EX-99.1 2 rig_ex991earningsrelease.htm EX-99.1 rig_Ex99_1_EarningsRelease

EXHIBIT 99.1

logoa03.gif

 

TRANSOCEAN LTD. REPORTS FOURTH QUARTER, FULL YEAR 2016 RESULTS

 

·

Revenues were $974 million, up from  $906 million in the third quarter of 2016;

·

Operating and maintenance expense was $314 million, including $30 million in favorable items associated with litigation matters.  This compares with $407 million in the prior period;

·

Net income attributable to controlling interest was $226 million, $0.60 per diluted share, compared with $230 million, $0.62 per diluted share, in the third quarter of 2016;

·

Adjusted net income was $239 million, $0.63 per diluted share, excluding $13 million of net unfavorable items.  This compares with $100 million, $0.27 per diluted share, in the prior quarter, excluding $130 million of net favorable items;

·

Effective Tax Rate excluding discrete items(1) was 11.6 percent, compared with 18.2 percent in the third quarter of 2016;

·

Cash flows from operating activities were $633 million, up from $440 million in the previous quarter;

·

Revenue efficiency(2) was 100.3 percent, compared with 100.7 percent in the third quarter of 2016; and

·

Contract backlog was $11.3 billion as of the February 2017 Fleet Status Report.

 

ZUG, SWITZERLAND—February 22, 2017—Transocean Ltd. (NYSE: RIG) today reported net income attributable to controlling interest of $226 million, $0.60 per diluted share, for the three months ended December 31, 2016.  Other income included $39 million of royalties associated with the company’s patented dual‑activity technology.

 

Fourth quarter 2016 results included net unfavorable items of $13 million, or $0.03 per diluted share as follows:

 

·

$66 million, $0.16 per diluted share, related to loss on impairment of assets; and

·

$11 million, $0.03 per diluted share, in restructuring costs.

 

These net unfavorable items were partially offset by:

 

·

$31 million, $0.08 per diluted share, in discrete tax benefits;

·

$28 million, $0.07 per diluted share, in favorable items related to litigation matters; and

·

$5 million, $0.01 per diluted share, related to  a gain on rig sales.

 

After consideration of these net unfavorable items, fourth quarter 2016 adjusted net income was $239 million, or $0.63 per diluted share.

 


 

Contract drilling revenues for the three months ended December 31, 2016, decreased $93 million sequentially to $793 million due primarily to reduced activity and lower dayrates.

 

Other revenues increased $161 million sequentially to $181 million due to early contract termination fees associated with the Discoverer India.

 

Operating and maintenance expense was $314 million, compared with  $407 million in the prior quarter.  The decrease was due to the benefits of the company’s restructuring initiatives, lower maintenance and other expenses on both active and stacked rigs, and lower costs related to the Transocean Winner incident.  Fourth quarter 2016 was also favorably impacted by $30 million associated with litigation matters, and certain other favorable items that are not expected to reoccur in the first quarter of 2017.

 

General and administrative expense was $47 million, compared with  $43 million in the third quarter of 2016.  The increase was due primarily to restructuring costs, including acquisition expenses related to the Transocean Partners merger and employee separation costs.

 

The Effective Tax Rate(4) was 1.0 percent, up from (2.5) percent in the prior quarter.  The Effective Tax Rate excluding discrete items was 11.6 percent, down from 18.2 percent in the previous quarter.  The decrease was due to changes in adjusted pre‑tax income and mix of operating results from certain jurisdictions.

 

Interest expense, net of amounts capitalized, was $113 million, compared with $109 million in the prior quarter.    Capitalized interest increased $5 million sequentially to $46 million.  Interest income was $5 million, unchanged from the prior quarter.

 

Cash flows from operating activities increased $193 million sequentially to $633 million.  The increase was due primarily to payments associated with the company’s contracted, undelivered newbuild drillships.

 

Fourth quarter 2016 capital expenditures of $272 million were primarily related to the company’s newbuild program.   This compares with $246 million in the previous quarter.

 

“In the face of a very challenging market, we again produced impressive operational and financial results in the fourth quarter,” said President and Chief Executive Officer Jeremy Thigpen.  “For the second consecutive quarter, driven by our stellar uptime performance, and our acute focus on value creation, we delivered revenue efficiency in excess of 100% and EBITDA margins surpassing 50%.”

 

Thigpen added, “As a direct result of our strong performance in 2016, we generated cash flows from operations of $1.9 billion, which, when combined with the multiple financing transactions consummated throughout the year, further strengthened our liquidity.  This enviable position, coupled with our industry‑leading $11.3 billion backlog, allows us to prudently evaluate strategic opportunities, and continue to invest in our people and our business.”

 

“Looking forward, improving market fundamentals along with a steady flow of customer inquiries are increasing our confidence that the offshore drilling market trough is near.”


 

Full Year 2016

 

For the year ended December 31, 2016, net income attributable to controlling interest totaled $782 million, or $2.10 per diluted share.  Full year results included $127 million, $0.35 per diluted share, of net favorable items as follows:

 

·

$161 million, $0.44 per diluted share, in gains on early debt retirement and asset disposals;

·

$55 million, $0.15 per diluted share, in discrete tax benefits; and

·

$28 million, $0.08 per diluted share, associated with litigation matters.

These net favorable items were partially offset by:

·

$91 million, $0.25 per diluted share, associated with the loss on impairment of assets; and

·

$26 million, $0.07 per diluted share, in restructuring costs.

After excluding these net favorable items, adjusted net income for 2016 was $655 million, or $1.75 per diluted share.

 

Financial Statements and Tables

An abbreviated set of financial statements and tables have been provided with this earnings press release, as the company is in the process of completing its year‑end audit procedures.  In connection with these year‑end procedures, the company is addressing the resolution of certain non‑cash, tax accounting matters related to prior years.

 

The company expects the resolution of these matters to favorably impact net income and does not anticipate that they will be material to any year presented.

 

The company intends to file its Annual Report on Form 10‑K next week by the filing deadline.

 

Non-GAAP Financial Measures

All non-GAAP financial measure reconciliations to the most comparative GAAP measure are displayed in quantitative schedules on the company’s website at: www.deepwater.com.

 

About Transocean

Transocean is a leading international provider of offshore contract drilling services for oil and gas wells.  The company specializes in technically demanding sectors of the global offshore drilling business with a particular focus on deepwater and harsh environment drilling services, and believes that it operates one of the most versatile offshore drilling fleets in the world.

 

Transocean owns or has partial ownership interests in, and operates a fleet of 56 mobile offshore drilling units consisting of 30 ultra-deepwater floaters, seven harsh-environment floaters, three deepwater floaters, six midwater floaters and 10 high-specification jackups.  In addition, the company has four ultra-deepwater drillships and five high-specification jackups under construction or under contract to be constructed.

 

For more information about Transocean, please visit: www.deepwater.com.


 

Conference Call Information

 

Transocean will conduct a teleconference starting at 9 a.m. EST, 3 p.m. CET, on Thursday, February 23, 2017, to discuss the results.  To participate, dial +1 913-981-5549 and refer to confirmation code 4063107 approximately 10 minutes prior to the scheduled start time.

 

The teleconference will be simulcast in a listen-only mode over the internet and can be accessed at: www.deepwater.com, by selecting Investors, News, and Webcasts.  Supplemental materials that may be referenced during the teleconference will be posted to Transocean’s website and can be found by selecting Investors, Financial Reports.”

 

A replay of the conference call will be available after 12 p.m. EST, 6 p.m. CET, on February 23, 2017.   The replay, which will be archived for approximately 30 days, can be accessed at +1 719-457-0820, passcode 4063107, and PIN 9876.   The replay will also be available on the company’s website.

 

Forward-Looking Statements

The statements described in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These statements contain words such as "possible," "intend," "will," "if," "expect," or other similar expressions.  Forward-looking statements are based on management’s current expectations and assumptions, and are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict.  As a result, actual results could differ materially from those indicated in these forward-looking statements.  Factors that could cause actual results to differ materially include, but are not limited to, estimated duration of customer contracts, contract dayrate amounts, future contract commencement dates and locations, planned shipyard projects and other out-of-service time, sales of drilling units, timing of the company’s newbuild deliveries, operating hazards and delays, risks associated with international operations, actions by customers and other third parties, the future prices of oil and gas, the intention to scrap certain drilling rigs, the results of our final accounting for the periods presented in this press release and other factors, including those and other risks discussed in the company's most recent Annual Report on Form 10-K for the year ended December 31, 2015, and in the company's other filings with the SEC, which are available free of charge on the SEC's website at: www.sec.gov.  Should one or more of these risks or uncertainties materialize (or the other consequences of such a development worsen), or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or expressed or implied by such forward-looking statements.  All subsequent written and oral forward-looking statements attributable to the company or to persons acting on our behalf are expressly qualified in their entirety by reference to these risks and uncertainties.  You should not place undue reliance on forward-looking statements.  Each forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to publicly update or revise any forward-looking statements to reflect events or circumstances that occur, or which we become aware of, after the date hereof, except as otherwise may be required by law.  All non-GAAP financial measure reconciliations to the most comparative GAAP measure are displayed in quantitative schedules on the company’s website at: www.deepwater.com.

 

This press release, or referenced documents, do not constitute an offer to sell, or a solicitation of an offer to buy, any securities, and do not constitute an offering prospectus within the meaning of article 652a or article 1156 of the Swiss Code of Obligations.  Investors must rely on their own evaluation of Transocean and its securities, including the merits and risks involved.  Nothing contained herein is, or shall be relied on as, a promise or representation as to the future performance of Transocean.


 

 

Notes

(1)

Effective Tax Rate excluding discrete items is defined as income tax expense from continuing operations, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes), divided by income from continuing operations before income tax expense excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate.  See the accompanying schedule entitled “Supplemental Effective Tax Rate Analysis.”

 

(2)

Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculated for the measurement period, expressed as a percentage.  Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding amounts related to incentive provisions.  See the accompanying schedule entitled “Revenue Efficiency.”

 

(3)

Rig utilization is defined as the total number of operating days divided by the total number of rig calendar days in the measurement period, expressed as a percentage.  See the accompanying schedule entitled “Utilization.”

 

(4)

Effective Tax Rate is defined as income tax expense for continuing operations divided by income from continuing operations before income taxes.  See the accompanying schedule entitled “Supplemental Effective Tax Rate Analysis.”

 

 

Analyst Contacts:

Bradley Alexander

+1 713-232-7515

 

Diane Vento

+1 713-232-8015

 

Media Contact:

Pam Easton

+1 713-232-7647


 

TRANSOCEAN LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS

(In millions, except share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

 

December 31, 2016

 

 

 

 

 

 

Operating revenues

 

 

 

 

 

Contract drilling revenues

 

 

$

3,705

 

Other revenues

 

 

 

456

 

 

 

 

 

4,161

 

Costs and expenses

 

 

 

 

 

Operating and maintenance

 

 

 

1,875

 

Depreciation

 

 

 

893

 

General and administrative

 

 

 

172

 

 

 

 

 

2,940

 

Loss on impairment

 

 

 

(93)

 

Gain on disposal of assets, net

 

 

 

4

 

Operating income

 

 

 

1,132

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

Interest income

 

 

 

20

 

Interest expense, net of amounts capitalized

 

 

 

(409)

 

Gain on retirement of debt

 

 

 

148

 

Other, net

 

 

 

43

 

 

 

 

 

(198)

 

Income from continuing operations before income tax expense

 

 

 

934

 

Income tax expense

 

 

 

103

 

Income from continuing operations

 

 

 

831

 

Income from discontinued operations, net of tax

 

 

 

 —

 

 

 

 

 

 

 

Net income

 

 

 

831

 

Net income attributable to noncontrolling interest

 

 

 

49

 

Net income attributable to controlling interest

 

 

$

782

 

 

 

 

 

 

 

Earnings per share-basic

 

 

 

 

 

Earnings from continuing operations

 

 

$

2.10

 

Earnings from discontinued operations

 

 

 

 —

 

Earnings per share

 

 

$

2.10

 

 

 

 

 

 

 

Earnings per share-diluted

 

 

 

 

 

Earnings from continuing operations

 

 

$

2.10

 

Earnings from discontinued operations

 

 

 

 —

 

Earnings per share

 

 

$

2.10

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

 

 

 

Basic

 

 

 

367

 

Diluted

 

 

 

367

 

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 

 

 

2016

 

2015

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

 

1,911

 

 

3,445

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital expenditures

 

 

(1,344)

 

 

(2,001)

 

Proceeds from disposal of assets, net

 

 

30

 

 

54

 

Proceeds from repayment of loans receivable

 

 

 —

 

 

15

 

Investment in loans receivable

 

 

 —

 

 

 —

 

Other, net

 

 

1

 

 

 —

 

Net cash used in investing activities

 

 

(1,313)

 

 

(1,932)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from issuance of debt, net of discounts and costs

 

 

2,401

 

 

 —

 

Repayments of debt

 

 

(2,295)

 

 

(1,506)

 

Deposit to cash accounts restricted for financing activities

 

 

(85)

 

 

 —

 

Proceeds from cash accounts and investments restricted for financing activities

 

 

124

 

 

110

 

Proceeds from sale of noncontrolling interest, net of issue costs

 

 

 —

 

 

 —

 

Distributions of qualifying additional paid-in capital

 

 

 —

 

 

(381)

 

Distributions to holders of noncontrolling interest

 

 

(30)

 

 

(29)

 

Other, net

 

 

 —

 

 

(3)

 

Net cash provided by (used in) financing activities

 

 

115

 

 

(1,809)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

713

 

 

(296)

 

Cash and cash equivalents at beginning of period

 

 

2,339

 

 

2,635

 

Cash and cash equivalents at end of period

 

$

3,052

 

$

2,339

 

 


 

TRANSOCEAN LTD. AND SUBSIDIARIES

FLEET OPERATING STATISTICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues (in millions)

 

 

 

Three months ended 

 

Years ended

 

 

 

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

 

December 31, 

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

Contract drilling revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ultra-deepwater floaters

 

$

560

 

$

583

 

$

813

 

$

2,318

 

$

3,365

 

Harsh environment floaters

 

 

100

 

 

103

 

 

178

 

 

483

 

 

890

 

Deepwater floaters

 

 

35

 

 

43

 

 

128

 

 

214

 

 

646

 

Midwater floaters

 

 

30

 

 

87

 

 

222

 

 

388

 

 

1,359

 

High-specification jackups

 

 

66

 

 

66

 

 

111

 

 

289

 

 

527

 

Contract intangible revenue

 

 

2

 

 

4

 

 

4

 

 

13

 

 

15

 

Total contract drilling revenues

 

 

793

 

 

886

 

 

1,456

 

 

3,705

 

 

6,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer early termination fees

 

 

169

 

 

9

 

 

367

 

 

396

 

 

433

 

Customer reimbursement revenues and other

 

 

12

 

 

11

 

 

28

 

 

60

 

 

151

 

Total other revenues

 

 

181

 

 

20

 

 

395

 

 

456

 

 

584

 

Total revenues

 

$

974

 

$

906

 

$

1,851

 

$

4,161

 

$

7,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Daily Revenue (1)

 

 

 

Three months ended 

 

Years ended

 

 

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

 

December 31, 

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

Ultra-deepwater floaters

 

$

490,600

 

$

487,800

 

$

512,600

 

$

492,100

 

$

513,900

 

Harsh environment floaters

 

 

253,500

 

 

225,900

 

 

702,200

 

 

329,100

 

 

542,600

 

Deepwater floaters

 

 

204,500

 

 

234,100

 

 

349,700

 

 

253,900

 

 

354,400

 

Midwater floaters

 

 

128,600

 

 

240,400

 

 

380,800

 

 

274,100

 

 

349,200

 

High-specification jackups

 

 

143,500

 

 

143,100

 

 

172,100

 

 

143,800

 

 

172,900

 

Total drilling fleet

 

$

329,400

 

 

332,000

 

$

422,800

 

$

353,500

 

$

400,500

 


(1) Average daily revenue is defined as contract drilling revenues earned per operating day. An operating day is defined as a calendar day during which a rig is contracted to earn a dayrate during the firm contract period after commencement of operations.


 

TRANSOCEAN LTD. AND SUBSIDIARIES

FLEET OPERATING STATISTICS (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilization (2)

 

 

 

 

Three months ended 

 

Years ended

 

 

    

 

December 31, 

 

September 30, 

 

December 31, 

 

December 31, 

 

December 31, 

 

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

Ultra-deepwater floaters

 

 

43

 

45

 

64

 

45

 

65

%

 

Harsh environment floaters

 

 

61

 

71

 

39

 

57

 

64

%

 

Deepwater floaters

 

 

53

 

50

 

67

 

54

 

73

%

 

Midwater floaters

 

 

37

 

42

 

53

 

42

 

77

%

 

High-specification jackups

 

 

50

 

50

 

70

 

55

 

83

%

 

Total drilling fleet

 

 

46

 

49

 

60

 

48

 

71

%

 


(2) Rig utilization is defined as the total number of operating days divided by the total number of available rig calendar days in the measurement period, expressed as a percentage.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Efficiency (3)

 

 

 

Three months ended 

 

Years ended

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

December 31, 

 

December 31, 

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

Ultra-deepwater floaters

 

 

100.1

 

100.1

 

94.1

 

97.8

 

95.1

%

Harsh environment floaters

 

 

97.1

 

96.6

 

99.0

 

97.8

 

98.1

%

Deepwater floaters

 

 

93.4

 

96.0

 

95.1

 

96.3

 

97.4

%

Midwater floaters

 

 

94.7

 

103.5

 

98.7

 

99.0

 

95.2

%

High-specification jackups

 

 

115.0

 

114.5

 

99.8

 

97.6

 

99.2

%

Total drilling fleet

 

 

100.3

 

100.7

 

95.9

 

97.8

 

96.0

%


(3) Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculation for the measurement period, expressed as a percentage.  Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding amounts related to incentive provisions.


 

Transocean Ltd. and subsidiaries

Supplemental Effective Tax Rate Analysis

(In US$ millions, except tax rates)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

Year ended

 

 

 

December 31, 

    

September 30, 

 

December 31, 

 

 

    

2016

 

2016

    

2016

    

Income from continuing operations before income taxes

 

$

242

 

$

242

 

$

934

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(30)

 

 

 —

 

 

(30)

 

Restructuring charges

 

 

11

 

 

4

 

 

28

 

Loss on impairment of assets

 

 

67

 

 

11

 

 

93

 

Gain on disposal of assets, net

 

 

(5)

 

 

(3)

 

 

(13)

 

Gain on retirement of debt

 

 

 —

 

 

(110)

 

 

(148)

 

Adjusted income from continuing operations before income taxes

 

 

285

 

 

144

 

 

864

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit) from continuing operations

 

 

2

 

 

(6)

 

 

103

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(2)

 

 

 —

 

 

(2)

 

Restructuring charges

 

 

 —

 

 

 —

 

 

2

 

Loss on impairment of assets

 

 

1

 

 

 —

 

 

2

 

Gain on disposal of assets, net

 

 

 —

 

 

 —

 

 

 —

 

Changes in estimates (1)

 

 

31

 

 

32

 

 

55

 

Adjusted income tax expense from continuing operations

 

$

32

 

$

26

 

$

160

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate (2)

 

 

1.0

%  

 

(2.5)

%  

 

11.0

%  

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate, excluding discrete items (3)

 

 

11.6

%  

 

18.2

%  

 

18.6

%  

 

 

(1)

Our estimates change as we file tax returns, settle disputes with tax authorities or become aware of other events and include changes in (a) deferred taxes, (b) valuation of allowances on deferred taxes and (c) other tax liabilities.

(2)

Our effective tax rate is calculated as income tax expense for continuing operations divided by income from continuing operations before income taxes.

(3)

Our effective tax rate, excluding discrete items, is calculated as income tax expense for continuing operations, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes) divided by income from continuing operations before income tax expense excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate.


 

 

Transocean Ltd. and subsidiaries

Non-GAAP Financial Measures and Reconciliations

Adjusted Net Income and Adjusted Diluted Earnings Per Share

(in US$ millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

QTD

 

QTD

 

 

    

12/31/16

 

12/31/16

 

09/30/16

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

Net income attributable to controlling interest, as reported

 

$

782

 

$

226

 

$

230

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(28)

 

 

(28)

 

 

 —

 

Restructuring charges

 

 

26

 

 

11

 

 

4

 

Loss on impairment of assets

 

 

91

 

 

66

 

 

11

 

Gain on disposal of assets, net

 

 

(13)

 

 

(5)

 

 

(3)

 

Gain on retirement of debt

 

 

(148)

 

 

 —

 

 

(110)

 

Discrete tax items and other, net

 

 

(55)

 

 

(31)

 

 

(32)

 

Net income, as adjusted

 

$

655

 

$

239

 

$

100

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

 

$

2.10

 

$

0.60

 

$

0.62

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

Litigation matters

 

 

(0.08)

 

 

(0.07)

 

 

 —

 

Restructuring charges

 

 

0.07

 

 

0.03

 

 

0.01

 

Loss on impairment of assets

 

 

0.25

 

 

0.16

 

 

0.03

 

Gain on disposal of assets, net

 

 

(0.04)

 

 

(0.01)

 

 

(0.01)

 

Gain on retirement of debt

 

 

(0.40)

 

 

 —

 

 

(0.30)

 

Discrete tax items and other, net

 

 

(0.15)

 

 

(0.08)

 

 

(0.08)

 

Diluted earnings per share, as adjusted

 

$

1.75

 

$

0.63

 

$

0.27