(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
, | , | ||||||||||||||||||||||
(Address of principal executive offices) | (Zip Code) |
N/A | ||||||||||||||
(Former Name or Former Address, if Changed Since Last Report) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Item 2.02 | Results of Operations and Financial Condition. |
Item 7.01 | Regulation FD Disclosure. |
Item 8.01 | Other Events. |
Item 9.01 | Financial Statements and Exhibits. | |||||||
(d) | Exhibits | |||||||
Exhibit Number | Exhibit Description | |||||||
News Release dated August 5, 2020, announcing results for the second quarter and six months ended June 30, 2020. | ||||||||
Commitment Letter dated as of August 4, 2020, by and among Weatherford International Ltd. and the note purchasers party thereto. | ||||||||
Discussion Materials. | ||||||||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. |
Weatherford International plc | |||||
Date: August 5, 2020 | |||||
/s/ Christian A. Garcia | |||||
Christian A. Garcia | |||||
Executive Vice President and Chief Financial Officer |
![]() | News Release |
Successor | Predecessor | |||||||||||||||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||||||
Quarter Ended | Ended | Variance | ||||||||||||||||||||||||||||||||||||
($ in Millions) | 6/30/20 | 3/31/20 | 6/30/19 | Seq. | YoY | |||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||
North America | $ | 172 | $ | 341 | $ | 420 | (50) | % | (59) | % | ||||||||||||||||||||||||||||
Latin America | 138 | 247 | 299 | (44) | % | (54) | % | |||||||||||||||||||||||||||||||
Total Revenues | $ | 310 | $ | 588 | $ | 719 | (47) | % | (57) | % | ||||||||||||||||||||||||||||
Adjusted Segment EBITDA | $ | 6 | $ | 76 | $ | 57 | (92) | % | (89) | % | ||||||||||||||||||||||||||||
% Margin | 2 | % | 13 | % | 8 | % | (1,100) | bps | (600) | bps |
Successor | Predecessor | |||||||||||||||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||||||
Quarter Ended | Ended | Variance | ||||||||||||||||||||||||||||||||||||
($ in Millions) | 6/30/20 | 3/31/20 | 6/30/19 | Seq. | YoY | |||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||
Middle East, North Africa & Asia | $ | 341 | $ | 403 | $ | 362 | (15) | % | (6) | % | ||||||||||||||||||||||||||||
Europe, SSA & Russia | 170 | 224 | 228 | (24) | % | (25) | % | |||||||||||||||||||||||||||||||
Total Revenues | $ | 511 | $ | 627 | $ | 590 | (19) | % | (13) | % | ||||||||||||||||||||||||||||
Adjusted Segment EBITDA | $ | 100 | $ | 127 | $ | 99 | (21) | % | 1 | % | ||||||||||||||||||||||||||||
% Margin | 20 | % | 20 | % | 17 | % | (70) | bps | 280 | bps |
Weatherford International plc | ||||||||||||||||||||||||||
Quarterly Condensed Consolidated Statements of Operations (Unaudited) | ||||||||||||||||||||||||||
($ in Millions, Except Per Share Amounts) | ||||||||||||||||||||||||||
Successor | Predecessor | Successor | ||||||||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||||||||
Ended | Ended | Ended | ||||||||||||||||||||||||
06/30/20 | 06/30/19 | 03/31/20 | ||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Western Hemisphere | $ | 310 | $ | 719 | $ | 588 | ||||||||||||||||||||
Eastern Hemisphere | 511 | 590 | 627 | |||||||||||||||||||||||
Total Revenues | 821 | 1,309 | 1,215 | |||||||||||||||||||||||
Operating Income (Loss): | ||||||||||||||||||||||||||
Western Hemisphere | (23) | 11 | 29 | |||||||||||||||||||||||
Eastern Hemisphere | 15 | 28 | 18 | |||||||||||||||||||||||
Segment Operating Income (Loss) | (8) | 39 | 47 | |||||||||||||||||||||||
Corporate Expenses | (26) | (32) | (26) | |||||||||||||||||||||||
Impairments and Other Charges [1] | (463) | (239) | (843) | |||||||||||||||||||||||
Gain on Sale of Business | — | 114 | — | |||||||||||||||||||||||
Total Operating Loss | (497) | (118) | (822) | |||||||||||||||||||||||
Other Income (Expense): | ||||||||||||||||||||||||||
Interest Expense, Net | (59) | (160) | (58) | |||||||||||||||||||||||
Reorganization Items | — | — | (9) | |||||||||||||||||||||||
Other Non-Operating Expenses, Net | (11) | (1) | (25) | |||||||||||||||||||||||
Net Loss Before Income Taxes | (567) | (279) | (914) | |||||||||||||||||||||||
Income Tax Provision | (12) | (33) | (44) | |||||||||||||||||||||||
Net Loss | (579) | (312) | (958) | |||||||||||||||||||||||
Net Income Attributable to Noncontrolling Interests | 2 | 4 | 8 | |||||||||||||||||||||||
Net Loss Attributable to Weatherford | $ | (581) | $ | (316) | $ | (966) | ||||||||||||||||||||
Loss Per Share Attributable to Weatherford: | ||||||||||||||||||||||||||
Basic and Diluted | $ | (8.30) | $ | (0.31) | $ | (13.80) | ||||||||||||||||||||
Weighted Average Shares Outstanding: | ||||||||||||||||||||||||||
Basic and Diluted | 70 | 1,004 | 70 | |||||||||||||||||||||||
Weatherford International plc | |||||||||||||||||
Full Year Condensed Consolidated Statements of Operations (Unaudited) | |||||||||||||||||
($ in Millions, Except Per Share Amounts) | |||||||||||||||||
Successor | Predecessor | ||||||||||||||||
Six Months | Six Months | ||||||||||||||||
Ended | Ended | ||||||||||||||||
06/30/20 | 06/30/19 | ||||||||||||||||
Revenues: | |||||||||||||||||
Western Hemisphere | $ | 898 | $ | 1,445 | |||||||||||||
Eastern Hemisphere | 1,138 | 1,210 | |||||||||||||||
Total Revenues | 2,036 | 2,655 | |||||||||||||||
Operating Income (Loss): | |||||||||||||||||
Western Hemisphere | 6 | 20 | |||||||||||||||
Eastern Hemisphere | 33 | 48 | |||||||||||||||
Segment Operating Income | 39 | 68 | |||||||||||||||
Corporate Expenses | (52) | (64) | |||||||||||||||
Impairments and Other Charges [1] | (1,306) | (535) | |||||||||||||||
Gain on Sale of Business | — | 112 | |||||||||||||||
Total Operating Loss | (1,319) | (419) | |||||||||||||||
Other Income (Expense): | |||||||||||||||||
Interest Expense, Net | (117) | (315) | |||||||||||||||
Reorganization Items | (9) | — | |||||||||||||||
Other Non-Operating Expenses, Net | (36) | (10) | |||||||||||||||
Net Loss Before Income Taxes | (1,481) | (744) | |||||||||||||||
Income Tax Provision | (56) | (45) | |||||||||||||||
Net Loss | (1,537) | (789) | |||||||||||||||
Net Income Attributable to Noncontrolling Interests | 10 | 8 | |||||||||||||||
Net Loss Attributable to Weatherford | $ | (1,547) | $ | (797) | |||||||||||||
Loss Per Share Attributable to Weatherford: | |||||||||||||||||
Basic and Diluted | $ | (22.10) | $ | (0.79) | |||||||||||||
Weighted Average Shares Outstanding: | |||||||||||||||||
Basic and Diluted | 70 | 1,003 | |||||||||||||||
Weatherford International plc | |||||||||||
Selected Balance Sheet Data (Unaudited) | |||||||||||
($ in Millions) | |||||||||||
6/30/2020 | 12/31/2019 | ||||||||||
Assets: | |||||||||||
Cash and Cash Equivalents | $ | 680 | $ | 618 | |||||||
Restricted Cash | 76 | 182 | |||||||||
Accounts Receivable, Net | 927 | 1,241 | |||||||||
Inventories, Net | 862 | 972 | |||||||||
Property, Plant and Equipment, Net | 1,367 | 2,122 | |||||||||
Goodwill | — | 239 | |||||||||
Intangibles, Net | 875 | 1,114 | |||||||||
Liabilities: | |||||||||||
Accounts Payable | 384 | 585 | |||||||||
Short-term Borrowings and Current Portion of Long-term Debt | 32 | 13 | |||||||||
Long-term Debt | 2,148 | 2,151 | |||||||||
Shareholders’ Equity: | |||||||||||
Total Shareholders’ Equity | 1,305 | 2,916 | |||||||||
Components of Net Debt [1]: | |||||||||||
Short-term Borrowings and Current Portion of Long-term Debt | 32 | 13 | |||||||||
Long-term Debt | 2,148 | 2,151 | |||||||||
Less: Cash and Cash Equivalents | 680 | 618 | |||||||||
Less: Restricted Cash | 76 | 182 | |||||||||
Net Debt [1] | $ | 1,424 | $ | 1,364 |
Weatherford International plc | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Cash Flows (Unaudited) | ||||||||||||||||||||||||||
($ in Millions) | ||||||||||||||||||||||||||
Successor | Predecessor | Successor | ||||||||||||||||||||||||
Six Months | Six Months | Three Months | ||||||||||||||||||||||||
Ended | Ended | Ended | ||||||||||||||||||||||||
6/30/2020 | 6/30/19 | 6/30/2020 | ||||||||||||||||||||||||
Cash Flows From Operating Activities: | ||||||||||||||||||||||||||
Net Loss | $ | (1,537) | $ | (789) | $ | (579) | ||||||||||||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Used in Operating Activities: | ||||||||||||||||||||||||||
Depreciation and Amortization | 270 | 239 | 113 | |||||||||||||||||||||||
Goodwill Impairment | 239 | 331 | 72 | |||||||||||||||||||||||
Long-Lived Asset Impairments and Other | 967 | 78 | 319 | |||||||||||||||||||||||
Gain on Sale of Business | — | (112) | — | |||||||||||||||||||||||
Working Capital [1] | 47 | (174) | 130 | |||||||||||||||||||||||
Other Operating Activities | 75 | (51) | (24) | |||||||||||||||||||||||
Total Cash Flows Provided by (Used in) Operating Activities | 61 | (478) | 31 | |||||||||||||||||||||||
Cash Flows From Investing Activities: | ||||||||||||||||||||||||||
Capital Expenditures for Property, Plant and Equipment | (73) | (114) | (35) | |||||||||||||||||||||||
Proceeds from Disposition of Assets | 8 | 45 | 2 | |||||||||||||||||||||||
Proceeds from Disposition of Businesses, Net | — | 301 | — | |||||||||||||||||||||||
Other Investing Activities | (21) | (9) | (6) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Investing Activities | (86) | 223 | (39) | |||||||||||||||||||||||
Cash Flows From Financing Activities: | ||||||||||||||||||||||||||
Repayments of Long-term Debt | (5) | (17) | (3) | |||||||||||||||||||||||
Borrowings (Repayments) of Short-term Debt, Net | 7 | 298 | 10 | |||||||||||||||||||||||
Other Financing Activities, Net | (14) | (12) | (11) | |||||||||||||||||||||||
Net Cash Provided by (Used in) Financing Activities | (12) | 269 | (4) | |||||||||||||||||||||||
Free Cash Flow [2]: | ||||||||||||||||||||||||||
Cash Flows Provided by (Used in) Operating Activities | $ | 61 | $ | (478) | $ | 31 | ||||||||||||||||||||
Capital Expenditures for Property, Plant and Equipment | (73) | (114) | (35) | |||||||||||||||||||||||
Proceeds from Disposition of Assets | 8 | 45 | 2 | |||||||||||||||||||||||
Free Cash Flow [2] [3] | $ | (4) | $ | (547) | $ | (2) |
Weatherford International plc | |||||||||||||||||||||||||||||||||||
Quarterly Selected Statements of Operations Information (Unaudited) | |||||||||||||||||||||||||||||||||||
($ in Millions) | |||||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | ||||||||||||||||||||||||||||||||
Quarter | Six Months | Six Months | |||||||||||||||||||||||||||||||||
Quarter Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||||||||
6/30/20 | 3/31/20 | 6/30/19 | 06/30/20 | 06/30/19 | |||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Western Hemisphere | $ | 310 | $ | 588 | $ | 719 | 898 | $ | 1,445 | ||||||||||||||||||||||||||
Eastern Hemisphere | 511 | 627 | 590 | 1,138 | 1,210 | ||||||||||||||||||||||||||||||
Total Revenues | $ | 821 | $ | 1,215 | $ | 1,309 | $ | 2,036 | $ | 2,655 | |||||||||||||||||||||||||
Adjusted EBITDA[1] | |||||||||||||||||||||||||||||||||||
Western Hemisphere | $ | 6 | $ | 76 | $ | 57 | $ | 82 | $ | 115 | |||||||||||||||||||||||||
Eastern Hemisphere | 100 | 127 | 99 | 227 | 192 | ||||||||||||||||||||||||||||||
Adjusted Segment EBITDA | 106 | 203 | 156 | 309 | 307 | ||||||||||||||||||||||||||||||
Corporate and Other | (27) | (25) | (27) | (52) | (50) | ||||||||||||||||||||||||||||||
Total Adjusted EBITDA | $ | 79 | $ | 178 | $ | 129 | 257 | 257 | |||||||||||||||||||||||||||
Operating Income (Loss) | |||||||||||||||||||||||||||||||||||
Western Hemisphere | $ | (23) | $ | 29 | $ | 11 | 6 | 20 | |||||||||||||||||||||||||||
Eastern Hemisphere | 15 | 18 | 28 | 33 | 48 | ||||||||||||||||||||||||||||||
Segment Operating Income | (8) | 47 | 39 | 39 | 68 | ||||||||||||||||||||||||||||||
Corporate Expenses | (26) | (26) | (32) | (52) | (64) | ||||||||||||||||||||||||||||||
Long-lived Assets Impairment [2] | (178) | (640) | (13) | (818) | (20) | ||||||||||||||||||||||||||||||
Inventory Charges [3] | (134) | — | — | (134) | — | ||||||||||||||||||||||||||||||
Goodwill Impairment [2] | (72) | (167) | (102) | (239) | (331) | ||||||||||||||||||||||||||||||
Restructuring and Other Charges [4] | (79) | (36) | (48) | (115) | (98) | ||||||||||||||||||||||||||||||
Prepetition Charges | — | — | (76) | — | (86) | ||||||||||||||||||||||||||||||
Gain on Sale of Business | — | — | 114 | — | 112 | ||||||||||||||||||||||||||||||
Total Operating Loss | $ | (497) | $ | (822) | $ | (118) | $ | (1,319) | $ | (419) | |||||||||||||||||||||||||
Depreciation and Amortization | |||||||||||||||||||||||||||||||||||
Western Hemisphere | $ | 29 | 47 | $ | 45 | $ | 76 | $ | 93 | ||||||||||||||||||||||||||
Eastern Hemisphere | 85 | 109 | 70 | 194 | 142 | ||||||||||||||||||||||||||||||
Corporate | (1) | 1 | 1 | — | 4 | ||||||||||||||||||||||||||||||
Total Depreciation and Amortization | $ | 113 | 157 | $ | 116 | $ | 270 | $ | 239 | ||||||||||||||||||||||||||
Weatherford International plc | ||||||||||||||||||||||||||||||||||||||||||||
Quarterly Selected Statements of Operations Information (Unaudited) - Product Line Revenues | ||||||||||||||||||||||||||||||||||||||||||||
($ in Millions) | ||||||||||||||||||||||||||||||||||||||||||||
Successor | Predecessor | Predecessor | ||||||||||||||||||||||||||||||||||||||||||
Period From | Period From | Non-GAAP | ||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | 12/14/19 to | 10/01/19 to | Combined | Quarter Ended | ||||||||||||||||||||||||||||||||||||||||
6/30/20 | 3/31/20 | 12/31/19 | 12/13/19 | Results | 9/30/19 | 6/30/19 | 3/31/19 | |||||||||||||||||||||||||||||||||||||
Product Line [1] Revenues | ||||||||||||||||||||||||||||||||||||||||||||
Production and Completions | $ | 405 | $ | 599 | $ | 136 | $ | 469 | $ | 605 | $ | 613 | $ | 636 | $ | 641 | ||||||||||||||||||||||||||||
Drilling, Evaluation and Intervention | 416 | 616 | 125 | 516 | 641 | 701 | 673 | 705 | ||||||||||||||||||||||||||||||||||||
Total Product Line Revenues | $ | 821 | $ | 1,215 | $ | 261 | $ | 985 | $ | 1,246 | $ | 1,314 | $ | 1,309 | $ | 1,346 | ||||||||||||||||||||||||||||
Weatherford International plc | ||||||||||||||||||||||||||||||||
Quarterly Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) | ||||||||||||||||||||||||||||||||
($ in Millions, Except Per Share Amounts) | ||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||||||||||||
Quarter | Six Months | Six Months | ||||||||||||||||||||||||||||||
Quarter Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||
6/30/20 | 3/31/20 | 6/30/19 | 6/30/20 | 6/30/19 | ||||||||||||||||||||||||||||
Operating Income (Loss): | ||||||||||||||||||||||||||||||||
GAAP Operating Loss | $ | (497) | $ | (822) | $ | (118) | $ | (1,319) | $ | (419) | ||||||||||||||||||||||
Impairments and Other Charges | 463 | 843 | 239 | 1,306 | 535 | |||||||||||||||||||||||||||
Gain on Sale of Business | — | — | (114) | — | (112) | |||||||||||||||||||||||||||
Operating Non-GAAP Adjustments | 463 | 843 | 125 | 1,306 | 423 | |||||||||||||||||||||||||||
Non-GAAP Adjusted Operating Income (Loss) | $ | (34) | $ | 21 | $ | 7 | $ | (13) | $ | 4 | ||||||||||||||||||||||
Loss Before Income Taxes: | ||||||||||||||||||||||||||||||||
GAAP Loss Before Income Taxes | $ | (567) | $ | (914) | $ | (279) | $ | (1,481) | $ | (744) | ||||||||||||||||||||||
Operating Non-GAAP Adjustments | 463 | 843 | 125 | 1,306 | 423 | |||||||||||||||||||||||||||
Reorganization Items | — | 9 | — | 9 | — | |||||||||||||||||||||||||||
Non-GAAP Adjustments Before Taxes | 463 | 852 | 125 | 1,315 | 423 | |||||||||||||||||||||||||||
Non-GAAP Loss Before Income Taxes | $ | (104) | $ | (62) | $ | (154) | $ | (166) | $ | (321) | ||||||||||||||||||||||
Provision for Income Taxes: | ||||||||||||||||||||||||||||||||
GAAP Provision for Income Taxes | $ | (12) | $ | (44) | $ | (33) | $ | (56) | $ | (45) | ||||||||||||||||||||||
Tax Effect on Non-GAAP Adjustments | (2) | (7) | 2 | (9) | (6) | |||||||||||||||||||||||||||
Non-GAAP Provision for Income Taxes | $ | (14) | $ | (51) | $ | (31) | $ | (65) | $ | (51) | ||||||||||||||||||||||
Net Loss Attributable to Weatherford: | ||||||||||||||||||||||||||||||||
GAAP Net Loss | $ | (581) | $ | (966) | $ | (316) | $ | (1,547) | $ | (797) | ||||||||||||||||||||||
Non-GAAP Adjustments, net of tax | 461 | 845 | 127 | 1,306 | 417 | |||||||||||||||||||||||||||
Non-GAAP Net Loss | $ | (120) | $ | (121) | $ | (189) | $ | (241) | $ | (380) | ||||||||||||||||||||||
Diluted Loss Per Share Attributable to Weatherford: | ||||||||||||||||||||||||||||||||
GAAP Diluted Loss per Share | $ | (8.30) | $ | (13.80) | $ | (0.31) | $ | (22.10) | $ | (0.79) | ||||||||||||||||||||||
Non-GAAP Adjustments, net of tax | 6.59 | 12.07 | 0.12 | 18.66 | 0.41 | |||||||||||||||||||||||||||
Non-GAAP Diluted Loss per Share | $ | (1.71) | $ | (1.73) | $ | (0.19) | $ | (3.44) | $ | (0.38) | ||||||||||||||||||||||
Weatherford International plc | ||||||||||||||||||||
Quarterly Reconciliation of GAAP to Non-GAAP Financial Measures - EBITDA (Unaudited) | ||||||||||||||||||||
($ in Millions) | ||||||||||||||||||||
Successor | Predecessor | |||||||||||||||||||
Quarter | ||||||||||||||||||||
Quarter Ended | Ended | |||||||||||||||||||
6/30/20 | 03/31/20 | 6/30/19 | ||||||||||||||||||
Net Loss Attributable to Weatherford | $ | (581) | $ | (966) | $ | (316) | ||||||||||||||
Net Income Attributable to Noncontrolling Interests | 2 | 8 | 4 | |||||||||||||||||
Net Loss | (579) | (958) | (312) | |||||||||||||||||
Interest Expense, Net | 59 | 58 | 160 | |||||||||||||||||
Income Tax Provision | 12 | 44 | 33 | |||||||||||||||||
Depreciation and Amortization | 113 | 157 | 116 | |||||||||||||||||
EBITDA | (395) | (699) | (3) | |||||||||||||||||
Other (Income) Expense Adjustments: | ||||||||||||||||||||
Reorganization Items | — | 9 | — | |||||||||||||||||
Impairments and Other Charges | 463 | 843 | 239 | |||||||||||||||||
Gain on Sale of Business | — | — | (114) | |||||||||||||||||
Stock-Based Compensation | — | — | 6 | |||||||||||||||||
Other Non-Operating Expense, Net | 11 | 25 | 1 | |||||||||||||||||
Adjusted EBITDA [1] | $ | 79 | $ | 178 | $ | 129 |
Weatherford International plc | |||||||||||||||||
Full Year Reconciliation of GAAP to Non-GAAP Financial Measures - EBITDA (Unaudited) | |||||||||||||||||
($ in Millions) | |||||||||||||||||
Successor | Predecessor | ||||||||||||||||
Six Months | Six Months | ||||||||||||||||
Ended | Ended | ||||||||||||||||
06/30/20 | 6/30/19 | ||||||||||||||||
Net Loss Attributable to Weatherford | $ | (1,547) | $ | (797) | |||||||||||||
Net Income Attributable to Noncontrolling Interests | 10 | 8 | |||||||||||||||
Net Loss | (1,537) | (789) | |||||||||||||||
Interest Expense, Net | 117 | 315 | |||||||||||||||
Income Tax Provision | 56 | 45 | |||||||||||||||
Depreciation and Amortization | 270 | 239 | |||||||||||||||
EBITDA | (1,094) | (190) | |||||||||||||||
Other (Income) Expense Adjustments: | |||||||||||||||||
Reorganization Items | 9 | — | |||||||||||||||
Impairments and Other Charges | 1,306 | 535 | |||||||||||||||
Gain on Sale of Business | — | (112) | |||||||||||||||
Stock-Based Compensation | — | 14 | |||||||||||||||
Other Non-Operating Expense, Net | 36 | 10 | |||||||||||||||
Adjusted EBITDA [1] | $ | 257 | $ | 257 |
Weatherford International plc | ||||||||||||||||||||||||||||||||||||||
Quarterly and Full Year GAAP to Non-GAAP Financial Measures (Continued From EBITDA Tables) | ||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA to Unlevered Free Cash Flow and Free Cash Flow (Unaudited) | ||||||||||||||||||||||||||||||||||||||
($ in Millions) | ||||||||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||||||||||||||||||
Quarter | Six Months | Six Months | ||||||||||||||||||||||||||||||||||||
Quarter Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||||||||
6/30/20 | 3/31/20 | 6/30/19 | 6/30/20 | 6/30/19 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA [1] | $ | 79 | $ | 178 | $ | 129 | $ | 257 | $ | 257 | ||||||||||||||||||||||||||||
Cash From (Used) for Working Capital | 130 | (83) | (127) | 47 | (174) | |||||||||||||||||||||||||||||||||
Capital Expenditures for Property, Plant and Equipment | (35) | (38) | (55) | (73) | (114) | |||||||||||||||||||||||||||||||||
Cash Paid for Taxes | (19) | (21) | (16) | (40) | (51) | |||||||||||||||||||||||||||||||||
Cash Paid for Severance and Restructuring | (58) | (17) | (18) | (75) | (52) | |||||||||||||||||||||||||||||||||
Other | 11 | (19) | (111) | (8) | (189) | |||||||||||||||||||||||||||||||||
Unlevered Free Cash Flow | $ | 108 | $ | — | $ | (198) | $ | 108 | $ | (323) | ||||||||||||||||||||||||||||
Cash Paid for Interest | (110) | (2) | (67) | (112) | (224) | |||||||||||||||||||||||||||||||||
Free Cash Flow [2] | $ | (2) | $ | (2) | $ | (265) | $ | (4) | $ | (547) | ||||||||||||||||||||||||||||
Issuer: | Weatherford International Ltd., a Bermuda exempted company (the “Issuer”). | ||||
Purchasers: | Each of the Note Purchasers (as defined in the Commitment Letter), each on behalf of certain of its affiliates and managed funds and accounts (individually, a “Purchaser” and, collectively, the “Purchasers”). | ||||
Notes: | Senior secured first lien notes in an aggregate principal amount of $500 million (the “New Notes”), which shall be purchased by the Purchasers. | ||||
Guarantors: | (a) Weatherford International plc, an Irish public limited company (the “Parent Guarantor”), Weatherford International, LLC, a Delaware limited liability company (“WIL-Delaware”), (b) all of the Parent Guarantor’s subsidiaries that guarantee the obligations under (i) the LC Credit Agreement dated as of December 13, 2019 (the “LC Credit Agreement”), among the Issuer and WIL-Delaware, as borrowers, the Parent Guarantor, as parent, the lenders and issuing banks from time to time party thereto and Deutsche Bank Trust Company Americas, as administrative agent and collateral agent, and (ii) the Issuer’s 11.00% senior notes due 2024 (the “Existing Unsecured Notes”) issued and outstanding under that certain Indenture dated as of December 13, 2019 (the “Existing Unsecured Notes Indenture”), among the Issuer, as issuer, the Guarantors (as defined below), as guarantors, and Deutsche Bank Trust Company Americas, as trustee, and (c) within a mutually agreed period following the Closing Date, all such other subsidiaries, including subsidiaries formed in non-US jurisdictions, of the Parent Guarantor that the parties agree to, as permitted by applicable legal requirements, subject to exclusions satisfactory to the Purchasers (the entities in clauses (a)-(c), individually, a “Guarantor” and, collectively, the “Guarantors”) will guarantee the New Notes on a senior basis (collectively, the “Guarantees”). The Guarantees will be guarantees of payment and not of collection. | ||||
Notes Parties: | The Issuer and the Guarantors (individually, a “Notes Party” and collectively, the “Notes Parties”). |
Trustee: | An institution to be agreed will act as trustee and collateral agent (in such capacities, together with its permitted successors and assigns, the “Trustee”). | ||||
Closing Date: | The date on which all conditions to the funding of the New Notes have been satisfied and the initial issuance of the New Notes occurs (the “Closing Date”). | ||||
Use of Proceeds: | The proceeds of the New Notes will be used to (a) repay all obligations outstanding under and terminate the Credit Agreement dated as of December 13, 2019 (the “ABL Credit Agreement”), among Wells Fargo Bank, National Association, as administrative agent, the lenders and issuing banks from time to time party thereto, the Parent Guarantor, as parent, and the Issuer and WIL-Delaware, as borrowers, and/or cash collateralize the letters of credit outstanding thereunder, and (b) provide liquidity to the Notes Parties and their subsidiaries for working capital and other general corporate purposes, and to pay fees, costs and expenses associated with the New Notes Documentation (as defined herein) and the other transactions contemplated hereby. | ||||
Availability: | All New Notes shall be issued and sold on the Closing Date. New Notes that are redeemed may not be reissued. | ||||
Maturity Date: | 91 days prior to maturity of the Existing Unsecured Notes (the “New Notes Maturity Date”). | ||||
Interest: | The New Notes shall bear interest payable in cash at a rate equal to 8.75% per annum. Accrued interest shall be payable in cash semi-annually in arrears and on the New Notes Maturity Date. Interest shall be computed on the basis of a 360-day year comprised of twelve 30-day months. | ||||
Amortization: | None. The New Notes shall be payable in full on the New Notes Maturity Date. |
2 |
Redemption: | The New Notes shall be non-callable for one (1) year after the Closing Date; provided, that, prior to the first anniversary of the Closing Date, the Issuer may redeem the New Notes at its option, in whole at any time or in part from time to time, at a redemption price equal to 104.375% of the principal amount of the New Notes redeemed plus the Applicable Premium (as defined below) as of, and accrued and unpaid interest to, the applicable redemption date. Thereafter, the Issuer may redeem the New Notes at its option, in whole at any time or in part from time to time, on and after (i) the first anniversary of the Closing Date, but prior to the second anniversary of the Closing Date, at 104.375% of the principal amount being redeemed, (ii) on or after the second anniversary of the Closing Date, but prior to the third anniversary of the Closing Date, at 102.188% of the principal amount being redeemed and (iii) on and after the third anniversary of the Closing Date, at par, in each case plus accrued and unpaid interest, to the applicable redemption date. “Applicable Premium” shall mean the excess of: (a) the present value at such redemption date of (i) the principal amount of the New Notes to be redeemed plus (ii) all required interest payments due on such New Notes through the first anniversary of the Closing Date (excluding accrued but unpaid interest), computed using a discount rate equal to the Treasury Rate plus 50 basis points; over (b) the then outstanding principal amount of such New Notes. The New Notes shall expressly provide that any premium, including the Applicable Premium, shall become due and payable upon acceleration (including with respect to any bankruptcy event). | ||||
Mandatory Redemptions: | The New Notes shall not be subject to mandatory redemption or sinking fund payments. | ||||
Offer to Purchase: | The Issuer will be required to make an offer to repurchase the New Notes at par, plus accrued and unpaid interest, from the net cash proceeds of asset sales (defined in a manner consistent with the Documentation Precedent (as defined below)) by the Parent Guarantor or any of its restricted subsidiaries, subject to exceptions and thresholds consistent with the Documentation Precedent. In addition, the Issuer will be required to offer to repurchase the New Notes upon the occurrence of a change of control (defined in a manner consistent with the Documentation Precedent), which offer shall be at 101% of the principal amount plus accrued and unpaid interest, and shall otherwise be consistent with the Documentation Precedent. |
3 |
Security: | The New Notes will be secured by substantially all assets of the Issuer and the Guarantors, including a pledge of the equity in subsidiaries formed in non-US jurisdictions, as permitted by applicable legal requirements, subject to exclusions satisfactory to the Purchasers (the “Collateral”). The liens on the Collateral securing the New Notes shall be pari passu to the liens on the Collateral securing the obligations under the LC Credit Agreement, subject to an intercreditor agreement that provides for (a) first-out payment to obligations under (i) the LC Credit Agreement with respect to proceeds from Collateral existing on the Closing Date and (ii) the New Notes with respect to proceeds from assets that become Collateral after the Closing Date, and (b) last-out payment to obligations under (i) the New Notes with respect to proceeds from Collateral existing on the Closing Date and (ii) the LC Credit Agreement with respect to proceeds from assets that become Collateral after the Closing Date, which intercreditor agreement to also contain such other terms to be agreed between the Purchasers and the agent under the LC Credit Agreement (the “Intercreditor Agreement”). The New Notes and the Guarantees will rank effectively senior to the notes and the guarantees issued under the Existing Unsecured Notes Indenture to the extent of the value of the Collateral. | ||||
Documentation: | The documentation for the New Notes (the “New Notes Documentation”) will be based on and consistent with the Existing Unsecured Notes Indenture, modified as appropriate to take into account the terms set forth in this Term Sheet and otherwise negotiated reasonably and in good faith to reflect the first lien secured nature of the New Notes (the “Documentation Precedent”). | ||||
Issue Price: | 95.00%. | ||||
Commitment Fee: | 3.00%, to be payable in cash on the Closing Date if the Closing Date occurs, which may, at the option of the Purchasers, be netted out of note proceeds. | ||||
Conditions to New Notes Purchase: | The conditions precedent to the purchase by each Purchaser of the New Notes will be only those set forth in the Conditions Annex attached hereto and incorporated by reference herein. |
4 |
Covenants: | Similar to those in the Documentation Precedent (including obtaining and maintaining a rating of the New Notes and with such changes as necessary to reflect the secured nature of the New Notes and as to be agreed by the parties, including, among other things, (x) to add prepayment of junior secured and unsecured indebtedness as restricted payments, (y) to exclude unsecured/junior lien indebtedness from being considered as “cash” for asset sale covenant purposes and (z) the Guarantors shall not have the ability to incur unlimited liens if the corresponding indebtedness is equally and ratably secured); provided that the New Notes Documentation shall provide that (a) any secured debt for borrowed money will be limited to (i) letters of credit issued under the LC Credit Agreement up to the maximum amount then permitted under the LC Credit Agreement as of the Closing Date, and debt the proceeds of which are used to repay or refinance the obligations under the LC Credit Agreement, which may secured by the Collateral on a pari passu basis with the New Notes; and (ii) $100 million of additional notes issued under the indenture governing the New Notes issued at a price no less than par, (b) no additional debt (other than Capitalized Lease Obligations (as defined in the Existing Unsecured Notes Indenture)) may be incurred by non-Guarantor subsidiaries, (c) the Note Parties and their subsidiaries shall be permitted to incur cash collateralized letters of credit issued in the ordinary course of business and consistent with past practice and (d) the general restricted payment basket may be used to prepay junior secured and unsecured indebtedness, but not for the payment of dividends. | ||||
Financial Covenants | Minimum Liquidity (defined in a manner consistent with the LC Credit Agreement) of $200,000,000; provided, however, that to the extent the LC Credit Agreement is amended to reduce the minimum Liquidity thereunder to an amount that is less than $200,000,000, the minimum Liquidity threshold under the New Notes Documentation shall be reduced correspondingly, but not to a level that is less than $150,000,000. | ||||
Events of Default: | Consistent with the Documentation Precedent, with such changes as necessary to reflect the secured nature of the New Notes and as to be agreed by the parties. | ||||
Assignments and Participations: | The New Notes shall be issued in registered form and shall be transferrable subject to compliance with applicable securities laws and procedures usual and customary for securities of this type. | ||||
Voting: | Consistent with the Documentation Precedent; provided that release of all or substantially all the Collateral shall require the consent of holders of 66-2/3% of the principal amount then outstanding. |
5 |
Securities Laws Matters: | The New Notes will not be registered under the Securities Act of 1933, and will be issued in reliance on Section 4(a)(2) thereunder or another exemption from registration. The New Notes will not have any registration rights. | ||||
Governing Law: | New York. | ||||
Counsel to Purchasers: | Akin Gump Strauss Hauer & Feld LLP. |
6 |
7 |
S?\]G'_ C5*:_G(.)Y/\ OLU7FN.V
M:IO-GH:TC S@FHG:I;!#BY]:C:4^M1O
M)56:<("9ZQJTM_.Q+?
M+GI56%N3:GXDO[RX9EO)E7/ 60BL\ZKJ!X^W7/\ W^;_ !JH33<]ZHJQ;_M7
M4/\ G^N?^_S?XTUM5U#_ )_[G_O\W^-5E2PD>Q66%<]*F6'/ %7(;$D\BKT=DJ]:AR9Z%/!
M]S)%LQ[5*EFS=JV5@0#I3@%4\"E