EX-99.1 2 dex991.htm MARINE CONSTRUCTION FORUM NOVEMBER 2005 Marine Construction Forum November 2005
McDermott International, Inc.
with focus on the Marine Construction Services Segment
Johnson Rice & Company
Johnson Rice & Company
Marine Construction & Offshore
Marine Construction & Offshore
Field Development Forum
Field Development Forum
November 16, 2005
November 16, 2005
Exhibit 99.1


Forward Looking Statements
Statements in this presentation which express a forecast, expectation or estimate, as well
as those which are not historical fact, are forward looking and include statements
regarding
the
proposed
settlement
of
B&W’s
Chapter
11
proceeding,
B&W’s
favorable
business
environment,
management’s
expectations
regarding
outstanding
bids,
J.
Ray’s
position to capture industry growth and prospects for growing its backlog, positioning of
subsidiaries to address challenges, growth opportunities for each subsidiary and
management’s areas of focus.  They involve a number of risks and uncertainties which
may
cause
actual
results
to
differ
materially
from
such
forward-looking
statements.
These
risks and uncertainties include, without limitation, the risk that the proposed Chapter 11
settlement may not be finalized on the terms we have described, adverse changes in the
company’s
liquidity
or
in
the
industry,
and
such
other
factors
detailed
in
McDermott
International’s filings with the U.S. Securities & Exchange Commission, including its Form
10-K
for
the
year
ended
December
31,
2004
and
its
Form
10-Q’s
which
are
filed
quarterly.


McDermott Snapshot
Worldwide energy services company
Worldwide energy services company
Engineering & construction, manufacturing, procurement & installation
Engineering & construction, manufacturing, procurement & installation
Manage & operate government and nuclear facilities
Manage & operate government and nuclear facilities
Three operating segments with franchise name businesses
Three operating segments with franchise name businesses
Power Generation –
Power Generation –
The Babcock & Wilcox Company (“B&W”)
The Babcock & Wilcox Company (“B&W”)
Marine Construction –
Marine Construction –
J. Ray McDermott (“J. Ray”)
J. Ray McDermott (“J. Ray”)
Government Operations –
Government Operations –
BWX Technologies (“BWXT”)
BWX Technologies (“BWXT”)
Diversified operations by customer base, energy fuel source
Diversified operations by customer base, energy fuel source
Utilities, electric power producers, offshore O&G & U.S. Government
Utilities, electric power producers, offshore O&G & U.S. Government
Coal, oil & gas and nuclear
Coal, oil & gas and nuclear
Experienced, shareholder-focused management team
Experienced, shareholder-focused management team


Franchise Names in Each Segment
Lifecycle management of highly
enriched uranium, facilities &
technologies primarily for the
U.S. government
BWX Technologies
(BWXT)
Government Operations
Power generation and
environmental equipment -
design, supply and
construction; OEM &
upgrades, parts & services
Babcock & Wilcox
(B&W)
Consolidated Operating
Subsidiaries
Currently
Not Consolidated
Chapter 11
Providing solutions for
offshore field development
to the worldwide oil and
gas industry; engineer,
procure, construct & install
J. Ray McDermott
(J. Ray)
Marine Construction
Power Generation
Major operating subsidiaries only


McDermott Today -
B&W deconsolidated
Backlog
$3.2 bln
3Q05
Revenues
$1.5 bln
3Q05 YTD
Segment
Income
$197 mln
3Q05 YTD
Marine Construction Services
Government Operations
Excludes corporate segment, YTD 3Q05 expense of $28 mln


B&W -
Chapter 11 Update
B&W filed Chapter 11 bankruptcy in February 2000
B&W filed Chapter 11 bankruptcy in February 2000
To comprehensively resolve outstanding asbestos claims
To comprehensively resolve outstanding asbestos claims
Deconsolidated from financials since filing C11
Deconsolidated from financials since filing C11
Previous plan of reorganization involved spin-off of
Previous plan of reorganization involved spin-off of
B&W to claimants trust, in addition to additional
B&W to claimants trust, in addition to additional
consideration
consideration
McDermott announced revised settlement on 8/29/05
McDermott announced revised settlement on 8/29/05
Retain B&W, federal asbestos legislation provides upside
Retain B&W, federal asbestos legislation provides upside
Expect revised plan to be effective early 2006, and
Expect revised plan to be effective early 2006, and
B&W reconsolidated at that time
B&W reconsolidated at that time


Diversified Operations with B&W
[1]
W/ B&W
Backlog
$4.8 bln
3Q05
W/ B&W
Revenues
$2.5 bln
3Q05 YTD
With
Non-GAAP B&W
[2]
Segment Income
$266 mln
3Q05 YTD
Power Generation
[1]
Marine Construction
Government Operations
[1]  On non-GAAP basis.  B&W is not currently consolidated in
financial statements.  Reconsolidation expected in early 2006. 
See Appendix A for reconciliation of non-GAAP measures.
Excludes corporate segment.
[2] B&W GAAP loss for YTD 9/30/05 was $407.7 million.  See
Appendix A for reconciliation to non-GAAP measures.


Strong Presence in Growing Markets
Energy
Energy
demand
demand
is
is
steadily
steadily
growing
growing
worldwide
worldwide
all
all
sources
sources
Electricity, oil & gas, LNG & nuclear
Electricity, oil & gas, LNG & nuclear
Meeting world’s energy needs presents challenges to
Meeting world’s energy needs presents challenges to
McDermott’s customer base
McDermott’s customer base
Infrastructure issues –
Infrastructure issues –
equipment age, access to supply, delivery
equipment age, access to supply, delivery
Environmental issues –
Environmental issues –
SOx, NOx, CO
SOx, NOx, CO², site remediation
2
,
Security issues –
Security issues –
homeland security, operational safety, secure supply
homeland security, operational safety, secure supply
Each McDermott subsidiary
Each McDermott subsidiary
Is well-positioned with its customer base to address challenges
Is well-positioned with its customer base to address challenges
Maintains track record of excellence, innovation, safety and quality
Maintains track record of excellence, innovation, safety and quality
Has growth opportunities ahead
Has growth opportunities ahead


M
c
D
E
R
M
O
T
T
I
N
T
E
R
N
A
T
I
O
N
A
L
,
I
N
C
.
Marine Construction Services Segment


J. Ray’s Core Capabilities
Engineering and Procurement
Construction and Installation
Jackets, Topsides, Floating & Fixed Structures
Offshore pipeline installation
Subsea/Deepwater Technology
In-house
In-house
and
and
through
through
FloaTec
FloaTec
joint
joint
venture
venture
Providing solutions for offshore field developments worldwide


Spectrum of Offshore Infrastructure
(Graphics compliments of Offshore Magazine (2002 Offshore Oil & Gas Industry Deepwater Solutions for Concept Selections Poster May 2002) 
J. Ray’s experience covers shallow to the deepest water


Field Development Lifecycle
Source: Morgan Stanley
Source: Morgan Stanley
Field infrastructure fabrication and installation accounts for a
Field infrastructure fabrication and installation accounts for a
small portion of operators’
small portion of operators’
overall costs to first production
overall costs to first production
Production
Infrastructure
Well
Completion
Drilling
Seismic /
Reservoir
Identification
1 Year
1 Year
1 –
2 Years
1 –
2 Years
5 –
20 Years
Years of development and considerable resources have
Years of development and considerable resources have
been committed prior to the infrastructure stage of the cycle
been committed prior to the infrastructure stage of the cycle


J. Ray McDermott Snapshot
Long, established track record as a pioneer in the marine construction
Long, established track record as a pioneer in the marine construction
industry
industry
Worldwide fabrication/installation operations
Worldwide fabrication/installation operations
Location
Location
Facility
Facility
Major Vessels
Major Vessels
Asia Pacific (Batam)
Asia Pacific ( Batam)
Batam )
)
Fabrication
Fabrication
3
3
Caspian (Baku)
Caspian (Baku)
Fabrication (Operate only)
Fabrication (Operate only)
2 (Operate only)
2 (Operate only)
Gulf of Mexico (Morgan City)
Gulf of Mexico (Morgan City)
Fabrication
Fabrication
3
3
Middle East (Dubai)
Middle East (Dubai)
Fabrication
Fabrication
1
1
Mexico
Mexico
Ship Repair
Ship Repair
5 (Joint Venture)
5 (Joint Venture)
Engineering offices in Houston, New Orleans, Jakarta & Dubai
Engineering offices in Houston, New Orleans, Jakarta & Dubai
Approximately 9,300 employees at September 30, 2005
Approximately 9,300 employees at September 30, 2005


World Wide Operations
Americas
Caspian
Middle
East
Asia
Pacific


Engineering Services
Conceptual Designs
Conceptual Designs
FEED Studies
FEED Studies
Bid Document Preparation
Bid Document Preparation
Project Planning &
Project Planning &
Development
Development
Detailed Engineering
Detailed Engineering
Procurement Services
Procurement Services
Installation, Hookup,
Installation, Hookup,
Commissioning, & Startup
Commissioning, & Startup
Assistance
Assistance
Pipelines, Risers, Spars &
Pipelines, Risers, Spars &
Subsea
Subsea
Designs
Designs


FloaTec
Joint Venture
Forming venture with Keppel FELS
Forming venture with Keppel FELS
Provide unbiased deepwater floating solutions
Provide unbiased deepwater floating solutions
Spar, Semi-submersible, Extended TLP & Single Column Floater
Spar, Semi-submersible, Extended TLP & Single Column Floater
Develop & procure new floating solution technologies
Develop & procure new floating solution technologies
Draw upon partners’
Draw upon partners’
construction and installation
construction and installation
capabilities
capabilities


Caspian Operations
Field
Field
development
development
for
for
AIOC
AIOC
and
and
BP
BP
Shah
Shah
Deniz
Deniz
project
project
Topsides fabrication, pipelay, installation and procurement
Topsides fabrication, pipelay, installation and procurement
Currently, J. Ray is only in the Azeri section of the Caspian
Currently, J. Ray is only in the Azeri section of the Caspian
At 9/30/05 –
At 9/30/05 –
Caspian operations were 26% of JRM backlog
Caspian operations were 26% of JRM backlog


Caspian Projects
Constructed CA deck in 2004 (left) and WA deck (right) in 2005
Constructed CA deck in 2004 (left) and WA deck (right) in 2005
Ongoing projects include the EA & DUQ decks plus pipelines
Ongoing projects include the EA & DUQ decks plus pipelines
Evaluating additional opportunities within Caspian market
Evaluating additional opportunities within Caspian market


Middle East Operations
Fabrication in Dubai, UAE
Fabrication in Dubai, UAE
145 Acres
145 Acres
Engineering offices
Engineering offices
Able to serve W. Africa and
Able to serve W. Africa and
North Sea thru Mid East
North Sea thru Mid East
Primary vessel: DB27
Primary vessel: DB27
Lift Capacity: 2400 tons
Lift Capacity: 2400 tons
Pipelay
Pipelay
Capacity: 60 inches
Capacity: 60 inches
At 9/30/05 –
At 9/30/05 –
Middle East
Middle East
was 52% of JRM backlog
was 52% of JRM backlog


Middle East Projects
Completed
Completed
Amenam
Amenam
deck
deck
in
in
2003 (right) and Front
2003 (right) and Front
Runner hull (below) in 2004
Runner hull (below) in 2004
Numerous ongoing projects
Numerous ongoing projects
& recent awards; including
& recent awards; including
Dolphin & RasGas
Dolphin & RasGas
LNG 2
LNG 2
Market remains robust
Market remains robust


Asia Pacific Operations
Batam
Batam
Island, Indonesia
Island, Indonesia
242 Acres
242 Acres
Engineering in Jakarta
Engineering in Jakarta
Primary vessel: DB30
Primary vessel: DB30
Lift Capacity: 3080 tons
Lift Capacity: 3080 tons
Pipelay
Pipelay
Capacity: 60 inches
Capacity: 60 inches
At 9/30/05 –
At 9/30/05 –
Asia Pacific
Asia Pacific
was 16% of JRM backlog
was 16% of JRM backlog


Asia Pacific Projects
Completed Belanak
Completed Belanak
FPSO (left) in 2004 and John
FPSO (left) in 2004 and John
Brookes development in 2005 (pipelay
Brookes development in 2005 (pipelay
shown)
shown)
Awarded Arthit
Awarded Arthit
and Woodside LNG projects in 3Q05
and Woodside LNG projects in 3Q05
Region remains active
Region remains active


Americas Operations
Morgan City, Louisiana
Morgan City, Louisiana
300+ Acres
300+ Acres
Engineering in Houston &
Engineering in Houston &
New Orleans
New Orleans
Primary vessel: DB50
Primary vessel: DB50
Lift Capacity: 4400 tons
Lift Capacity: 4400 tons
Pipelay
Pipelay
Capacity: 20 inches
Capacity: 20 inches
At 9/30/05 –
At 9/30/05 –
Americas
Americas
was 6% of JRM backlog
was 6% of JRM backlog


Americas Projects
In early 2005, completed the major topsides program for BP
In early 2005, completed the major topsides program for BP
Originally awarded in 2000, BP had exclusive use of Morgan
Originally awarded in 2000, BP had exclusive use of Morgan
City during fabrication period
City during fabrication period
J. Ray has re-entered market upon completion
J. Ray has re-entered market upon completion



Turned J. Ray Bids into Backlog in 3Q05
Bids outstanding exceeded $2 billion in June 2005
Bids outstanding exceeded $2 billion in June 2005
Awarded Saudi Aramco
Awarded Saudi Aramco
project in August
project in August
Chevron Gulf of Mexico marine contract signed
Chevron Gulf of Mexico marine contract signed
Awarded $77 million Woodside LNG contract in Asia Pacific
Awarded $77 million Woodside LNG contract in Asia Pacific
Signed $500 million+ Phase 2 LNG Expansion Project
Signed $500 million+ Phase 2 LNG Expansion Project
Asia Pacific received $110 million contract for Thailand project
Asia Pacific received $110 million contract for Thailand project
Plan to win our share of remaining bids
Plan to win our share of remaining bids
Maintain financial discipline in bids; manage risk and reward
Maintain financial discipline in bids; manage risk and reward
Selectively pursue projects, a rifle approach
Selectively pursue projects, a rifle approach
Manage the business from a global perspective
Manage the business from a global perspective


J.
Ray
Backlog
Characteristics
[1]
Americas
6%
Middle East
52%
Asia Pacific
16%
Caspian
26%
Unit
Rate
8%
Fixed Price
65%
Combination
27%
by Type of Contract
by Geographic Region
[1]  Based on 9/30/05 backlog of $1.7 billion


J. Ray Summary
Late-cycle service company in offshore field
Late-cycle service company in offshore field
development
development
Well positioned to capture industry growth
Well positioned to capture industry growth
Strong franchise in strategic geographical locations
Strong franchise in strategic geographical locations
Management team leading change in all areas
Management team leading change in all areas
$1.7 billion backlog with good growth prospects
$1.7 billion backlog with good growth prospects


M
c
D
E
R
M
O
T
T
I
N
T
E
R
N
A
T
I
O
N
A
L
,
I
N
C
.
Financial Review


Stock symbol (NYSE):
Stock symbol (NYSE):
MDR
MDR
Recent price/share
Recent price/share
[1]
[1]
:
:
$37.45
$37.45
Shares outstanding:
Shares outstanding:
73 million
73 million
Market capitalization
Market capitalization
[1]
[1]
:
:
$2.7 billion
$2.7 billion
52-week trading range:
$15.05-$38.70
Daily
Daily
volume
volume
average
average
[1]
[1]
848,741
848,741
[1]
[1]
1]
As of November 14, 2005
As of November 14, 2005
Common Share Information
Revenues:
Revenues:
$1.5 billion
$1.5 billion
Op. Income:
Op. Income:
$169.5 million
$169.5 million
GAAP Net Income
GAAP Net Income
[3]
[3]
:
:
$161.9 million
$161.9 million
GAAP EPS
GAAP EPS
[3]
[3]
:
:
$2.25
$2.25
Total Assets:
Total Assets:
$1.63 billion
$1.63 billion
Debt:
Debt:
$264 million
$264 million
Unrestricted cash:
Unrestricted cash:
$374 million
$374 million
Shareholders’
deficit:
$53 million
$53 million
[2] Income
statement
items
are
for
the
9-months
ended
9/30/05.
Balance
sheet
items
are as of September 30, 2005.   All amounts exclude B&W.
[3]  GAAP Net Income & EPS includes $50.4 million benefit from tax valuation
allowance
Summary 3Q05 YTD Financial Statistics
[2]
McDermott Financial Snapshot


J. Ray Backlog –
Revenue Relationship
$0.0
$0.5
$1.0
$1.5
$2.0
$2.5
4Q00
1Q01
2Q01
3Q01
4Q01
1Q02
2Q02
3Q02
4Q02
1Q03
2Q03
3Q03
4Q03
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
$0
$100
$200
$300
$400
$500
$600
Backlog
Revenues


-$100
$0
$100
$200
$300
$400
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
Unrestricted Cash
Restricted Cash
[
1]  See
Appendix
B
for
items
included
in
full-year
2004
Marine
Construction
Services
segment
income
-$10
$0
$10
$20
$30
$40
$50
$60
$70
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
J. Ray Segment Income [1]
Improving quarterly results…..
…and growing J. Ray cash balances
(dollars in millions)
Solid Recent Performance by J. Ray


Revenue in millions
$0
$100
$200
$300
$400
$500
$600
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
BWXT
J. Ray
-$0.35
-$0.15
$0.05
$0.25
$0.45
$0.65
$0.85
$1.05
$1.25
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
McDermott EPS
Fully diluted GAAP Earnings Per Share
[1]
[
1]  See Appendix B for items included in full-year 2004 operating income
[2]  2Q05 net income includes $50.4 million benefit from tax valuation allowance.
(note: excludes B&W)
[2]
McDermott’s Consolidated Results


Net Cash / (Debt) Position
[1]
-$50,000
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
1Q04
2Q04
3Q04
4Q04
1Q05
2Q05
3Q05
[1]  Net Cash/Debt is the sum of total unrestricted cash, restricted cash and short-term investments less total debt.  See Appendix C for detailed calculation.
Significant Balance Sheet Improvement
(excludes cash at B&W)


B&W –
Strong Addition to Consolidated Results
$0
$500
$1,000
$1,500
$2,000
2000
2001
2002
2003
2004
$0
$50
$100
$150
2000
2001
2002
2003
2004
$0
$100
$200
$300
$400
2000
2001
2002
2003
2004
Backlog
Revenues
Non-GAAP Operating Income
[1]
[1]  Non-GAAP Operating income.  See Appendix D for reconciliation between GAAP and Non-GAAP.
Note: pension expense was not recorded in B&W’s
operating income for the years shown, but is included in 2005
Cash & Cash Equivalents
(dollars in millions)
Unrestricted cash
Cash in lieu of LC
$0
$500
$1,000
$1,500
$2,000
2000
2001
2002
2003
2004


Key Areas of Focus
Expedite B&W Chapter 11 bankruptcy resolution with revised
settlement by February 22, 2006
Eliminate “asbestos cloud”
and reconsolidate B&W
Keep J. Ray on consistent long-term earnings growth and build
upon industry leadership
Successfully execute existing backlog
Build profitable backlog while managing risk/reward profile within
pricing guidelines
Manage operating and G&A costs for expected revenue level
Maintain strong performance at BWXT
Succeed in bidding for additional M&O contracts
Continue delivering value for McDermott’s shareholders


M
c
D
E
R
M
O
T
T
I
N
T
E
R
N
A
T
I
O
N
A
L
,
I
N
C
.
(NYSE:  MDR)
For more information contact:
Jay Roueche
Director of Investor Relations
281-870-5462


Appendix A:  Non-GAAP Measures with B&W
Presented
above
is
a
reconciliation
of
B&W’s
GAAP
operating
income
and
non-GAAP
operating
income.
The
non-GAAP
measure
is
based
upon
our
unconsolidated
statement
of
operations
for
B&W
for
the
periods
shown.
McDermott
is
providing
the
non-GAAP
information
to
supplement
the
results provided in accordance with GAAP and it should not be considered superior to, or as a substitute for, the comparable GAAP measure.  In
addition, McDermott is adding to its consolidated and reported financial information the results from B&W, a deconsolidated entity.  McDermott
believes these non-GAAP measures provide meaningful insight into B&W’s
operational performance, and McDermott’s diversification assuming
the
reconsolidation
of
B&W,
and
uses
the
non-GAAP
information
internally
to
evaluate
the
operations
for
purposes
of
budget
planning
and
performance
goals..
McDermott
has
chosen
to
provide
this
supplemental
non-GAAP
information
to
investors
to
enable
them
to
perform
additional comparisons of operating results and as a means to emphasize the results of operations absent expenses considered by
management
to
be
outside
B&W’s
customary
business.
As of 9/30/05
Revenues
Segment Income
Backlog
Consolidated Segments
Marine Construction Services
1,002.4
$   
123.7
$                
1,697.0
$      
Government Operations
455.5
$      
73.0
$                  
1,497.6
$      
Total from Consolidated Operating Segments
1,457.9
$   
196.8
$                
3,194.7
$      
Deconsolidated
The Babcock & Wilcox Company ("B&W") -GAAP
1,086.8
$   
(407.7)
$               
1,599.3
$      
Add back:  Asbestos liability & related expenses
477.4
$                
Total B&W Non-GAAP Op. Income
69.7
$                  
Total Consolidated Segment Income with B&W - Non-GAAP
2,544.7
$   
266.5
$                
4,794.0
$      
YTD as of September 30, 2005
(Unaudited, dollars in millions)


Appendix B: Items included in 2004 Income
12/31/04
1. ITEMS INCLUDED IN OPERATING INCOME (LOSS)
Marine Construction Services
Contract cost adjustments on loss projects
$
46.6
        
Gain on sale of marine assets
30.3
        
Miscellaneous items, net
(14.5)
       
TOTAL
$
62.4
        
Government Operations
Pension funding reimbursement
$
11.8
        
Miscellaneous items
3.2
         
TOTAL
$
15.0
        
Corporate
Gain on U.K. pension plan
$
27.7
        
Qualified pension Plan Expense
(60.8)
       
TOTAL
$
(33.1)
       
   Depreciation & amortization
      Marine Construction Services
$
24.0
      Government Operations
12.6
      Corporate & other
3.7
TOTAL
$
40.3
2. OTHER ITEMS (below operating income):
Estimated Change In B&W Bankruptcy Settlement
$
(11.2)
       
Tax Impact On B&W Settlement
(0.7)
        
Net After Tax Effect
$
(11.9)
       
(Unaudited, dollars in millions, for the year ended)


(dollars in millions)
$203.1
$203.1
(260.2)
(260.2)
(4.3)
(4.3)
51.7
51.7
42.7
42.7
111.8
111.8
$261.4
$261.4
2Q05
2Q05
0
0
108.5
108.5
66.5
66.5
55.7
55.7
0
0
0
0
LT Restricted Cash
LT Restricted Cash
& CE
& CE
$314.2
$314.2
$217.1
$217.1
$157.3
$157.3
$91.4
$91.4
$22.9
$22.9
($1.0)
($1.0)
Total Net Cash /
Total Net Cash /
(Debt) Position
(Debt) Position
(260.2)
(260.2)
(261.3)
(261.3)
(268.0)
(268.0)
(268.1)
(268.1)
(268.1)
(268.1)
(278.2)
(278.2)
Long-term Debt
(4.3)
(4.3)
(14.2)
(14.2)
(12.0)
(12.0)
(12.0)
(12.0)
(12.0)
(12.0)
(16.1)
(16.1)
Short-term Debt
59.8
59.8
0
0
0
0
0
0
0
0
0
0
Short-Term
Investment
Investment
144.8
144.8
59.8
59.8
111.5
111.5
112.5
112.5
168.3
168.3
161.5
161.5
ST Restricted Cash
ST Restricted Cash
& CE
& CE
$374.1
$374.1
$324.3
$324.3
$259.3
$259.3
$203.3
$203.3
$134.7
$134.7
$131.8
$131.8
Cash &  Cash
Cash &  Cash
Equivalents
Equivalents
3Q05
3Q05
1Q05
1Q05
4Q04
4Q04
3Q04
3Q04
2Q04
2Q04
1Q04
1Q04
Appendix C: Net Cash/(Debt) Position


$128.1
$128.1
$98.4
$98.4
$101.9
$101.9
$74.2
$74.2
$14.7
$14.7
Non-GAAP
Operating
Operating
Income
Income
12.5
12.5
96.6
96.6
306.7
306.7
32.6
32.6
17.9
17.9
Add back:
Add back:
Asbestos & C11
Asbestos & C11
Expenses
Expenses
$115.6
$115.6
$1.8
$1.8
($204.8)
($204.8)
$41.6
$41.6
($3.2)
($3.2)
GAAP
GAAP
Operating
Operating
Income
Income
2004
2004
2003
2003
2002
2002
2001
2001
2000
2000
(dollars in millions)
Presented
above
is
a
reconciliation
between
B&W’s
GAAP
operating
income
and
non-GAAP
operating
income.
The
non-GAAP
measure
is
based
upon
our
unconsolidated
statement
of
operations
for
B&W
for
the
periods
shown.
McDermott
is
providing
the
non-GAAP
information
to
supplement
the
results
provided
in
accordance
with
GAAP
and
it
should
not
be
considered
superior
to,
or
as
a
substitute
for,
the
comparable
GAAP
measure.
However,
McDermott
believes
this
non-GAAP
measure
provides
meaningful
insight
into
B&W’s
operational
performance
and
has
chosen
to
provide
this
supplemental
non-GAAP
information
to
investors
to
enable
them
to
perform
additional
comparisons
of
operating
results
and
as
a
means
to
emphasize
the
results
of
operations
absent
expenses
considered
by
management
to
be
outside
B&W’s
customary
business.
Appendix D: B&W Non-GAAP Reconciliation