-----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, WWPLSCw50sdsngFYW3MkpeCis5Inb15JKopw4Ge02vZT7fBCVuv3slyOpo9mBj1H iQ1Go8Z5GaGygw0Ao0Z2DA== 0001193125-10-177168.txt : 20100804 0001193125-10-177168.hdr.sgml : 20100804 20100804160557 ACCESSION NUMBER: 0001193125-10-177168 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100730 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100804 DATE AS OF CHANGE: 20100804 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MCDERMOTT INTERNATIONAL INC CENTRAL INDEX KEY: 0000708819 STANDARD INDUSTRIAL CLASSIFICATION: FABRICATED PLATE WORK (BOILER SHOPS) [3443] IRS NUMBER: 720593134 STATE OF INCORPORATION: R1 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08430 FILM NUMBER: 10991077 BUSINESS ADDRESS: STREET 1: 777 N. ELDRIDGE PARKWAY CITY: HOUSTON STATE: TX ZIP: 77079 BUSINESS PHONE: 281-870-5000 MAIL ADDRESS: STREET 1: 777 N. ELDRIDGE PARKWAY CITY: HOUSTON STATE: TX ZIP: 77079 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

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

Date of Report (date of earliest event reported): July 30, 2010

 

 

McDERMOTT INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Republic of Panama   001-08430   72-0593134

(State or other jurisdiction

of incorporation)

 

(Commission

file number)

 

(I.R.S. employer

identification number)

 

777 N. Eldridge Parkway

Houston, Texas

  77079
(Address of principal executive offices)   (Zip code)

Registrant’s telephone number, including area code: (281) 870-5901

 

(Former name or former address, if changed since last report)

 

 

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:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.01 Completion of Acquisition or Disposition of Assets.

On July 30, 2010, we completed the spin-off of The Babcock & Wilcox Company (“B&W”) to our stockholders through a stock distribution. B&W’s assets and businesses primarily consist of those that we reported as our Power Generation Systems and Government Operations segments. In connection with the spin-off, our stockholders received 100% (approximately 116 million shares) of the outstanding common stock of B&W. B&W is now an independent public company and its common stock trades under the symbol “BWC” on the New York Stock Exchange.

The distribution of B&W common stock occurred by way of a pro rata stock dividend to our stockholders. Each of our stockholders received one share of B&W common stock for every two shares of our common stock held by such stockholder at 5:00 p.m., New York City time on the record date, July 9, 2010, and cash in lieu of any fractional shares of B&W common stock.

In connection with the spin-off, B&W made a cash distribution to McDermott totaling $100 million in order for McDermott to maintain appropriate working capital and liquidity levels.

A registration statement on Form 10 relating to the spin-off was filed by B&W with the Securities and Exchange Commission and was declared effective on July 8, 2010.

Item 9.01 Financial Statements and Exhibits.

(b) Pro Forma Financial Information

The unaudited pro forma condensed consolidated balance sheet as of March 31, 2010 and the unaudited pro forma condensed consolidated statements of income for the three months ended March 31, 2010, March 31, 2009, June 30, 2009, September 30, 2009 and December 31, 2009, and consolidated statements of income for the years ended December 31, 2009, 2008 and 2007 are included as Exhibit 99.1 to this Current Report on Form 8-K and are incorporated herein by reference.

(d) Exhibits

 

Exhibit
No.

  

Description

99.1    Unaudited Pro Forma Condensed Consolidated Financial Statements of McDermott International, Inc.

 

1


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.

 

MCDERMOTT INTERNATIONAL, INC.
By:  

/s/ Perry L. Elders

  Perry L. Elders
  Senior Vice President and Chief Financial Officer

Date: August 4, 2010

 

2

EX-99.1 2 dex991.htm UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Unaudited Pro Forma Condensed Consolidated Financial Statements

Exhibit 99.1

McDermott International, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

The following unaudited pro forma condensed consolidated statements of income for the three months ended March 31, 2010, March 31, 2009, June 30, 2009, September 30, 2009 and December 31, 2009, and condensed consolidated statements of income for the years ended December 31, 2009, 2008 and 2007, have been derived from the historical financial statements of McDermott International, Inc. (“we”, “us” or “our”) as if the disposal of our Power Generation Systems and Government Operations segments via the spin-off of The Babcock & Wilcox Company (“B&W”) occurred as of January 1, 2007. The unaudited pro forma condensed consolidated balance sheet as of March 31, 2010 has been prepared as if the spin-off occurred as of March 31, 2010.

Due to the spin-off of B&W, when we issue financial statements for the period ending September 30, 2010 and for the year ending December 31, 2010, the historical results of B&W will be reclassified as discontinued operations in accordance with Financial Accounting Standards Board Codification Topic 205-20, Presentation of Financial Statements – Discontinued Operations.

The pro forma adjustments include assumptions that management believes are reasonable. The pro forma adjustments may differ from the adjustments that will be calculated to report the B&W business as discontinued operations in our future filings.

These unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the spin-off of B&W been completed as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma condensed consolidated financial statements and the accompanying unaudited notes should be read together with our annual report on Form 10-K for the year ended December 31, 2009 and our quarterly report on Form 10-Q for the quarter ended March 31, 2010.

 

1


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

As of March 31, 2010

 

     As Reported    Pro Forma
Adjustments
    Pro Forma
     (In thousands)
ASSETS        

Current Assets:

       

Cash and cash equivalents

   $ 775,980    $ 301,124 (a)    $ 474,856

Restricted cash and cash equivalents

     96,040      17,821 (a)      78,219

Accounts receivable – trade, net

     550,275      302,506 (a)      247,769

Accounts and notes receivable – unconsolidated affiliates

     9,614      7,156 (a)      2,458

Accounts receivable – other

     66,211      35,340 (a)      30,871

Contracts in progress

     408,479      299,166 (a)      109,313

Inventories

     97,874      95,009 (a)      2,865

Deferred income taxes

     107,236      99,109 (a)      8,127

Other current assets

     72,144      24,785 (a)      47,359
                     

Total Current Assets

     2,183,853      1,182,016        1,001,837
                     

Property, Plant and Equipment

     2,655,474      929,123 (a)      1,726,351

Less accumulated depreciation

     1,295,906      517,332 (a)      778,574
                     

Net Property, Plant and Equipment

     1,359,568      411,791 (a)      947,777
                     

Investments

     178,566      69,104 (a)      109,462
                     

Goodwill

     325,760      269,950 (a)      55,810
                     

Deferred Income Taxes

     265,971      254,646 (a)(c)      11,325
                     

Investments in Unconsolidated Affiliates

     93,139      77,965 (a)      15,174
                     

Other Assets

     268,103      147,347 (a)      120,756
                     

TOTAL

   $ 4,674,960    $ 2,412,819      $ 2,262,141
                     

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

2


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

As of March 31, 2010

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

LIABILITIES AND EQUITY

      

Current Liabilities:

      

Notes payable and current maturities of long-term debt

   $ 13,558      $ 4,993 (a)    $ 8,565   

Accounts payable

     366,355        175,966 (a)      190,389   

Accrued contract costs

     96,858        445 (a)      96,413   

Accrued employee benefits

     339,289        212,416 (a)      126,873   

Accrued liabilities – other

     176,882        74,039 (a)      102,843   

Advance billings on contracts

     578,538        494,579 (a)      83,959   

Accrued warranty expense

     122,164        119,531 (a)      2,633   

Income taxes payable

     71,128        4,020 (a)      67,108   
                        

Total Current Liabilities

     1,764,772        1,085,989        678,783   
                        

Long-Term Debt

     55,092        5,343 (a)      49,749   
                        

Accumulated Postretirement Benefit Obligation

     106,461        106,329 (a)      132   
                        

Self-Insurance

     89,044        57,162 (a)      31,882   
                        

Pension Liability

     573,311        521,756 (a)      51,555   
                        

Other Liabilities

     148,091        88,243 (a)      59,848   
                        

Commitments and Contingencies

      
                        

Equity

      

Common stock par value

     237,801        —          237,801   

Capital in excess of par value

     1,323,712        —          1,323,712   

Retained earnings

     1,011,588        981,367 (a)(c)      30,221   

Treasury stock

     (73,725     —          (73,725

Accumulated other comprehensive loss

     (596,845     (433,889 )(a)      (162,956
                        

Stockholders’ Equity – McDermott International, Inc.

     1,902,531        547,478        1,355,053   
                        

Noncontrolling interest

     35,658        519 (a)      35,139   
                        

Total Equity

     1,938,189        547,997        1,390,192   
                        

TOTAL

   $ 4,674,960      $ 2,412,819      $ 2,262,141   
                        

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

3


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Three Months Ended March 31, 2010

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 1,181,930      $ (662,388 )(b)    $ 519,542   
                        

Costs and Expenses:

      

Cost of operations

     934,851        (544,951 )(b)      389,900   

Gains on asset disposals and impairments – net

     (2,093     13 (b)      (2,080

Costs to spin-off B&W

     24,202        (24,202 )(d)      —     

Selling, general and administrative expenses

     143,750        (91,465 )(b)      52,285   
                        

Total Costs and Expenses

     1,100,710        (660,605     440,105   
                        

Equity in Income (Loss) of Investees

     10,588        (14,019 )(b)      (3,431
                        

Operating Income

     91,808        (15,802     76,006   
                        

Other Income (Expense):

      

Interest income (expense) – net

     299        29 (b)      328   

Other expense – net

     (4,217     3,090 (b)      (1,127
                        

Total Other Income (Expense)

     (3,918     3,119        (799
                        

Income before Provision for Income Taxes

     87,890        (12,683     75,207   

Provision for Income Taxes

     19,672        (6,321 )(b)(c)      13,351   
                        

Net Income

     68,218        (6,362     61,856   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (8,277     13 (b)      (8,264
                        

Net Income Attributable to McDermott International, Inc.

   $ 59,941      $ (6,349   $ 53,592   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 0.26        $ 0.23   

Diluted

   $ 0.26        $ 0.23   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     230,824,301          230,824,301   

Diluted

     234,753,035          234,753,035   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

4


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Three Months Ended March 31, 2009

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 1,493,263      $ (785,053 )(b)    $ 708,210   
                        

Costs and Expenses:

      

Cost of operations

     1,228,622        (610,914 )(b)      617,708   

Losses on asset disposals and impairments – net

     1,241        (207 )(b)      1,034   

Selling, general and administrative expenses

     141,394        (87,667 )(b)      53,727   
                        

Total Costs and Expenses

     1,371,257        (698,788     672,469   
                        

Equity in Income (Loss) of Investees

     9,200        (10,345 )(b)      (1,145
                        

Operating Income

     131,206        (96,610     34,596   
                        

Other Income (Expense):

      

Interest income (expense) – net

     1,857        (677 )(b)      1,180   

Other expense – net

     (10,770     2,040 (b)      (8,730
                        

Total Other Income (Expense)

     (8,913     1,363        (7,550
                        

Income before Provision for Income Taxes

     122,293        (95,247     27,046   

Provision for Income Taxes

     43,878        (35,210 )(b)(c)      8,668   
                        

Net Income

     78,415        (60,037     18,378   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (723     52 (b)      (671
                        

Net Income Attributable to McDermott International, Inc.

   $ 77,692      $ (59,985   $ 17,707   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 0.34        $ 0.08   

Diluted

   $ 0.33        $ 0.08   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     228,314,785          228,314,785   

Diluted

     232,586,245          232,586,245   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

5


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Three Months Ended June 30, 2009

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 1,564,999      $ (732,069 )(b)    $ 832,930   
                        

Costs and Expenses:

      

Cost of operations

     1,275,058        (553,489 )(b)      721,569   

Gains on asset disposals and impairments – net

     (1,897     30 (b)      (1,867

Selling, general and administrative expenses

     153,195        (96,745 )(b)      56,450   
                        

Total Costs and Expenses

     1,426,356        (650,204     776,152   
                        

Equity in Income (Loss) of Investees

     9,097        (10,153 )(b)      (1,056
                        

Operating Income

     147,740        (92,018     55,722   
                        

Other Income (Expense):

      

Interest income (expense) – net

     4,987        (112 )(b)      4,875   

Other expense – net

     (10,201     7,503 (b)      (2,698
                        

Total Other Income (Expense)

     (5,214     7,391        2,177   
                        

Income before Provision for Income Taxes

     142,526        (84,627     57,899   

Provision for Income Taxes

     44,645        (26,408 )(b)(c)      18,237   
                        

Net Income

     97,881        (58,219     39,662   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (5,326     43 (b)      (5,283
                        

Net Income Attributable to McDermott International, Inc.

   $ 92,555      $ (58,176   $ 34,379   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 0.40        $ 0.15   

Diluted

   $ 0.40        $ 0.15   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     229,273,441          229,273,441   

Diluted

     233,105,949          233,105,949   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

6


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Three Months Ended September 30, 2009

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 1,675,678      $ (648,997 )(b)    $ 1,026,681   
                        

Costs and Expenses:

      

Cost of operations

     1,383,046        (513,802 )(b)      869,244   

(Gains) losses on asset disposals and impairments – net

     323        (443 )(b)      (120

Selling, general and administrative expenses

     160,565        (100,410 )(b)      60,155   
                        

Total Costs and Expenses

     1,543,934        (614,655     929,279   
                        

Equity in Income (Loss) of Investees

     13,050        (13,645 )(b)      (595
                        

Operating Income

     144,794        (47,987     96,807   
                        

Other Income (Expense):

      

Interest income (expense) – net

     2,179        (952 )(b)      1,227   

Other income (expense) – net

     (3,127     3,168 (b)      41   
                        

Total Other Income (Expense)

     (948     2,216        1,268   
                        

Income before Provision for Income Taxes

     143,846        (45,771     98,075   

Provision for Income Taxes

     23,793        (5,606 )(b)(c)      18,187   
                        

Net Income

     120,053        (40,165     79,888   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (1,946     36 (b)      (1,910
                        

Net Income Attributable to McDermott International, Inc.

   $ 118,107      $ (40,129   $ 77,978   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 0.51        $ 0.34   

Diluted

   $ 0.50        $ 0.33   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     229,989,368          229,989,368   

Diluted

     234,314,619          234,314,619   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

7


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Three Months Ended December 31, 2009

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 1,459,137      $ (688,513 )(b)    $ 770,624   
                        

Costs and Expenses:

      

Cost of operations

     1,183,710        (557,172 )(b)      626,538   

Losses on asset disposals and impairments – net

     1,655        (606 )(b)      1,049   

Costs to spin-off B&W

     7,118        (7,118 )(d)      —     

Selling, general and administrative expenses

     164,088        (112,419 )(b)      51,669   
                        

Total Costs and Expenses

     1,356,571        (677,315     679,256   
                        

Equity in Income (Loss) of Investees

     20,190        (20,951 )(b)      (761
                        

Operating Income

     122,756        (32,149     90,607   
                        

Other Income (Expense):

      

Interest income (expense) – net

     (1,780     519 (b)      (1,261

Other expense – net

     (7,187     3,401 (b)      (3,786
                        

Total Other Income (Expense)

     (8,967     3,920        (5,047
                        

Income before Provision for Income Taxes

     113,789        (28,229     85,560   

Provision for Income Taxes

     19,530        (228 )(b)(c)      19,302   
                        

Net Income

     94,259        (28,001     66,258   
                        

Add: Net Loss Attributable to Noncontrolling Interest

     4,443        25 (b)      4,468   
                        

Net Income Attributable to McDermott International, Inc.

   $ 98,702      $ (27,976   $ 70,726   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 0.43        $ 0.31   

Diluted

   $ 0.42        $ 0.30   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     230,306,488          230,306,488   

Diluted

     234,500,686          234,500,686   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

8


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Year Ended December 31, 2009

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 6,193,077      $ (2,854,632 )(b)    $ 3,338,445   
                        

Costs and Expenses:

      

Cost of operations

     5,070,436        (2,235,377 )(b)      2,835,059   

Losses on asset disposals and impairments – net

     1,322        (1,226 )(b)      96   

Costs to spin-off B&W

     7,118        (7,118 )(d)      —     

Selling, general and administrative expenses

     619,242        (397,241 )(b)      222,001   
                        

Total Costs and Expenses

     5,698,118        (2,640,962     3,057,156   
                        

Equity in Income (Loss) of Investees

     51,537        (55,094 )(b)      (3,557
                        

Operating Income

     546,496        (268,764     277,732   
                        

Other Income (Expense):

      

Interest income

     7,281        (2,222 )(b)      5,059   

Interest expense

     (38     1,000 (b)      962   

Other expense – net

     (31,285     16,112 (b)      (15,173
                        

Total Other Income (Expense)

     (24,042     14,890        (9,152
                        

Income before Provision for Income Taxes

     522,454        (253,874     268,580   

Provision for Income Taxes

     131,846        (67,452 )(b)(c)      64,394   
                        

Net Income

     390,608        (186,422     204,186   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (3,552     156 (b)      (3,396
                        

Net Income Attributable to McDermott International, Inc.

   $ 387,056      $ (186,266   $ 200,790   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 1.69        $ 0.88   

Diluted

   $ 1.66        $ 0.86   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     229,471,020          229,471,020   

Diluted

     233,626,876          233,626,876   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

9


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Year Ended December 31, 2008

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 6,572,423      $ (3,398,574 )(b)    $ 3,173,849   
                        

Costs and Expenses:

      

Cost of operations

     5,519,827        (2,677,935 )(b)      2,841,892   

Gains on asset disposals and impairments – net

     (12,202     9,603 (b)      (2,599

Selling, general and administrative expenses

     543,047        (337,376 )(b)      205,671   
                        

Total Costs and Expenses

     6,050,672        (3,005,708     3,044,964   
                        

Equity in Income (Loss) of Investees

     48,131        (51,792 )(b)      (3,661
                        

Operating Income

     569,882        (444,658     125,224   
                        

Other Income (Expense):

      

Interest income

     34,353        (12,681 )(b)      21,672   

Interest expense

     (7,380     3,095 (b)      (4,285

Other expense – net

     (9,454     4,290 (b)      (5,164
                        

Total Other Income (Expense)

     17,519        (5,296     12,223   
                        

Income before Provision for Income Taxes

     587,401        (449,954     137,447   

Provision for Income Taxes

     157,812        (91,414 )(b)(c)      66,398   
                        

Net Income

     429,589        (358,540     71,049   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (287     88 (b)      (199
                        

Net Income Attributable to McDermott International, Inc.

   $ 429,302      $ (358,452   $ 70,850   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 1.89        $ 0.31   

Diluted

   $ 1.86        $ 0.31   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     226,918,776          226,918,776   

Diluted

     230,393,782          230,393,782   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

10


McDERMOTT INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Year Ended December 31, 2007

 

     As Reported     Pro Forma
Adjustments
    Pro Forma  
     (In thousands)  

Revenues

   $ 5,631,610      $ (3,199,939 )(b)    $ 2,431,671   
                        

Costs and Expenses:

      

Cost of operations

     4,500,897        (2,620,013 )(b)      1,880,884   

Gains on asset disposals and impairments – net

     (8,371     1,606 (b)      (6,765

Selling, general and administrative expenses

     464,611        (288,455 )(b)      176,156   
                        

Total Costs and Expenses

     4,957,137        (2,906,862     2,050,275   
                        

Equity in Income (Loss) of Investees

     41,724        (45,647 )(b)      (3,923
                        

Operating Income

     716,197        (338,724     377,473   
                        

Other Income (Expense):

      

Interest income

     61,980        (19,194 )(b)      42,786   

Interest expense

     (22,520     14,106 (b)      (8,414

Other expense – net

     (10,099     10,411 (b)      312   
                        

Total Other Income (Expense)

     29,361        5,323        34,684   
                        

Income before Provision for Income Taxes

     745,558        (333,401     412,157   

Provision for Income Taxes

     137,637        (94,981 )(b)(c)      42,656   
                        

Net Income

     607,921        (238,420     369,501   
                        

Less: Net Income Attributable to Noncontrolling Interest

     (93     80 (b)      (13
                        

Net Income Attributable to McDermott International, Inc.

   $ 607,828      $ (238,340   $ 369,488   
                        

Pro Forma Earnings per Share:

      

Basic

   $ 2.72        $ 1.65   

Diluted

   $ 2.66        $ 1.62   

Shares used in Calculating Pro Forma Earnings per Share:

      

Basic

     223,511,880          223,511,880   

Diluted

     228,742,522          228,742,522   

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

11


McDermott International, Inc.

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

(a) Reflects the pro forma elimination of the assets, liabilities and equity associated with The Babcock & Wilcox Operations of McDermott International, Inc., which are included in our historical condensed consolidated balance sheet.

 

(b) Reflects the pro forma elimination of the operating results of The Babcock & Wilcox Operations of McDermott International, Inc.

 

(c) Reflects the pro forma elimination of certain income tax benefits that are not expected to be realized in future periods, as a result of the spin-off of The Babcock & Wilcox Operations.

 

(d) Reflects the pro forma elimination, from continuing operations, of costs consisting primarily of severance and professional services directly attributable to the spin-off.

 

12

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