![](https://menafn.com//includes/img/error-logo-left.png)
Weatherford Announces Fourth Quarter And Full Year 2024 Results
Three Months Ended | Variance | Twelve Months Ended | Variance | ||||||||||||||||||||||||||
($ in Millions) | Dec 31, 2024 | Sep 30, 2024 | Dec 31, 2023 | Seq. | YoY | Dec 31, 2024 | Dec 31, 2023 | YoY | |||||||||||||||||||||
Revenue | $ | 398 | $ | 435 | $ | 382 | (9 | )% | 4 | % | $ | 1,682 | $ | 1,536 | 10 | % | |||||||||||||
Segment Adjusted EBITDA | $ | 96 | $ | 111 | $ | 97 | (14 | )% | (1 | )% | $ | 467 | $ | 422 | 11 | % | |||||||||||||
Segment Adj EBITDA Margin | 24.1 | % | 25.5 | % | 25.4 | % | (140) | bps | (127) | bps | 27.8 | % | 27.5 | % | 29 | bps |
Fourth quarter 2024 DRE revenue of $398 million decreased by $37 million, or 9% sequentially, primarily from lower activity in Latin America, partly offset by higher international Wireline activity. Year-over-year DRE revenues increased by $16 million, or 4%, primarily from higher activity in North America and higher international Wireline activity, partly offset by lower activity in Latin America.
Fourth quarter 2024 DRE segment adjusted EBITDA of $96 million decreased by $15 million, or 14% sequentially, primarily driven by lower activity in Latin America, partly offset by higher international Wireline activity. Year-over-year DRE segment adjusted EBITDA decreased by $1 million, or 1%, primarily due to lower activity in Latin America, partly offset by improved performance in Middle East/North Africa/Asia.
Full year 2024 DRE revenues of $1,682 million increased by $146 million, or 10% compared to 2023, as higher Wireline and Drilling-related services activity were partly offset by lower Drilling Services in Latin America.
Full year 2024 DRE segment adjusted EBITDA of $467 million increased by $45 million, or 11% compared to 2023, as higher MPD and Wireline activity were partly offset by lower activity in Latin America.
Well Construction and Completions (“WCC”)
Three Months Ended | Variance | Twelve Months Ended | Variance | ||||||||||||||||||||||||||
($ in Millions) | Dec 31, 2024 | Sep 30, 2024 | Dec 31, 2023 | Seq. | YoY | Dec 31, 2024 | Dec 31, 2023 | YoY | |||||||||||||||||||||
Revenue | $ | 505 | $ | 509 | $ | 480 | (1 | )% | 5 | % | $ | 1,976 | $ | 1,800 | 10 | % | |||||||||||||
Segment Adjusted EBITDA | $ | 148 | $ | 151 | $ | 131 | (2 | )% | 13 | % | $ | 564 | $ | 455 | 24 | % | |||||||||||||
Segment Adj EBITDA Margin | 29.3 | % | 29.7 | % | 27.3 | % | (36) | bps | 202 | bps | 28.5 | % | 25.3 | % | 326 | bps |
Fourth quarter 2024 WCC revenue of $505 million decreased by $4 million, or 1% sequentially, primarily due to lower activity in Europe/Sub-Sahara Africa/Russia, partly offset by higher Completions and TRS activity in Middle East/North Africa/Asia. Year-over-year WCC revenues increased by $25 million, or 5%, primarily due to higher activity in Middle East/North Africa/Asia and higher Liner Hangers and Well Services activity in Latin America, partly offset by lower activity in North America.
Fourth quarter 2024 WCC segment adjusted EBITDA of $148 million decreased by $3 million, or 2% sequentially, primarily due to lower activity in Europe/Sub-Sahara Africa/Russia, partly offset by higher Completions and TRS activity in Middle East/North Africa/Asia. Year-over-year WCC segment adjusted EBITDA increased by $17 million, or 13%, primarily due to higher activity in Middle East/North Africa/Asia, partly offset by lower activity in Europe/Sub-Sahara Africa/Russia.
Full year 2024 WCC revenues of $1,976 million increased by $176 million, or 10% compared to 2023, primarily from higher activity in Middle East/North Africa/Asia and Latin America, partly offset by lower activity in North America.
Full year 2024 WCC segment adjusted EBITDA of $564 million increased by $109 million, or 24% compared to 2023, primarily due to improved fall through in major product lines across all geographies.
Production and Intervention (“PRI”)
Three Months Ended | Variance | Twelve Months Ended | Variance | ||||||||||||||||||||||||||
($ in Millions) | Dec 31, 2024 | Sep 30, 2024 | Dec 31, 2023 | Seq. | YoY | Dec 31, 2024 | Dec 31, 2023 | YoY | |||||||||||||||||||||
Revenue | $ | 364 | $ | 371 | $ | 386 | (2 | )% | (6 | )% | $ | 1,452 | $ | 1,472 | (1 | )% | |||||||||||||
Segment Adjusted EBITDA | $ | 78 | $ | 83 | $ | 88 | (6 | )% | (11 | )% | $ | 319 | $ | 323 | (1 | )% | |||||||||||||
Segment Adj EBITDA Margin | 21.4 | % | 22.4 | % | 22.8 | % | (94) | bps | (137) | bps | 22.0 | % | 21.9 | % | 3 | bps |
Fourth quarter 2024 PRI revenue of $364 million decreased by $7 million, or 2% sequentially, primarily due to lower activity in Latin America and lower Intervention Services and Drilling Tools (ISDT) activity in Europe/Sub-Sahara Africa/Russia and North America. Year-over-year PRI revenue decreased by $22 million, or 6%, as lower activity in Middle East/North Africa/Asia and Latin America was partly offset by higher Artificial Lift activity in North America.
Fourth quarter 2024 PRI segment adjusted EBITDA of $78 million, decreased by $5 million, or 6% sequentially, primarily from lower activity in Latin America and lower ISDT activity in Europe/Sub-Sahara Africa/Russia and North America, partly offset by higher Artificial Lift activity in Middle East/North Africa/Asia. Year-over-year PRI segment adjusted EBITDA decreased by $10 million, or 11% year-over-year, primarily due to lower activity in Latin America and Europe/Sub-Sahara Africa/Russia, partly offset by better ISDT and Artificial Lift fall through in North America.
Full year 2024 PRI revenues of $1,452 million decreased by $20 million, or 1% compared to 2023, primarily due to lower international Pressure Pumping and Digital Solutions activity, partly offset by higher ISDT activity in Europe/Sub-Sahara Africa/Russia and Middle East/North Africa/Asia.
Full year 2024 PRI segment adjusted EBITDA of $319 million decreased by $4 million, or 1% compared to 2023, as lower activity in international Pressure Pumping and Digital Solutions was partly offset by improved performance in Artificial Lift.
Revenue by Geography
Three Months Ended | Variance | Twelve Months Ended | Variance | |||||||||||||||||||||
($ in Millions) | Dec 31, 2024 | Sep 30, 2024 | Dec 31, 2023 | Seq. | YoY | Dec 31, 2024 | Dec 31, 2023 | YoY | ||||||||||||||||
North America | $ | 261 | $ | 266 | $ | 248 | (2 | )% | 5 | % | $ | 1,046 | $ | 1,068 | (2 | )% | ||||||||
International | $ | 1,080 | $ | 1,143 | $ | 1,114 | (6 | )% | (3 | )% | $ | 4,467 | $ | 4,067 | 10 | % | ||||||||
Latin America | 312 | 358 | 342 | (13 | )% | (9 | )% | 1,393 | 1,387 | - | % | |||||||||||||
Middle East/North Africa/Asia | 542 | 542 | 547 | - | % | (1 | )% | 2,123 | 1,815 | 17 | % | |||||||||||||
Europe/Sub-Sahara Africa/Russia | 226 | 243 | 225 | (7 | )% | - | % | 951 | 865 | 10 | % | |||||||||||||
Total Revenue | $ | 1,341 | $ | 1,409 | $ | 1,362 | (5 | )% | (2 | )% | $ | 5,513 | $ | 5,135 | 7 | % |
North America
Fourth quarter 2024 North America revenue of $261 million decreased by $5 million, or 2% sequentially, primarily due to activity decreases in the North and South regions, partly offset by activity increase offshore in the Gulf of Mexico. Year-over-year, North America increased by $13 million, or 5%, primarily from higher Artificial Lift and Wireline activity, partly offset by a decrease in activity across the WCC segment.
Full year 2024 North America revenue of $1,046 million decreased by $22 million, or 2%, compared to 2023, primarily due to lower activity in the WCC and PRI segments, partly offset by higher Wireline activity.
International
Fourth quarter 2024 international revenue of $1,080 million decreased 6% sequentially and decreased 3% year-over-year, and full year 2024 international revenue of $4,467 million increased 10%, compared to 2023.
Fourth quarter 2024 Latin America revenue of $312 million decreased by $46 million, or 13% sequentially, primarily due to lower Drilling-related Services, partly offset by higher Liner Hangers activity. Year-over-year, Latin America revenue decreased by $30 million, primarily due to lower activity in the DRE and PRI segments, partly offset by higher activity in Liner Hangers and Well Services.
Full year 2024 Latin America revenue of $1,393 million was largely flat, compared to 2023.
Fourth quarter 2024 revenue of $542 million in Middle East/North Africa/Asia was flat sequentially, as higher activity from Completions and Artificial Lift were largely offset by lower MPD and Integrated Services & Projects. Year-over-year, the Middle East/North Africa/Asia revenue decreased by $5 million, or 1%, primarily due to lower activity in the PRI segment, partly offset by higher Drilling-related services and Completions activity.
Full year 2024 revenue of $2,123 million in Middle East/North Africa/Asia increased by $308 million, or 17%, compared to 2023, mainly due to increased activity in the DRE and WCC segments, partly offset by lower activity in Digital Solutions, Artificial Lift and Pressure Pumping.
Fourth quarter 2024 Europe/Sub-Sahara Africa/Russia revenue of $226 million decreased by $17 million, or 7%, sequentially, mainly driven by lower Completions and ISDT activity, partly offset by higher Wireline activity. Year-over-year Europe/Sub-Sahara Africa/Russia revenue was largely flat due to increased activity in the DRE segment, largely offset by lower activity in the WCC and PRI segments.
Full year 2024 Europe/Sub-Sahara Africa/Russia revenue of $951 million increased by $86 million, or 10% compared to 2023, due to increased activity in the DRE and WCC segments, partly offset by lower Pressure Pumping and Artificial Lift activity.
About Weatherford
Weatherford delivers innovative energy services that integrate proven technologies with advanced digitalization to create sustainable offerings for maximized value and return on investment. Our world-class experts partner with customers to optimize their resources and realize the full potential of their assets. Operators choose us for strategic solutions that add efficiency, flexibility, and responsibility to any energy operation. The Company conducts business in approximately 75 countries and has approximately 19,000 team members representing more than 110 nationalities and 330 operating locations. Visit weatherford.com for more information and connect with us on social media.
Conference Call Details
Weatherford will host a conference call on Thursday, February 6, 2025, to discuss the Company's results for the fourth quarter ended December 31, 2024. The conference call will begin at 8:30 a.m. Eastern Time (7:30 a.m. Central Time).
Listeners are encouraged to download the accompanying presentation slides which will be available in the investor relations section of the Company's website.
Listeners can participate in the conference call via a live webcast at or by dialing +1 877-328-5344 (within the U.S.) or +1 412-902-6762 (outside of the U.S.) and asking for the Weatherford conference call. Participants should log in or dial in approximately 10 minutes prior to the start of the call.
A telephonic replay of the conference call will be available until February 20, 2025, at 5:00 p.m. Eastern Time. To access the replay, please dial +1 877-344-7529 (within the U.S.) or +1 412-317-0088 (outside of the U.S.) and reference conference number 9530137. A replay and transcript of the earnings call will also be available in the investor relations section of the Company's website.
Contacts
For Investors:
Luke Lemoine
Senior Vice President, Corporate Development & Investor Relations
+1 713-836-7777
...
For Media:
Kelley Hughes
Senior Director, Communications & Employee Engagement
...
Forward-Looking Statements
This news release contains projections and forward-looking statements concerning, among other things, the Company's quarterly and full-year revenues, adjusted EBITDA*, adjusted EBITDA margin*, adjusted free cash flow*, net leverage*, shareholder return program, forecasts or expectations regarding business outlook, prospects for its operations, capital expenditures, expectations regarding future financial results, and are also generally identified by the words“believe,”“project,”“expect,”“anticipate,”“estimate,”“outlook,”“budget,”“intend,”“strategy,”“plan,”“guidance,”“may,”“should,”“could,”“will,”“would,”“will be,”“will continue,”“will likely result,” and similar expressions, although not all forward-looking statements contain these identifying words. Such statements are based upon the current beliefs of Weatherford's management and are subject to significant risks, assumptions, and uncertainties. Should one or more of these risks or uncertainties materialize, or underlying assumptions prove incorrect, actual results may vary materially from those indicated in our forward-looking statements. Readers are cautioned that forward-looking statements are only predictions and may differ materially from actual future events or results, based on factors including but not limited to: global political disturbances, war, terrorist attacks, changes in global trade policies and tariffs, weak local economic conditions and international currency fluctuations; general global economic repercussions related to U.S. and global inflationary pressures and potential recessionary concerns; various effects from conflicts in the Middle East and the Russia Ukraine conflict, including, but not limited to, nationalization of assets, extended business interruptions, sanctions, treaties and regulations imposed by various countries, associated operational and logistical challenges, and impacts to the overall global energy supply; cybersecurity issues; our ability to comply with, and respond to, climate change, environmental, social and governance and other sustainability initiatives and future legislative and regulatory measures both globally and in specific geographic regions; the potential for a resurgence of a pandemic in a given geographic area and related disruptions to our business, employees, customers, suppliers and other partners; the price and price volatility of, and demand for, oil and natural gas; the macroeconomic outlook for the oil and gas industry; our ability to generate cash flow from operations to fund our operations; our ability to effectively and timely adapt our technology portfolio, products and services to remain competitive, and to address and participate in changes to the market demands, including for the transition to alternate sources of energy such as geothermal, carbon capture and responsible abandonment, including our digitalization efforts; our ability to effectively execute our capital allocation framework; our ability to return capital to shareholders, including those related to the timing and amounts (including any plans or commitments in respect thereof) of any dividends and share repurchases; and the realization of additional cost savings and operational efficiencies.
These risks and uncertainties are more fully described in Weatherford's reports and registration statements filed with the Securities and Exchange Commission, including the risk factors described in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Accordingly, you should not place undue reliance on any of the Company's forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.
*Non-GAAP - refer to the section titled Non-GAAP Financial Measures Defined and GAAP to Non-GAAP Financial Measures Reconciled
Weatherford International plc | ||||||||||||||||||||
Selected Statements of Operations (Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
($ in Millions, Except Per Share Amounts) | December 31, 2024 | September 30, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||||||||||||
Revenues: | ||||||||||||||||||||
DRE Revenues | $ | 398 | $ | 435 | $ | 382 | $ | 1,682 | $ | 1,536 | ||||||||||
WCC Revenues | 505 | 509 | 480 | 1,976 | 1,800 | |||||||||||||||
PRI Revenues | 364 | 371 | 386 | 1,452 | 1,472 | |||||||||||||||
All Other | 74 | 94 | 114 | 403 | 327 | |||||||||||||||
Total Revenues | 1,341 | 1,409 | 1,362 | 5,513 | 5,135 | |||||||||||||||
Operating Income: | ||||||||||||||||||||
DRE Segment Adjusted EBITDA[1] | $ | 96 | $ | 111 | $ | 97 | $ | 467 | $ | 422 | ||||||||||
WCC Segment Adjusted EBITDA[1] | 148 | 151 | 131 | 564 | 455 | |||||||||||||||
PRI Segment Adjusted EBITDA[1] | 78 | 83 | 88 | 319 | 323 | |||||||||||||||
All Other[2] | 11 | 23 | 13 | 84 | 38 | |||||||||||||||
Corporate[2] | (7 | ) | (13 | ) | (8 | ) | (52 | ) | (52 | ) | ||||||||||
Depreciation and Amortization | (83 | ) | (89 | ) | (83 | ) | (343 | ) | (327 | ) | ||||||||||
Share-based Compensation | (10 | ) | (10 | ) | (9 | ) | (45 | ) | (35 | ) | ||||||||||
Other Charges | (35 | ) | (13 | ) | (13 | ) | (56 | ) | (4 | ) | ||||||||||
Operating Income | 198 | 243 | 216 | 938 | 820 | |||||||||||||||
Other Expense: | ||||||||||||||||||||
Interest Expense, Net of Interest Income of $12, $13, $12, $56 and $59 | (25 | ) | (24 | ) | (31 | ) | (102 | ) | (123 | ) | ||||||||||
Loss on Blue Chip Swap Securities | - | - | - | (10 | ) | (57 | ) | |||||||||||||
Other Expense, Net | (4 | ) | (41 | ) | (36 | ) | (87 | ) | - | (134 | ) | |||||||||
Income Before Income Taxes | 169 | 178 | 149 | 739 | 506 | |||||||||||||||
Income Tax Provision | (45 | ) | (12 | ) | (2 | ) | (189 | ) | (57 | ) | ||||||||||
Net Income | 124 | 166 | 147 | 550 | 449 | |||||||||||||||
Net Income Attributable to Noncontrolling Interests | 12 | 9 | 7 | 44 | 32 | |||||||||||||||
Net Income Attributable to Weatherford | $ | 112 | $ | 157 | $ | 140 | $ | 506 | $ | 417 | ||||||||||
Basic Income Per Share | $ | 1.54 | $ | 2.14 | $ | 1.94 | $ | 6.93 | $ | 5.79 | ||||||||||
Basic Weighted Average Shares Outstanding | 72.6 | 73.2 | 72.1 | 73.0 | 71.9 | |||||||||||||||
Diluted Income Per Share[3] | $ | 1.50 | $ | 2.06 | $ | 1.90 | $ | 6.75 | $ | 5.66 | ||||||||||
Diluted Weighted Average Shares Outstanding | 74.5 | 75.2 | 73.9 | 74.9 | 73.7 | |||||||||||||||
[1] | Segment adjusted EBITDA is our primary measure of segment profitability under U.S. GAAP ASC 280“Segment Reporting” and represents segment earnings before interest, taxes, depreciation, amortization, share-based compensation and other adjustments. Research and development expenses are included in segment adjusted EBITDA. | |
[2] | All Other includes results from non-core business activities (including integrated services and projects), and Corporate includes overhead support and centrally managed or shared facilities costs. All Other and Corporate do not individually meet the criteria for segment reporting. | |
[3] | Included the maximum potentially dilutive shares contingently issuable for an acquisition consideration during the three months ended September 30, 2024, the value of which was adjusted out of Net Income Attributable to Weatherford in calculating diluted income per share. |
Weatherford International plc | |||||
Selected Balance Sheet Data (Unaudited) | |||||
($ in Millions) | December 31, 2024 | December 31, 2023 | |||
Assets: | |||||
Cash and Cash Equivalents | $ | 916 | $ | 958 | |
Restricted Cash | 59 | 105 | |||
Accounts Receivable, Net | 1,261 | 1,216 | |||
Inventories, Net | 880 | 788 | |||
Property, Plant and Equipment, Net | 1,061 | 957 | |||
Intangibles, Net | 325 | 370 | |||
Liabilities: | |||||
Accounts Payable | 792 | 679 | |||
Accrued Salaries and Benefits | 302 | 387 | |||
Current Portion of Long-term Debt | 17 | 168 | |||
Long-term Debt | 1,617 | 1,715 | |||
Shareholders' Equity: | |||||
Total Shareholders' Equity | 1,283 | 922 | |||
Weatherford International plc | ||||||||||||||||||||
Selected Cash Flows Information (Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
($ in Millions) | December 31, 2024 | September 30, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||||||||||||
Cash Flows From Operating Activities: | ||||||||||||||||||||
Net Income | $ | 124 | $ | 166 | $ | 147 | $ | 550 | $ | 449 | ||||||||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||||||||||||||
Depreciation and Amortization | 83 | 89 | 83 | 343 | 327 | |||||||||||||||
Foreign Exchange Losses (Gain) | (2 | ) | 35 | 43 | 56 | 116 | ||||||||||||||
Loss on Blue Chip Swap Securities | - | - | - | 10 | 57 | |||||||||||||||
Gain on Disposition of Assets | (2 | ) | (1 | ) | - | (35 | ) | (11 | ) | |||||||||||
Deferred Income Tax Provision (Benefit) | - | (19 | ) | (19 | ) | 8 | (86 | ) | ||||||||||||
Share-Based Compensation | 10 | 10 | 9 | 45 | 35 | |||||||||||||||
Changes in Accounts Receivable, Inventory, Accounts Payable and Accrued Salaries and Benefits | 24 | 30 | 151 | (120 | ) | (84 | ) | |||||||||||||
Other Changes, Net | 12 | (48 | ) | (39 | ) | (65 | ) | 29 | ||||||||||||
Net Cash Provided By Operating Activities | 249 | 262 | 375 | 792 | 832 | |||||||||||||||
Cash Flows From Investing Activities: | ||||||||||||||||||||
Capital Expenditures for Property, Plant and Equipment | (100 | ) | (78 | ) | (67 | ) | (299 | ) | (209 | ) | ||||||||||
Proceeds from Disposition of Assets | 13 | - | 7 | 31 | 28 | |||||||||||||||
Purchases of Blue Chip Swap Securities | - | - | - | (50 | ) | (110 | ) | |||||||||||||
Proceeds from Sales of Blue Chip Swap Securities | - | - | - | 40 | 53 | |||||||||||||||
Business Acquisitions, Net of Cash Acquired | - | (15 | ) | - | (51 | ) | (4 | ) | ||||||||||||
Other Investing Activities | 1 | 1 | (71 | ) | 36 | (47 | ) | |||||||||||||
Net Cash Used In Investing Activities | (86 | ) | (92 | ) | (131 | ) | (293 | ) | (289 | ) | ||||||||||
Cash Flows From Financing Activities: | ||||||||||||||||||||
Repayments of Long-term Debt | (23 | ) | (5 | ) | (80 | ) | (287 | ) | (386 | ) | ||||||||||
Distributions to Noncontrolling Interests | (20 | ) | (10 | ) | (31 | ) | (39 | ) | (52 | ) | ||||||||||
Tax Remittance on Equity Awards | (22 | ) | - | (2 | ) | (31 | ) | (56 | ) | |||||||||||
Share Repurchases | (49 | ) | (50 | ) | - | (99 | ) | - | ||||||||||||
Dividends Paid | (18 | ) | (18 | ) | - | (36 | ) | - | ||||||||||||
Other Financing Activities | (1 | ) | (6 | ) | (13 | ) | (19 | ) | (20 | ) | ||||||||||
Net Cash Used In Financing Activities | $ | (133 | ) | $ | (89 | ) | $ | (126 | ) | $ | (511 | ) | $ | (514 | ) |
Weatherford International plc |
Non-GAAP Financial Measures Defined (Unaudited) |
We report our financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, Weatherford's management believes that certain non-GAAP financial measures (as defined under the SEC's Regulation G and Item 10(e) of Regulation S-K) may provide users of this financial information additional meaningful comparisons between current results and results of prior periods and comparisons with peer companies. The non-GAAP amounts shown in the following tables should not be considered as substitutes for results reported in accordance with GAAP but should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Adjusted EBITDA* - Adjusted EBITDA* is a non-GAAP measure and represents consolidated income before interest expense, net, income taxes, depreciation and amortization expense, and excludes, among other items, restructuring charges, share-based compensation expense, as well as other charges and credits. Management believes adjusted EBITDA* is useful to assess and understand normalized operating performance and trends. Adjusted EBITDA* should be considered in addition to, but not as a substitute for consolidated net income and should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Adjusted EBITDA Margin* - Adjusted EBITDA margin* is a non-GAAP measure which is calculated by dividing consolidated adjusted EBITDA* by consolidated revenues. Management believes adjusted EBITDA margin* is useful to assess and understand normalized operating performance and trends. Adjusted EBITDA margin* should be considered in addition to, but not as a substitute for consolidated net income margin and should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Adjusted Free Cash Flow* - Adjusted Free Cash Flow* is a non-GAAP measure and represents cash flows provided by (used in) operating activities, less capital expenditures plus proceeds from the disposition of assets. Management believes adjusted free cash flow* is useful to understand our performance at generating cash and demonstrates our discipline around the use of cash. Adjusted free cash flow* should be considered in addition to, but not as a substitute for cash flows provided by operating activities and should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
Net Debt* - Net Debt* is a non-GAAP measure that is calculated taking short and long-term debt less cash and cash equivalents and restricted cash. Management believes the net debt* is useful to assess the level of debt in excess of cash and cash and equivalents as we monitor our ability to repay and service our debt. Net debt* should be considered in addition to, but not as a substitute for overall debt and total cash and should be viewed in addition to the Company's results prepared in accordance with GAAP.
Net Leverage* - Net Leverage* is a non-GAAP measure which is calculated by dividing by taking net debt* divided by adjusted EBITDA* for the trailing 12 months. Management believes the net leverage* is useful to understand our ability to repay and service our debt. Net leverage* should be considered in addition to, but not as a substitute for the individual components of above defined net debt* divided by consolidated net income attributable to Weatherford and should be viewed in addition to the Company's reported results prepared in accordance with GAAP.
*Non-GAAP - as defined above and reconciled to the GAAP measures in the section titled GAAP to Non-GAAP Financial Measures Reconciled
Weatherford International plc | ||||||||||||||||||||
GAAP to Non-GAAP Financial Measures Reconciled (Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
($ in Millions, Except Margin in Percentages) | December 31, 2024 | September 30, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||||||||||||
Revenues | $ | 1,341 | $ | 1,409 | $ | 1,362 | $ | 5,513 | $ | 5,135 | ||||||||||
Net Income Attributable to Weatherford | $ | 112 | $ | 157 | $ | 140 | $ | 506 | $ | 417 | ||||||||||
Net Income Margin | 8.4 | % | 11.1 | % | 10.3 | % | 9.2 | % | 8.1 | % | ||||||||||
Adjusted EBITDA* | $ | 326 | $ | 355 | $ | 321 | $ | 1,382 | $ | 1,186 | ||||||||||
Adjusted EBITDA Margin* | 24.3 | % | 25.2 | % | 23.6 | % | 25.1 | % | 23.1 | % | ||||||||||
Net Income Attributable to Weatherford | $ | 112 | $ | 157 | $ | 140 | $ | 506 | $ | 417 | ||||||||||
Net Income Attributable to Noncontrolling Interests | 12 | 9 | 7 | 44 | 32 | |||||||||||||||
Income Tax Provision | 45 | 12 | 2 | 189 | 57 | |||||||||||||||
Interest Expense, Net of Interest Income of $12, $13, $12, $56 and $59 | 25 | 24 | 31 | 102 | 123 | |||||||||||||||
Loss on Blue Chip Swap Securities | - | - | - | 10 | 57 | |||||||||||||||
Other Expense, Net | 4 | 41 | 36 | 87 | 134 | |||||||||||||||
Operating Income | 198 | 243 | 216 | 938 | 820 | |||||||||||||||
Depreciation and Amortization | 83 | 89 | 83 | 343 | 327 | |||||||||||||||
Other Charges[1] | 35 | 13 | 13 | 56 | 4 | |||||||||||||||
Share-Based Compensation | 10 | 10 | 9 | 45 | 35 | |||||||||||||||
Adjusted EBITDA* | $ | 326 | $ | 355 | $ | 321 | $ | 1,382 | $ | 1,186 | ||||||||||
Net Cash Provided By Operating Activities | $ | 249 | $ | 262 | $ | 375 | $ | 792 | $ | 832 | ||||||||||
Capital Expenditures for Property, Plant and Equipment | (100 | ) | (78 | ) | (67 | ) | (299 | ) | (209 | ) | ||||||||||
Proceeds from Disposition of Assets | 13 | - | 7 | 31 | 28 | |||||||||||||||
Adjusted Free Cash Flow* | $ | 162 | $ | 184 | $ | 315 | $ | 524 | $ | 651 |
[1] | Other charges in the three and twelve months ended December 31, 2024, primarily included severance and restructuring costs and fees to third-party financial institutions related to collections of certain receivables from our largest customer in Mexico. | |
*Non-GAAP - as reconciled to the GAAP measures above and defined in the section titled Non-GAAP Financial Measures Defined
Weatherford International plc | ||||||||||
GAAP to Non-GAAP Financial Measures Reconciled Continued (Unaudited) | ||||||||||
($ in Millions) | December 31, 2024 | September 30, 2024 | December 31, 2023 | |||||||
Current Portion of Long-term Debt | $ | 17 | $ | 21 | $ | 168 | ||||
Long-term Debt | 1,617 | 1,627 | 1,715 | |||||||
Total Debt | $ | 1,634 | $ | 1,648 | $ | 1,883 | ||||
Cash and Cash Equivalents | $ | 916 | $ | 920 | $ | 958 | ||||
Restricted Cash | 59 | 58 | 105 | |||||||
Total Cash | $ | 975 | $ | 978 | $ | 1,063 | ||||
Components of Net Debt | ||||||||||
Current Portion of Long-term Debt | $ | 17 | $ | 21 | $ | 168 | ||||
Long-term Debt | 1,617 | 1,627 | 1,715 | |||||||
Less: Cash and Cash Equivalents | 916 | 920 | 958 | |||||||
Less: Restricted Cash | 59 | 58 | 105 | |||||||
Net Debt* | $ | 659 | $ | 670 | $ | 820 | ||||
Net Income for trailing 12 months | $ | 506 | $ | 534 | $ | 417 | ||||
Adjusted EBITDA* for trailing 12 months | $ | 1,382 | $ | 1,377 | $ | 1,186 | ||||
Net Leverage* (Net Debt*/Adjusted EBITDA*) | 0.48 | x | 0.49 | x | 0.69 | x | ||||
*Non-GAAP - as reconciled to the GAAP measures above and defined in the section titled Non-GAAP Financial Measures Defined
![](https://ml.globenewswire.com/media/Y2UwMWQyOTgtYzFhNS00ZTBmLWFiYzYtMmViYzdlN2M4YTk2LTEwMTg1MTk=/tiny/Weatherford-International-LLC.png)
![](https://menafn.com/updates/provider/GlobeNewsWire-Nasdaq.gif)
Legal Disclaimer:
MENAFN provides the information “as is” without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the provider above.
Most popular stories
Market Research
![Market Research](/Updates/Alliance.png)
- Manuka Honey Market Report 2024, Industry Growth, Size, Share, Top Compan...
- Modular Kitchen Market 2024, Industry Growth, Share, Size, Key Players An...
- Acrylamide Production Cost Analysis Report: A Comprehensive Assessment Of...
- Fish Sauce Market 2024, Industry Trends, Growth, Demand And Analysis Repo...
- Australia Foreign Exchange Market Size, Growth, Industry Demand And Forec...
- Cold Pressed Oil Market Trends 2024, Leading Companies Share, Size And Fo...
- Pasta Sauce Market 2024, Industry Growth, Share, Size, Key Players Analys...
Comments
No comment