Switzerland | 000-53533 | 98-0599916 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
10 Chemin de Blandonnet 1214 Vernier, Geneva Switzerland | CH-1214 | |
(Address of principal executive offices) | (zip code) |
Exhibit No. | Description | ||
99.1 | Press Release Reporting Third Quarter 2013 Financial Results |
TRANSOCEAN LTD. | ||
Date: November 6, 2013 | By | /s/ Jill S. Greene |
Jill S. Greene | ||
Authorized Person |
Exhibit | |||
Number | Description | ||
99.1 | Press Release Reporting Third Quarter 2013 Financial Results |
llllllllllllllllllllllllllllllllllllllllll | |
Transocean Ltd. | |
Investor Relations and Corporate Communications | |
lllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllll |
Analyst Contacts: | Thad Vayda +1 713-232-7551 | News Release | |
Diane Vento +1 713-232-8015 | |||
Media Contact: | Guy A. Cantwell +1 713-232-7647 | FOR RELEASE: November 6, 2013 |
• | Third quarter 2013 revenues were $2.558 billion, compared with $2.397 billion in the second quarter of 2013; |
• | Operating and maintenance expenses for the third quarter were $1.491 billion, compared with $1.393 billion in the second quarter of 2013; |
• | Third quarter 2013 net income attributable to controlling interest was $546 million, which included $47 million of net favorable items. This compares with the second quarter 2013 net income attributable to controlling interest of $307 million, which included $85 million of net unfavorable items; |
• | Third quarter Annual Effective Tax Rate(1) was 19.0 percent, compared with 23.5 percent in the second quarter of 2013; |
• | Third quarter 2013 net income attributable to controlling interest was $546 million, or $1.50 per diluted share. After adjusting for net favorable items, adjusted earnings from continuing operations were $499 million, or $1.37 per diluted share; |
• | Cash flows from operating activities were $623 million in the third quarter, compared with $416 million in the second quarter of 2013; |
• | Revenue efficiency(2) was 94.0 percent in the third quarter, compared with 93.1 percent in the second quarter of 2013. Ultra-deepwater revenue efficiency was 92.5 percent, compared with 91.1 percent in the prior quarter; |
• | Total fleet rig utilization(3) was 83 percent in the third quarter, compared with 80 percent in the prior quarter; and |
• | Contract backlog was $29.8 billion as of the October 16, 2013 Fleet Status Report. Since October 16, 2013, additional backlog totaling $166 million was secured. |
• | $55 million, or $0.14 per diluted share, in favorable discrete tax benefits; |
• | $22 million, or $0.06 per diluted share, associated with gains on disposal of assets; and |
• | $4 million, or $0.02 per diluted share, in income associated with discontinued operations. |
• | $19 million, or $0.05 per diluted share, related to an unfavorable adjustment in contingencies associated with the Macondo well incident; and |
• | $15 million, or $0.04 per diluted share, of costs associated with severance plans established for the company’s previously announced shore-based organizational efficiency initiative. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||
2,013 | 2,012 | 2,013 | 2,012 | ||||||||||||||||||
Operating revenues | |||||||||||||||||||||
Contract drilling revenues | $ | 2,402 | $ | 2,310 | $ | 6,868 | $ | 6,498 | |||||||||||||
Other revenues | 156 | 121 | 284 | 372 | |||||||||||||||||
2,558 | 2,431 | 7,152 | 6,870 | ||||||||||||||||||
Costs and expenses | |||||||||||||||||||||
Operating and maintenance | 1,491 | 1,321 | 4,259 | 4,668 | |||||||||||||||||
Depreciation | 273 | 280 | 834 | 845 | |||||||||||||||||
General and administrative | 67 | 69 | 211 | 217 | |||||||||||||||||
1,831 | 1,670 | 5,304 | 5,730 | ||||||||||||||||||
Loss on impairment | (17 | ) | — | (54 | ) | (140 | ) | ||||||||||||||
Gain on disposal of assets, net | 32 | 50 | 23 | 40 | |||||||||||||||||
Operating income | 742 | 811 | 1,817 | 1,040 | |||||||||||||||||
Other income (expense), net | |||||||||||||||||||||
Interest income | 11 | 15 | 39 | 43 | |||||||||||||||||
Interest expense, net of amounts capitalized | (142 | ) | (180 | ) | (445 | ) | (543 | ) | |||||||||||||
Other, net | (4 | ) | (8 | ) | (21 | ) | (32 | ) | |||||||||||||
(135 | ) | (173 | ) | (427 | ) | (532 | ) | ||||||||||||||
Income from continuing operations before income tax expense | 607 | 638 | 1,390 | 508 | |||||||||||||||||
Income tax expense | 63 | 105 | 212 | 124 | |||||||||||||||||
Income from continuing operations | 544 | 533 | 1,178 | 384 | |||||||||||||||||
Income (loss) from discontinued operations, net of tax | 4 | (916 | ) | (6 | ) | (1,052 | ) | ||||||||||||||
Net income (loss) | 548 | (383 | ) | 1,172 | (668 | ) | |||||||||||||||
Net income (loss) attributable to noncontrolling interest | 2 | (2 | ) | (2 | ) | 7 | |||||||||||||||
Net income (loss) attributable to controlling interest | $ | 546 | $ | (381 | ) | $ | 1,174 | $ | (675 | ) | |||||||||||
Earnings (loss) per share‑basic | |||||||||||||||||||||
Earnings from continuing operations | $ | 1.49 | $ | 1.49 | $ | 3.25 | $ | 1.06 | |||||||||||||
Earnings (loss) from discontinued operations | 0.01 | (2.55 | ) | (0.02 | ) | (2.96 | ) |
Earnings (loss) per share | $ | 1.50 | $ | (1.06 | ) | $ | 3.23 | $ | (1.90 | ) | |||||||||||
Earnings (loss) per share‑diluted | |||||||||||||||||||||
Earnings from continuing operations | $ | 1.49 | $ | 1.49 | $ | 3.25 | $ | 1.06 | |||||||||||||
Earnings (loss) from discontinued operations | 0.01 | (2.55 | ) | (0.02 | ) | (2.96 | ) | ||||||||||||||
Earnings (loss) per share | $ | 1.50 | $ | (1.06 | ) | $ | 3.23 | $ | (1.90 | ) | |||||||||||
Weighted‑average shares outstanding | |||||||||||||||||||||
Basic | 360 | 359 | 360 | 354 | |||||||||||||||||
Diluted | 361 | 359 | 360 | 354 |
September 30, 2013 | December 31, 2012 | |||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | $ | ||||||||
Accounts receivable, net of allowance for doubtful accounts of $20 at September 30, 2013 and December 31, 2012 | 2,367 | 2,200 | ||||||||
Materials and supplies, net of allowance for obsolescence of $71 and $66 at September 30, 2013 and December 31, 2012, respectively | 729 | 610 | ||||||||
Assets held for sale | 131 | 179 | ||||||||
Deferred income taxes, net | 173 | 142 | ||||||||
Other current assets | 414 | 382 | ||||||||
Total current assets | 7,373 | 8,647 | ||||||||
Property and equipment | 27,707 | 26,967 | ||||||||
Less accumulated depreciation | (7,596 | ) | (7,118 | ) | ||||||
Property and equipment of consolidated variable interest entities, net of accumulated depreciation | 985 | 1,031 | ||||||||
Property and equipment, net | 21,096 | 20,880 | ||||||||
Goodwill | 2,987 | 2,987 | ||||||||
Other assets | 1,145 | 1,741 | ||||||||
Total assets | $ | 32,601 | $ | 34,255 | ||||||
Liabilities and equity | ||||||||||
Accounts payable | $ | 962 | $ | 1,047 | ||||||
Accrued income taxes | 176 | 116 | ||||||||
Debt due within one year | 162 | 1,339 | ||||||||
Debt of consolidated variable interest entities due within one year | 58 | 28 | ||||||||
Other current liabilities | 2,418 | 2,933 |
Total current liabilities | 3,776 | 5,463 | ||||||||
Long‑term debt | 10,388 | 10,929 | ||||||||
Long‑term debt of consolidated variable interest entities | 120 | 163 | ||||||||
Deferred income taxes, net | 341 | 366 | ||||||||
Other long‑term liabilities | 1,717 | 1,604 | ||||||||
Total long‑term liabilities | 12,566 | 13,062 | ||||||||
Commitments and contingencies | ||||||||||
Shares, CHF 15.00 par value, 373,830,649 authorized, 167,617,649 conditionally authorized, 373,830,649 issued and 360,559,090 outstanding at September 30, 2013 and 402,282,355 authorized, 167,617,649 conditionally authorized, 373,830,649 issued and 359,505,251 outstanding at December 31, 2012 | 5,145 | 5,130 | ||||||||
Additional paid‑in capital | 6,766 | 7,521 | ||||||||
Treasury shares, at cost, 2,863,267 held at September 30, 2013 and December 31, 2012 | (240 | ) | (240 | ) | ||||||
Retained earnings | 5,029 | 3,855 | ||||||||
Accumulated other comprehensive loss | (426 | ) | (521 | ) | ||||||
Total controlling interest shareholders’ equity | 16,274 | 15,745 | ||||||||
Noncontrolling interest | (15 | ) | (15 | ) | ||||||
Total equity | 16,259 | 15,730 | ||||||||
Total liabilities and equity | $ | 32,601 | $ | 34,255 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||
2,013 | 2,012 | 2,013 | 2,012 | ||||||||||||||||||
Cash flows from operating activities | |||||||||||||||||||||
Net income (loss) | $ | 548 | $ | (383 | ) | $ | 1,172 | $ | (668 | ) | |||||||||||
Adjustments to reconcile to net cash provided by operating activities | |||||||||||||||||||||
Amortization of drilling contract intangibles | (5 | ) | (9 | ) | (21 | ) | (32 | ) | |||||||||||||
Depreciation | 273 | 280 | 834 | 845 | |||||||||||||||||
Depreciation and amortization of assets in discontinued operations | — | 48 | — | 183 | |||||||||||||||||
Share-based compensation expense | 36 | 24 | 85 | 72 | |||||||||||||||||
Loss on impairment | 17 | — | 54 | 140 | |||||||||||||||||
Loss on impairment of assets in discontinued operations | 14 | 878 | 14 | 983 |
Gain on disposal of assets, net | (32 | ) | (50 | ) | (23 | ) | (40 | ) | |||||||||||||
(Gain) loss on disposal of assets in discontinued operations, net | (31 | ) | 1 | (49 | ) | (70 | ) | ||||||||||||||
Amortization of debt issue costs, discounts and premiums, net | 2 | 17 | 4 | 52 | |||||||||||||||||
Deferred income taxes | (28 | ) | (61 | ) | (64 | ) | (104 | ) | |||||||||||||
Other, net | 25 | 12 | 73 | 47 | |||||||||||||||||
Changes in deferred revenue, net | (33 | ) | (64 | ) | (68 | ) | (69 | ) | |||||||||||||
Changes in deferred expenses, net | 30 | 51 | 38 | 30 | |||||||||||||||||
Changes in operating assets and liabilities | (193 | ) | 42 | (904 | ) | 416 | |||||||||||||||
Net cash provided by operating activities | 623 | 786 | 1,145 | 1,785 | |||||||||||||||||
Cash flows from investing activities | |||||||||||||||||||||
Capital expenditures | (450 | ) | (201 | ) | (1,290 | ) | (646 | ) | |||||||||||||
Capital expenditures for discontinued operations | — | (24 | ) | — | (75 | ) | |||||||||||||||
Proceeds from disposal of assets, net | 170 | 181 | 174 | 189 | |||||||||||||||||
Proceeds from disposal of assets in discontinued operations, net | 68 | 2 | 131 | 196 | |||||||||||||||||
Proceeds from sale of preference shares | — | — | 185 | — | |||||||||||||||||
Other, net | 2 | 7 | 14 | 32 | |||||||||||||||||
Net cash used in investing activities | (210 | ) | (35 | ) | (786 | ) | (304 | ) | |||||||||||||
Cash flows from financing activities | |||||||||||||||||||||
Changes in short-term borrowings, net | — | — | — | (260 | ) | ||||||||||||||||
Proceeds from debt | — | 1,493 | — | 1,493 | |||||||||||||||||
Repayments of debt | (77 | ) | (264 | ) | (1,673 | ) | (584 | ) | |||||||||||||
Proceeds from restricted cash investments | 77 | 106 | 283 | 298 | |||||||||||||||||
Deposits to restricted cash investments | (8 | ) | (42 | ) | (112 | ) | (158 | ) | |||||||||||||
Distribution of qualifying additional paid‑in capital | (202 | ) | — | (404 | ) | ) | (278 | ) | |||||||||||||
Other, net | (1 | ) | (7 | ) | (28 | ) | ) | (8 | ) | ||||||||||||
Net cash provided by (used in) financing activities | (211 | ) | 1,286 | (1,934 | ) | 503 | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | 202 | 2,037 | (1,575 | ) | 1,984 | ||||||||||||||||
Cash and cash equivalents at beginning of period | 3,357 | 3,964 | 5,134 | 4,017 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 3,559 | $ | 6,001 | $ | 3,559 | $ | 6,001 |
Operating Revenues (in millions) | ||||||||||||||||||||||||||
Three months ended | Nine months ended September 30, | |||||||||||||||||||||||||
September 30, 2013 | June 30, 2013 | September 30, 2012 | 2,013 | 2,012 | ||||||||||||||||||||||
Contract drilling revenues | ||||||||||||||||||||||||||
High-Specification Floaters: | ||||||||||||||||||||||||||
Ultra-Deepwater Floaters: | $ | 1,177 | $ | 1,201 | $ | 1,213 | $ | 3,425 | $ | 3,446 | ||||||||||||||||
Deepwater Floaters | 345 | 289 | 306 | 887 | 876 | |||||||||||||||||||||
Harsh Environment Floaters | 300 | 285 | 247 | 867 | 766 | |||||||||||||||||||||
Total High-Specification Floaters | 1,822 | 1,775 | 1,766 | 5,179 | 5,088 | |||||||||||||||||||||
Midwater Floaters | 419 | 381 | 424 | 1,229 | 1,108 | |||||||||||||||||||||
High-Specification Jackups | 157 | 158 | 110 | 439 | 270 | |||||||||||||||||||||
Contract intangible revenue | 4 | 7 | 10 | 21 | 32 | |||||||||||||||||||||
Total contract drilling revenues | 2,402 | 2,321 | 2,310 | 6,868 | 6,498 | |||||||||||||||||||||
Other revenues | ||||||||||||||||||||||||||
Client reimbursable revenues | 46 | 41 | 46 | 125 | 123 | |||||||||||||||||||||
Integrated services and other | 2 | 2 | — | 4 | 6 | |||||||||||||||||||||
Drilling management services - non US | 108 | 33 | 75 | 155 | 243 | |||||||||||||||||||||
Total other revenues | 156 | 76 | 121 | 284 | 372 | |||||||||||||||||||||
Total revenues | 2,558 | 2,397 | 2,431 | 7,152 | 6,870 | |||||||||||||||||||||
Average Daily Revenue (1) | ||||||||||||||||||||||||||
Three months ended | Nine months ended September 30, | |||||||||||||||||||||||||
September 30, 2013 | June 30, 2013 | September 30, 2012 | 2,013 | 2,012 | ||||||||||||||||||||||
High-Specification Floaters: | ||||||||||||||||||||||||||
Ultra-Deepwater Floaters | $ | 525,900 | $ | 507,600 | $ | 515,000 | $ | 497,000 | $ | 495,600 | ||||||||||||||||
Deepwater Floaters | 363,400 | 351,800 | 356,300 | 348,800 | 338,500 | |||||||||||||||||||||
Harsh Environment Floaters | 466,800 | 447,500 | 421,000 | 456,300 | 436,100 | |||||||||||||||||||||
Total High-Specification Floaters | 475,700 | 464,200 | 464,600 | 456,900 | 450,400 | |||||||||||||||||||||
Midwater Floaters | 316,400 | 301,100 | 264,500 | 302,700 | 255,200 | |||||||||||||||||||||
High-Specification Jackups | 164,300 | 165,800 | 154,600 | 164,500 | 134,300 | |||||||||||||||||||||
Total | $ | 392,400 | $ | 382,900 | $ | 376,200 | $ | 379,000 | $ | 366,400 | ||||||||||||||||
Average daily revenue is defined as contract drilling revenue earned per operating day. An operating day is defined as a calendar day during which a rig is contracted to earn a dayrate during the firm contract period after commencement of operations. |
Utilization (2) | ||||||||||||||||||
Three months ended | Nine months ended September 30, | |||||||||||||||||
September 30, 2013 | June 30, 2013 | September, 2012 | 2,013 | 2,012 | ||||||||||||||
High-Specification Floaters: | ||||||||||||||||||
Ultra-Deepwater Floaters | 90% | 96% | 95% | 94% | 94% | |||||||||||||
Deepwater Floaters | 83% | 64% | 63% | 69% | 61% | |||||||||||||
Harsh Environment Floaters | 100% | 100% | 91% | 100% | 92% | |||||||||||||
Total High-Specification Floaters | 90% | 88% | 85% | 88% | 83% | |||||||||||||
Midwater Floaters | 63% | 56% | 70% | 61% | 63% | |||||||||||||
High-Specification Jackups | 95% | 100% | 86% | 96% | 86% | |||||||||||||
Total Drilling Fleet | 83% | 80% | 80% | 81% | 78% | |||||||||||||
Rig utilization is defined as the total number of operating days divided by the total number of rig calendar days in the measurement period, expressed as a percentage. |
Revenue Efficiency(3) | |||||||
Trailing Five Quarters and Historical Data | |||||||
3Q 2013 | 2Q 2013 | 1Q 2013 | 4Q 2012 | 3Q 2012 | FY 2012 | FY 2011 | |
Ultra-Deepwater | 92.5% | 91.1% | 83.8% | 95.5% | 95.9% | 93.2% | 87.9% |
Deepwater | 91.1% | 91.8% | 86.4% | 90.9% | 96.1% | 91.4% | 90.7% |
Harsh Environment Floaters | 99.9% | 98.3% | 97.6% | 97.3% | 95.4% | 97.1% | 97.4% |
Midwater Floaters | 95.3% | 94.5% | 92.1% | 93.9% | 90.4% | 90.9% | 93.4% |
High-Specification Jackups | 98.9% | 98.6% | 96.4% | 95.2% | 97.2% | 95% | 94.8% |
Total | 94% | 93.1% | 88% | 94.7% | 94.9% | 93% | 90.5% |
Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculation for the measurement period, expressed as a percentage. Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding amounts related to incentive provisions. |
Transocean Ltd. and Subsidiaries | ||||||||||||||||||||||||
Supplemental Effective Tax Rate Analysis | ||||||||||||||||||||||||
(In US$ millions) | ||||||||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2,013 | 2,013 | 2,012 | 2,013 | 2,012 | ||||||||||||||||||||
Income from continuing operations before income taxes | $ | 607 | $ | 451 | $ | 638 | $ | 1,390 | $ | 508 | ||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||
Litigation matters | 29 | — | 8 | 103 | 758 | |||||||||||||||||||
One-time termination benefits | 16 | 10 | — | 26 | — | |||||||||||||||||||
Acquisition costs | — | — | — | — | 1 | |||||||||||||||||||
Gain on disposal of assets, net | (34 | ) | ) | — | (51 | ) | (34 | ) | ) | (51 | ) | |||||||||||||
Loss on financial instruments | — | 19 | — | 19 | — | |||||||||||||||||||
(Gain) loss on retirement of debt | — | 1 | (2 | ) | 2 | (2 | ) | |||||||||||||||||
Loss on impairment of goodwill and other assets | — | 37 | — | 37 | 140 | |||||||||||||||||||
Loss on redeemed noncontrolling interest | — | — | — | — | 25 | |||||||||||||||||||
Adjusted income from continuing operations before income taxes | 618 | 518 | 593 | 1,543 | 1,379 | |||||||||||||||||||
Income tax expense from continuing operations | 63 | 130 | 105 | 212 | 124 | |||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||
Litigation matters | 10 | — | 2 | 36 | 2 | |||||||||||||||||||
One-time termination benefits | 1 | 3 | — | 4 | — | |||||||||||||||||||
Gain on disposal of assets, net | (12 | ) | — | (3 | ) | (12 | ) | ) | (3 | ) | ||||||||||||||
Loss on impairment of goodwill and other assets | — | — | — | — | 6 | |||||||||||||||||||
Changes in estimates (1) | 55 | (11 | ) | (14 | ) | 77 | 154 | |||||||||||||||||
Other, net | — | — | — | — | — | |||||||||||||||||||
Adjusted income tax expense from continuing operations (2) | $ | 117 | $ | 122 | $ | 90 | $ | 317 | $ | 283 | ||||||||||||||
Effective Tax Rate (3) | 10.4 | % | 28.8 | % | 16.5 | % | 15.3 | % | 24.4 | % | ||||||||||||||
Annual Effective Tax Rate (4) | 19.0 | % | 23.5 | % | 15.2 | % | 20.6 | % | 20.5 | % | ||||||||||||||
Our estimates change as we file tax returns, settle disputes with tax authorities or become aware of other events and include changes in (a) deferred taxes, (b) valuation of allowances on deferred taxes and (c) other tax liabilities. | ||||||||||||||||||||||||
The three months and nine months ended September 30, 2013 includes ($9) million of additional tax expense (benefit) reflecting the catch-up effect of an increase (decrease) in the annual effective tax rate from the previous quarter estimate. | ||||||||||||||||||||||||
Effective Tax Rate is income tax expense divided by income before income taxes. | ||||||||||||||||||||||||
Annual Effective Tax Rate is income tax expense excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes) divided by income before income taxes excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate. |
Transocean Ltd. and Subsidiaries | ||||||||||||||||||||||||||||||||||||||||
Non-GAAP Financial Measures and Reconciliations | ||||||||||||||||||||||||||||||||||||||||
Adjusted Net Income and Adjusted Diluted Earnings Per Share | ||||||||||||||||||||||||||||||||||||||||
(in US$ millions, except per share data) | ||||||||||||||||||||||||||||||||||||||||
YTD | QTD | YTD | QTD | QTD | ||||||||||||||||||||||||||||||||||||
9/30/2013 | 9/30/2013 | 6/30/2013 | 6/30/2013 | 3/31/2013 | ||||||||||||||||||||||||||||||||||||
Adjusted Net Income | ||||||||||||||||||||||||||||||||||||||||
Net income attributable to controlling interest, as reported | $ | 1,174 | $ | 546 | $ | 628 | $ | 307 | $ | 321 | ||||||||||||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||||||||||||||
Litigation matters | 67 | 19 | 48 | — | 48 | |||||||||||||||||||||||||||||||||||
One-time termination benefits | 22 | 15 | 7 | 7 | — | |||||||||||||||||||||||||||||||||||
Loss on impairment of assets | 37 | — | 37 | 37 | — | |||||||||||||||||||||||||||||||||||
Gain on disposal of assets, net | (22 | ) | (22 | ) | — | — | — | |||||||||||||||||||||||||||||||||
Loss on retirement of debt | 2 | — | 2 | 1 | 1 | |||||||||||||||||||||||||||||||||||
Loss on financial instruments | 19 | — | 19 | 19 | — | |||||||||||||||||||||||||||||||||||
Gain on disposal of assets in discontinued operations | (49 | ) | (31 | ) | (18 | ) | (3 | ) | (15 | ) | ||||||||||||||||||||||||||||||
Loss from discontinued operations | 55 | 27 | 28 | 13 | 15 | |||||||||||||||||||||||||||||||||||
Discrete tax items and other, net | (77 | ) | (55 | ) | (22 | ) | 11 | (33 | ) | |||||||||||||||||||||||||||||||
Net income, as adjusted | $ | 1,228 | $ | 499 | $ | 729 | $ | 392 | $ | 337 | ||||||||||||||||||||||||||||||
Adjusted Diluted Earnings Per Share: | ||||||||||||||||||||||||||||||||||||||||
Diluted earnings per share, as reported | $ | 3.23 | $ | 1.50 | $ | 1.73 | $ | 0.84 | $ | 0.88 | ||||||||||||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||||||||||||||
Litigation matters | 0.19 | 0.05 | 0.13 | — | 0.15 | |||||||||||||||||||||||||||||||||||
One-time termination benefits | 0.06 | 0.04 | 0.02 | 0.02 | — | |||||||||||||||||||||||||||||||||||
Loss on impairment of assets | 0.10 | — | 0.10 | 0.10 | — | |||||||||||||||||||||||||||||||||||
Gain on disposal of assets, net | (0.06 | ) | (0.06 | ) | ||||||||||||||||||||||||||||||||||||
Loss on retirement of debt | 0.01 | — | 0.01 | — | — | |||||||||||||||||||||||||||||||||||
Loss on financial instruments | 0.05 | — | 0.05 | 0.05 | — | |||||||||||||||||||||||||||||||||||
Gain on disposal of assets in discontinued operations | (0.14 | ) | (0.09 | ) | (0.05 | ) | (0.01 | ) | (0.05 | ) |
Loss from discontinued operations | 0.15 | 0.07 | 0.08 | 0.04 | 0.05 | |||||||||||||||||||||||||||||||||||
Discrete tax items and other, net | (0.21 | ) | (0.14 | ) | (0.06 | ) | 0.04 | (0.1 | ) | |||||||||||||||||||||||||||||||
Diluted earnings per share, as adjusted | $ | 3.38 | $ | 1.37 | $ | 2.01 | $ | 1.08 | $ | 0.93 | ||||||||||||||||||||||||||||||
YTD | QTD | YTD | QTD | YTD | QTD | QTD | ||||||||||||||||||||||||||||||||||
12/31/2012 | 12/31/2012 | 9/30/2012 | 9/30/2012 | 6/30/2012 | 6/30/2012 | 3/31/2012 | ||||||||||||||||||||||||||||||||||
Adjusted Net Income | ||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to controlling interest, as reported | $ | (219 | ) | $ | 456 | $ | (675 | ) | $ | (381 | ) | $ | (294 | ) | $ | (304 | ) | $ | 10 | |||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||||||||||||||
Litigation matters | 756 | — | 756 | 6 | 750 | 750 | — | |||||||||||||||||||||||||||||||||
Loss on impairment of goodwill and other assets | 135 | — | 135 | — | 135 | — | 135 | |||||||||||||||||||||||||||||||||
Gain on disposal of assets, net | (48 | ) | — | (48 | ) | (48 | ) | — | — | — | ||||||||||||||||||||||||||||||
Gain on retirement of debt | (2 | ) | — | (2 | ) | (2 | ) | — | — | — | ||||||||||||||||||||||||||||||
Loss on redeemed noncontrolling interest | 25 | — | 25 | — | 25 | 14 | 11 | |||||||||||||||||||||||||||||||||
Loss on impairment of assets in discontinued operations | 961 | 2 | 959 | 881 | 78 | 12 | 66 | |||||||||||||||||||||||||||||||||
(Gain) loss on disposal of assets in discontinued operations | (69 | ) | (1 | ) | (68 | ) | 2 | (70 | ) | (72 | ) | 2 | ||||||||||||||||||||||||||||
(Gain) loss from discontinued operations | 135 | (26 | ) | 161 | 33 | 128 | 59 | 69 | ||||||||||||||||||||||||||||||||
Discrete tax items and other, net | (255 | ) | (101 | ) | (154 | ) | 15 | (169 | ) | (141 | ) | (28 | ) | |||||||||||||||||||||||||||
Net income, as adjusted | $ | 1,419 | $ | 330 | $ | 1,089 | $ | 506 | $ | 583 | $ | 318 | $ | 265 | ||||||||||||||||||||||||||
Adjusted Diluted Earnings Per Share: | ||||||||||||||||||||||||||||||||||||||||
Diluted earnings (loss) per share, as reported | $ | (0.62 | ) | $ | 1.26 | $ | (1.9 | ) | $ | (1.06 | ) | $ | (0.84 | ) | $ | (0.86 | ) | $ | 0.03 | |||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||||||||||||||
Litigation matters | 2.11 | — | 2.12 | 0.02 | 2.12 | 2.11 | — | |||||||||||||||||||||||||||||||||
Loss on impairment of goodwill and other assets | 0.38 | — | 0.38 | — | 0.38 | — | 0.38 | |||||||||||||||||||||||||||||||||
Gain on disposal of assets, net | (0.13 | ) | — | (0.13 | ) | (0.13 | ) | — | — | — | ||||||||||||||||||||||||||||||
Gain on retirement of debt | (0.01 | ) | — | (0.01 | ) | (0.01 | ) | — | — | — |
Loss on redeemed noncontrolling interest | 0.07 | — | 0.07 | — | 0.07 | 0.04 | 0.03 | |||||||||||||||||||||||||||||||||
Loss on impairment of assets in discontinued operations | 2.70 | — | 2.70 | 2.45 | 0.23 | 0.03 | 0.19 | |||||||||||||||||||||||||||||||||
(Gain) loss on disposal of assets in discontinued operations | (0.19 | ) | — | (0.19 | ) | 0.01 | (0.2 | ) | (0.2 | ) | 0.01 | |||||||||||||||||||||||||||||
(Gain) loss from discontinued operations | 0.38 | (0.07 | ) | 0.45 | 0.09 | 0.36 | 0.17 | 0.19 | ||||||||||||||||||||||||||||||||
Discrete tax items and other, net | (0.73 | ) | (0.28 | ) | (0.44 | ) | 0.03 | (0.48 | ) | (0.4 | ) | (0.08 | ) | |||||||||||||||||||||||||||
Diluted earnings per share, as adjusted | $ | 3.96 | $ | 0.91 | $ | 3.05 | $ | 1.40 | $ | 1.64 | $ | 0.89 | $ | 0.75 | ||||||||||||||||||||||||||