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 6.80% senior notes of Weatherford Delaware were guaranteed by Weatherford Bermuda at June 30, 2017 and December 31, 2016 . At December 31, 2016 , Weatherford Bermuda also guaranteed the 6.35% senior notes of Weatherford Delaware. The following obligations of Weatherford Bermuda were guaranteed by Weatherford Delaware at June 30, 2017 and December 31, 2016 : (1) Revolving Credit Agreement, (2) Term Loan Agreement, (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 due 2039, (8) 5.125% senior notes, (9) 6.75% senior notes, (10) 4.50% senior notes, (11) 5.95% senior notes, (12) 5.875% exchangeable senior notes, (13) 7.75% senior notes, (14) 8.25% senior notes and (15) 9.875% senior notes due 2024. 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, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 1,363 $ — $ 1,363 Costs and Expenses (5 ) 19 1 (1,505 ) — (1,490 ) Operating Income (Loss) (5 ) 19 1 (142 ) — (127 ) Other Income (Expense): Interest Expense, Net — (144 ) 1 11 (6 ) (138 ) Intercompany Charges, Net 3 (82 ) (41 ) 120 — — Equity in Subsidiary Income (Loss) (296 ) (304 ) (39 ) — 639 — Other, Net 127 247 191 (255 ) (193 ) 117 Income (Loss) Before Income Taxes (171 ) (264 ) 113 (266 ) 440 (148 ) (Provision) Benefit for Income Taxes — — — (17 ) — (17 ) Net Income (Loss) (171 ) (264 ) 113 (283 ) 440 (165 ) Noncontrolling Interests — — — 6 — 6 Net Income (Loss) Attributable to Weatherford $ (171 ) $ (264 ) $ 113 $ (289 ) $ 440 $ (171 ) Comprehensive Income (Loss) Attributable to Weatherford $ (181 ) $ (290 ) $ 128 $ (298 ) $ 460 $ (181 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended June 30, 2016 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 1,402 $ — $ 1,402 Costs and Expenses (81 ) — 5 (1,786 ) — (1,862 ) Operating Income (Loss) (81 ) — 5 (384 ) — (460 ) Other Income (Expense): Interest Expense, Net — (106 ) (12 ) (4 ) 3 (119 ) Intercompany Charges, Net 13 5 (45 ) 27 — — Equity in Subsidiary Income (497 ) 28 47 — 422 — Other, Net — (73 ) (27 ) 5 10 (85 ) Income (Loss) Before Income Taxes (565 ) (146 ) (32 ) (356 ) 435 (664 ) (Provision) Benefit for Income Taxes — — 19 83 — 102 Net Income (Loss) (565 ) (146 ) (13 ) (273 ) 435 (562 ) Noncontrolling Interests — — — 3 — 3 Net Income (Loss) Attributable to Weatherford $ (565 ) $ (146 ) $ (13 ) $ (276 ) $ 435 $ (565 ) Comprehensive Income (Loss) Attributable to Weatherford $ (574 ) $ (188 ) $ (40 ) $ (285 ) $ 513 $ (574 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 2,749 $ — $ 2,749 Costs and Expenses (8 ) 39 1 (3,104 ) — (3,072 ) Operating Income (Loss) (8 ) 39 1 (355 ) — (323 ) Other Income (Expense): Interest Expense, Net — (283 ) (20 ) 15 9 (279 ) Intercompany Charges, Net 4 (90 ) (43 ) 129 — — Equity in Subsidiary Income (Loss) (680 ) (132 ) 180 — 632 — Other, Net 65 31 52 (50 ) (54 ) 44 Income (Loss) Before Income Taxes (619 ) (435 ) 170 (261 ) 587 (558 ) (Provision) Benefit for Income Taxes — — — (50 ) — (50 ) Net Income (Loss) (619 ) (435 ) 170 (311 ) 587 (608 ) Noncontrolling Interests — — 62 — 11 — 11 Net Income (Loss) Attributable to Weatherford $ (619 ) $ (435 ) $ 170 $ (322 ) $ 587 $ (619 ) Comprehensive Income (Loss) Attributable to Weatherford $ (586 ) $ (466 ) $ 102 $ (288 ) $ 652 $ (586 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended June 30, 2016 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 2,987 $ — $ 2,987 Costs and Expenses (147 ) — 5 (3,752 ) — (3,894 ) Operating Income (Loss) (147 ) — 5 (765 ) — (907 ) Other Income (Expense): Interest Expense, Net — (204 ) (26 ) (7 ) 3 (234 ) Intercompany Charges, Net 12 (41 ) (46 ) (265 ) 340 — Equity in Subsidiary Income (928 ) (260 ) (188 ) — 1,376 — Other, Net — (86 ) (27 ) (12 ) 10 (115 ) Income (Loss) Before Income Taxes (1,063 ) (591 ) (282 ) (1,049 ) 1,729 (1,256 ) (Provision) Benefit for Income Taxes — — 24 179 — 203 Net Income (Loss) (1,063 ) (591 ) (258 ) (870 ) 1,729 (1,053 ) Noncontrolling Interests — — — 10 — 10 Net Income (Loss) Attributable to Weatherford $ (1,063 ) $ (591 ) $ (258 ) $ (880 ) $ 1,729 $ (1,063 ) Comprehensive Income (Loss) Attributable to Weatherford $ (929 ) $ (640 ) $ (286 ) $ (746 ) $ 1,672 $ (929 ) Condensed Consolidating Balance Sheet June 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ 1 $ 154 $ — $ 429 $ — $ 584 Other Current Assets 1 — 509 4,496 (543 ) 4,463 Total Current Assets 2 154 509 4,925 (543 ) 5,047 Equity Investments in Affiliates 1,806 8,496 8,526 1,040 (19,868 ) — Intercompany Receivables, Net — 133 — 3,578 (3,711 ) — Other Assets — 11 3 6,991 — 7,005 Total Assets $ 1,808 $ 8,794 $ 9,038 $ 16,534 $ (24,122 ) $ 12,052 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 119 $ 4 $ 29 $ — $ 152 Accounts Payable and Other Current Liabilities 38 229 — 2,504 (543 ) 2,228 Total Current Liabilities 38 348 4 2,533 (543 ) 2,380 Long-term Debt — 7,127 156 156 99 7,538 Intercompany Payables, Net 212 — 3,499 — (3,711 ) — Other Long-term Liabilities 91 98 91 421 (91 ) 610 Total Liabilities 341 7,573 3,750 3,110 (4,246 ) 10,528 Weatherford Shareholders’ Equity 1,467 1,221 5,288 13,367 (19,876 ) 1,467 Noncontrolling Interests — — — 57 — 57 Total Liabilities and Shareholders’ Equity $ 1,808 $ 8,794 $ 9,038 $ 16,534 $ (24,122 ) $ 12,052 Condensed Consolidating Balance Sheet December 31, 2016 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 586 $ 4 $ 447 $ — $ 1,037 Other Current Assets 1 — 512 3,891 (531 ) 3,873 Total Current Assets 1 586 516 4,338 (531 ) 4,910 Equity Investments in Affiliates 2,415 8,669 8,301 1,037 (20,422 ) — Intercompany Receivables, Net — — — 3,762 (3,762 ) — Other Assets 2 13 — 7,751 (12 ) 7,754 Total Assets $ 2,418 $ 9,268 $ 8,817 $ 16,888 $ (24,727 ) $ 12,664 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 53 $ 94 $ 32 $ — $ 179 Accounts Payable and Other Current Liabilities 105 198 — 2,488 (542 ) 2,249 Total Current Liabilities 105 251 94 2,520 (542 ) 2,428 Long-term Debt — 6,944 148 204 107 7,403 Intercompany Payables, Net 145 224 3,393 — (3,762 ) — Other Long-term Liabilities 156 152 146 457 (146 ) 765 Total Liabilities 406 7,571 3,781 3,181 (4,343 ) 10,596 Weatherford Shareholders’ Equity 2,012 1,697 5,036 13,651 (20,384 ) 2,012 Noncontrolling Interests — — — 56 — 56 Total Liabilities and Shareholders’ Equity $ 2,418 $ 9,268 $ 8,817 $ 16,888 $ (24,727 ) $ 12,664 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (619 ) $ (435 ) $ 170 $ (311 ) $ 587 $ (608 ) Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary (4 ) 90 43 (129 ) — — Equity in (Earnings) Loss of Affiliates 680 132 (180 ) — (632 ) — Deferred Income Tax Provision (Benefit) — — — 4 4 Other Adjustments (134 ) 7 (7 ) 452 45 363 Net Cash Provided (Used) by Operating Activities (77 ) (206 ) 26 16 — (241 ) Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (82 ) — (82 ) Cash Paid for Assets Held for Sale — — — (243 ) — (243 ) Acquisition of Intellectual Property — — — (9 ) — (9 ) Proceeds from Sale of Assets — — — 25 — 25 Payment Related to Sale of Businesses, Net — — — (1 ) — (1 ) Other Investing Activities — — — (5 ) — (5 ) Net Cash Provided (Used) by Investing Activities — — — (315 ) — (315 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — — — (96 ) — (96 ) Borrowings (Repayments) Long-term Debt, Net — 226 (89 ) 78 — 215 Borrowings (Repayments) Between Subsidiaries, Net 78 (452 ) 59 315 — — Other, Net — — — (20 ) — (20 ) Net Cash Provided (Used) by Financing Activities 78 (226 ) (30 ) 277 — 99 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — 4 — 4 Net Increase (Decrease) in Cash and Cash Equivalents 1 (432 ) (4 ) (18 ) — (453 ) Cash and Cash Equivalents at Beginning of Period — 586 4 447 — 1,037 Cash and Cash Equivalents at End of Period $ 1 $ 154 $ — $ 429 $ — $ 584 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2016 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (1,063 ) $ (591 ) $ (258 ) $ (870 ) $ 1,729 $ (1,053 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary (12 ) 41 46 265 (340 ) — Equity in (Earnings) Loss of Affiliates 928 260 188 — (1,376 ) — Deferred Income Tax Provision (Benefit) — — (24 ) (191 ) — (215 ) Other Adjustments 883 (1,078 ) (18 ) 1,155 (13 ) 929 Net Cash Provided (Used) by Operating Activities 736 (1,368 ) (66 ) 359 — (339 ) Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (74 ) — (74 ) Acquisition of Intellectual Property — — — (8 ) — (8 ) Insurance Proceeds Related to Rig Loss — — — 30 — 30 Proceeds from Sale of Assets and Businesses, Net — — — 16 — 16 Other Investing Activities — — — (20 ) — (20 ) Net Cash Provided (Used) by Investing Activities — — — (56 ) — (56 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — (1,450 ) — 69 — (1,381 ) Borrowings (Repayments) Long-term Debt, Net — 3,114 (513 ) (1,325 ) — 1,276 Borrowings (Repayments) Between Subsidiaries, Net (736 ) (277 ) 557 456 — — Proceeds from Issuance of Ordinary Shares — — — 623 — 623 Other, Net — — — (103 ) — (103 ) Net Cash Provided (Used) by Financing Activities (736 ) 1,387 44 (280 ) — 415 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (35 ) — (35 ) Net Increase (Decrease) in Cash and Cash Equivalents — 19 (22 ) (12 ) — (15 ) Cash and Cash Equivalents at Beginning of Period — 2 22 443 — 467 Cash and Cash Equivalents at End of Period $ — $ 21 $ — $ 431 $ — $ 452 |