Page 6
Page 7
| Three Months Ended | ||||||||||||
| (In millions, except per share amounts) | December 31, | September 30, | ||||||||||
| UNAUDITED | 2005 | 2004 | 2005 | |||||||||
Revenues |
$ | 1,989.4 | $ | 1,672.4 | $ | 1,784.8 | ||||||
Costs and Expenses: |
||||||||||||
Costs of revenues |
1,351.1 | 1,172.9 | 1,220.0 | |||||||||
Selling, general and administrative |
280.7 | 238.8 | 256.0 | |||||||||
Total costs and expenses |
1,631.8 | 1,411.7 | 1,476.0 | |||||||||
Operating income |
357.6 | 260.7 | 308.8 | |||||||||
Equity in income of affiliates |
33.9 | 14.0 | 27.5 | |||||||||
Interest expense |
(18.2 | ) | (19.0 | ) | (18.8 | ) | ||||||
Interest income |
7.9 | 3.2 | 4.9 | |||||||||
Income from continuing operations before income taxes |
381.2 | 258.9 | 322.4 | |||||||||
Income taxes |
(123.8 | ) | (80.1 | ) | (101.8 | ) | ||||||
Income from continuing operations |
257.4 | 178.8 | 220.6 | |||||||||
Income from discontinued operations, net of tax |
1.4 | 0.8 | 1.3 | |||||||||
Income before cumulative effect of accounting change |
258.8 | 179.6 | 221.9 | |||||||||
Cumulative effect of accounting change, net of tax |
(0.9 | ) | | | ||||||||
Net income |
$ | 257.9 | $ | 179.6 | $ | 221.9 | ||||||
Basic earnings per share: |
||||||||||||
Income from continuing operations |
$ | 0.76 | $ | 0.54 | $ | 0.64 | ||||||
Income from discontinued operations |
| | 0.01 | |||||||||
Net income |
$ | 0.76 | $ | 0.54 | $ | 0.65 | ||||||
Diluted earnings per share: |
||||||||||||
Income from continuing operations |
$ | 0.75 | $ | 0.53 | $ | 0.64 | ||||||
Income from discontinued operations |
| | 0.01 | |||||||||
Net income |
$ | 0.75 | $ | 0.53 | $ | 0.65 | ||||||
Shares outstanding, basic (thousands) |
341,156 | 335,558 | 340,509 | |||||||||
Shares outstanding, diluted (thousands) |
343,206 | 337,549 | 342,930 | |||||||||
Depreciation and amortization expense |
$ | 99.2 | $ | 95.7 | $ | 97.3 | ||||||
Capital expenditures |
$ | 159.2 | $ | 105.9 | $ | 119.8 | ||||||
Page 8
| Twelve Months Ended | ||||||||
| (In millions, except per share amounts) | December 31, | |||||||
| UNAUDITED | 2005 | 2004 | ||||||
Revenues |
$ | 7,185.5 | $ | 6,079.6 | ||||
Costs and Expenses: |
||||||||
Costs of revenues |
4,942.5 | 4,351.0 | ||||||
Selling, general and administrative |
1,009.6 | 912.2 | ||||||
Total costs and expenses |
5,952.1 | 5,263.2 | ||||||
Operating income |
1,233.4 | 816.4 | ||||||
Equity in income of affiliates |
100.1 | 36.3 | ||||||
Interest expense |
(72.3 | ) | (83.6 | ) | ||||
Interest income |
18.0 | 6.8 | ||||||
Income from continuing operations
before income taxes |
1,279.2 | 775.9 | ||||||
Income taxes |
(404.8 | ) | (250.6 | ) | ||||
Income from continuing operations |
874.4 | 525.3 | ||||||
Income from discontinued operations, net of tax |
4.9 | 3.3 | ||||||
Income before cumulative effect of accounting change |
879.3 | 528.6 | ||||||
Cumulative effect of accounting change, net of tax |
(0.9 | ) | | |||||
Net income |
$ | 878.4 | $ | 528.6 | ||||
Basic earnings per share: |
||||||||
Income from continuing operations |
$ | 2.58 | $ | 1.57 | ||||
Income from discontinued operations |
0.01 | 0.01 | ||||||
Cumulative effect of accounting change |
| | ||||||
Net income |
$ | 2.59 | $ | 1.58 | ||||
Diluted earnings per share: |
||||||||
Income from continuing operations |
$ | 2.56 | $ | 1.57 | ||||
Income from discontinued operations |
0.01 | 0.01 | ||||||
Cumulative effect of accounting change |
| | ||||||
Net income |
$ | 2.57 | $ | 1.58 | ||||
Shares outstanding, basic (thousands) |
339,408 | 333,783 | ||||||
Shares outstanding, diluted (thousands) |
341,451 | 335,566 | ||||||
Depreciation and amortization expense |
$ | 382.4 | $ | 371.6 | ||||
Capital expenditures |
$ | 478.3 | $ | 348.2 | ||||
Page 9
| (In millions) | Three Months Ended | |||||||||||
| UNAUDITED | December 31, | September 30, | ||||||||||
| 2005 | 2004 | 2005 | ||||||||||
Income from continuing operations before income taxes |
$ | 381.2 | $ | 258.9 | $ | 322.4 | ||||||
Interest expense |
18.2 | 19.0 | 18.8 | |||||||||
Earnings before interest expense and taxes (EBIT) |
399.4 | 277.9 | 341.2 | |||||||||
Depreciation and amortization expense |
99.2 | 95.7 | 97.3 | |||||||||
Earnings before interest expense, taxes, depreciation
and amortization (EBITDA) |
$ | 498.6 | $ | 373.6 | $ | 438.5 | ||||||
| Twelve Months Ended | ||||||||
| (In millions) | December 31, | |||||||
| UNAUDITED | 2005 | 2004 | ||||||
Income from continuing operations before income taxes |
$ | 1,279.2 | $ | 775.9 | ||||
Interest expense |
72.3 | 83.6 | ||||||
Earnings before interest expense and taxes (EBIT) |
1,351.5 | 859.5 | ||||||
Depreciation and amortization expense |
382.4 | 371.6 | ||||||
Earnings before interest expense, taxes, depreciation
and amortization (EBITDA) |
$ | 1,733.9 | $ | 1,231.1 | ||||
| 1 | EBIT and EBITDA are non-GAAP measurements. Management uses EBIT and EBITDA because it believes that such measurements are widely accepted financial indicators used by investors and analysts to analyze and compare companies on the basis of operating performance and that these measurements may be used by investors to make informed investment decisions. |
Page 10
| UNAUDITED | AUDITED | |||||||
| (In millions) | December 31, 2005 | December 31, 2004 | ||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 697.0 | $ | 319.0 | ||||
Short-term investments |
77.0 | | ||||||
Accounts receivable, net |
1,673.4 | 1,351.2 | ||||||
Inventories |
1,126.3 | 1,025.3 | ||||||
Deferred income taxes |
181.2 | 199.7 | ||||||
Other current assets |
68.6 | 56.6 | ||||||
Assets of discontinued operations |
16.6 | 16.7 | ||||||
Total current assets |
3,840.1 | 2,968.5 | ||||||
Investments in affiliates |
678.9 | 678.1 | ||||||
Property, net |
1,355.5 | 1,332.2 | ||||||
Goodwill |
1,315.8 | 1,267.0 | ||||||
Intangible assets, net |
163.4 | 155.1 | ||||||
Other assets |
453.7 | 420.4 | ||||||
Total assets |
$ | 7,807.4 | $ | 6,821.3 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ | 558.1 | $ | 452.1 | ||||
Short-term borrowings and current portion of
long-term debt |
9.9 | 76.0 | ||||||
Accrued employee compensation |
424.5 | 368.4 | ||||||
Income taxes |
141.5 | 104.8 | ||||||
Other accrued liabilities |
222.9 | 226.0 | ||||||
Liabilities of discontinued operations |
3.8 | 2.9 | ||||||
Total current liabilities |
1,360.7 | 1,230.2 | ||||||
Long-term debt |
1,078.0 | 1,086.3 | ||||||
Deferred income taxes and other
tax liabilities |
228.1 | 231.9 | ||||||
Pensions and postretirement benefit obligations |
336.1 | 308.3 | ||||||
Other liabilities |
106.7 | 69.2 | ||||||
Stockholders Equity: |
||||||||
Common stock |
341.5 | 336.6 | ||||||
Capital in excess of par value |
3,293.5 | 3,127.8 | ||||||
Retained earnings |
1,263.2 | 545.9 | ||||||
Accumulated other comprehensive loss |
(188.0 | ) | (109.8 | ) | ||||
Unearned compensation |
(12.4 | ) | (5.1 | ) | ||||
Total stockholders equity |
4,697.8 | 3,895.4 | ||||||
Total liabilities and stockholders equity |
$ | 7,807.4 | $ | 6,821.3 | ||||
Page 11
| Revenue | Operating Profit Before Tax1 | |||||||||||||||
| Q4 2005 | Q4 2004 | Q4 2005 | Q4 2004 | |||||||||||||
Drilling and Evaluation2 |
$ | 1,046.2 | $ | 864.9 | $ | 237.7 | $ | 177.7 | ||||||||
Completion and Production3 |
943.2 | 806.5 | 183.9 | 139.7 | ||||||||||||
Oilfield Operations |
1,989.4 | 1,671.4 | 421.6 | 317.4 | ||||||||||||
WesternGeco |
| | 33.4 | 12.6 | ||||||||||||
Total Oilfield |
1,989.4 | 1,671.4 | 455.0 | 330.0 | ||||||||||||
Corporate, net interest and other |
| 1.0 | (73.8 | ) | (71.1 | ) | ||||||||||
Total |
$ | 1,989.4 | $ | 1,672.4 | $ | 381.2 | $ | 258.9 | ||||||||
| Revenue | Operating Profit Before Tax1 | |||||||||||||||
| Q4 2005 | Q3 2005 | Q4 2005 | Q3 2005 | |||||||||||||
Drilling and Evaluation |
$ | 1,046.2 | $ | 915.0 | $ | 237.7 | $ | 192.8 | ||||||||
Completion and Production3 |
943.2 | 869.8 | 183.9 | 172.6 | ||||||||||||
Oilfield Operations |
1,989.4 | 1,784.8 | 421.6 | 365.4 | ||||||||||||
WesternGeco |
| | 33.4 | 25.5 | ||||||||||||
Total Oilfield |
1,989.4 | 1,784.8 | 455.0 | 390.9 | ||||||||||||
Corporate, net interest and other |
| | (73.8 | ) | (68.5 | ) | ||||||||||
Total |
$ | 1,989.4 | $ | 1,784.8 | $ | 381.2 | $ | 322.4 | ||||||||
| Revenue | Operating Profit Before Tax1 | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Drilling and Evaluation2 |
$ | 3,694.2 | $ | 3,033.3 | $ | 766.3 | $ | 510.4 | ||||||||
Completion and Production3 |
3,490.0 | 3,042.9 | 682.4 | 514.4 | ||||||||||||
Oilfield Operations |
7,184.2 | 6,076.2 | 1,448.7 | 1,024.8 | ||||||||||||
WesternGeco |
| | 96.7 | 34.5 | ||||||||||||
Total Oilfield |
7,184.2 | 6,076.2 | 1,545.4 | 1,059.3 | ||||||||||||
Corporate, net interest and other |
1.3 | 3.4 | (266.2 | ) | (283.4 | ) | ||||||||||
Total |
$ | 7,185.5 | $ | 6,079.6 | $ | 1,279.2 | $ | 775.9 | ||||||||
| 1 | Operating profit before tax is a non-GAAP measure comprised of income from continuing operations excluding the impact of certain identified non-operational items. The company did not have any such non-operational items for exclusion in 2004 or 2005. Reconciliation of GAAP (Generally Accepted Accounting Principles) and operating results for historical periods can be found on the companys website at www.bakerhughes.com/investor. | |
| 2 | Fourth quarter 2004 results include approximately $24.8 million of intellectual property license fees recorded as US revenue for Baker Atlas and approximately $15.7 million in profit before tax. | |
| 3 | Quarter 4 2005 results for Completion and Production include a $5.1 million write-off of in-process research and development associated with the acquisition of the remaining interest in QuantX. |
Page 12
| Division | December 31, 2004 | September 30, 2005 | ||||||
Baker Atlas1 |
17 | % | 32 | % | ||||
Baker Hughes Drilling Fluids |
13 | % | 7 | % | ||||
Hughes Christensen |
38 | % | 12 | % | ||||
INTEQ |
20 | % | 7 | % | ||||
Drilling & Evaluation1 |
21 | % | 14 | % | ||||
Baker Oil Tools |
13 | % | 10 | % | ||||
Baker Petrolite |
16 | % | | |||||
Centrilift |
19 | % | 12 | % | ||||
Completion & Production |
15 | % | 7 | % | ||||
Oilfield Operations 1 |
19 | % | 11 | % | ||||
| 1 | Fourth quarter 2004 results include approximately $24.8 million of intellectual property license fees recorded as US revenue for Baker Atlas. |
Page 13
Page 14
| Total | ||||||||||||||||||||
| North | Latin | Europe, Africa, | Middle East, Asia | Oilfield | ||||||||||||||||
| Three Months Ended | America1 | America2 | CIS3 | Pacific4 | Operations | |||||||||||||||
December 31, 2005 |
$ | 840.5 | $ | 198.5 | $ | 548.5 | $ | 401.9 | $ | 1,989.4 | ||||||||||
September 30, 2005 |
749.4 | 181.1 | 505.8 | 348.5 | 1,784.8 | |||||||||||||||
December 31, 2004 |
713.8 | 167.8 | 455.2 | 334.6 | 1,671.4 | |||||||||||||||
| Total | ||||||||||||||||||||
| North | Latin | Europe, Africa, | Middle East, Asia | Oilfield | ||||||||||||||||
| Twelve Months Ended | America1 | America2 | CIS3 | Pacific4 | Operations | |||||||||||||||
December 31, 2005 |
$ | 3,048.0 | $ | 717.0 | $ | 2,012.9 | $ | 1,406.3 | $ | 7,184.2 | ||||||||||
December 31, 2004 |
2,521.3 | 621.6 | 1,763.7 | 1,169.6 | 6,076.2 | |||||||||||||||
| 1 | United States and Canada. Fourth quarter 2004 results include approximately $24.8 million of intellectual property license fees recorded as US revenue for Baker Atlas. | |
| 2 | Mexico, Central America and South America. | |
| 3 | Europe, Africa, Russia and the Caspian area, excluding Egypt. | |
| 4 | Middle East and Asia Pacific, including Egypt. |
Page 15
| | Baker Hughes Drilling Fluids completed drilling operations for a super-major on a high-pressure, high-temperature (HPHT) prospect in the Gulf of Mexico. The well was the first field use of Baker Hughes Drilling Fluids HPHT emulsion system MAGMA-DRILL, and the first field support application of the new Chandler 7600 HPHT viscometer that has testing capability to 600°F and 22,000 psi. | ||
| | Baker Hughes Pipeline Management Group successfully completed a multi-line cleaning and inspection program for a pipeline customer in the U.S. During the course of the operations, over 550 miles of pipeline were inspected and over 2,250 miles were cleaned. |
| | In Brazil, Baker Atlas performed a successful Reservoir Characterization InstrumentSM (RCI) job using pipe conveyed logging in a horizontal well. Performance included seventeen pre-tests completed with good seals in all attempts, and samples were taken at ten different depths. | ||
| | In Venezuela, Hughes Christensens innovative HedgeHog diamond impregnated product line set a new field single run footage record beating the prior record by 24%. | ||
| | ESP systems installed in two wells in Ecuador have passed the 1,000 day run time mark. This goal was achieved through the teamwork and collaboration of the customer, Centrilift and Baker Petrolite, which provided production chemicals that enhanced pump run-life. |
| | Baker Atlas completed a successful series of logging operations on a high-profile exploration well offshore Sakhalin in far eastern Russia. Customers were able to closely follow operations from the well site using the real-time Well LinkSM Livewire service. | ||
| | INTEQ ran the most advanced drilling and logging bottom hole assembly (BHA) ever operated while working for a major in Norway. The BHA included the AutoTrak G3 system, OnTrak system with gamma ray imaging, APLS service with density image and additional azimuthal caliper, advanced acoustic LWD APX service with quadrupole shear, formation pressure testing LWD TesTrak and ultra-deep reading resistivity LWD DeepTrak. The reservoir section was drilled and logged in one run. |
| | INTEQ Qatar drilled the longest 12-1/4 horizontal section in the Middle East. The job was delivered in one run using an 8-1/4 AutoTrak tool, and real time data was transmitted to the operator via RigLink. |
Page 16
| | In Egypt, Baker Oil Tools completed another successful installation of the 4-3/4 EXPress Expandable Screen System including FORMpac open hole packers, a FORMlock EXPress Expandable Hanger, RB Isolation Valves and a SC-2 packer. | ||
| | INTEQ recently completed the first VertiTrak® service job for a major customer as part of a five-well vertical drilling project in the difficult foothill areas in the Tarim Basin of Northwest China. The project is the first for INTEQ onshore in China after servicing international companies offshore for years. |
| | Revenues for the year 2006 are expected to be up 19% to 21% compared to the year 2005. | ||
| | WesternGeco is expected to contribute $140 to $155 million in equity in income of affiliates for the year 2006. | ||
| | Corporate and other expenses, excluding interest expense, are expected to be between $205 and $220 million for the year 2006. | ||
| | Net interest expense is expected to be between $40 and $45 million for the year 2006. | ||
| | Income from continuing operations per diluted share is expected to be between $3.40 and $3.60 for the year 2006. | ||
| | Capital spending is expected to be between $750 and $780 million for the year 2006. | ||
| | Depreciation and amortization expense is expected to be between $460 and $475 million for the year 2006. | ||
| | The tax rate on operating results for the year 2006 is expected to be between 33% and 34%. | ||
| | Our outlook for income from continuing operations per diluted share includes the impact from the adoption of FAS 123R, which the company adopted in the first quarter of 2006. It is expected to reduce income from continuing operations per diluted share by between $0.05 and $0.06 per diluted share for the year 2006 compared to 2005. |
Page 17
| | Oil and gas market conditions the level of petroleum industry exploration and production expenditures; drilling rig and oil and natural gas industry manpower and equipment availability; the price of, and the demand for, crude oil and natural gas; drilling activity; excess productive capacity; seasonal and other adverse weather conditions that affect the demand for energy; severe weather conditions, such as hurricanes, that affect exploration and production activities; OPEC policy and the adherence by OPEC nations to their OPEC production quotas; war, military action, terrorist activities or extended period of international conflict, particularly involving the U.S., Middle East or other major petroleum-producing or consuming regions; civil unrest or security conditions where we operate; expropriation of assets by governmental action. | ||
| | Pricing, market share and contract terms our ability to implement and affect price increases for our products and services; the effect of the level and sources of our profitability on our tax rate; the ability of our competitors to capture market share; our ability to retain or increase our market share; changes in our strategic direction; the effect of industry capacity relative to demand for the markets in which we participate; our ability to negotiate acceptable terms and conditions with our customers, especially |
Page 18
| national oil companies; our ability to manage warranty claims and improve performance and quality; our ability to effectively manage our commercial agents. | |||
| | Costs and availability of resources our ability to manage the rising costs and availability of sufficient raw materials and components (especially steel alloys, copper, carbide, and chemicals); our ability to recruit, train and retain the skilled and diverse workforce necessary to meet our business needs; manufacturing capacity and subcontracting capacity at forecasted costs to meet our revenue goals; the availability of essential electronic components used in our products; the effect of competition, particularly our ability to introduce new technology on a forecasted schedule and at forecasted costs; potential impairment of longlived assets; the accuracy of our estimates regarding our capital spending requirements; unanticipated changes in the levels of our capital expenditures; the need to replace any unanticipated losses in capital assets; the development of technology by us or our competitors that lowers overall finding and development costs; laborrelated actions, including strikes, slowdowns and facility occupations. | ||
| | Litigation and changes in laws or regulatory conditions the potential for unexpected litigation or proceedings; the legislative, regulatory and business environment in the U.S. and other countries in which we operate; outcome of government and internal investigations and legal proceedings; new laws, regulations and policies that could have a significant impact on the future operations and conduct of all businesses; changes in export control laws or exchange control laws; additional restrictions on doing business in countries subject to sanctions; financial impact of exiting certain countries; changes in laws in Russia or other countries identified by management for immediate focus; changes in accounting standards; changes in tax laws or tax rates in the jurisdictions in which we operate; resolution of audits by various tax authorities; ability to fully utilize our tax loss carryforwards and tax credits. | ||
| | Economic conditions worldwide economic growth; the effect that high energy prices may have on worldwide economic growth and demand for hydrocarbons; foreign currency exchange fluctuations and changes in the capital markets in international locations where we operate; the condition of the capital and equity markets in general; our ability to estimate the size of and changes in the worldwide oil and natural gas industry. | ||
| | Environmental matters unexpected, adverse outcomes or material increases in liability with respect to environmental remediation sites where we have been named as a potentially responsible party; the discovery of new environmental remediation sites; changes in environmental regulations; the discharge of hazardous materials or hydrocarbons into the environment. |
Page 19