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
February 3, 2016
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 of incorporation) |
(Commission File Number) |
(IRS Employer 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 February 3, 2016, National Oilwell Varco, Inc. issued a press release announcing earnings for the quarter and full year ended December 31, 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 February 3, 2016 announcing the earnings results for the fourth quarter and full year ended December 31, 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: February 3, 2016 | 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 February 3, 2016 announcing the earnings results for the fourth quarter and full year ended December 31, 2015. |
Exhibit 99.1
| NEWS |
Contact: Jose Bayardo | |||
| (713) 375-3700 |
FOR IMMEDIATE RELEASE
NATIONAL OILWELL VARCO ANNOUNCES
FOURTH QUARTER AND FULL YEAR 2015 EARNINGS
HOUSTON, TX, February 3, 2016 — National Oilwell Varco, Inc. (NYSE: NOV) today reported fourth quarter 2015 net income of $85 million, or $0.23 per fully diluted share, excluding other items, down from $0.61 in the third quarter of 2015 on a comparable basis. Other items included pre-tax charges of $1,634 million for goodwill and other intangible asset write-downs, $139 million for restructuring and other charges (which included inventory write-downs, severance and facility closure costs, and other costs), and $7 million in FX losses due to a currency devaluation in Argentina. GAAP net loss for the quarter was $1,523 million, or $4.06 per fully diluted share.
Revenues for the fourth quarter of 2015 were $2.72 billion, a decrease of 18 percent from the third quarter of 2015 and a decrease of 52 percent from the fourth quarter of 2014. Operating profit for the quarter, excluding other items, was $141 million, or 5.2 percent of revenue. EBITDA for the quarter, excluding other items, was $308 million, or 11.3 percent of revenue, down 40 percent sequentially and 75 percent from the prior year. Operating leverage, or the change in operating profit divided by the change in revenue, excluding other items, was 35 percent from the third quarter of 2015 to the fourth quarter of 2015.
Revenues reported for the full year 2015 were $14.76 billion, and net loss was $769 million, or $1.99 per fully diluted share. Excluding other items, net income was $1,083 million for the full year 2015, or $2.80 per fully diluted share. Operating profit for the full year, excluding other items, was $1.63 billion, or 11.1 percent of revenue. Year-over-year operating leverage was 32 percent, excluding other items from both periods. EBITDA for the full year, excluding other items, was $2.28 billion, or 15.5 percent of revenue.
Clay C. Williams, Chairman, President and CEO of National Oilwell Varco, stated, “Our team executed well in 2015 in a very tough market. Tumbling oil prices brought capital austerity and sharply lower oilfield activity, which is intensifying as we enter 2016. Nevertheless, our consolidated revenue outperformed the decline in global rig count, and our cost reductions and operational efficiencies enabled solid cash generation. Together with our strong balance sheet, this allowed us to invest in our business for future growth, as well as return significant capital to our shareholders. We are well positioned to take advantage of the opportunities we expect to emerge during 2016.
This ‘lower-for-longer’ market decline will provide the foundation for an eventual recovery, as oil depletion marches onward and demand continues to grow. We nevertheless recognize that the timing of the recovery remains uncertain and that we face additional headwinds in the year ahead. I am grateful for the hard work and dedication of our NOV employees and am confident in their ability to navigate the tough road ahead. We remain resolute in our focus on reducing costs, improving execution, doing more with less and, ultimately, emerging from the depths of this cycle well positioned for the upturn.”
Segment results (excluding other items):
Rig Systems Segment
Rig Systems generated revenues of $1 billion, a decrease of 32 percent from the third quarter of 2015 and a decrease of 60 percent from the fourth quarter of 2014. Operating profit was $160 million, or 15.8 percent of sales. Sequential quarterly operating leverage was 24 percent. EBITDA was $184 million, or 18.1 percent of sales. Revenue out of backlog was $843 million.
Backlog for capital equipment orders for Rig Systems at December 31, 2015 was $6.08 billion, down 24 percent from the third quarter of 2015, and down 52 percent from the end of the fourth quarter of 2014. New orders during the quarter were $89 million.
Rig Aftermarket Segment
Rig Aftermarket generated revenues of $569 million, flat from the third quarter of 2015 and a decrease of 33 percent from the fourth quarter of 2014. Operating profit was $127 million, or 22.3 percent of sales. EBITDA was $135 million, or 23.7 percent of sales.
Wellbore Technologies Segment
Wellbore Technologies generated revenues of $757 million, a decrease of 9 percent from the third quarter of 2015 and a decrease of 50 percent from the fourth quarter of 2014. Operating loss was $31 million, or negative 4.1 percent of sales. Sequential quarterly operating leverage was 69 percent. EBITDA was $68 million, or 9.0 percent of sales.
Completion & Production Solutions Segment
Completion & Production Solutions generated revenues of $746 million, a decrease of 7 percent from the third quarter of 2015 and a decrease of 44 percent from the fourth quarter of 2014. Operating profit was $34 million, or 4.6 percent of sales. Sequential quarterly operating leverage was 56 percent. EBITDA was $86 million, or 11.5 percent of sales.
Backlog for capital equipment orders for Completion & Production Solutions at December 31, 2015 was $969 million, down 17 percent from the third quarter of 2015, and down 46 percent from the fourth quarter of 2014. New orders during the quarter were $272 million.
The Company has scheduled a conference call for February 3, 2016, at 8:00 a.m. Central Time to discuss fourth 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)
| December 31, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (Unaudited | ) | |||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 2,080 | $ | 3,536 | ||||
| Receivables, net |
2,926 | 4,416 | ||||||
| Inventories, net |
4,678 | 5,281 | ||||||
| Costs in excess of billings |
1,250 | 1,878 | ||||||
| Deferred income taxes |
376 | 447 | ||||||
| Prepaid and other current assets |
491 | 604 | ||||||
|
|
|
|
|
|||||
| Total current assets |
11,801 | 16,162 | ||||||
| Property, plant and equipment, net |
3,124 | 3,362 | ||||||
| Deferred income taxes |
488 | 503 | ||||||
| Goodwill |
6,980 | 8,539 | ||||||
| Intangibles, net |
3,849 | 4,444 | ||||||
| Investment in unconsolidated affiliates |
327 | 362 | ||||||
| Other assets |
156 | 190 | ||||||
|
|
|
|
|
|||||
| $ | 26,725 | $ | 33,562 | |||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 623 | $ | 1,189 | ||||
| Accrued liabilities |
2,284 | 3,518 | ||||||
| Billings in excess of costs |
785 | 1,775 | ||||||
| Current portion of long-term debt and short-term borrowings |
2 | 152 | ||||||
| Accrued income taxes |
264 | 431 | ||||||
| Deferred income taxes |
291 | 309 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
4,249 | 7,374 | ||||||
| Long-term debt |
3,928 | 3,014 | ||||||
| Deferred income taxes |
1,805 | 1,972 | ||||||
| Other liabilities |
283 | 430 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
10,265 | 12,790 | ||||||
|
|
|
|
|
|||||
| Commitments and contingencies |
||||||||
| Stockholders’ equity: |
||||||||
| Common stock – par value $.01; 1 billion shares authorized; 375,764,794 and 418,977,608 shares issued and outstanding at December 31, 2015 and December 31, 2014 |
4 | 4 | ||||||
| Additional paid-in capital |
6,230 | 8,341 | ||||||
| Accumulated other comprehensive loss |
(1,553 | ) | (834 | ) | ||||
| Retained earnings |
11,702 | 13,181 | ||||||
|
|
|
|
|
|||||
| Total Company stockholders’ equity |
16,383 | 20,692 | ||||||
| Noncontrolling interests |
77 | 80 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
16,460 | 20,772 | ||||||
|
|
|
|
|
|||||
| $ | 26,725 | $ | 33,562 | |||||
|
|
|
|
|
|||||
NATIONAL OILWELL VARCO, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(In millions, except per share data)
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| 2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||||||
| Revenue: |
||||||||||||||||||||
| Rig Systems |
$ | 1,015 | $ | 2,561 | $ | 1,496 | $ | 6,964 | $ | 9,848 | ||||||||||
| Rig Aftermarket |
569 | 850 | 570 | 2,515 | 3,222 | |||||||||||||||
| Wellbore Technologies |
757 | 1,529 | 834 | 3,718 | 5,722 | |||||||||||||||
| Completion & Production Solutions |
746 | 1,325 | 798 | 3,365 | 4,645 | |||||||||||||||
| Eliminations |
(365 | ) | (556 | ) | (392 | ) | (1,805 | ) | (1,997 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total revenue |
2,722 | 5,709 | 3,306 | 14,757 | 21,440 | |||||||||||||||
| Gross profit |
520 | 1,546 | 700 | 3,270 | 5,816 | |||||||||||||||
| Gross profit % |
19.1 | % | 27.1 | % | 21.2 | % | 22.2 | % | 27.1 | % | ||||||||||
| Selling, general, and administrative |
379 | 528 | 354 | 1,636 | 2,047 | |||||||||||||||
| Other items |
1,773 | 163 | 112 | 2,024 | 214 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit (loss) |
(1,632 | ) | 855 | 234 | (390 | ) | 3,555 | |||||||||||||
| Interest and financial costs |
(27 | ) | (26 | ) | (24 | ) | (103 | ) | (105 | ) | ||||||||||
| Interest income |
5 | 5 | 2 | 14 | 18 | |||||||||||||||
| Equity income in unconsolidated affiliates |
(3 | ) | 16 | — | 13 | 58 | ||||||||||||||
| Other income (expense), net |
(17 | ) | (20 | ) | (20 | ) | (123 | ) | (32 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income (loss) before income taxes |
(1,674 | ) | 830 | 192 | (589 | ) | 3,494 | |||||||||||||
| Provision for income taxes |
(152 | ) | 233 | 36 | 178 | 1,039 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income (loss) from continuing operations |
(1,522 | ) | 597 | 156 | (767 | ) | 2,455 | |||||||||||||
| Income from discontinued operations |
— | — | — | — | 52 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) |
(1,522 | ) | 597 | 156 | (767 | ) | 2,507 | |||||||||||||
| Net income attributable to noncontrolling interests |
1 | 2 | 1 | 2 | 5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) attributable to Company |
$ | (1,523 | ) | $ | 595 | $ | 155 | $ | (769 | ) | $ | 2,502 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Per share data: |
||||||||||||||||||||
| Basic: |
||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (4.06 | ) | $ | 1.39 | $ | 0.41 | $ | (1.99 | ) | $ | 5.73 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from discontinued operations |
$ | — | $ | — | $ | — | $ | — | $ | 0.12 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) attributable to Company |
$ | (4.06 | ) | $ | 1.39 | $ | 0.41 | $ | (1.99 | ) | $ | 5.85 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted: |
||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (4.06 | ) | $ | 1.39 | $ | 0.41 | $ | (1.99 | ) | $ | 5.70 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from discontinued operations |
$ | — | $ | — | $ | — | $ | — | $ | 0.12 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) attributable to Company |
$ | (4.06 | ) | $ | 1.39 | $ | 0.41 | $ | (1.99 | ) | $ | 5.82 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Weighted average shares outstanding: |
||||||||||||||||||||
| Basic |
375 | 427 | 380 | 387 | 428 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted |
375 | 428 | 381 | 387 | 430 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
NATIONAL OILWELL VARCO, INC.
OPERATING PROFIT – AS ADJUSTED SUPPLEMENTAL SCHEDULE (Unaudited)
(In millions)
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| 2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||||||
| Revenue: |
||||||||||||||||||||
| Rig Systems |
$ | 1,015 | $ | 2,561 | $ | 1,496 | $ | 6,964 | $ | 9,848 | ||||||||||
| Rig Aftermarket |
569 | 850 | 570 | 2,515 | 3,222 | |||||||||||||||
| Wellbore Technologies |
757 | 1,529 | 834 | 3,718 | 5,722 | |||||||||||||||
| Completion & Production Solutions |
746 | 1,325 | 798 | 3,365 | 4,645 | |||||||||||||||
| Eliminations |
(365 | ) | (556 | ) | (392 | ) | (1,805 | ) | (1,997 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total revenue |
$ | 2,722 | $ | 5,709 | $ | 3,306 | $ | 14,757 | $ | 21,440 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit (loss): |
||||||||||||||||||||
| Rig Systems |
$ | 160 | $ | 511 | $ | 275 | $ | 1,318 | $ | 1,996 | ||||||||||
| Rig Aftermarket |
127 | 245 | 146 | 617 | 882 | |||||||||||||||
| Wellbore Technologies |
(31 | ) | 276 | 22 | 162 | 1,047 | ||||||||||||||
| Completion & Production Solutions |
34 | 215 | 63 | 286 | 700 | |||||||||||||||
| Unallocated expenses and eliminations |
(149 | ) | (229 | ) | (160 | ) | (749 | ) | (856 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit (before other items) |
$ | 141 | $ | 1,018 | $ | 346 | $ | 1,634 | $ | 3,769 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit (loss) %: |
||||||||||||||||||||
| Rig Systems |
15.8 | % | 20.0 | % | 18.4 | % | 18.9 | % | 20.3 | % | ||||||||||
| Rig Aftermarket |
22.3 | % | 28.8 | % | 25.6 | % | 24.5 | % | 27.4 | % | ||||||||||
| Wellbore Technologies |
(4.1 | %) | 18.1 | % | 2.6 | % | 4.4 | % | 18.3 | % | ||||||||||
| Completion & Production Solutions |
4.6 | % | 16.2 | % | 7.9 | % | 8.5 | % | 15.1 | % | ||||||||||
| Total operating profit % (before other items) |
5.2 | % | 17.8 | % | 10.5 | % | 11.1 | % | 17.6 | % | ||||||||||
NATIONAL OILWELL VARCO, INC.
AS ADJUSTED BEFORE DEPRECIATION & AMORTIZATION SUPPLEMENTAL SCHEDULE (Unaudited)
(In millions)
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| 2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||||||
| Operating profit (loss) excluding other items: |
||||||||||||||||||||
| Rig Systems |
$ | 160 | $ | 511 | $ | 275 | $ | 1,318 | $ | 1,996 | ||||||||||
| Rig Aftermarket |
127 | 245 | 146 | 617 | 882 | |||||||||||||||
| Wellbore Technologies |
(31 | ) | 276 | 22 | 162 | 1,047 | ||||||||||||||
| Completion & Production Solutions |
34 | 215 | 63 | 286 | 700 | |||||||||||||||
| Eliminations |
(149 | ) | (229 | ) | (160 | ) | (749 | ) | (856 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit (before other items) |
$ | 141 | $ | 1,018 | $ | 346 | $ | 1,634 | $ | 3,769 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Depreciation & amortization: |
||||||||||||||||||||
| Rig Systems |
$ | 24 | $ | 23 | $ | 25 | $ | 96 | $ | 88 | ||||||||||
| Rig Aftermarket |
8 | 7 | 8 | 30 | 27 | |||||||||||||||
| Wellbore Technologies |
99 | 111 | 97 | 400 | 439 | |||||||||||||||
| Completion & Production Solutions |
52 | 58 | 54 | 221 | 224 | |||||||||||||||
| Eliminations |
— | — | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total depreciation & amortization |
$ | 183 | $ | 199 | $ | 184 | $ | 747 | $ | 778 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit as adjusted before depreciation & amortization: |
||||||||||||||||||||
| Rig Systems |
$ | 184 | $ | 534 | $ | 300 | $ | 1, 414 | $ | 2,084 | ||||||||||
| Rig Aftermarket |
135 | 252 | 154 | 647 | 909 | |||||||||||||||
| Wellbore Technologies |
68 | 387 | 119 | 562 | 1,486 | |||||||||||||||
| Completion & Production Solutions |
86 | 273 | 117 | 507 | 924 | |||||||||||||||
| Eliminations |
(149 | ) | (229 | ) | (160 | ) | (749 | ) | (856 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating profit as adjusted before depreciation & amortization |
$ | 324 | $ | 1,217 | $ | 530 | $ | 2,381 | $ | 4,547 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit % as adjusted before depreciation & amortization (Note 1): |
||||||||||||||||||||
| Rig Systems |
18.1 | % | 20.9 | % | 20.1 | % | 20.3 | % | 21.2 | % | ||||||||||
| Rig Aftermarket |
23.7 | % | 29.6 | % | 27.0 | % | 25.7 | % | 28.2 | % | ||||||||||
| Wellbore Technologies |
9.0 | % | 25.3 | % | 14.3 | % | 15.1 | % | 26.0 | % | ||||||||||
| Completion & Production Solutions |
11.5 | % | 20.6 | % | 14.7 | % | 15.1 | % | 19.9 | % | ||||||||||
| Total operating profit % as adjusted before depreciation & amortization |
11.9 | % | 21.3 | % | 16.0 | % | 16.1 | % | 21.2 | % | ||||||||||
| Total operating profit as adjusted before depreciation & amortization: |
$ | 324 | $ | 1,217 | $ | 530 | $ | 2,381 | $ | 4,547 | ||||||||||
| Nonrecurring items |
(1,773 | ) | (163 | ) | (112 | ) | (2,024 | ) | (214 | ) | ||||||||||
| Interest income |
5 | 5 | 2 | 14 | 18 | |||||||||||||||
| Equity income in unconsolidated affiliates |
(3 | ) | 16 | — | 13 | 58 | ||||||||||||||
| Other income (expense), net |
(17 | ) | (20 | ) | (20 | ) | (123 | ) | (32 | ) | ||||||||||
| Net income attributable to noncontrolling interest |
(1 | ) | (2 | ) | (1 | ) | (2 | ) | (5 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA |
$ | (1,465 | ) | $ | 1,053 | $ | 399 | $ | 259 | $ | 4,372 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Reconciliation of EBITDA: |
||||||||||||||||||||
| GAAP net income (loss) attributable to Company |
$ | (1,523 | ) | $ | 595 | $ | 155 | $ | (769 | ) | $ | 2,502 | ||||||||
| Income from discontinued operations |
— | — | — | — | (52 | ) | ||||||||||||||
| Provision for income taxes |
(152 | ) | 233 | 36 | 178 | 1,039 | ||||||||||||||
| Interest expense |
27 | 26 | 24 | 103 | 105 | |||||||||||||||
| Depreciation and amortization |
183 | 199 | 184 | 747 | 778 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA |
(1,465 | ) | 1,053 | 399 | 259 | 4,372 | ||||||||||||||
| Nonrecurring items |
1,773 | 163 | 112 | 2,024 | 214 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA excluding nonrecurring items |
$ | 308 | $ | 1,216 | $ | 511 | $ | 2,283 | $ | 4,586 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
NATIONAL OILWELL VARCO, INC.
OPERATING (NON-GAAP) DILUTED EARNINGS PER SHARE RECONCILIATION (Unaudited)
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||
| 2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||||||
| Net income (loss) attributable to Company |
$ | (4.06 | ) | $ | 1.39 | $ | 0.41 | $ | (1.99 | ) | $ | 5.82 | ||||||||
| Income from discontinued operations |
— | — | — | — | (0.12 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income (loss) from continuing operations |
(4.06 | ) | 1.39 | 0.41 | (1.99 | ) | 5.70 | |||||||||||||
| Other items and non-recurring charges: |
||||||||||||||||||||
| Goodwill and other intangible asset write-down |
4.21 | — | 0.10 | 4.18 | — | |||||||||||||||
| Restructuring and other items |
0.25 | 0.30 | 0.10 | 0.57 | 0.37 | |||||||||||||||
| Argentina/Venezuela asset write-down |
0.01 | — | — | 0.04 | — | |||||||||||||||
| Tax items |
(0.18 | ) | — | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (non-GAAP) (Note 1) |
0.23 | 1.69 | 0.61 | 2.80 | 6.07 | |||||||||||||||
| Amortization of purchased intangible assets |
0.17 | 0.15 | 0.16 | 0.63 | 0.57 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (non-GAAP) excluding amortization of purchased intangible assets (Note 1) |
$ | 0.40 | $ | 1.84 | $ | 0.77 | $ | 3.43 | $ | 6.64 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
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 |