Financial Supplement
The information contained herein is provided as a Financial Supplement to the earnings presentation. This Financial Supplement includes non-GAAP measures. We believe these non-GAAP measures are useful to investors and users of our financial information as they provide an alternate measurement of our performance and assist in assessing our capital adequacy and the level of return generated. These non-GAAP measures should not be viewed as a substitute for reported results determined in accordance with generally accepted accounting principles in the U.S. (“GAAP”), nor are they necessarily comparable to non-GAAP measures that may be presented by other companies. EBITDA (a non-GAAP measure) is defined as operating income (loss) excluding depreciation & amortization. Adjusted EBITDA excludes operating income adjustments from EBITDA.
Fiscal Year 2020
Table 1. Reconciliation of Operating Income (Loss) by Segment to EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
Operating Income by Segment (GAAP) | | | | | | | |
Oilfield Services | | $ | 487 | | | $ | 142 | | $ | 93 | | $ | 46 | | $ | 206 | |
Oilfield Equipment | | 19 | | | 23 | | 19 | | (14) | | (8) | |
Turbomachinery & Process Solutions | | 805 | | | 332 | | 191 | | 149 | | 134 | |
Digital Solutions | | 193 | | | 76 | | 46 | | 41 | | 29 | |
| | | | | | | |
Add: Depreciation & Amortization | | | | | | | |
Oilfield Services | | $ | 926 | | | $ | 211 | | $ | 217 | | $ | 248 | | $ | 249 | |
Oilfield Equipment | | 146 | | | 33 | | 35 | | 34 | | 44 | |
Turbomachinery & Process Solutions | | 118 | | | 31 | | 33 | | 27 | | 28 | |
Digital Solutions | | 98 | | | 25 | | 24 | | 24 | | 25 | |
| | | | | | | |
EBITDA by Segment (non-GAAP) | | | | | | | |
Oilfield Services | | $ | 1,412 | | | $ | 353 | | $ | 310 | | $ | 293 | | $ | 456 | |
Oilfield Equipment | | 166 | | | 56 | | 54 | | 20 | | 36 | |
Turbomachinery & Process Solutions | | 923 | | | 362 | | 223 | | 176 | | 161 | |
Digital Solutions | | 291 | | | 101 | | 70 | | 65 | | 55 | |
Table 2. Reconciliation of Operating Income (Loss) to EBITDA and Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
| | | | | | | |
Operating income (loss) (GAAP) | | $ | (15,978) | | | $ | 182 | | $ | (49) | | $ | (52) | | $ | (16,059) | |
Depreciation & amortization | | 1,317 | | | 307 | | 315 | | 340 | | 355 | |
EBITDA (non-GAAP) | | (14,661) | | | 489 | | 267 | | 288 | | (15,705) | |
Separation and merger related | | 134 | | | 24 | | 32 | | 37 | | 41 | |
Restructuring, impairment and other | | 1,866 | | | 229 | | 209 | | 103 | | 1,325 | |
Inventory impairment | | 246 | | | 27 | | 42 | | 16 | | 160 | |
Goodwill impairment | | 14,773 | | | — | | — | | — | | 14,773 | |
Adjusted EBITDA (non-GAAP) | | $ | 2,357 | | | $ | 770 | | $ | 549 | | $ | 444 | | $ | 594 | |
Certain columns and rows in our tables may not sum up due to the use of rounded numbers.
Fiscal Year 2019
Table 1. Reconciliation of Operating Income (Loss) by Segment to EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
Operating Income by Segment (GAAP) | | | | | | | |
Oilfield Services | | $ | 917 | | | $ | 235 | | $ | 274 | | $ | 233 | | $ | 176 | |
Oilfield Equipment | | 55 | | | 16 | | 14 | | 14 | | 12 | |
Turbomachinery & Process Solutions | | 719 | | | 305 | | 161 | | 135 | | 118 | |
Digital Solutions | | 343 | | | 109 | | 82 | | 84 | | 68 | |
| | | | | | | |
Add: Depreciation & Amortization | | | | | | | |
Oilfield Services | | $ | 985 | | | $ | 246 | | $ | 251 | | $ | 248 | | $ | 240 | |
Oilfield Equipment | | 175 | | | 43 | | 44 | | 47 | | 42 | |
Turbomachinery & Process Solutions | | 116 | | | 30 | | 28 | | 28 | | 30 | |
Digital Solutions | | 103 | | | 27 | | 25 | | 25 | | 26 | |
| | | | | | | |
EBITDA by Segment (non-GAAP) | | | | | | | |
Oilfield Services | | $ | 1,902 | | | $ | 481 | | $ | 525 | | $ | 480 | | $ | 415 | |
Oilfield Equipment | | 230 | | | 58 | | 58 | | 61 | | 54 | |
Turbomachinery & Process Solutions | | 835 | | | 335 | | 189 | | 163 | | 148 | |
Digital Solutions | | 446 | | | 136 | | 107 | | 109 | | 94 | |
Table 2. Reconciliation of Operating Income (Loss) to EBITDA and Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
| | | | | | | |
Operating income (loss) (GAAP) | | $ | 1,074 | | | $ | 331 | | $ | 297 | | $ | 271 | | $ | 176 | |
Depreciation & amortization | | 1,418 | | | 354 | | 355 | | 360 | | 350 | |
EBITDA (non-GAAP) | | 2,493 | | | 684 | | 652 | | 631 | | 526 | |
Separation and merger related | | 184 | | | 57 | | 54 | | 40 | | 34 | |
Restructuring, impairment and other | | 342 | | | 159 | | 71 | | 50 | | 62 | |
| | | | | | | |
| | | | | | | |
Adjusted EBITDA (non-GAAP) | | $ | 3,020 | | | $ | 900 | | $ | 777 | | $ | 720 | | $ | 623 | |
Certain columns and rows in our tables may not sum up due to the use of rounded numbers.
Fiscal Year 2018
Table 1. Reconciliation of Operating Income (Loss) by Segment to EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
Operating Income by Segment (GAAP) | | | | | | | |
Oilfield Services | | $ | 785 | | | $ | 224 | | $ | 231 | | $ | 189 | | $ | 141 | |
Oilfield Equipment | | — | | | 12 | | 6 | | (12) | | (6) | |
Turbomachinery & Process Solutions | | 621 | | | 257 | | 132 | | 113 | | 119 | |
Digital Solutions | | 390 | | | 115 | | 106 | | 96 | | 73 | |
| | | | | | | |
Add: Depreciation & Amortization | | | | | | | |
Oilfield Services | | $ | 1,003 | | | $ | 235 | | $ | 239 | | $ | 268 | | $ | 260 | |
Oilfield Equipment | | 173 | | | 45 | | 43 | | 46 | | 39 | |
Turbomachinery & Process Solutions | | 156 | | | 33 | | 36 | | 44 | | 42 | |
Digital Solutions | | 112 | | | 27 | | 27 | | 32 | | 26 | |
| | | | | | | |
EBITDA by Segment (non-GAAP) | | | | | | | |
Oilfield Services | | $ | 1,788 | | | $ | 459 | | $ | 470 | | $ | 457 | | $ | 401 | |
Oilfield Equipment | | 173 | | | 57 | | 49 | | 35 | | 32 | |
Turbomachinery & Process Solutions | | 777 | | | 290 | | 168 | | 157 | | 161 | |
Digital Solutions | | 502 | | | 142 | | 133 | | 128 | | 98 | |
Table 2. Reconciliation of Operating Income (Loss) to EBITDA and Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended | | Three Months Ended |
(in millions) | | December 31 | | December 31 | September 30 | June 30 | March 31 |
| | | | | | | |
Operating income (loss) (GAAP) | | $ | 701 | | | $ | 382 | | $ | 282 | | $ | 78 | | $ | (41) | |
Depreciation & amortization | | 1,486 | | | 352 | | 353 | | 392 | | 388 | |
EBITDA (non-GAAP) | | 2,186 | | | 734 | | 635 | | 470 | | 347 | |
Separation and merger related | | 153 | | | 41 | | 17 | | 50 | | 46 | |
Restructuring, impairment and other | | 433 | | | 59 | | 66 | | 146 | | 162 | |
Inventory impairment | | 105 | | | 16 | | 12 | | 15 | | 61 | |
| | | | | | | |
Adjusted EBITDA (non-GAAP) | | $ | 2,877 | | | $ | 850 | | $ | 730 | | $ | 681 | | $ | 616 | |
Certain columns and rows in our tables may not sum up due to the use of rounded numbers.