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 its 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 September 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 September 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. 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 September 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 2,237 $ — $ 2,237 Costs and Expenses (4 ) (1 ) 1 (2,331 ) — (2,335 ) Operating Income (Loss) (4 ) (1 ) 1 (94 ) — (98 ) Other Income (Expense): Interest Expense, Net — (98 ) (14 ) (2 ) — (114 ) Intercompany Charges, Net (13 ) (6 ) (63 ) 82 — — Equity in Subsidiary Income (153 ) (1,195 ) (1,371 ) — 2,719 — Other, Net — 41 (1 ) (54 ) — (14 ) Income (Loss) Before Income Taxes (170 ) (1,259 ) (1,448 ) (68 ) 2,719 (226 ) (Provision) Benefit for Income Taxes — — 26 39 — 65 Net Income (Loss) (170 ) (1,259 ) (1,422 ) (29 ) 2,719 (161 ) Noncontrolling Interests — — — 9 — 9 Net Income (Loss) Attributable to Weatherford $ (170 ) $ (1,259 ) $ (1,422 ) $ (38 ) $ 2,719 $ (170 ) Comprehensive Income (Loss) Attributable to Weatherford $ (527 ) $ (1,352 ) $ (1,449 ) $ (397 ) $ 3,198 $ (527 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 3,877 $ — $ 3,877 Costs and Expenses (6 ) — — (3,553 ) — (3,559 ) Operating Income (Loss) (6 ) — — 324 — 318 Other Income (Expense): Interest Expense, Net — (106 ) (14 ) (2 ) — (122 ) Intercompany Charges, Net (31 ) 5 (28 ) 54 — — Equity in Subsidiary Income 112 242 429 (1 ) (782 ) — Other, Net 1 15 — (25 ) — (9 ) Income (Loss) Before Income Taxes 76 156 387 350 (782 ) 187 (Provision) Benefit for Income Taxes 1 — 15 (114 ) — (98 ) Net Income (Loss) 77 156 402 236 (782 ) 89 Noncontrolling Interests — — — 12 — 12 Net Income (Loss) Attributable to Weatherford $ 77 $ 156 $ 402 $ 224 $ (782 ) $ 77 Comprehensive Income (Loss) Attributable to Weatherford $ (130 ) $ 175 $ 450 $ 161 $ (786 ) $ (130 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 7,421 $ — $ 7,421 Costs and Expenses (111 ) (5 ) 1 (7,818 ) — (7,933 ) Operating Income (Loss) (111 ) (5 ) 1 (397 ) — (512 ) Other Income (Expense): Interest Expense, Net — (300 ) (42 ) (9 ) — (351 ) Intercompany Charges, Net (39 ) (49 ) (131 ) 219 — — Equity in Subsidiary Income (627 ) (754 ) (522 ) — 1,903 — Other, Net — 22 (1 ) (106 ) — (85 ) Income (Loss) Before Income Taxes (777 ) (1,086 ) (695 ) (293 ) 1,903 (948 ) (Provision) Benefit for Income Taxes — — 60 137 — 197 Net Income (Loss) (777 ) (1,086 ) (635 ) (156 ) 1,903 (751 ) Noncontrolling Interests — — — 26 — 26 Net Income (Loss) Attributable to Weatherford $ (777 ) $ (1,086 ) $ (635 ) $ (182 ) $ 1,903 $ (777 ) Comprehensive Income (Loss) Attributable to Weatherford $ (1,343 ) $ (1,245 ) $ (675 ) $ (749 ) $ 2,669 $ (1,343 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 11,184 $ — $ 11,184 Costs and Expenses (34 ) (1 ) (1 ) (10,675 ) — (10,711 ) Operating Income (Loss) (34 ) (1 ) (1 ) 509 — 473 Other Income (Expense): Interest Expense, Net — (317 ) (43 ) (16 ) — (376 ) Intercompany Charges, Net (43 ) 7,331 (105 ) (9,003 ) 1,820 — Equity in Subsidiary Income (32 ) 130 265 (1 ) (362 ) — Other, Net — — (1 ) (36 ) — (37 ) Income (Loss) Before Income Taxes (109 ) 7,143 115 (8,547 ) 1,458 60 (Provision) Benefit for Income Taxes — — 52 (188 ) — (136 ) Net Income (Loss) (109 ) 7,143 167 (8,735 ) 1,458 (76 ) Noncontrolling Interests — — — 33 — 33 Net Income (Loss) Attributable to Weatherford $ (109 ) $ 7,143 $ 167 $ (8,768 ) $ 1,458 $ (109 ) Comprehensive Income (Loss) Attributable to Weatherford $ (352 ) $ 7,162 $ 215 $ (8,831 ) $ 1,454 $ (352 ) Condensed Consolidating Balance Sheet September 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 1 $ 22 $ 496 $ — $ 519 Other Current Assets 5 — 521 6,055 (585 ) 5,996 Total Current Assets 5 1 543 6,551 (585 ) 6,515 Equity Investments in Affiliates 7,520 9,808 9,158 3,902 (30,388 ) — Intercompany Receivables, Net — — — 10,629 (10,629 ) — Other Assets 3 30 77 10,174 — 10,284 Total Assets $ 7,528 $ 9,839 $ 9,778 $ 31,256 $ (41,602 ) $ 16,799 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 1,599 $ 6 $ 79 $ — $ 1,684 Accounts Payable and Other Current Liabilities 16 185 — 2,725 (585 ) 2,341 Total Current Liabilities 16 1,784 6 2,804 (585 ) 4,025 Long-term Debt — 5,001 906 113 — 6,020 Intercompany Payables, Net 1,814 6,086 2,729 — (10,629 ) — Other Long-term Liabilities 14 77 11 898 — 1,000 Total Liabilities 1,844 12,948 3,652 3,815 (11,214 ) 11,045 Weatherford Shareholders’ Equity 5,684 (3,109 ) 6,126 27,371 (30,388 ) 5,684 Noncontrolling Interests — — — 70 — 70 Total Liabilities and Shareholders’ Equity $ 7,528 $ 9,839 $ 9,778 $ 31,256 $ (41,602 ) $ 16,799 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 Nine Months Ended September 30, 2015 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (777 ) $ (1,086 ) $ (635 ) $ (156 ) $ 1,903 $ (751 ) Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 39 49 131 (219 ) — — Equity in (Earnings) Loss of Affiliates 627 754 522 — (1,903 ) — Deferred Income Tax Provision (Benefit) — — (60 ) (273 ) — (333 ) Other Adjustments (21 ) 15 41 1,432 — 1,467 Net Cash Provided (Used) by Operating Activities (132 ) (268 ) (1 ) 784 — 383 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (542 ) — (542 ) Acquisitions of Businesses — — — (14 ) — (14 ) Acquisition of Intellectual Property — — — (7 ) — (7 ) Proceeds from Sale of Assets and Businesses, Net — — — 29 — 29 Net Cash Provided (Used) by Investing Activities — — — (534 ) — (534 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 631 — (25 ) — 606 Borrowings (Repayments) Long-term Debt, Net — (346 ) (2 ) (20 ) — (368 ) Borrowings (Repayments) Between Subsidiaries, Net 131 (16 ) 3 (118 ) — — Other, Net — — — (7 ) — (7 ) Net Cash Provided (Used) by Financing Activities 131 269 1 (170 ) — 231 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (35 ) — (35 ) Net Increase in Cash and Cash Equivalents (1 ) 1 — 45 — 45 Cash and Cash Equivalents at Beginning of Period 1 — 22 451 — 474 Cash and Cash Equivalents at End of Period $ — $ 1 $ 22 $ 496 $ — $ 519 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2014 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (109 ) $ 7,143 $ 167 $ (8,735 ) $ 1,458 $ (76 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 43 (7,331 ) 105 9,003 (1,820 ) — Equity in (Earnings) Loss of Affiliates 32 (130 ) (265 ) 1 362 — Deferred Income Tax Provision (Benefit) — — — 31 — 31 Other Adjustments 3 (65 ) 23 463 — 424 Net Cash Provided (Used) by Operating Activities (31 ) (383 ) 30 763 — 379 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (1,045 ) — (1,045 ) Acquisitions of Businesses, Net of Cash Acquired — — — 17 — 17 Acquisition of Intellectual Property — — — (3 ) — (3 ) Proceeds from Sale of Assets and Businesses, Net — — — 781 — 781 Net Cash Provided (Used) by Investing Activities — — — (250 ) — (250 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 140 — (94 ) — 46 Borrowings (Repayments) Long-term Debt, Net — — (16 ) (33 ) — (49 ) Borrowings (Repayments) Between Subsidiaries, Net 31 246 8 (285 ) — — Proceeds from Capital Contributions — — — 22 — 22 Other, Net — — — (12 ) — (12 ) Net Cash Provided (Used) by Financing Activities 31 386 (8 ) (402 ) — 7 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — 11 — 11 Net Increase in Cash and Cash Equivalents — 3 22 122 — 147 Cash and Cash Equivalents at Beginning of Period — — — 435 — 435 Cash and Cash Equivalents at End of Period $ — $ 3 $ 22 $ 557 $ — $ 582 |