Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements Weatherford International plc (“Weatherford Ireland”), a public limited company organized under the laws of Ireland, a Swiss tax resident, and the ultimate parent of the Weatherford group, guarantees the obligations of our subsidiaries – Weatherford International Ltd., a Bermuda exempted company (“Weatherford Bermuda”), and Weatherford International, LLC, a Delaware limited liability company (“Weatherford Delaware”), including the notes and credit facilities listed below. The following obligations of Weatherford Delaware were guaranteed by Weatherford Bermuda at June 30, 2015 and December 31, 2014 : (1) 6.35% senior notes and (2) 6.80% senior notes. The following obligations of Weatherford Bermuda were guaranteed by Weatherford Delaware at June 30, 2015 and December 31, 2014 : (1) revolving credit facility, (2) 5.50% senior notes, (3) 6.50% senior notes, (4) 6.00% senior notes, (5) 7.00% senior notes, (6) 9.625% senior notes, (7) 9.875% senior notes, (8) 5.125% senior notes, (9) 6.75% senior notes, (10) 4.50% senior notes and (11) 5.95% senior notes. At December 31, 2014, we had a 364 -day term loan facility which was an obligation of Weatherford Bermuda guaranteed by Weatherford Delaware. As a result of certain of these guarantee arrangements, we are required to present the following condensed consolidating financial information. The accompanying guarantor financial information is presented on the equity method of accounting for all periods presented. Under this method, investments in subsidiaries are recorded at cost and adjusted for our share in the subsidiaries’ cumulative results of operations, capital contributions and distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions. Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended June 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 2,390 $ — $ 2,390 Costs and Expenses (100 ) (4 ) — (2,750 ) — (2,854 ) Operating Income (Loss) (100 ) (4 ) — (360 ) — (464 ) Other Income (Expense): Interest Expense, Net — (98 ) (15 ) (4 ) — (117 ) Intercompany Charges, Net (26 ) (28 ) (68 ) 122 — — Equity in Subsidiary Income (363 ) 366 874 — (877 ) — Other, Net — 1 — (35 ) — (34 ) Income (Loss) Before Income Taxes (489 ) 237 791 (277 ) (877 ) (615 ) (Provision) Benefit for Income Taxes — — 29 103 — 132 Net Income (Loss) (489 ) 237 820 (174 ) (877 ) (483 ) Noncontrolling Interests — — — 6 — 6 Net Income (Loss) Attributable to Weatherford $ (489 ) $ 237 $ 820 $ (180 ) $ (877 ) $ (489 ) Comprehensive Income (Loss) Attributable to Weatherford $ (375 ) $ 263 $ 843 $ (66 ) $ (1,040 ) $ (375 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended June 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 3,711 $ — $ 3,711 Costs and Expenses (9 ) (1 ) — (3,676 ) — (3,686 ) Operating Income (Loss) (9 ) (1 ) — 35 — 25 Other Income (Expense): Interest Expense, Net — (106 ) (14 ) (8 ) — (128 ) Intercompany Charges, Net (12 ) (22 ) (77 ) (1,709 ) 1,820 — Equity in Subsidiary Income (123 ) (192 ) (175 ) — 490 — Other, Net — (11 ) (1 ) (7 ) — (19 ) Income (Loss) Before Income Taxes (144 ) (332 ) (267 ) (1,689 ) 2,310 (122 ) (Provision) Benefit for Income Taxes (1 ) — 31 (41 ) — (11 ) Net Income (Loss) (145 ) (332 ) (236 ) (1,730 ) 2,310 (133 ) Noncontrolling Interests — — — 12 — 12 Net Income (Loss) Attributable to Weatherford $ (145 ) $ (332 ) $ (236 ) $ (1,742 ) $ 2,310 $ (145 ) Comprehensive Income (Loss) Attributable to Weatherford $ 21 $ (182 ) $ (100 ) $ (1,539 ) $ 1,821 $ 21 Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 5,184 $ — $ 5,184 Costs and Expenses (107 ) (4 ) — (5,487 ) — (5,598 ) Operating Income (Loss) (107 ) (4 ) — (303 ) — (414 ) Other Income (Expense): Interest Expense, Net — (202 ) (28 ) (7 ) — (237 ) Intercompany Charges, Net (26 ) (43 ) (68 ) 137 — — Equity in Subsidiary Income (474 ) 441 849 — (816 ) — Other, Net — (19 ) — (52 ) — (71 ) Income (Loss) Before Income Taxes (607 ) 173 753 (225 ) (816 ) (722 ) (Provision) Benefit for Income Taxes — — 34 98 — 132 Net Income (Loss) (607 ) 173 787 (127 ) (816 ) (590 ) Noncontrolling Interests — — — 17 — 17 Net Income (Loss) Attributable to Weatherford $ (607 ) $ 173 $ 787 $ (144 ) $ (816 ) $ (607 ) Comprehensive Income (Loss) Attributable to Weatherford $ (816 ) $ 107 $ 774 $ (352 ) $ (529 ) $ (816 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 7,307 $ — $ 7,307 Costs and Expenses (28 ) (1 ) (1 ) (7,122 ) — (7,152 ) Operating Income (Loss) (28 ) (1 ) (1 ) 185 — 155 Other Income (Expense): Interest Expense, Net — (211 ) (29 ) (14 ) — (254 ) Intercompany Charges, Net (12 ) 7,326 (77 ) (9,057 ) 1,820 — Equity in Subsidiary Income (144 ) (112 ) (164 ) — 420 — Other, Net (1 ) (15 ) (1 ) (11 ) — (28 ) Income (Loss) Before Income Taxes (185 ) 6,987 (272 ) (8,897 ) 2,240 (127 ) (Provision) Benefit for Income Taxes (1 ) — 37 (74 ) — (38 ) Net Income (Loss) (186 ) 6,987 (235 ) (8,971 ) 2,240 (165 ) Noncontrolling Interests — — — 21 — 21 Net Income (Loss) Attributable to Weatherford $ (186 ) $ 6,987 $ (235 ) $ (8,992 ) $ 2,240 $ (186 ) Comprehensive Income (Loss) Attributable to Weatherford $ (222 ) $ 6,987 $ (235 ) $ (8,992 ) $ 2,240 $ (222 ) Condensed Consolidating Balance Sheet June 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 1 $ 22 $ 588 $ — $ 611 Other Current Assets 5 — 543 6,509 (604 ) 6,453 Total Current Assets 5 1 565 7,097 (604 ) 7,064 Equity Investments in Affiliates 8,011 11,057 10,528 3,868 (33,464 ) — Intercompany Receivables, Net — — — 10,356 (10,356 ) — Other Assets 4 33 49 10,484 — 10,570 Total Assets $ 8,020 $ 11,091 $ 11,142 $ 31,805 $ (44,424 ) $ 17,634 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 1,464 $ 6 $ 86 $ — $ 1,556 Accounts Payable and Other Current Liabilities 137 236 — 2,812 (604 ) 2,581 Total Current Liabilities 137 1,700 6 2,898 (604 ) 4,137 Long-term Debt — 5,238 908 122 — 6,268 Intercompany Payables, Net 1,699 5,962 2,695 — (10,356 ) — Other Long-term Liabilities 12 77 5 888 — 982 Total Liabilities 1,848 12,977 3,614 3,908 (10,960 ) 11,387 Weatherford Shareholders’ Equity 6,172 (1,886 ) 7,528 27,822 (33,464 ) 6,172 Noncontrolling Interests — — — 75 — 75 Total Liabilities and Shareholders’ Equity $ 8,020 $ 11,091 $ 11,142 $ 31,805 $ (44,424 ) $ 17,634 Condensed Consolidating Balance Sheet December 31, 2014 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ 1 $ — $ 22 $ 451 $ — $ 474 Other Current Assets 4 12 544 7,524 (614 ) 7,470 Total Current Assets 5 12 566 7,975 (614 ) 7,944 Equity Investments in Affiliates 8,662 10,490 9,730 3,974 (32,856 ) — Intercompany Receivables, Net — — — 10,490 (10,490 ) — Other Assets 5 35 16 10,889 — 10,945 Total Assets $ 8,672 $ 10,537 $ 10,312 $ 33,328 $ (43,960 ) $ 18,889 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 618 $ 6 $ 103 $ — $ 727 Accounts Payable and Other Current Liabilities 43 256 — 3,615 (614 ) 3,300 Total Current Liabilities 43 874 6 3,718 (614 ) 4,027 Long-term Debt — 5,749 911 137 1 6,798 Intercompany Payables, Net 1,666 6,202 2,622 — (10,490 ) — Other Long-term Liabilities 5 82 5 939 — 1,031 Total Liabilities 1,714 12,907 3,544 4,794 (11,103 ) 11,856 Weatherford Shareholders’ Equity 6,958 (2,370 ) 6,768 28,459 (32,857 ) 6,958 Noncontrolling Interests — — — 75 — 75 Total Liabilities and Shareholders’ Equity $ 8,672 $ 10,537 $ 10,312 $ 33,328 $ (43,960 ) $ 18,889 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (607 ) $ 173 $ 787 $ (127 ) $ (816 ) $ (590 ) Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 26 43 68 (137 ) — — Equity in (Earnings) Loss of Affiliates 474 (441 ) (849 ) — 816 — Deferred Income Tax Provision (Benefit) — — (34 ) (157 ) — (191 ) Other Adjustments 84 74 8 864 — 1,030 Net Cash Provided (Used) by Operating Activities (23 ) (151 ) (20 ) 443 — 249 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (411 ) — (411 ) Acquisition of Intellectual Property — — — (3 ) — (3 ) Proceeds from Sale of Assets and Businesses, Net — — — 23 — 23 Net Cash Provided (Used) by Investing Activities — — — (391 ) — (391 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 496 — (18 ) — 478 Borrowings (Repayments) Long-term Debt, Net — (147 ) (1 ) (13 ) — (161 ) Borrowings (Repayments) Between Subsidiaries, Net 22 (197 ) 21 154 — — Other, Net — — — (15 ) — (15 ) Net Cash Provided (Used) by Financing Activities 22 152 20 108 — 302 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (23 ) — (23 ) Net Increase in Cash and Cash Equivalents (1 ) 1 — 137 — 137 Cash and Cash Equivalents at Beginning of Period 1 — 22 451 — 474 Cash and Cash Equivalents at End of Period $ — $ 1 $ 22 $ 588 $ — $ 611 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (186 ) $ 6,987 $ (235 ) $ (8,971 ) $ 2,240 $ (165 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 12 (7,326 ) 77 9,057 (1,820 ) — Equity in (Earnings) Loss of Affiliates 144 112 164 — (420 ) — Deferred Income Tax Provision (Benefit) — — — 16 — 16 Other Adjustments 8 (260 ) 10 420 — 178 Net Cash Provided (Used) by Operating Activities (22 ) (487 ) 16 522 — 29 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (662 ) — (662 ) Acquisitions of Businesses, Net of Cash Acquired — — — 17 — 17 Acquisition of Intellectual Property — — — (3 ) — (3 ) Proceeds from Sale of Assets and Businesses, Net — — — 26 — 26 Net Cash Provided (Used) by Investing Activities — — — (622 ) — (622 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 775 — (37 ) — 738 Borrowings (Repayments) Long-term Debt, Net — — (8 ) (28 ) — (36 ) Borrowings (Repayments) Between Subsidiaries, Net 22 (287 ) 14 251 — — Proceeds from Capital Contributions — — — 22 — 22 Other, Net — — — (2 ) — (2 ) Net Cash Provided (Used) by Financing Activities 22 488 6 206 — 722 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — 7 — 7 Net Increase in Cash and Cash Equivalents — 1 22 113 — 136 Cash and Cash Equivalents at Beginning of Period — — — 435 — 435 Cash and Cash Equivalents at End of Period $ — $ 1 $ 22 $ 548 $ — $ 571 |