Consolidating Financial Statements | Consolidating Financial Statements Weatherford Ireland, a public limited company organized under the laws of Ireland and the ultimate parent of the Weatherford group, guarantees the obligations of our subsidiaries – Weatherford Bermuda, a Bermuda exempted company, and Weatherford Delaware, a Delaware limited liability company, including the notes and credit facilities listed below. The following obligations of Weatherford Delaware were guaranteed by Weatherford Bermuda at December 31, 2015 and 2014 : (1) 6.35% senior notes and (2) 6.80% senior notes. The following obligations of Weatherford Bermuda were guaranteed by Weatherford Delaware at December 31, 2015 and 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. In 2014, we refinanced the 364 -day term loan facility with a new 364 -day term loan facility, which was an obligation of Weatherford Bermuda, was guaranteed by Weatherford Delaware as of December 31, 2014 and was repaid in 2015. As a result 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) Year Ended December 31, 2015 (Dollars in Millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 9,433 $ — $ 9,433 Costs and Expenses (101 ) (7 ) 2 (10,873 ) — (10,979 ) Operating Income (Loss) (101 ) (7 ) 2 (1,440 ) — (1,546 ) Other Income (Expense): Interest Expense, Net — (398 ) (57 ) (13 ) — (468 ) Intercompany Charges, Net (83 ) (110 ) (282 ) (403 ) 878 — Equity in Subsidiary Income (1,801 ) (1,868 ) (492 ) — 4,161 — Other, Net — 51 11 (144 ) — (82 ) Income (Loss) Before Income Taxes (1,985 ) (2,332 ) (818 ) (2,000 ) 5,039 (2,096 ) (Provision) Benefit for Income Taxes — — 114 31 — 145 Net Income (Loss) (1,985 ) (2,332 ) (704 ) (1,969 ) 5,039 (1,951 ) Net Income Attributable to Noncontrolling Interests — — — 34 — 34 Net Income (Loss) Attributable to Weatherford $ (1,985 ) $ (2,332 ) $ (704 ) $ (2,003 ) $ 5,039 $ (1,985 ) Comprehensive Income (Loss) Attributable to Weatherford $ (2,745 ) $ (2,610 ) $ (754 ) $ (2,762 ) $ 6,126 $ (2,745 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2014 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 14,911 $ — $ 14,911 Costs and Expenses (59 ) (18 ) 3 (14,332 ) — (14,406 ) Operating Income (Loss) (59 ) (18 ) 3 579 — 505 Other Income (Expense): Interest Expense, Net — (422 ) (57 ) (19 ) — (498 ) Intercompany Charges, Net (99 ) 7,291 (266 ) (8,802 ) 1,876 — Equity in Subsidiary Income (424 ) (430 ) 407 (2 ) 449 — Other, Net — 20 (3 ) (279 ) — (262 ) Income (Loss) Before Income Taxes (582 ) 6,441 84 (8,523 ) 2,325 (255 ) (Provision) Benefit for Income Taxes (2 ) — 131 (413 ) — (284 ) Net Income (Loss) (584 ) 6,441 215 (8,936 ) 2,325 (539 ) Net Income Attributable to Noncontrolling Interests — — — 45 — 45 Net Income (Loss) Attributable to Weatherford $ (584 ) $ 6,441 $ 215 $ (8,981 ) $ 2,325 $ (584 ) Comprehensive Income (Loss) Attributable to Weatherford $ (1,278 ) $ 5,811 $ (128 ) $ (9,674 ) $ 3,991 $ (1,278 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2013 (Dollars in millions) Weatherford Switzerland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 15,263 $ — $ 15,263 Costs and Expenses (50 ) (139 ) (3 ) (14,548 ) — (14,740 ) Operating Income (Loss) (50 ) (139 ) (3 ) 715 — 523 Other Income (Expense): Interest Expense, Net — (430 ) (61 ) (25 ) — (516 ) Intercompany Charges, Net (53 ) 49 (337 ) 341 — — Equity in Subsidiary Income (242 ) 30 461 — (249 ) — Other, Net — (31 ) (2 ) (144 ) — (177 ) Income (Loss) Before Income Taxes (345 ) (521 ) 58 887 (249 ) (170 ) (Provision) Benefit for Income Taxes — — 145 (289 ) — (144 ) Net Income (Loss) (345 ) (521 ) 203 598 (249 ) (314 ) Net Income Attributable to Noncontrolling Interests — — — 31 — 31 Net Income (Loss) Attributable to Weatherford $ (345 ) $ (521 ) $ 203 $ 567 $ (249 ) $ (345 ) Comprehensive Income (Loss) Attributable to Weatherford $ (695 ) $ (788 ) $ 39 $ 214 $ 535 $ (695 ) Condensed Consolidating Balance Sheet December 31, 2015 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 2 $ 22 $ 443 $ — $ 467 Other Current Assets 4 — 651 5,146 (704 ) 5,097 Total Current Assets 4 2 673 5,589 (704 ) 5,564 Equity Investments in Affiliates 5,693 8,709 9,187 3,483 (27,072 ) — Intercompany Receivables, Net — — — 10,423 (10,423 ) — Other Assets 3 27 18 9,175 — 9,223 Total Assets $ 5,700 $ 8,738 $ 9,878 $ 28,670 $ (38,199 ) $ 14,787 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 1,503 $ 6 $ 73 $ — $ 1,582 Accounts Payable and Other Current Liabilities 19 212 — 2,922 (704 ) 2,449 Total Current Liabilities 19 1,715 6 2,995 (704 ) 4,031 Long-term Debt — 4,910 864 105 — 5,879 Intercompany Payables, Net 1,362 6,147 2,914 — (10,423 ) — Other Long-term Liabilities 15 77 10 410 — 512 Total Liabilities 1,396 12,849 3,794 3,510 (11,127 ) 10,422 Weatherford Shareholders’ Equity 4,304 (4,111 ) 6,084 25,099 (27,072 ) 4,304 Noncontrolling Interests — — — 61 — 61 Total Liabilities and Shareholders’ Equity $ 5,700 $ 8,738 $ 9,878 $ 28,670 $ (38,199 ) $ 14,787 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 Year Ended December 31, 2015 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (1,985 ) $ (2,332 ) $ (704 ) $ (1,969 ) $ 5,039 $ (1,951 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 83 110 282 403 (878 ) — Equity in (Earnings) Loss of Affiliates 1,801 1,868 492 — (4,161 ) — Deferred Income Tax Provision (Benefit) — — 14 (462 ) — (448 ) Other Adjustments (35 ) 210 (86 ) 3,016 — 3,105 Net Cash Provided (Used) by Operating Activities (136 ) (144 ) (2 ) 988 — 706 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (682 ) — (682 ) Acquisitions of Businesses, Net of Cash Acquired — — — (14 ) — (14 ) Acquisition of Intellectual Property — — — (8 ) — (8 ) Proceeds from Sale of Assets and Businesses, Net — — — 45 — 45 Net Cash Provided (Used) by Investing Activities — — — (659 ) — (659 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 535 — (30 ) — 505 Borrowings (Repayments) Long-term Debt, Net — (411 ) (31 ) (28 ) — (470 ) Borrowings (Repayments) Between Subsidiaries, Net 135 22 33 (190 ) — — Other, Net — — — (23 ) — (23 ) Net Cash Provided (Used) by Financing Activities 135 146 2 (271 ) — 12 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (66 ) — (66 ) Net Increase (decrease) in Cash and Cash Equivalents (1 ) 2 — (8 ) — (7 ) Cash and Cash Equivalents at Beginning of Year 1 — 22 451 — 474 Cash and Cash Equivalents at End of Year $ — $ 2 $ 22 $ 443 $ — $ 467 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2014 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (584 ) $ 6,441 $ 215 $ (8,936 ) $ 2,325 $ (539 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 99 (7,291 ) 266 8,802 (1,876 ) — Equity in (Earnings) Loss of Affiliates 424 430 (407 ) 2 (449 ) — Deferred Income Tax Provision (Benefit) — — (25 ) (41 ) — (66 ) Other Adjustments 23 (180 ) (42 ) 1,767 — 1,568 Net Cash Provided (Used) by Operating Activities (38 ) (600 ) 7 1,594 — 963 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (1,450 ) — (1,450 ) Acquisitions of Businesses, Net of Cash Acquired — — — 18 — 18 Acquisition of Intellectual Property — — — (5 ) — (5 ) Purchase of Equity Investment in Unconsolidated Affiliates — — — (3 ) — (3 ) Proceeds from Sale of Assets and Businesses, Net — — — 1,770 — 1,770 Net Cash Provided (Used) by Investing Activities — — — 330 — 330 Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — (827 ) — (97 ) — (924 ) Borrowings (Repayments) Long-term Debt, Net — (153 ) (92 ) (14 ) — (259 ) Borrowings (Repayments) Between Subsidiaries, Net 39 1,580 107 (1,726 ) — — Proceeds from Capital Contributions — — — 22 — 22 Other, Net — — — (19 ) — (19 ) Net Cash Provided (Used) by Financing Activities 39 600 15 (1,834 ) — (1,180 ) Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (74 ) — (74 ) Net Increase in Cash and Cash Equivalents 1 — 22 16 — 39 Cash and Cash Equivalents at Beginning of Year — — — 435 — 435 Cash and Cash Equivalents at End of Year $ 1 $ — $ 22 $ 451 $ — $ 474 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2013 (Dollars in millions) Weatherford Switzerland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (345 ) $ (521 ) $ 203 $ 598 $ (249 ) $ (314 ) Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 53 (49 ) 337 (341 ) — — Equity in (Earnings) Loss of Affiliates 242 (30 ) (461 ) — 249 — Deferred Income Tax (Provision) Benefit — — 28 (61 ) — (33 ) Other Adjustments (48 ) 748 470 406 — 1,576 Net Cash Provided (Used) by Operating Activities (98 ) 148 577 602 — 1,229 Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (1,575 ) — (1,575 ) Acquisitions of Businesses, Net of Cash Acquired — — — (8 ) — (8 ) Acquisition of Intellectual Property — — — (9 ) — (9 ) Acquisition of Equity Investments in Unconsolidated Affiliates — — — — — — Proceeds from Sale of Assets and Businesses, Net — — — 488 — 488 Capital Contribution to Subsidiary — (1,181 ) — — 1,181 — Net Cash Provided (Used) by Investing Activities — (1,181 ) — (1,104 ) 1,181 (1,104 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 550 (4 ) 66 — 612 Borrowings (Repayments) Long-term Debt, Net — (544 ) (30 ) (26 ) — (600 ) Borrowings (Repayments) Between Subsidiaries, Net 100 1,027 (565 ) (562 ) — — Proceeds from Capital Contribution — — — 1,181 (1,181 ) — Other, Net (2 ) — 22 (26 ) — (6 ) Net Cash Provided (Used) by Financing Activities 98 1,033 (577 ) 633 (1,181 ) 6 Effect of Exchange Rate Changes on Cash and Cash Equivalents — — — 4 — 4 Net Increase in Cash and Cash Equivalents — — — 135 — 135 Cash and Cash Equivalents at Beginning of Period — — — 300 — 300 Cash and Cash Equivalents at End of Period $ — $ — $ — $ 435 $ — $ 435 |