-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, WM1kt8tg1mEIVN9rWRWsgnJA+c41w8/082ElE1zsrgzv6kdK0/j9ZAampanaPm+J aKgZyCfYxeB/WJO//DywMw== 0000950123-10-005536.txt : 20100127 0000950123-10-005536.hdr.sgml : 20100127 20100127102206 ACCESSION NUMBER: 0000950123-10-005536 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100127 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100127 DATE AS OF CHANGE: 20100127 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SMITH INTERNATIONAL INC CENTRAL INDEX KEY: 0000721083 STANDARD INDUSTRIAL CLASSIFICATION: OIL & GAS FILED MACHINERY & EQUIPMENT [3533] IRS NUMBER: 953822631 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08514 FILM NUMBER: 10549363 BUSINESS ADDRESS: STREET 1: 16740 HARDY ST STREET 2: P O BOX 60068 CITY: HOUSTON STATE: TX ZIP: 77032 BUSINESS PHONE: 2814433370 MAIL ADDRESS: STREET 1: 16740 HARDY ST STREET 2: P O BOX 60068 CITY: HOUSTON STATE: TX ZIP: 77205 8-K 1 h69463e8vk.htm FORM 8-K 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
January 27, 2010
Date of Report
(Date of earliest event reported)
SMITH INTERNATIONAL, INC.
(Exact name of Registrant as specified in its charter)
         
Delaware   1-8514   95-3822631
(State or other jurisdiction of   (Commission   (I.R.S. Employer
incorporation or organization)   File Number)   Identification No.)
1310 Rankin
Houston, Texas

(Address of principal executive offices)
77073
(Zip Code)
(281) 443-3370
(Registrant’s telephone number, including area code)
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))
 
 

 


 

Item 2.02. Results of Operations and Financial Condition
     A copy of the news release dated January 27, 2010, announcing the Registrant’s financial results for the quarter ended December 31, 2009 is furnished as Exhibit 99.1 to this report on Form 8-K, and is incorporated herein by reference.
     The information contained in this report and the exhibit hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be incorporated by reference into any filings made by Smith International, Inc. under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits
     (c) Exhibit
  99.1   News Release dated January 27, 2010 with respect to the Registrant’s financial results for the quarter ended December 31, 2009.

 


 

SIGNATURE
          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.
         
  SMITH INTERNATIONAL, INC.
 
 
Date: January 27, 2010  /s/ Richard E. Chandler, Jr    
  By: Richard E. Chandler, Jr.   
  Senior Vice President,
General Counsel and Secretary 
 

 


 

         
EXHIBIT INDEX
     
Exhibit No.   Description
 
   
99.1
  News Release by the Registrant dated January 27, 2010.

 

EX-99.1 2 h69463exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
NEWS RELEASE
 
Wednesday, January 27, 2010
Contact:   Shawn Housley
Director, Investor Relations
(281) 443-3370
shousley@smith.com
SMITH INTERNATIONAL, INC. REPORTS
FOURTH QUARTER AND FISCAL YEAR RESULTS
          HOUSTON, Texas (January 27, 2010)... Smith International, Inc. (NYSE: SII) today announced fourth quarter net income of $20.1 million, or $0.09 per diluted share on revenue of $1.98 billion. In comparison, third quarter of 2009 earnings from continuing operations, net of charges, were $14.8 million or $0.07 per diluted share on revenue of $1.88 billion, while in the comparable prior-year fourth quarter, earnings from continuing operations, net of charges, were $218.6 million on revenue of $3.06 billion.
          The Company’s fourth quarter was primarily influenced by increased drilling activity in the North American market coupled with stable prices for the Company’s products and services, and by a significant increase in revenue per rig in Latin America and Africa for both M-I SWACO and the Smith Oilfield segments. The improved North American environment contributed to strong revenue growth in the Distribution segment, as well as in the PathFinder and cased-hole wireline service businesses. Although healthy revenue growth for M-I SWACO and Smith Technologies outside North America helped improve overall profitability, margin expansion was hampered by the current level of pricing in the U.S. market.
          Consolidated revenue increased $104.7 million, or 6 percent, from the third quarter of 2009, while worldwide rig count increased by 8%. Approximately half of the sequential revenue increase was generated in North America influenced in large part by a higher level of onshore drilling and completion activity, partially offset by continued weakness in Gulf of Mexico offshore activity and related weather delays. Outside of North America, revenue levels were 5 percent higher as compared to the September 2009 quarter, despite flat sequential rig activity.
          For the 2009 fiscal year, Smith revenue was $8.2 billion with income from continuing operations, net of charges, of $181.5 million or $0.81 per diluted share, as compared to the prior year revenue of $10.8 billion and income from continuing operations, net of charges, of $788.7 million or $3.78 per diluted share. Reported net

 


 

income for the year 2009 was $148.5 million, or $0.66 per diluted share as compared to $767.3 million of earnings and $3.68 per diluted share reported in the prior year.
          “Our fourth quarter results reflect improved land activity in North America combined with increased offshore activity in Latin America, Europe and Africa.” stated John Yearwood, Chief Executive Officer. “I am very pleased with the continued growth of our PathFinder business which once again outpaced the growth in the U.S. non-vertical rig count. M-I SWACO produced good revenue gains outside of North America and our Distribution segment showed strong sequential revenue growth.
          Consolidated monthly revenues increased during the fourth quarter providing nice momentum as we entered 2010. We are encouraged by this recent improvement in North American activity, however we remain cautious with respect to the sustainability of the current trajectory. With that said, we are optimistic about the projected future growth in deepwater rig activity for our M-I SWACO business and the increased worldwide drilling of new unconventional resources using non-vertical drilling techniques that should benefit our Smith Oilfield segment.
          While the $18.7 million operating loss from our Distribution segment reflects continued sale of high cost inventory and low level of pricing, we expect a meaningful improvement in these results as we enter 2010 due to the liquidation of the 2008 LIFO inventory during the fourth quarter. We will not be giving guidance for the full year 2010 but we do believe that our first quarter earnings, excluding any non-recurring charges, will be generally in line with market expectations. This near term guidance is based upon our current expectation of sequentially stronger industry activity levels and overall positive demand for many of our oilfield lines of business as well as improved earnings from our Distribution segment.”
          William Restrepo, Chief Financial Officer, added, “Strong revenue growth in Europe/Africa, Latin America and Canada were the primary drivers of the sequential increase in operating income. Increased land based activity in the United States, particularly for Distribution and demand for many of our other products and services resulted in significantly higher revenues but with a more limited impact on our operating income, reflecting the current level of prices in this market. We further reduced our working capital in Q4 having decreased inventory by over $127 million and customer receivables by $30 million during the quarter. Our operating cash flow less capital expenditures was approximately $250 million during the quarter, and as a result of our strong liquidity position we were able to reduce our total debt to $2.2 billion at the end of 2009, and our net debt to $1.2 billion. Based upon our current cash balance of $1.0 billion and our undrawn credit facilities of $1.4 billion, we anticipate having sufficient liquidity to meet our working capital and capital spending requirements, as well as to execute on

 


 

expected acquisitions. In addition, we plan to continue reducing our total outstanding debt during the first half of 2010.
          For 2010, we expect to invest approximately $320 million in net capital expenditures. This forecast could change depending on the market conditions and the opportunities that present themselves throughout the year, particularly to support the growth of PathFinder.
          Lastly, the recent currency devaluation in Venezuela will result in the remeasurement of our Bolivar denominated assets and liabilities at the new exchange rate, resulting in a one-time charge to earnings during the first quarter of 2010. The new foreign exchange regime includes a multiple exchange rate structure and at this point, the Venezuelan regulatory authorities have not provided sufficient clarity on the exchange rates to be applied to the various Bolivar and US dollar positions of our Venezuelan entity. Until more information becomes available, we will be unable to calculate the precise impact of the devaluation on our first quarter results.”
     Segment Results:
          M-I SWACO’s fourth quarter 2009 revenue totaled $1.06 billion, up 6 percent on a sequential basis and 19 percent below the comparable period in the prior year. Over 90 percent of the sequential revenue growth occurred outside of the United States with Canada, Latin America and Africa posting double-digit percentage growth. Land based revenues grew 8 percent in line with a 9 percent growth in land based rigs, and accounted for over 60 percent of the sequential revenue growth. Offshore revenues were up 5 percent as compared to the 3 percent increase in offshore rig count, reflecting strong results in Canada, Latin America, Europe and Africa.
          The Smith Oilfield segment reported revenue of $516.3 million, an increase of 2 percent from the September 2009 period and 46 percent below the comparable prior-year period. The sequential revenue increase was concentrated in the North America market, led by a 29 percent increase in the PathFinder business and double-digit gains in the fishing and remedial as well as the cased-hole wireline businesses. These increases were offset by declines in tubular sales and continued weakness in the U.S. Gulf of Mexico where borehole enlargement and other offshore services experienced lower demand. Smith Oilfield revenue outside the United States rose 2 percent, led by Smith Technologies with another strong contribution from PathFinder.
          The Distribution segment revenue totaled $410.1 million in the fourth quarter of 2009, 8 percent above the prior quarter and 48 percent below the comparable period in the prior year. The increase in revenue from the third quarter of 2009 came primarily from the energy sector, reflecting a return of North American completion activity that resulted in increased capital project spending for maintenance, repair and operating supplies. The

 


 

Company believes that the significant negative earnings impact of higher cost inventory on the distribution business operating results should abate in the coming quarter and year.
          Smith International, Inc. is one of the largest global providers of products and services used by operators during the drilling, completion and production phases of oil and natural gas development activities. The Company will host a conference call today beginning at 10:00 a.m. Central to review the quarterly results. Participants may join the conference call by dialing +1-800-233-1182 or +1-847-413-2447 for international calls, and requesting the Smith International, Inc. call hosted by John Yearwood. A replay of the conference call will also be available through Wednesday, February 3, 2010 by dialing 888-843-8996 and entering conference call identification number “25754769”. Further information on the broadcast can be found on Smith’s website at http://www.smith.com/conferencecall.
          Certain comments contained in this news release and today’s scheduled conference call concerning among other things, the Company’s outlook, financial projections and business strategies constitute “forward-looking statements” within the meaning of the federal securities laws. Whenever possible, the Company has identified these forward-looking statements by words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “project,” “should” and similar terms. The forward-looking statements are based upon management’s current expectations and beliefs and, although these statements are based upon reasonable assumptions, actual results might differ materially from expected results due to a variety of risk factors including, but not limited to, overall demand for and pricing of the Company’s products and services, general economic and business conditions, the level of oil and natural gas exploration and development activities, our global operations and global economic conditions and activity, political stability of oil-producing countries, finding and development costs of operations, decline and depletion rates for oil and natural gas wells, seasonal weather conditions, industry conditions, including IP infringement litigation, and changes in and the costs of compliance with laws or regulations, many of which are beyond the control of the Company and other risks and uncertainties detailed in our most recent form 10-K and other filings that the Company makes with the Securities and Exchange Commission. The Company assumes no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise.
          Non-GAAP Financial Measures. The Company reports its financial results in accordance with generally accepted accounting principles (“GAAP”). However, management believes that certain non-GAAP performance measures and ratios utilized for internal analysis provide financial statement users meaningful comparisons between current and prior period results, as well as important information regarding performance trends. Certain

 


 

information discussed in this press release and in the scheduled conference call could be considered non-GAAP measures. See the Supplementary Data — Schedule III in this release for the corresponding reconciliations to GAAP financial measures for the three-month periods ended December 31, 2009 and 2008 and September 30, 2009, and the twelve-month periods ended December 31, 2009 and 2008. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results.
          Financial highlights follow:

 


 

SMITH INTERNATIONAL, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(In thousands, except per share data)
(Unaudited)
                         
    Three Months Ended
    December 31,   September 30,
    2009   2008   2009
 
 
                       
Revenue
  $ 1,983,767     $ 3,056,371     $ 1,879,024  
 
 
                       
Costs and expenses:
                       
Costs of revenue
    1,454,759       2,123,189       1,379,284  
Selling, general and administrative expenses
    406,206       502,425       398,441  
 
 
                       
Total costs and expenses
    1,860,965       2,625,614       1,777,725  
 
 
                       
Operating income
    122,802       430,757       101,299  
 
                       
Interest expense
    39,471       33,051       40,479  
Interest income
    (842 )     (994 )     (581 )
 
 
                       
Income before income taxes and noncontrolling interests
    84,173       398,700       61,401  
 
                       
Income tax provision
    23,157       130,281       17,673  
 
 
                       
Net income
    61,016       268,419       43,728  
 
                       
Noncontrolling interests in net income of subsidiaries
    40,903       69,242       36,693  
 
 
                       
Net income attributable to Smith
  $ 20,113     $ 199,177     $ 7,035  
 
 
                       
Earnings per share attributable to Smith:
                       
Basic
  $ 0.09     $ 0.91     $ 0.03  
 
Diluted
  $ 0.09     $ 0.91     $ 0.03  
 
 
                       
Weighted average shares outstanding:
                       
Basic
    231,500       218,853       219,337  
 
Diluted
    232,763       219,687       220,420  
 

 


 

SMITH INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)
(Unaudited)
                 
    Year Ended December 31,
    2009   2008
 
 
               
Revenue
  $ 8,218,559     $ 10,770,838  
 
 
               
Costs and expenses:
               
Costs of revenue
    5,968,479       7,341,922  
Selling, general and administrative expenses
    1,650,997       1,786,504  
 
 
               
Total costs and expenses
    7,619,476       9,128,426  
 
 
               
Operating income
    599,083       1,642,412  
 
               
Interest expense
    150,277       89,765  
Interest income
    (2,510 )     (3,374 )
 
 
               
Income before income taxes and noncontrolling interests
    451,316       1,556,021  
 
               
Income tax provision
    139,105       505,892  
 
 
               
Net income
    312,211       1,050,129  
 
               
Noncontrolling interests in net income of subsidiaries
    163,742       282,845  
 
 
               
Net income attributable to Smith
  $ 148,469     $ 767,284  
 
 
               
Earnings per share attributable to Smith:
               
Basic
  $ 0.67     $ 3.70  
 
Diluted
  $ 0.66     $ 3.68  
 
 
               
Weighted average shares outstanding:
               
Basic
    222,353       207,400  
 
Diluted
    223,289       208,727  
 

 


 

SMITH INTERNATIONAL, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS

(In thousands)
(Unaudited)
                 
    December 31,
    2009   2008
 
 
               
Current Assets:
               
Cash and cash equivalents
  $ 988,346     $ 162,508  
Receivables, net
    1,791,498       2,253,477  
Inventories, net
    1,820,355       2,367,166  
Other current assets
    215,037       303,233  
 
Total current assets
    4,815,236       5,086,384  
 
 
               
Property, Plant and Equipment, net
    1,923,465       1,844,036  
 
               
Goodwill and Other Assets
    4,000,714       3,885,804  
 
Total assets
  $ 10,739,415     $ 10,816,224  
 
 
               
Current Liabilities:
               
Short-term borrowings
  $ 358,768     $ 1,366,296  
Accounts payable
    589,748       979,000  
Other current liabilities
    462,273       588,136  
 
Total current liabilities
    1,410,789       2,933,432  
 
 
               
Long-Term Debt
    1,814,254       1,440,525  
 
               
Other Long-Term Liabilities
    684,442       581,958  
 
               
Stockholders’ Equity(a)
    6,829,930       5,860,309  
 
Total liabilities and stockholders’ equity
  $ 10,739,415     $ 10,816,224  
 
NOTE (a): Noncontrolling interests in consolidated subsidiaries (formerly referred to as minority interests) is now reflected as a component of stockholders’ equity.

 


 

SMITH INTERNATIONAL, INC.
SUPPLEMENTARY DATA — SCHEDULE I

(In thousands)
(Unaudited)
                                         
    Three Months Ended   Year Ended
    December 31,   September 30,   December 31,
    2009   2008   2009   2009   2008
 
REVENUE DATA
                                       
 
                                       
Consolidated:
                                       
United States
  $ 743,802     $ 1,586,913     $ 714,063     $ 3,319,940     $ 5,080,710  
Canada
    167,197       227,989       145,175       638,268       851,098  
 
North America
    910,999       1,814,902       859,238       3,958,208       5,931,808  
 
Latin America
    267,825       255,203       232,433       1,003,864       987,104  
Europe/Africa
    533,672       630,233       494,963       2,079,139       2,569,803  
Middle East/Asia
    271,271       356,033       292,390       1,177,348       1,282,123  
 
Non-North America
    1,072,768       1,241,469       1,019,786       4,260,351       4,839,030  
 
Total
  $ 1,983,767     $ 3,056,371     $ 1,879,024     $ 8,218,559     $ 10,770,838  
 
 
                                       
Non-Distribution:
                                       
 
North America
  $ 520,703     $ 1,049,465     $ 501,207     $ 2,276,869     $ 3,319,130  
 
Latin America
    262,925       248,952       229,827       987,137       956,845  
Europe/Africa
    525,721       614,825       485,123       2,038,306       2,504,024  
Middle East/Asia
    264,333       348,958       284,329       1,147,076       1,252,140  
 
Non-North America
    1,052,979       1,212,735       999,279       4,172,519       4,713,009  
 
Total
  $ 1,573,682     $ 2,262,200     $ 1,500,486     $ 6,449,388     $ 8,032,139  
 
 
                                       
SEGMENT DATA (b)
                                       
 
                                       
Revenue:
                                       
M-I SWACO
  $ 1,057,353     $ 1,304,883     $ 994,634     $ 4,224,340     $ 5,183,335  
Smith Oilfield
    516,329       957,317       505,852       2,225,048       2,848,804  
 
Subtotal
    1,573,682       2,262,200       1,500,486       6,449,388       8,032,139  
 
Distribution
    410,085       794,171       378,538       1,769,171       2,738,699  
 
Total
  $ 1,983,767     $ 3,056,371     $ 1,879,024     $ 8,218,559     $ 10,770,838  
 
 
                                       
Operating Income:
                                       
M-I SWACO
  $ 129,205     $ 202,539     $ 118,317     $ 516,355     $ 839,647  
Smith Oilfield
    39,058       232,788       36,618       229,063       746,826  
Subtotal
    168,263       435,327       154,935       745,418       1,586,473  
Distribution
    (18,729 )     52,042       (20,887 )     (33,894 )     180,178  
General corporate
    (26,732 )     (56,612 )     (32,749 )     (112,441 )     (124,239 )
 
Total
  $ 122,802     $ 430,757     $ 101,299     $ 599,083     $ 1,642,412  
 
NOTE (b): During 2008, the Company revised its segment reporting in connection with the inclusion of the W-H Energy Services operations to reflect three segments: M-I SWACO, Smith Oilfield and Distribution. In connection with this change, the Company no longer allocates corporate costs to the operating segments. All periods shown have been recast to conform to the current segment reporting structure.

 


 

SMITH INTERNATIONAL, INC.
SUPPLEMENTARY DATA — SCHEDULE II

(In thousands)
(Unaudited)
                                         
    Three Months Ended   Year Ended
    December 31,   September 30,   December 31,
    2009   2008   2009   2009   2008
 
OTHER DATA(c)
                                       
 
                                       
Operating Income:
                                       
Smith ownership interest
  $ 72,723     $ 345,273     $ 55,309     $ 394,121     $ 1,296,144  
Noncontrolling ownership interest
    50,079       85,484       45,990       204,962       346,268  
 
Total
  $ 122,802     $ 430,757     $ 101,299     $ 599,083     $ 1,642,412  
 
 
                                       
Depreciation and Amortization:
                                       
Smith ownership interest
  $ 78,230     $ 76,432     $ 76,837     $ 312,097     $ 212,973  
Noncontrolling ownership interest
    13,522       13,263       13,462       52,761       50,470  
 
Total
  $ 91,752     $ 89,695     $ 90,299     $ 364,858     $ 263,443  
 
 
                                       
Gross Capital Spending:
                                       
Smith ownership interest
  $ 99,054     $ 145,036     $ 71,805     $ 319,163     $ 356,482  
Noncontrolling ownership interest
    16,906       30,025       13,384       51,716       86,403  
 
Total
  $ 115,960     $ 175,061     $ 85,189     $ 370,879     $ 442,885  
 
 
                                       
Net Capital Spending (d):
                                       
Smith ownership interest
  $ 80,661     $ 117,927     $ 57,408     $ 249,518     $ 287,401  
Noncontrolling ownership interest
    12,565       29,106       12,436       44,581       82,373  
 
Total
  $ 93,226     $ 147,033     $ 69,844     $ 294,099     $ 369,774  
 
NOTE (c): The Company derives a significant portion of its revenue and earnings from M-I SWACO and other majority-owned operations. Consolidated operating income, depreciation and amortization and capital spending amounts have been separated between the Company’s portion and the noncontrolling interests’ portion in order to aid in analyzing the Company’s financial results.
NOTE (d): Net capital spending reflects the impact of proceeds from lost-in-hole and fixed asset equipment sales.

 


 

SMITH INTERNATIONAL, INC.
SUPPLEMENTARY DATA — SCHEDULE III
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)
(Unaudited)
                                         
    Three Months Ended   Year Ended
    December 31,   September 30,   December 31,
    2009   2008   2009   2009   2008
 
Operating Income :
                                       
GAAP Consolidated Basis
  $ 122,802     $ 430,757     $ 101,299     $ 599,083     $ 1,642,412  
 
                                       
Add Back Charges:
                                       
M-I SWACO
                2,796       25,080       4,000  
Smith Oilfield
                4,465       25,417        
Distribution
                443       2,359       731  
General Corporate
          29,881       5,345       7,986       29,881  
 
Non-GAAP Consolidated Basis
  $ 122,802     $ 460,638     $ 114,348     $ 659,925     $ 1,677,024  
 
 
                                       
Net Income Attributable to Smith :
                                       
GAAP Consolidated Basis
  $ 20,113     $ 199,177     $ 7,035     $ 148,469     $ 767,284  
 
                                       
Add Back Charges:
                                       
Severance-related and facility closure costs
                7,753       31,415        
Derivative contract-related loss
          19,423             1,612       19,423  
Hurricane-related costs
                            2,035  
 
Non-GAAP Consolidated Basis
  $ 20,113     $ 218,600     $ 14,788     $ 181,496     $ 788,742  
 
 
                                       
Diluted Earnings per Share :
                                       
GAAP Consolidated Basis
  $ 0.09     $ 0.91     $ 0.03     $ 0.66     $ 3.68  
 
                                       
Add Back Charges:
                                       
M-I SWACO
                0.01       0.04       0.01  
Smith Oilfield
                0.01       0.08        
Distribution
                      0.01        
General Corporate
          0.09       0.02       0.02       0.09  
 
Non-GAAP Consolidated Basis
  $ 0.09     $ 1.00     $ 0.07     $ 0.81     $ 3.78  
 
NOTE: Management believes that it is important to highlight certain charges included within operating income to assist financial statement users with comparisons between current and prior period results. During the three-month period ended September 30, 2009 and the year ended December 31, 2009 the Company incurred approximately $13.0 million and $56.0 million, respectively, in severance-related costs, primarily reflecting reductions in North American personnel levels. The year ended December 31, 2009 also included other charges of $2.3 million associated with facility closures and $2.5 million associated with the settlement of an interest rate derivative contract. The three-month and twelve-month periods ended December 31, 2008 include a $29.9 million loss on an interest rate derivative contract. For the year ended December 31, 2008, the Company also incurred hurricane-related charges of $4.7 million.

 

-----END PRIVACY-ENHANCED MESSAGE-----