment and $1.17 billion for the Company’s Completion & Production Solutions segment.
Clay C. Williams, Chairman, President and CEO of National Oilwell Varco, stated, “The sharp decline in oil prices and activity since late last year has impacted each of our segments, and will drive activity lower in the fourth quarter. We believe our strong financial resources will enable National Oilwell Varco to invest in the extraordinary opportunities that will arise from this downturn, and we expect to emerge with greater capability and efficiency. In the meantime, with limited visibility into the timing of a recovery, we remain focused on managing costs and improving performance, while continuing to develop technologies that help our customers to improve their returns in a lower commodity price world.”
Rig Systems Segment
Rig Systems generated revenues of $1.50 billion in the third quarter of 2015, a decrease of 23 percent from the second quarter of 2015 and a decrease of 44 percent from the third quarter of 2014. Operating profit was $275 million, or 18.4 percent of sales. EBITDA was $300 million, or 20.1 percent of sales. Revenue out of backlog was $1.30 billion.
Backlog for capital equipment orders for Rig Systems at September 30, 2015 was $8.02 billion, down 11 percent from the second quarter of 2015, and down 44 percent from the third quarter of 2014. New orders during the quarter were $367 million.
Rig Aftermarket Segment
Rig Aftermarket generated revenues of $570 million in the third quarter of 2015, a decrease of 13 percent from the second quarter of 2015 and a decrease of 32 percent from the third quarter of 2014. Operating profit was $146 million, or 25.6 percent of sales. EBITDA was $154 million, or 27.0 percent of sales.
Wellbore Technologies Segment
Wellbore Technologies generated revenues of $834 million in the third quarter of 2015, a decrease of 13 percent from the second quarter of 2015 and a decrease of 43 percent from the third quarter of 2014. Operating profit was $22 million, or 2.6 percent of sales. EBITDA was $119 million, or 14.3 percent of sales.
Completion & Production Solutions Segment
Completion & Production Solutions generated revenues of $798 million in the third quarter of 2015, a decrease of nine percent from the second quarter of 2015 and a decrease of 33 percent from the third quarter of 2014. Operating profit was $63 million, or 7.9 percent of sales. EBITDA was $117 million, or 14.7 percent of sales. Revenues out of backlog were $472 million.
Backlog for capital equipment orders for Completion & Production Solutions at September 30, 2015 was $1.17 billion, flat from the second quarter of 2015, and down 44 percent from the third quarter of 2014. New orders during the quarter were $467 million.
The Company has scheduled a conference call for October 28, 2015, at 8:00 a.m. Central Time to discuss third quarter results. The call will be broadcast through the Investor Relations link on National Oilwell Varco’s 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 1-866-312-4825 within North America or 1-720-634-2948 outside of North America five to ten minutes prior to the scheduled start time and asking for the “National Oilwell Varco Earnings Conference Call.”
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, and the provision of oilfield 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)
| September 30, 2015 |
December 31, 2014 |
|||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 1,846 | $ | 3,536 | ||||
| Receivables, net |
3,325 | 4,416 | ||||||
| Inventories, net |
5,172 | 5,281 | ||||||
| Costs in excess of billings |
1,669 | 1,878 | ||||||
| Deferred income taxes |
391 | 447 | ||||||
| Prepaid and other current assets |
530 | 604 | ||||||
|
|
|
|
|
|||||
| Total current assets |
12,933 | 16,162 | ||||||
| Property, plant and equipment, net |
3,122 | 3,362 | ||||||
| Deferred income taxes |
520 | 503 | ||||||
| Goodwill |
8,465 | 8,539 | ||||||
| Intangibles, net |
4,087 | 4,444 | ||||||
| Investment in unconsolidated affiliates |
331 | 362 | ||||||
| Other assets |
170 | 190 | ||||||
|
|
|
|
|
|||||
| $ | 29,628 | $ | 33,562 | |||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 731 | $ | 1,189 | ||||
| Accrued liabilities |
2,810 | 3,518 | ||||||
| Billings in excess of costs |
1,180 | 1,775 | ||||||
| Current portion of long-term debt and short-term borrowings |
2 | 152 | ||||||
| Accrued income taxes |
112 | 431 | ||||||
| Deferred income taxes |
358 | 309 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
5,193 | 7,374 | ||||||
| Long-term debt |
3,981 | 3,014 | ||||||
| Deferred income taxes |
1,826 | 1,972 | ||||||
| Other liabilities |
422 | 430 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
11,422 | 12,790 | ||||||
|
|
|
|
|
|||||
| Commitments and contingencies |
||||||||
| Stockholders’ equity: |
||||||||
| Common stock – par value $.01; 1 billion shares authorized; 375,735,085 and 418,977,608 shares issued and outstanding at September 30, 2015 and December 31, 2014 |
4 | 4 | ||||||
| Additional paid-in capital |
6,201 | 8,341 | ||||||
| Accumulated other comprehensive loss |
(1,477 | ) | (834 | ) | ||||
| Retained earnings |
13,398 | 13,181 | ||||||
|
|
|
|
|
|||||
| Total Company stockholders’ equity |
18,126 | 20,692 | ||||||
| Noncontrolling interests |
80 | 80 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
18,206 | 20,772 | ||||||
|
|
|
|
|
|||||
| $ | 29,628 | $ | 33,562 | |||||
|
|
|
|
|
|||||
NATIONAL OILWELL VARCO, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(In millions, except per share data)
| Three Months Ended | Nine Months Ended September 30, |
|||||||||||||||||||
| September 30, | June 30, 2015 |
|||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
| Revenue: |
||||||||||||||||||||
| Rig Systems |
$ | 1,496 | $ | 2,659 | $ | 1,930 | $ | 5,949 | $ | 7,287 | ||||||||||
| Rig Aftermarket |
570 | 837 | 657 | 1,946 | 2,372 | |||||||||||||||
| Wellbore Technologies |
834 | 1,469 | 956 | 2,961 | 4,193 | |||||||||||||||
| Completion & Production Solutions |
798 | 1,191 | 873 | 2,619 | 3,320 | |||||||||||||||
| Eliminations |
(392 | ) | (569 | ) | (507 | ) | (1,440 | ) | (1,441 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total revenue |
3,306 | 5,587 | 3,909 | 12,035 | 15,731 | |||||||||||||||
| Gross profit |
700 | 1,524 | 872 | 2,750 | 4,270 | |||||||||||||||
| Gross profit % |
21.2 | % | 27.3 | % | 22.3 | % | 22.9 | % | 27.1 | % | ||||||||||
| Selling, general, and administrative |
354 | 535 | 417 | 1,257 | 1,519 | |||||||||||||||
| Other items |
112 | 1 | 17 | 251 | 51 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit |
234 | 988 | 438 | 1,242 | 2,700 | |||||||||||||||
| Interest and financial costs |
(24 | ) | (26 | ) | (26 | ) | (76 | ) | (79 | ) | ||||||||||
| Interest income |
2 | 4 | 2 | 9 | 13 | |||||||||||||||
| Equity income in unconsolidated affiliates |
— | 9 | 7 | 16 | 42 | |||||||||||||||
| Other income (expense), net |
(20 | ) | 9 | (30 | ) | (106 | ) | (12 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income before income taxes |
192 | 984 | 391 | 1,085 | 2,664 | |||||||||||||||
| Provision for income taxes |
36 | 283 | 105 | 330 | 806 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from continuing operations |
156 | 701 | 286 | 755 | 1,858 | |||||||||||||||
| Income from discontinued operations |
— | — | — | — | 52 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income |
156 | 701 | 286 | 755 | 1,910 | |||||||||||||||
| Net income (loss) attributable to noncontrolling interests |
1 | 2 | (3 | ) | 1 | 3 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income attributable to Company |
$ | 155 | $ | 699 | $ | 289 | $ | 754 | $ | 1,907 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Per share data: |
||||||||||||||||||||
| Basic: |
||||||||||||||||||||
| Income from continuing operations |
$ | 0.41 | $ | 1.63 | $ | 0.75 | $ | 1.92 | $ | 4.34 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from discontinued operations |
$ | — | $ | — | $ | — | $ | — | $ | 0.12 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income attributable to Company |
$ | 0.41 | $ | 1.63 | $ | 0.75 | $ | 1.92 | $ | 4.46 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted: |
||||||||||||||||||||
| Income from continuing operations |
$ | 0.41 | $ | 1.62 | $ | 0.74 | $ | 1.92 | $ | 4.31 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from discontinued operations |
$ | — | $ | — | $ | — | $ | — | $ | 0.12 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income attributable to Company |
$ | 0.41 | $ | 1.62 | $ | 0.74 | $ | 1.92 | $ | 4.43 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Weighted average shares outstanding: |
||||||||||||||||||||
| Basic |
380 | 429 | 387 | 392 | 428 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted |
381 | 431 | 388 | 393 | 430 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
NATIONAL OILWELL VARCO, INC.
OPERATING PROFIT – AS ADJUSTED SUPPLEMENTAL SCHEDULE (Unaudited)
(In millions)
| Three Months Ended | Nine Months Ended September 30, |
|||||||||||||||||||
| September 30, | June 30, 2015 |
|||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
| Revenue: |
||||||||||||||||||||
| Rig Systems |
$ | 1,496 | $ | 2,659 | $ | 1,930 | $ | 5,949 | $ | 7,287 | ||||||||||
| Rig Aftermarket |
570 | 837 | 657 | 1,946 | 2,372 | |||||||||||||||
| Wellbore Technologies |
834 | 1,469 | 956 | 2,961 | 4,193 | |||||||||||||||
| Completion & Production Solutions |
798 | 1,191 | 873 | 2,619 | 3,320 | |||||||||||||||
| Eliminations |
(392 | ) | (569 | ) | (507 | ) | (1,440 | ) | (1,441 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total revenue |
$ | 3,306 | 5,587 | $ | 3,909 | $ | 12,035 | 15,731 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit: |
||||||||||||||||||||
| Rig Systems |
$ | 275 | $ | 533 | $ | 395 | $ | 1,158 | $ | 1,485 | ||||||||||
| Rig Aftermarket |
146 | 229 | 145 | 490 | 637 | |||||||||||||||
| Wellbore Technologies |
22 | 278 | 47 | 193 | 771 | |||||||||||||||
| Completion & Production Solutions |
63 | 184 | 81 | 252 | 485 | |||||||||||||||
| Unallocated expenses and eliminations |
(160 | ) | (235 | ) | (213 | ) | (600 | ) | (627 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit (before other items) |
$ | 346 | $ | 989 | $ | 455 | $ | 1,493 | $ | 2,751 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit %: |
||||||||||||||||||||
| Rig Systems |
18.4 | % | 20.0 | % | 20.5 | % | 19.5 | % | 20.4 | % | ||||||||||
| Rig Aftermarket |
25.6 | % | 27.4 | % | 22.1 | % | 25.2 | % | 26.9 | % | ||||||||||
| Wellbore Technologies |
2.6 | % | 18.9 | % | 4.9 | % | 6.5 | % | 18.4 | % | ||||||||||
| Completion & Production Solutions |
7.9 | % | 15.4 | % | 9.3 | % | 9.6 | % | 14.6 | % | ||||||||||
| Total operating profit % (before other items) |
10.5 | % | 17.7 | % | 11.6 | % | 12.4 | % | 17.5 | % | ||||||||||
NATIONAL OILWELL VARCO, INC.
AS ADJUSTED BEFORE DEPRECIATION & AMORTIZATION SUPPLEMENTAL SCHEDULE (Unaudited)
(In millions)
| Three Months Ended | Nine Months Ended September 30, |
|||||||||||||||||||
| September 30, | June 30, 2015 |
|||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
| Operating profit excluding other items (Note 1): |
||||||||||||||||||||
| Rig Systems |
$ | 275 | $ | 533 | $ | 395 | $ | 1,158 | $ | 1,485 | ||||||||||
| Rig Aftermarket |
146 | 229 | 145 | 490 | 637 | |||||||||||||||
| Wellbore Technologies |
22 | 278 | 47 | 193 | 771 | |||||||||||||||
| Completion & Production Solutions |
63 | 184 | 81 | 252 | 485 | |||||||||||||||
| Unallocated expenses and eliminations |
(160 | ) | (235 | ) | (213 | ) | (600 | ) | (627 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit excluding other items |
$ | 346 | $ | 989 | $ | 455 | $ | 1,493 | $ | 2,751 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Depreciation & amortization: |
||||||||||||||||||||
| Rig Systems |
$ | 25 | $ | 21 | $ | 24 | $ | 72 | $ | 65 | ||||||||||
| Rig Aftermarket |
8 | 7 | 7 | 22 | 20 | |||||||||||||||
| Wellbore Technologies |
97 | 112 | 99 | 301 | 328 | |||||||||||||||
| Completion & Production Solutions |
54 | 58 | 60 | 169 | 166 | |||||||||||||||
| Unallocated expenses and eliminations |
— | — | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total depreciation & amortization |
$ | 184 | $ | 198 | $ | 190 | $ | 564 | $ | 579 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit as adjusted before depreciation & amortization (Note 1): |
||||||||||||||||||||
| Rig Systems |
$ | 300 | $ | 554 | $ | 419 | $ | 1,230 | $ | 1,550 | ||||||||||
| Rig Aftermarket |
154 | 236 | 152 | 512 | 657 | |||||||||||||||
| Wellbore Technologies |
119 | 390 | 146 | 494 | 1,099 | |||||||||||||||
| Completion & Production Solutions |
117 | 242 | 141 | 421 | 651 | |||||||||||||||
| Unallocated expenses and eliminations |
(160 | ) | (235 | ) | (213 | ) | (600 | ) | (627 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit as adjusted before depreciation & amortization |
$ | 530 | $ | 1,187 | $ | 645 | $ | 2,057 | $ | 3,330 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit % as adjusted before depreciation & amortization (Note 1): |
||||||||||||||||||||
| Rig Systems |
20.1 | % | 20.8 | % | 21.7 | % | 20.7 | % | 21.3 | % | ||||||||||
| Rig Aftermarket |
27.0 | % | 28.2 | % | 23.1 | % | 26.3 | % | 27.7 | % | ||||||||||
| Wellbore Technologies |
14.3 | % | 26.5 | % | 15.3 | % | 16.7 | % | 26.2 | % | ||||||||||
| Completion & Production Solutions |
14.7 | % | 20.3 | % | 16.2 | % | 16.1 | % | 19.6 | % | ||||||||||
| Total operating profit % as adjusted before depreciation & amortization |
16.0 | % | 21.2 | % | 16.5 | % | 17.1 | % | 21.2 | % | ||||||||||
| Total operating profit as adjusted before depreciation & amortization: |
$ | 530 | $ | 1,187 | $ | 645 | $ | 2,057 | $ | 3,330 | ||||||||||
| Other items |
(112 | ) | (1 | ) | (17 | ) | (251 | ) | (51 | ) | ||||||||||
| Interest income |
2 | 4 | 2 | 9 | 13 | |||||||||||||||
| Equity income in unconsolidated affiliates |
— | 9 | 7 | 16 | 42 | |||||||||||||||
| Other income (expense), net |
(20 | ) | 9 | (30 | ) | (106 | ) | (12 | ) | |||||||||||
| Net (income) loss attributable to noncontrolling interest |
(1 | ) | (2 | ) | 3 | (1 | ) | (3 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA (Note 1) |
$ | 399 | $ | 1,206 | $ | 610 | $ | 1,724 | $ | 3,319 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Reconciliation of EBITDA (Note 1): |
||||||||||||||||||||
| GAAP net income attributable to Company |
$ | 155 | $ | 699 | $ | 289 | $ | 754 | $ | 1,907 | ||||||||||
| Income from discontinued operations |
— | — | — | — | (52 | ) | ||||||||||||||
| Provision for income taxes |
36 | 283 | 105 | 330 | 806 | |||||||||||||||
| Interest expense |
24 | 26 | 26 | 76 | 79 | |||||||||||||||
| Depreciation and amortization |
184 | 198 | 190 | 564 | 579 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA |
399 | 1,206 | 610 | 1,724 | 3,319 | |||||||||||||||
| Other items |
112 | 1 | 17 | 251 | 51 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA excluding other items (Note 1) |
$ | 511 | $ | 1,207 | $ | 627 | $ | 1,975 | $ | 3,370 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
NATIONAL OILWELL VARCO, INC.
OPERATING (NON-GAAP) DILUTED EARNINGS PER SHARE RECONCILIATION (Unaudited)
| Three Months Ended | Nine Months Ended September 30, |
|||||||||||||||||||
| September 30, | June 30, 2015 |
|||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
| Net income attributable to Company |
$ | 0.41 | $ | 1.62 | $ | 0.74 | $ | 1.92 | $ | 4.43 | ||||||||||
| Income from discontinued operations |
— | — | — | — | (0.12 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from continuing operations |
0.41 | 1.62 | 0.74 | 1.92 | 4.31 | |||||||||||||||
| Other items and non-recurring charges: |
||||||||||||||||||||
| Other items |
0.20 | — | 0.03 | 0.42 | 0.07 | |||||||||||||||
| Venezuela asset write-down |
— | — | — | 0.02 | — | |||||||||||||||
| Tax exposure |
— | — | — | 0.17 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (non-GAAP) (Note 1) |
0.61 | 1.62 | 0.77 | 2.53 | 4.38 | |||||||||||||||
| Amortization of purchased intangible assets |
0.16 | 0.14 | 0.16 | 0.46 | 0.43 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (non-GAAP) excluding amortization of purchased intangible assets (Note 1) |
$ | 0.77 | $ | 1.76 | $ | 0.93 | $ | 2.99 | $ | 4.81 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Note 1: In an effort to provide investors with additional information regarding our results as determined by GAAP, we disclose, as appropriate, various non-GAAP financial measures in our quarterly earnings press releases and other public disclosures. The primary non-GAAP financial measures we focus on, when applicable, are: (i) revenue excluding other items, (ii) operating profit excluding other items, (iii) operating profit percentage excluding other items, (iv) operating profit excluding other items before depreciation & amortization, (v) operating profit percentage excluding other items before depreciation & amortization, (vi) EBITDA, (vii) EBITDA excluding other items, (viii) Operating (non-GAAP) per fully diluted share and (ix) Operating (non-GAAP) excluding amortization of purchased intangible assets per fully diluted share. Each of these financial measures excludes the impact of certain items and therefore has not been calculated in accordance with GAAP. A reconciliation of each of these non-GAAP financial measures to its most comparable GAAP financial measure is included here within.
We use these non-GAAP financial measures internally to evaluate and manage the Company’s operations because we believe it provides useful supplemental information regarding the Company’s on-going economic performance. We have 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. | |
| Jose Bayardo, (713) 375-3700 | ||
| Jose.Bayardo@nov.com |