XML 49 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidating Financial Statements
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Consolidating Financial Statements
Consolidating Financial Statements

Weatherford Ireland, a public limited company organized under the laws of Ireland and the ultimate parent of the Weatherford group, guarantees the obligations of our subsidiaries – Weatherford Bermuda, a Bermuda exempted company, and Weatherford Delaware, a Delaware limited liability company, including the notes and credit facilities listed below.

The following obligations of Weatherford Delaware were guaranteed by Weatherford Bermuda at December 31, 2015 and 2014: (1) 6.35% senior notes and (2) 6.80% senior notes.
 
The following obligations of Weatherford Bermuda were guaranteed by Weatherford Delaware at December 31, 2015 and 2014: (1) revolving credit facility, (2) 5.50% senior notes, (3) 6.50% senior notes, (4) 6.00% senior notes, (5) 7.00% senior notes, (6) 9.625% senior notes, (7) 9.875% senior notes, (8) 5.125% senior notes, (9) 6.75% senior notes, (10) 4.50% senior notes and (11) 5.95% senior notes. In 2014, we refinanced the 364-day term loan facility with a new 364-day term loan facility, which was an obligation of Weatherford Bermuda, was guaranteed by Weatherford Delaware as of December 31, 2014 and was repaid in 2015.

As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information. The accompanying guarantor financial information is presented on the equity method of accounting for all periods presented. Under this method, investments in subsidiaries are recorded at cost and adjusted for our share in the subsidiaries’ cumulative results of operations, capital contributions and distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions.

Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
Year Ended December 31, 2015

(Dollars in Millions)
Weatherford Ireland
 
Weatherford Bermuda
 
Weatherford Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
$

 
$

 
$

 
$
9,433

 
$

 
$
9,433

Costs and Expenses
(101
)
 
(7
)
 
2

 
(10,873
)
 

 
(10,979
)
Operating Income (Loss)
(101
)
 
(7
)
 
2

 
(1,440
)
 

 
(1,546
)
 
 
 
 
 
 
 
 
 
 
 
 
Other Income (Expense):
 

 
 

 
 

 
 

 
 

 
 

Interest Expense, Net

 
(398
)
 
(57
)
 
(13
)
 

 
(468
)
Intercompany Charges, Net
(83
)
 
(110
)
 
(282
)
 
(403
)
 
878

 

Equity in Subsidiary Income
(1,801
)
 
(1,868
)
 
(492
)
 

 
4,161

 

Other, Net

 
51

 
11

 
(144
)
 

 
(82
)
Income (Loss) Before Income Taxes
(1,985
)
 
(2,332
)
 
(818
)
 
(2,000
)
 
5,039

 
(2,096
)
(Provision) Benefit for Income Taxes

 

 
114

 
31

 

 
145

Net Income (Loss)
(1,985
)
 
(2,332
)
 
(704
)
 
(1,969
)
 
5,039

 
(1,951
)
Net Income Attributable to Noncontrolling Interests

 

 

 
34

 

 
34

Net Income (Loss) Attributable to Weatherford
$
(1,985
)
 
$
(2,332
)
 
$
(704
)
 
$
(2,003
)
 
$
5,039

 
$
(1,985
)
Comprehensive Income (Loss) Attributable to Weatherford
$
(2,745
)
 
$
(2,610
)
 
$
(754
)
 
$
(2,762
)
 
$
6,126

 
$
(2,745
)
 
Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
Year Ended December 31, 2014
(Dollars in millions)
Weatherford Ireland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
$

 
$

 
$

 
$
14,911

 
$

 
$
14,911

Costs and Expenses
(59
)
 
(18
)
 
3

 
(14,332
)
 

 
(14,406
)
Operating Income (Loss)
(59
)
 
(18
)
 
3

 
579

 

 
505

 
 
 
 
 
 
 
 
 
 
 
 
Other Income (Expense):
 

 
 

 
 

 
 

 
 

 
 

Interest Expense, Net

 
(422
)
 
(57
)
 
(19
)
 

 
(498
)
Intercompany Charges, Net
(99
)
 
7,291

 
(266
)
 
(8,802
)
 
1,876

 

Equity in Subsidiary Income
(424
)
 
(430
)
 
407

 
(2
)
 
449

 

Other, Net

 
20

 
(3
)
 
(279
)
 

 
(262
)
Income (Loss) Before Income Taxes
(582
)
 
6,441

 
84

 
(8,523
)
 
2,325

 
(255
)
(Provision) Benefit for Income Taxes
(2
)
 

 
131

 
(413
)
 

 
(284
)
Net Income (Loss)
(584
)
 
6,441

 
215

 
(8,936
)
 
2,325

 
(539
)
Net Income Attributable to Noncontrolling Interests

 

 

 
45

 

 
45

Net Income (Loss) Attributable to Weatherford
$
(584
)
 
$
6,441

 
$
215

 
$
(8,981
)
 
$
2,325

 
$
(584
)
Comprehensive Income (Loss) Attributable to Weatherford
$
(1,278
)
 
$
5,811

 
$
(128
)
 
$
(9,674
)
 
$
3,991

 
$
(1,278
)
 

Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
Year Ended December 31, 2013
(Dollars in millions)
Weatherford
Switzerland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
$

 
$

 
$

 
$
15,263

 
$

 
$
15,263

Costs and Expenses
(50
)
 
(139
)
 
(3
)
 
(14,548
)
 

 
(14,740
)
Operating Income (Loss)
(50
)
 
(139
)
 
(3
)
 
715

 

 
523

 
 
 
 
 
 
 
 
 
 
 
 
Other Income (Expense):
 

 
 

 
 

 
 

 
 

 
 

Interest Expense, Net

 
(430
)
 
(61
)
 
(25
)
 

 
(516
)
Intercompany Charges, Net
(53
)
 
49

 
(337
)
 
341

 

 

Equity in Subsidiary Income
(242
)
 
30

 
461

 

 
(249
)
 

Other, Net

 
(31
)
 
(2
)
 
(144
)
 

 
(177
)
Income (Loss) Before Income Taxes
(345
)
 
(521
)
 
58

 
887

 
(249
)
 
(170
)
(Provision) Benefit for Income Taxes

 

 
145

 
(289
)
 

 
(144
)
Net Income (Loss)
(345
)
 
(521
)
 
203

 
598

 
(249
)
 
(314
)
Net Income Attributable to Noncontrolling Interests

 

 

 
31

 

 
31

Net Income (Loss) Attributable to Weatherford
$
(345
)
 
$
(521
)
 
$
203

 
$
567

 
$
(249
)
 
$
(345
)
Comprehensive Income (Loss) Attributable to Weatherford
$
(695
)
 
$
(788
)
 
$
39

 
$
214

 
$
535

 
$
(695
)

Condensed Consolidating Balance Sheet
December 31, 2015

(Dollars in millions)
Weatherford
Ireland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$

 
$
2

 
$
22

 
$
443

 
$

 
$
467

Other Current Assets
4

 

 
651

 
5,146

 
(704
)
 
5,097

Total Current Assets
4

 
2

 
673

 
5,589

 
(704
)
 
5,564

 
 
 
 
 
 
 
 
 
 
 
 
Equity Investments in Affiliates
5,693

 
8,709

 
9,187

 
3,483

 
(27,072
)
 

Intercompany Receivables, Net

 

 

 
10,423

 
(10,423
)
 

Other Assets
3

 
27

 
18

 
9,175

 

 
9,223

Total Assets
$
5,700

 
$
8,738

 
$
9,878

 
$
28,670

 
$
(38,199
)
 
$
14,787

 
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 

 
 

 
 

 
 

 
 

 
 

Short-term Borrowings and Current Portion of Long-Term Debt
$

 
$
1,503

 
$
6

 
$
73

 
$

 
$
1,582

Accounts Payable and Other Current Liabilities
19

 
212

 

 
2,922

 
(704
)
 
2,449

Total Current Liabilities
19

 
1,715

 
6

 
2,995

 
(704
)
 
4,031

 
 
 
 
 
 
 
 
 
 
 
 
Long-term Debt

 
4,910

 
864

 
105

 

 
5,879

Intercompany Payables, Net
1,362

 
6,147

 
2,914

 

 
(10,423
)
 

Other Long-term Liabilities
15

 
77

 
10

 
410

 

 
512

Total Liabilities
1,396

 
12,849

 
3,794

 
3,510

 
(11,127
)
 
10,422

 
 
 
 
 
 
 
 
 
 
 
 
Weatherford Shareholders’ Equity
4,304

 
(4,111
)
 
6,084

 
25,099

 
(27,072
)
 
4,304

Noncontrolling Interests

 

 

 
61

 

 
61

Total Liabilities and Shareholders’ Equity
$
5,700

 
$
8,738

 
$
9,878

 
$
28,670

 
$
(38,199
)
 
$
14,787

Condensed Consolidating Balance Sheet
December 31, 2014

(Dollars in millions)
Weatherford
Ireland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
1

 
$

 
$
22

 
$
451

 
$

 
$
474

Other Current Assets
4

 
12

 
544

 
7,524

 
(614
)
 
7,470

Total Current Assets
5

 
12

 
566

 
7,975

 
(614
)
 
7,944

 
 
 
 
 
 
 
 
 
 
 
 
Equity Investments in Affiliates
8,662

 
10,490

 
9,730

 
3,974

 
(32,856
)
 

Intercompany Receivables, Net

 

 

 
10,490

 
(10,490
)
 

Other Assets
5

 
35

 
16

 
10,889

 

 
10,945

Total Assets
$
8,672

 
$
10,537

 
$
10,312

 
$
33,328

 
$
(43,960
)
 
$
18,889

 
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 

 
 

 
 

 
 

 
 

 
 

Short-term Borrowings and Current Portion of Long-Term Debt
$

 
$
618

 
$
6

 
$
103

 
$

 
$
727

Accounts Payable and Other Current Liabilities
43

 
256

 

 
3,615

 
(614
)
 
3,300

Total Current Liabilities
43

 
874

 
6

 
3,718

 
(614
)
 
4,027

 
 
 
 
 
 
 
 
 
 
 
 
Long-term Debt

 
5,749

 
911

 
137

 
1

 
6,798

Intercompany Payables, Net
1,666

 
6,202

 
2,622

 

 
(10,490
)
 

Other Long-term Liabilities
5

 
82

 
5

 
939

 

 
1,031

Total Liabilities
1,714

 
12,907

 
3,544

 
4,794

 
(11,103
)
 
11,856

 
 
 
 
 
 
 
 
 
 
 
 
Weatherford Shareholders’ Equity
6,958

 
(2,370
)
 
6,768

 
28,459

 
(32,857
)
 
6,958

Noncontrolling Interests

 

 

 
75

 

 
75

Total Liabilities and Shareholders’ Equity
$
8,672

 
$
10,537

 
$
10,312

 
$
33,328

 
$
(43,960
)
 
$
18,889



 
 


Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2015
 
(Dollars in millions)
Weatherford
Ireland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss)
$
(1,985
)
 
$
(2,332
)
 
$
(704
)
 
$
(1,969
)
 
$
5,039

 
$
(1,951
)
Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Charges from Parent or Subsidiary
83

 
110

 
282

 
403

 
(878
)
 

Equity in (Earnings) Loss of Affiliates
1,801

 
1,868

 
492

 

 
(4,161
)
 

Deferred Income Tax Provision (Benefit)

 

 
14

 
(462
)
 

 
(448
)
Other Adjustments
(35
)
 
210

 
(86
)
 
3,016

 

 
3,105

Net Cash Provided (Used) by Operating Activities
(136
)
 
(144
)
 
(2
)
 
988

 

 
706

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures for Property, Plant and Equipment

 

 

 
(682
)
 

 
(682
)
Acquisitions of Businesses, Net of Cash Acquired

 

 

 
(14
)
 

 
(14
)
Acquisition of Intellectual Property

 

 

 
(8
)
 

 
(8
)
Proceeds from Sale of Assets and Businesses, Net

 

 

 
45

 

 
45

Net Cash Provided (Used) by Investing Activities

 

 

 
(659
)
 

 
(659
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Borrowings (Repayments) Short-term Debt, Net

 
535

 

 
(30
)
 

 
505

Borrowings (Repayments) Long-term Debt, Net

 
(411
)
 
(31
)
 
(28
)
 

 
(470
)
Borrowings (Repayments) Between Subsidiaries, Net
135

 
22

 
33

 
(190
)
 

 

Other, Net

 

 

 
(23
)
 

 
(23
)
Net Cash Provided (Used) by Financing Activities
135

 
146

 
2

 
(271
)
 

 
12

Effect of Exchange Rate Changes On Cash and Cash Equivalents

 

 

 
(66
)
 

 
(66
)
Net Increase (decrease) in Cash and Cash Equivalents
(1
)
 
2

 

 
(8
)
 

 
(7
)
Cash and Cash Equivalents at Beginning of Year
1

 

 
22

 
451

 

 
474

Cash and Cash Equivalents at End of Year
$

 
$
2

 
$
22

 
$
443

 
$

 
$
467

 
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2014

(Dollars in millions)
Weatherford
Ireland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss)
$
(584
)
 
$
6,441

 
$
215

 
$
(8,936
)
 
$
2,325

 
$
(539
)
Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities:
 

 
 

 
 

 
 

 
 

 
 
Charges from Parent or Subsidiary
99

 
(7,291
)
 
266

 
8,802

 
(1,876
)
 

Equity in (Earnings) Loss of Affiliates
424

 
430

 
(407
)
 
2

 
(449
)
 

Deferred Income Tax Provision (Benefit)

 

 
(25
)
 
(41
)
 

 
(66
)
Other Adjustments
23

 
(180
)
 
(42
)
 
1,767

 

 
1,568

Net Cash Provided (Used) by Operating Activities
(38
)
 
(600
)
 
7

 
1,594

 

 
963

Cash Flows from Investing Activities:
 

 
 

 
 

 
 

 
 

 
 

Capital Expenditures for Property, Plant and Equipment

 

 

 
(1,450
)
 

 
(1,450
)
Acquisitions of Businesses, Net of Cash Acquired

 

 

 
18

 

 
18

Acquisition of Intellectual Property

 

 

 
(5
)
 

 
(5
)
Purchase of Equity Investment in Unconsolidated Affiliates

 

 

 
(3
)
 

 
(3
)
Proceeds from Sale of Assets and Businesses, Net

 

 

 
1,770

 

 
1,770

Net Cash Provided (Used) by Investing Activities

 

 

 
330

 

 
330

Cash Flows from Financing Activities:
 

 
 

 
 

 
 

 
 

 
 

Borrowings (Repayments) Short-term Debt, Net

 
(827
)
 

 
(97
)
 

 
(924
)
Borrowings (Repayments) Long-term Debt, Net

 
(153
)
 
(92
)
 
(14
)
 

 
(259
)
Borrowings (Repayments) Between Subsidiaries, Net
39

 
1,580

 
107

 
(1,726
)
 

 

Proceeds from Capital Contributions

 

 

 
22

 

 
22

Other, Net

 

 

 
(19
)
 

 
(19
)
Net Cash Provided (Used) by Financing Activities
39

 
600

 
15

 
(1,834
)
 

 
(1,180
)
Effect of Exchange Rate Changes On Cash and Cash Equivalents

 

 

 
(74
)
 

 
(74
)
Net Increase in Cash and Cash Equivalents
1

 

 
22

 
16

 

 
39

Cash and Cash Equivalents at Beginning of Year

 

 

 
435

 

 
435

Cash and Cash Equivalents at End of Year
$
1

 
$

 
$
22

 
$
451

 
$

 
$
474


Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2013

(Dollars in millions)
Weatherford
Switzerland
 
Weatherford
Bermuda
 
Weatherford
Delaware
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss)
$
(345
)
 
$
(521
)
 
$
203

 
$
598

 
$
(249
)
 
$
(314
)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Charges from Parent or Subsidiary
53

 
(49
)
 
337

 
(341
)
 

 

Equity in (Earnings) Loss of Affiliates
242

 
(30
)
 
(461
)
 

 
249

 

Deferred Income Tax (Provision) Benefit

 

 
28

 
(61
)
 

 
(33
)
Other Adjustments
(48
)
 
748

 
470

 
406

 

 
1,576

Net Cash Provided (Used) by Operating Activities
(98
)
 
148

 
577

 
602

 

 
1,229

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures for Property, Plant and Equipment

 

 

 
(1,575
)
 

 
(1,575
)
Acquisitions of Businesses, Net of Cash Acquired

 

 

 
(8
)
 

 
(8
)
Acquisition of Intellectual Property

 

 

 
(9
)
 

 
(9
)
Acquisition of Equity Investments in Unconsolidated Affiliates

 

 

 

 

 

Proceeds from Sale of Assets and Businesses, Net

 

 

 
488

 

 
488

Capital Contribution to Subsidiary

 
(1,181
)
 

 

 
1,181

 

Net Cash Provided (Used) by Investing Activities

 
(1,181
)
 

 
(1,104
)
 
1,181

 
(1,104
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Borrowings (Repayments) Short-term Debt, Net

 
550

 
(4
)
 
66

 

 
612

Borrowings (Repayments) Long-term Debt, Net

 
(544
)
 
(30
)
 
(26
)
 

 
(600
)
Borrowings (Repayments) Between Subsidiaries, Net
100

 
1,027

 
(565
)
 
(562
)
 

 

Proceeds from Capital Contribution

 

 

 
1,181

 
(1,181
)
 

Other, Net
(2
)
 

 
22

 
(26
)
 

 
(6
)
Net Cash Provided (Used) by Financing Activities
98

 
1,033

 
(577
)
 
633

 
(1,181
)
 
6

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 

 
4

 

 
4

Net Increase in Cash and Cash Equivalents

 

 

 
135

 

 
135

Cash and Cash Equivalents at Beginning of Period

 

 

 
300

 

 
300

Cash and Cash Equivalents at End of Period
$

 
$

 
$

 
$
435

 
$

 
$
435