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 due 2037 of Weatherford Delaware were guaranteed by Weatherford Bermuda at September 30, 2018 and December 31, 2017 . At September 30, 2018 , Weatherford Bermuda also guaranteed the 9.875% senior notes due 2025. The following obligations of Weatherford Bermuda were guaranteed by Weatherford Delaware at September 30, 2018 and December 31, 2017 : (1) A&R Credit Agreement, (2) Term Loan Agreement, (3) 364-Day Credit Agreement(4) 6.50% senior notes due 2036, (5) 7.00% senior notes due 2038, (6) 9.875% senior notes due 2039, (7) 5.125% senior notes due 2020, (8) 6.75% senior notes due 2040, (9) 4.50% senior notes due 2021, (10) 5.95% senior notes due 2042, (11) 5.875% exchangeable senior notes due 2021, (12) 7.75% senior notes due 2021, (13) 8.25% senior notes due 2023 and (14) 9.875% senior notes due 2024. At December 31, 2017 , Weatherford Delaware also guaranteed the 6.00% senior notes due 2018, which were repaid in full in March 2018 and the 9.625% senior notes due 2019, which were repaid in full through early redemption of the bond in April 2018. 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, 2018 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 1,444 $ — $ 1,444 Costs and Expenses (2 ) — — (1,455 ) — (1,457 ) Operating Income (Loss) (2 ) — — (11 ) — (13 ) Other Income (Expense): Interest Expense, Net — (141 ) (26 ) 5 6 (156 ) Intercompany Charges, Net 6 113 (7 ) (118 ) 6 — Equity in Subsidiary Income (Loss) (214 ) 93 8 — 113 — Other, Net 11 42 46 (55 ) (47 ) (3 ) Income (Loss) Before Income Taxes (199 ) 107 21 (179 ) 78 (172 ) (Provision) Benefit for Income Taxes — — — (22 ) — (22 ) Net Income (Loss) (199 ) 107 21 (201 ) 78 (194 ) Noncontrolling Interests — — — 5 — 5 Net Income (Loss) Attributable to Weatherford $ (199 ) $ 107 $ 21 $ (206 ) $ 78 $ (199 ) Comprehensive Income (Loss) Attributable to Weatherford $ (208 ) $ 91 $ 16 $ (214 ) $ 107 $ (208 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 1,460 $ — $ 1,460 Costs and Expenses (3 ) 6 1 (1,534 ) — (1,530 ) Operating Income (Loss) (3 ) 6 1 (74 ) — (70 ) Other Income (Expense): Interest Expense, Net — (149 ) (10 ) 6 5 (148 ) Intercompany Charges, Net (2 ) 1 (59 ) 60 — — Equity in Subsidiary Income (244 ) (518 ) (445 ) — 1,207 — Other, Net (7 ) (54 ) (53 ) 54 52 (8 ) Income (Loss) Before Income Taxes (256 ) (714 ) (566 ) 46 1,264 (226 ) (Provision) Benefit for Income Taxes — — — (25 ) — (25 ) Net Income (Loss) (256 ) (714 ) (566 ) 21 1,264 (251 ) Noncontrolling Interests — — — 5 — 5 Net Income (Loss) Attributable to Weatherford $ (256 ) $ (714 ) $ (566 ) $ 16 $ 1,264 $ (256 ) Comprehensive Income (Loss) Attributable to Weatherford $ (168 ) $ (687 ) $ (538 ) $ 104 $ 1,121 $ (168 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2018 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 4,315 $ — $ 4,315 Costs and Expenses (5 ) — — (4,435 ) — (4,440 ) Operating Income (Loss) (5 ) — — (120 ) — (125 ) Other Income (Expense): Interest Expense, Net — (422 ) (65 ) 14 16 (457 ) Intercompany Charges, Net (9 ) 115 (36 ) (793 ) 723 — Equity in Subsidiary Income (Loss) (761 ) (229 ) (148 ) — 1,138 — Other, Net 67 142 179 (240 ) (181 ) (33 ) Income (Loss) Before Income Taxes (708 ) (394 ) (70 ) (1,139 ) 1,696 (615 ) (Provision) Benefit for Income Taxes — — — (80 ) — (80 ) Net Income (Loss) (708 ) (394 ) (70 ) (1,219 ) 1,696 (695 ) Noncontrolling Interests — — — 13 — 13 Net Income (Loss) Attributable to Weatherford $ (708 ) $ (394 ) $ (70 ) $ (1,232 ) $ 1,696 $ (708 ) Comprehensive Income (Loss) Attributable to Weatherford $ (877 ) $ (436 ) $ (41 ) $ (1,401 ) $ 1,878 $ (877 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Revenues $ — $ — $ — $ 4,209 $ — $ 4,209 Costs and Expenses (11 ) 45 2 (4,674 ) — (4,638 ) Operating Income (Loss) (11 ) 45 2 (465 ) — (429 ) Other Income (Expense): Interest Expense, Net — (432 ) (30 ) 21 14 (427 ) Intercompany Charges, Net 2 (89 ) (102 ) 189 — — Equity in Subsidiary Income (924 ) (650 ) (265 ) — 1,839 — Other, Net 58 (23 ) (1 ) 40 (2 ) 72 Income (Loss) Before Income Taxes (875 ) (1,149 ) (396 ) (215 ) 1,851 (784 ) (Provision) Benefit for Income Taxes — — — (75 ) — (75 ) Net Income (Loss) (875 ) (1,149 ) (396 ) (290 ) 1,851 (859 ) Noncontrolling Interests — — — 16 — 16 Net Income (Loss) Attributable to Weatherford $ (875 ) $ (1,149 ) $ (396 ) $ (306 ) $ 1,851 $ (875 ) Comprehensive Income (Loss) Attributable to Weatherford $ (754 ) $ (1,153 ) $ (436 ) $ (184 ) $ 1,773 $ (754 ) Condensed Consolidating Balance Sheet September 30, 2018 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 66 $ — $ 327 $ — $ 393 Other Current Assets 1 — 477 3,372 (513 ) 3,337 Total Current Assets 1 66 477 3,699 (513 ) 3,730 Equity Investments in Affiliates (1,562 ) 8,003 7,882 400 (14,723 ) — Intercompany Receivables, Net 14 384 — 2,569 (2,967 ) — Other Assets — 49 47 5,090 (78 ) 5,108 Total Assets $ (1,547 ) $ 8,502 $ 8,406 $ 11,758 $ (18,281 ) $ 8,838 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 377 $ — $ 19 $ — $ 396 Accounts Payable and Other Current Liabilities 6 137 — 2,272 (512 ) 1,903 Total Current Liabilities 6 514 — 2,291 (512 ) 2,299 Long-term Debt — 6,645 768 140 73 7,626 Intercompany Payables, Net — — 2,967 — (2,967 ) — Other Long-term Liabilities — — — 421 — 421 Total Liabilities 6 7,159 3,735 2,852 (3,406 ) 10,346 Weatherford Shareholders’ Equity (1,553 ) 1,343 4,671 8,861 (14,875 ) (1,553 ) Noncontrolling Interests — — — 45 — 45 Total Liabilities and Shareholders’ Equity $ (1,547 ) $ 8,502 $ 8,406 $ 11,758 $ (18,281 ) $ 8,838 Condensed Consolidating Balance Sheet December 31, 2017 (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Current Assets: Cash and Cash Equivalents $ — $ 195 $ — $ 418 $ — $ 613 Other Current Assets 1 — 516 3,298 (550 ) 3,265 Total Current Assets 1 195 516 3,716 (550 ) 3,878 Equity Investments in Affiliates (460 ) 7,998 8,009 530 (16,077 ) — Intercompany Receivables, Net — — — 4,213 (4,213 ) — Other Assets — 8 4 5,857 — 5,869 Total Assets $ (459 ) $ 8,201 $ 8,529 $ 14,316 $ (20,840 ) $ 9,747 Current Liabilities: Short-term Borrowings and Current Portion of Long-Term Debt $ — $ 128 $ — $ 20 $ — $ 148 Accounts Payable and Other Current Liabilities 10 183 — 2,439 (550 ) 2,082 Total Current Liabilities 10 311 — 2,459 (550 ) 2,230 Long-term Debt — 7,127 166 159 89 7,541 Intercompany Payables, Net 87 242 3,884 — (4,213 ) — Other Long-term Liabilities 70 146 136 332 (137 ) 547 Total Liabilities 167 7,826 4,186 2,950 (4,811 ) 10,318 Weatherford Shareholders’ Equity (626 ) 375 4,343 11,311 (16,029 ) (626 ) Noncontrolling Interests — — — 55 — 55 Total Liabilities and Shareholders’ Equity $ (459 ) $ 8,201 $ 8,529 $ 14,316 $ (20,840 ) $ 9,747 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2018 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (708 ) $ (394 ) $ (70 ) $ (1,219 ) $ 1,696 $ (695 ) Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary 9 (115 ) 36 793 (723 ) — Equity in (Earnings) Loss of Affiliates 761 229 148 — (1,138 ) — Deferred Income Tax Provision (Benefit) — — — (1 ) (1 ) Other Adjustments 74 566 (1,485 ) 1,029 165 349 Net Cash Provided (Used) by Operating Activities 136 286 (1,371 ) 602 — (347 ) Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (111 ) — (111 ) Capital Expenditures for Assets Held for Sale — — — (30 ) — (30 ) Acquisitions of Businesses, Net of Cash Acquired — — — 4 — 4 Acquisition of Intellectual Property — — — (11 ) — (11 ) Proceeds from Sale of Assets — — — 70 — 70 Proceeds from Sale of Businesses and Equity Investment, Net — — — 37 — 37 Net Cash Provided (Used) by Investing Activities — — — (41 ) — (41 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 192 — (22 ) — 170 Borrowings (Repayments) Long-term Debt, Net — (464 ) 587 (8 ) — 115 Borrowings (Repayments) Between Subsidiaries, Net (136 ) (143 ) 784 (505 ) — — Other, Net — — — (62 ) — (62 ) Net Cash Provided (Used) by Financing Activities (136 ) (415 ) 1,371 (597 ) — 223 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — (55 ) — (55 ) Net Increase (Decrease) in Cash and Cash Equivalents — (129 ) — (91 ) — (220 ) Cash and Cash Equivalents at Beginning of Period — 195 — 418 — 613 Cash and Cash Equivalents at End of Period $ — $ 66 $ — $ 327 $ — $ 393 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2017 (Unaudited) (Dollars in millions) Weatherford Ireland Weatherford Bermuda Weatherford Delaware Other Subsidiaries Eliminations Consolidation Cash Flows from Operating Activities: Net Income (Loss) $ (875 ) $ (1,149 ) $ (396 ) $ (290 ) $ 1,851 $ (859 ) Adjustments to Reconcile Net Income(Loss) to Net Cash Provided (Used) by Operating Activities: Charges from Parent or Subsidiary (2 ) 89 102 (189 ) — — Equity in (Earnings) Loss of Affiliates 924 650 265 — (1,839 ) — Deferred Income Tax Provision (Benefit) — — — (7 ) — (7 ) Other Adjustments (129 ) 241 52 230 (12 ) 382 Net Cash Provided (Used) by Operating Activities (82 ) (169 ) 23 (256 ) — (484 ) Cash Flows from Investing Activities: Capital Expenditures for Property, Plant and Equipment — — — (147 ) — (147 ) Acquisition of Assets Held for Sale — — — (244 ) — (244 ) Acquisition of Business, Net of Cash Acquired — — — (7 ) — (7 ) Acquisition of Intellectual Property — — — (13 ) — (13 ) Proceeds from Sale of Assets and Businesses, Net — — — 36 — 36 Proceeds (Payments) from Sale of Businesses, Net — — — (1 ) — (1 ) Other Investing Activities — — — (25 ) — (25 ) Net Cash Provided (Used) by Investing Activities — — — (401 ) — (401 ) Cash Flows from Financing Activities: Borrowings (Repayments) Short-term Debt, Net — 225 — (107 ) — 118 Borrowings (Repayments) Long-term Debt, Net — 212 (94 ) 79 — 197 Borrowings (Repayments) Between Subsidiaries, Net 82 (797 ) 67 648 — — Other, Net — — — (28 ) — (28 ) Net Cash Provided (Used) by Financing Activities 82 (360 ) (27 ) 592 — 287 Effect of Exchange Rate Changes On Cash and Cash Equivalents — — — 6 — 6 Net Increase (Decrease) in Cash and Cash Equivalents — (529 ) (4 ) (59 ) — (592 ) Cash and Cash Equivalents at Beginning of Period — 586 4 447 — 1,037 Cash and Cash Equivalents at End of Period $ — $ 57 $ — $ 388 $ — $ 445 |