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 Fourth Quarter and Full Year 2014 Financial Results |
TRANSOCEAN LTD. | ||
Date: February 25, 2015 | By | /s/ Jill S. Greene |
Jill S. Greene | ||
Authorized Person |
Exhibit | |||
Number | Description | ||
99.1 | Press Release Reporting Fourth Quarter and Full Year 2014 Financial Results |
Transocean Ltd. Investor Relations and Corporate Communications | ||||
News Release | ||||
Analyst Contacts: | Thad Vayda | |||
+1 713-232-7551 | ||||
Diane Vento | ||||
+1 713-232-8015 | ||||
Media Contact: | Pam Easton | FOR RELEASE: | February 25, 2015 | |
+1 713-232-7647 |
• | Revenues were $2.237 billion, compared with $2.270 billion in the third quarter of 2014; |
• | Operating and maintenance expenses were $1.310 billion, down from $1.318 billion in the prior period; |
• | Adjusted net income was $344 million, $0.95 per diluted share, which excludes net unfavorable items; |
• | Net loss attributable to controlling interest was $739 million, $2.04 per diluted share, including $1.083 billion of net unfavorable items, versus the comparable third quarter net loss of $2.217 billion, $6.12 per diluted share, including $2.569 billion of net unfavorable items; |
• | The Annual Effective Tax Rate(1) was 26.5 percent, up from 24.8 percent in the prior quarter; |
• | Cash flows from operating activities were $566 million, down sequentially from $882 million; |
• | Fleet revenue efficiency(2) was 95.3 percent, up from 92.6 percent in the third quarter. Revenue efficiency on ultra-deepwater rigs was 95.4 percent, up from 91.6 percent in the prior quarter; |
• | Fleet utilization(3) was 72 percent, versus 75 percent in the third quarter; and |
• | Contract backlog was $21.2 billion as of the February 17, 2015, Fleet Update Summary. |
• | $992 million, $2.75 per diluted share, resulting from a non-cash goodwill impairment. The impairment is due to the decline in the market valuation of the company’s contract drilling services business. As the result of this impairment, the company has no goodwill remaining on its balance sheet. |
• | $148 million, $0.40 per diluted share, in impairments of assets classified as held for sale; and |
• | $9 million, $0.02 per diluted share, primarily associated with a loss on retirement of debt and other items. |
• | $66 million, $0.18 per diluted share, of favorable discrete tax benefits. |
• | $3.826 billion, $10.53 per diluted share, resulting from a non-cash goodwill impairment, impairment of the Deepwater Floater asset group, and impairments of assets classified as held for sale; and |
• | $28 million, $0.08 per diluted share, in net losses from discontinued operations and other miscellaneous unfavorable items. |
• | $138 million, $0.38 per diluted share, in favorable discrete tax benefits. |
Item | Range |
Fleet Average Revenue Efficiency | 95 percent |
Other Revenues * | $115 million - $130 million |
Operating and Maintenance Expenses | $4.5 billion - $4.7 billion |
Depreciation | $1.0 billion - $1.2 billion |
General and Administrative Expenses | $200 million - $215 million |
Net Interest Expense ** | $400 million - $450 million |
Annual Effective Tax Rate | 19 percent - 21 percent |
Capital Expenditures | $1.8 billion |
* Other Revenues primarily includes recharges and other miscellaneous revenues. | |
** Net Interest Expense is net of capitalized interest of approximately $130 million and interest income of approximately $20 million. |
Three months ended December 31, | Years ended December 31, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Operating revenues | |||||||||||||||||
Contract drilling revenues | $ | 2,167 | $ | 2,202 | $ | 8952 | $ | 9,070 | |||||||||
Other revenues | 70 | 50 | 222 | 179 | |||||||||||||
2,237 | 2,252 | 9174 | 9,249 | ||||||||||||||
Costs and expenses | |||||||||||||||||
Operating and maintenance | 1,310 | 1,461 | 5110 | 5,563 | |||||||||||||
Depreciation | 290 | 275 | 1139 | 1,109 | |||||||||||||
General and administrative | 62 | 75 | 234 | 286 | |||||||||||||
1,662 | 1,811 | 6483 | 6,958 | ||||||||||||||
Loss on impairment | -1,210 | -27 | -4043 | -81 | |||||||||||||
Gain (loss) on disposal of assets, net | -12 | -16 | -26 | 7 | |||||||||||||
Operating income (loss) | -647 | 398 | -1378 | 2,217 | |||||||||||||
Other income (expense), net | |||||||||||||||||
Interest income | 8 | 13 | 39 | 52 | |||||||||||||
Interest expense, net of amounts capitalized | -123 | -139 | -483 | -584 | |||||||||||||
Other, net | 10 | -8 | 22 | -29 | |||||||||||||
-105 | -134 | -422 | -561 | ||||||||||||||
Income (loss) from continuing operations before income tax expense | -752 | 264 | -1800 | 1,656 | |||||||||||||
Income tax expense | 10 | 44 | 146 | 258 | |||||||||||||
Income (loss) from continuing operations | -762 | 220 | -1946 | 1,398 | |||||||||||||
Income (loss) from discontinued operations, net of tax | -4 | 15 | -20 | 9 | |||||||||||||
Net income (loss) | -766 | 235 | -1966 | 1,407 | |||||||||||||
Net income (loss) attributable to noncontrolling interest | -27 | 2 | -53 | 0 | |||||||||||||
Net income (loss) attributable to controlling interest | $ | -739 | $ | 233 | $ | -1913 | $ | 1,407 | |||||||||
Earnings (loss) per share‑basic | |||||||||||||||||
Earnings (loss) from continuing operations | $ | -2.03 | $ | 0.60 | $ | -5.23 | $ | 3.85 | |||||||||
Earnings (loss) from discontinued operations | -0.01 | 0.04 | -0.06 | 0.02 | |||||||||||||
Earnings (loss) per share | $ | -2.04 | $ | 0.64 | $ | -5.29 | $ | 3.87 | |||||||||
Earnings (loss) per share‑diluted | |||||||||||||||||
Earnings (loss) from continuing operations | $ | -2.03 | $ | 0.60 | $ | -5.23 | $ | 3.85 | |||||||||
Earnings (loss) from discontinued operations | -0.01 | 0.04 | -0.06 | 0.02 | |||||||||||||
Earnings (loss) per share | $ | -2.04 | $ | 0.64 | $ | -5.29 | $ | 3.87 | |||||||||
Weighted‑average shares outstanding | |||||||||||||||||
Basic | 362 | 361 | 362 | 360 | |||||||||||||
Diluted | 362 | 361 | 362 | 360 |
December 31, | ||||||||
2014 | 2013 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 2,635 | $ | 3,243 | ||||
Accounts receivable, net | ||||||||
Trade | 2,084 | 2,112 | ||||||
Other | 36 | 50 | ||||||
Materials and supplies, net | 818 | 737 | ||||||
Assets held for sale | 25 | 148 | ||||||
Deferred income taxes, net | 161 | 151 | ||||||
Other current assets | 242 | 331 | ||||||
Total current assets | 6,001 | 6,772 | ||||||
Property and equipment | 28,516 | 29,518 | ||||||
Less accumulated depreciation | -6,978 | -7,811 | ||||||
Property and equipment, net | 21,538 | 21,707 | ||||||
Goodwill | 0 | 2,987 | ||||||
Other assets | 874 | 1,080 | ||||||
Total assets | $ | 28,413 | $ | 32,546 | ||||
Liabilities and equity | ||||||||
Accounts payable | $ | 784 | $ | 1,106 | ||||
Accrued income taxes | 131 | 53 | ||||||
Debt due within one year | 1,033 | 323 | ||||||
Other current liabilities | 1,822 | 2,072 | ||||||
Total current liabilities | 3,770 | 3,554 | ||||||
Long‑term debt | 9,059 | 10,379 | ||||||
Deferred income taxes, net | 237 | 374 | ||||||
Other long‑term liabilities | 1,354 | 1,554 | ||||||
Total long‑term liabilities | 10,650 | 12,307 | ||||||
Commitments and contingencies | ||||||||
Redeemable noncontrolling interest | 11 | 0 | ||||||
Shares, CHF 15.00 par value, 396,260,487 authorized, 167,617,649 conditionally authorized, 373,830,649 issued and 362,279,530 outstanding at December 31, 2014 and 373,830,649 authorized, 167,617,649 conditionally authorized, 373,830,649 issued and 360,764,100 outstanding at December 31, 2013 | 5,169 | 5,147 | ||||||
Additional paid‑in capital | 5,797 | 6,784 | ||||||
Treasury shares, at cost, 2,863,267 held at December 31, 2014 and 2013 | -240 | -240 | ||||||
Retained earnings | 3,349 | 5,262 | ||||||
Accumulated other comprehensive loss | -404 | -262 | ||||||
Total controlling interest shareholders’ equity | 13,671 | 16,691 | ||||||
Noncontrolling interest | 311 | -6 | ||||||
Total equity | 13,982 | 16,685 | ||||||
Total liabilities and equity | $ | 28,413 | $ | 32,546 |
Three months ended December 31, | Years ended December 31, | ||||||||||||||||||||
2,014 | 2,013 | 2,014 | 2,013 | ||||||||||||||||||
Cash flows from operating activities | |||||||||||||||||||||
Net income (loss) | $ | (766 | ) | $ | 235 | $ | (1,966 | ) | $ | 1,407 | |||||||||||
Adjustments to reconcile to net cash provided by operating activities | |||||||||||||||||||||
Amortization of drilling contract intangibles | (3 | ) | 6 | (15 | ) | (15 | ) | ||||||||||||||
Depreciation | 290 | 275 | 1,139 | 1,109 | |||||||||||||||||
Share-based compensation expense | 23 | 28 | 98 | 113 | |||||||||||||||||
Loss on impairment | 1,210 | 27 | 4,043 | 81 | |||||||||||||||||
Loss on impairment of assets in discontinued operations | — | — | — | 14 | |||||||||||||||||
(Gain) loss on disposal of assets, net | 12 | 16 | 26 | (7 | ) | ||||||||||||||||
(Gain) loss on disposal of assets in discontinued operations, net | — | (5 | ) | 10 | (54 | ) | |||||||||||||||
Deferred income taxes | (8 | ) | 55 | (142 | ) | (9 | ) | ||||||||||||||
Other, net | 25 | 22 | 52 | 99 | |||||||||||||||||
Changes in deferred revenue, net | 26 | (10 | ) | 106 | (78 | ) | |||||||||||||||
Changes in deferred costs, net | (16 | ) | 36 | (48 | ) | 74 | |||||||||||||||
Changes in operating assets and liabilities | (227 | ) | 88 | (1,083 | ) | (816 | ) | ||||||||||||||
Net cash provided by operating activities | 566 | 773 | 2,220 | 1,918 | |||||||||||||||||
Cash flows from investing activities | |||||||||||||||||||||
Capital expenditures | (318 | ) | (948 | ) | (2,165 | ) | (2,238 | ) | |||||||||||||
Proceeds from disposal of assets, net | 12 | — | 215 | 174 | |||||||||||||||||
Proceeds from disposal of assets in discontinued operations, net | — | 73 | 35 | 204 | |||||||||||||||||
Proceeds from sale of preference shares | — | — | — | 185 | |||||||||||||||||
Proceeds from repayment of notes receivable | — | 3 | 101 | 17 | |||||||||||||||||
Other, net | 1 | — | (14 | ) | — | ||||||||||||||||
Net cash used in investing activities | (305 | ) | (872 | ) | (1,828 | ) | (1,658 | ) | |||||||||||||
Cash flows from financing activities | |||||||||||||||||||||
Repayments of debt | (221 | ) | (19 | ) | (539 | ) | (1,692 | ) | |||||||||||||
Proceeds from restricted cash investments | — | 15 | 176 | 298 | |||||||||||||||||
Deposits to restricted cash investments | — | (7 | ) | (20 | ) | (119 | ) | ||||||||||||||
Distribution of qualifying additional paid‑in capital | (272 | ) | (202 | ) | (1,018 | ) | (606 | ) | |||||||||||||
Proceeds from sale of noncontrolling interest | — | — | 443 | — | |||||||||||||||||
Other, net | (6 | ) | (4 | ) | (42 | ) | (32 | ) | |||||||||||||
Net cash provided by (used in) financing activities | (499 | ) | (217 | ) | (1,000 | ) | (2,151 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (238 | ) | (316 | ) | (608 | ) | (1,891 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 2,873 | 3,559 | 3,243 | 5,134 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 2,635 | $ | 3,243 | $ | 2,635 | $ | 3,243 |
Operating Revenues (in millions) | ||||||||||||||||||||
Three months ended | Twelve months ended December 31, | |||||||||||||||||||
December 31, 2014 | September 30, 2014 | December 31, 2013 | 2014 | 2013 | ||||||||||||||||
Contract drilling revenues | ||||||||||||||||||||
High-Specification Floaters: | ||||||||||||||||||||
Ultra-Deepwater Floaters: | $ | 997 | $ | 1,135 | $ | 1,098 | $ | 4,495 | $ | 4,523 | ||||||||||
Deepwater Floaters | 277 | 233 | 255 | 1,021 | 1,142 | |||||||||||||||
Harsh Environment Floaters | 312 | 247 | 283 | 1,099 | 1,150 | |||||||||||||||
Total High-Specification Floaters | 1,586 | 1,615 | 1,636 | 6,615 | 6,815 | |||||||||||||||
Midwater Floaters | 428 | 442 | 429 | 1,723 | 1,658 | |||||||||||||||
High-Specification Jackups | 149 | 154 | 143 | 598 | 582 | |||||||||||||||
Contract intangible revenue | 4 | 4 | (6) | 16 | 15 | |||||||||||||||
Total contract drilling revenues | 2,167 | 2,215 | 2,202 | 8,952 | 9,070 | |||||||||||||||
Other revenues | ||||||||||||||||||||
Client reimbursable revenues | 40 | 46 | 42 | 172 | 167 | |||||||||||||||
Integrated services and other | 30 | 9 | 8 | 50 | 12 | |||||||||||||||
Total other revenues | 70 | 55 | 50 | 222 | 179 | |||||||||||||||
Total revenues | $ | 2,237 | $ | 2,270 | $ | 2,252 | $ | 9,174 | $ | 9,249 | ||||||||||
Average Daily Revenue (1) | ||||||||||||||||||||
Three months ended | Twelve months ended December 31, | |||||||||||||||||||
December 31, 2014 | September 30, 2014 | December 31, 2013 | 2014 | 2013 | ||||||||||||||||
High-Specification Floaters: | ||||||||||||||||||||
Ultra-Deepwater Floaters | $ | 544,800 | $ | 527,200 | $ | 510,200 | $ | 539,300 | $ | 500,200 | ||||||||||
Deepwater Floaters | 391,100 | 357,700 | 370,700 | 378,300 | 353,400 | |||||||||||||||
Harsh Environment Floaters | 564,600 | 585,300 | 438,200 | 507,400 | 451,700 | |||||||||||||||
Total High-Specification Floaters | 513,100 | 500,600 | 469,400 | 501,100 | 459,800 | |||||||||||||||
Midwater Floaters | 338,500 | 353,000 11 | 338,400 | 347,200 | 311,100 | |||||||||||||||
High-Specification Jackups | 170,200 | 167,800 | 165,600 | 168,500 | 164,400 | |||||||||||||||
Total | $ | 413,500 | $ | 409,900 | $ | 393,100 | $ | 411,600 | $ | 382,300 | ||||||||||
Average daily revenue is defined as contract drilling revenues 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 | Twelve months ended December 31, | |||||||||||||||||
December 31, 2014 | September 30, 2014 | December 31, 2013 | 2014 | 2013 | ||||||||||||||
High-Specification Floaters: | ||||||||||||||||||
Ultra-Deepwater Floaters | 69% | 83% | 87% | 82% | 92% | |||||||||||||
Deepwater Floaters | 64% | 59% | 62% | 62% | 68% | |||||||||||||
Harsh Environment Floaters | 86% | 65% | 100% | 85% | 100% | |||||||||||||
Total High-Specification Floaters | 70% | 74% | 82% | 77% | 86% | |||||||||||||
Midwater Floaters | 65% | 65% | 60% | 64% | 61% | |||||||||||||
High-Specification Jackups | 95% | 99% | 79% | 93% | 91% | |||||||||||||
Total Drilling Fleet | 72% | 75% | 75% | 76% | 79% | |||||||||||||
(2) Rig utilization is defined as the total number of operating days divided by the total number of available rig calendar days in the measurement period, expressed as a percentage. |
Revenue Efficiency(3) | |||||||||
Trailing Five Quarters and Historical Data | |||||||||
4Q 2014 | 3Q 2014 | 2Q 2014 | 1Q 2014 | 4Q 2013 | FY 2014 | FY 2013 | FY 2012 | ||
Ultra-Deepwater | 95.4% | 91.6% | 94.0% | 96.4% | 90.0% | 94.3% | 89.4% | 93.2% | |
Deepwater | 96.3% | 93.3% | 94.5% | 100.5% | 95.0% | 96.2% | 91.0% | 91.4% | |
Harsh Environment Floaters | 96.0% | 94.7% | 95.7% | 96.3% | 92.1% | 95.7% | 96.9% | 97.1% | |
Midwater Floaters | 93.0% | 92.2% | 97.0% | 91.1% | 92.3% | 93.3% | 93.5% | 90.9% | |
High-Specification Jackups | 99.0% | 97.0% | 97.3% | 94.5% | 97.2% | 97.0% | 97.8% | 95.0% | |
Total | 95.3% | 92.6% | 95.0% | 95.7% | 91.7% | 94.7% | 91.7% | 93.0% | |
(3) 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 | Years ended | |||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Income from continuing operations before income taxes | $ | (752 | ) | $ | (2,278 | ) | $ | 264 | $ | (1,800 | ) | $ | 1,656 | |||||||||||
Add back (subtract): | ||||||||||||||||||||||||
Litigation matters | — | (21 | ) | 17 | (18 | ) | 120 | |||||||||||||||||
One-time termination benefits | 1 | 4 | 6 | 10 | 32 | |||||||||||||||||||
Loss on early lease termination | — | — | 3 | — | 3 | |||||||||||||||||||
Loss on impairment of goodwill and other assets | 1,210 | 2,768 | 27 | 4,043 | 64 | |||||||||||||||||||
(Gain) loss on disposal of assets, net | (6 | ) | 3 | 1 | (4 | ) | (33 | ) | ||||||||||||||||
Loss on financial instruments | — | — | — | — | 19 | |||||||||||||||||||
Loss on retirement of debt | 8 | — | — | 13 | 2 | |||||||||||||||||||
Adjusted income from continuing operations before income taxes | 461 | 476 | 318 | 2,244 | 1,863 | |||||||||||||||||||
Income tax expense (benefit) from continuing operations | 10 | (16 | ) | 44 | 146 | 258 | ||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||
Litigation matters | — | (7 | ) | 6 | (6 | ) | 42 | |||||||||||||||||
One-time termination benefits | — | 1 | 1 | 1 | 5 | |||||||||||||||||||
Loss on impairment of goodwill and other assets | 48 | 95 | — | 143 | — | |||||||||||||||||||
(Gain) loss on disposal of assets, net | (2 | ) | — | — | (2 | ) | (12 | ) | ||||||||||||||||
Changes in estimates (1) | 66 | 45 | 5 | 138 | 82 | |||||||||||||||||||
Adjusted income tax expense from continuing operations (2) | $ | 122 | $ | 118 | $ | 56 | $ | 420 | $ | 375 | ||||||||||||||
Effective Tax Rate (3) | (1.3 | )% | 0.7 | % | 16.7 | % | (8.1 | )% | 15.6 | % | ||||||||||||||
Annual Effective Tax Rate (4) | 26.5 | % | 24.8 | % | 17.6 | % | 18.7 | % | 20.1 | % | ||||||||||||||
(1) 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. | ||||||||||||||||||||||||
(2) The three months and year ended December 31, 2014 includes $36 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. | ||||||||||||||||||||||||
(3) Effective Tax Rate is income tax expense for continuing operations, divided by income from continuing operations before income taxes. | ||||||||||||||||||||||||
(4) Annual Effective Tax Rate is income tax expense for continuing operations, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes) divided by income from continuing operations before income tax expense excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate. |
YTD | QTD | YTD | QTD | YTD | QTD | QTD | ||||||||||||||||||||||
12/31/14 | 12/31/14 | 09/30/14 | 09/30/14 | 06/30/14 | 06/30/14 | 03/31/14 | ||||||||||||||||||||||
Adjusted Net Income | ||||||||||||||||||||||||||||
Net income (loss) attributable to controlling interest, as reported | (1,913 | ) | (739 | ) | (1,174 | ) | (2,217 | ) | 1,043 | 587 | 456 | |||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||
Litigation matters | (12 | ) | — | (12 | ) | (14 | ) | 2 | — | 2 | ||||||||||||||||||
One-time termination benefits | 9 | 1 | 8 | 3 | 5 | 4 | 1 | |||||||||||||||||||||
Loss on impairment of goodwill and other assets | 3,826 | 1,140 | 2,686 | 2,621 | 65 | — | 65 | |||||||||||||||||||||
(Gain) loss on disposal of assets, net | (2 | ) | (4 | ) | 2 | 3 | (1 | ) | (1 | ) | — | |||||||||||||||||
Loss on retirement of debt | 13 | 8 | 5 | — | 5 | 4 | 1 | |||||||||||||||||||||
Loss on disposal of assets in discontinued operations | 10 | — | 10 | — | 10 | — | 10 | |||||||||||||||||||||
Loss (income) from discontinued operations | 10 | 4 | 6 | 1 | 5 | 7 | (2 | ) | ||||||||||||||||||||
Discrete tax items and other, net | (138 | ) | (66 | ) | (72 | ) | (45 | ) | (27 | ) | (14 | ) | (13 | ) | ||||||||||||||
Net income, as adjusted | 1,803 | 344 | 1,459 | 352 | 1,107 | 587 | 520 | |||||||||||||||||||||
Adjusted Diluted Earnings Per Share: | ||||||||||||||||||||||||||||
Diluted earnings (loss) per share, as reported | (5.29 | ) | (2.04 | ) | (3.24 | ) | (6.12 | ) | 2.86 | 1.61 | 1.25 | |||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||
Litigation matters | (0.03 | ) | — | (0.03 | ) | (0.04 | ) | 0.01 | — | 0.01 | ||||||||||||||||||
One-time termination benefits | 0.02 | — | 0.02 | 0.01 | 0.01 | 0.01 | — | |||||||||||||||||||||
Loss on impairment of goodwill and other assets | 10.53 | 3.15 | 7.39 | 7.22 | 0.19 | — | 0.19 | |||||||||||||||||||||
(Gain) loss on disposal of assets, net | (0.01 | ) | (0.01 | ) | 0.01 | 0.01 | — | — | — | |||||||||||||||||||
Loss on retirement of debt | 0.04 | 0.02 | 0.01 | — | 0.01 | 0.01 | — | |||||||||||||||||||||
Loss on disposal of assets in discontinued operations | 0.03 | — | 0.03 | — | 0.03 | — | 0.03 | |||||||||||||||||||||
Loss (income) from discontinued operations | 0.03 | 0.01 | 0.02 | — | 0.01 | 0.02 | (0.01 | ) | ||||||||||||||||||||
Discrete tax items and other, net | (0.38 | ) | (0.18 | ) | (0.21 | ) | (0.12 | ) | (0.08 | ) | (0.04 | ) | (0.04 | ) | ||||||||||||||
Diluted earnings per share, as adjusted | 4.94 | 0.95 | 4 | 0.96 | 3.04 | 1.61 | 1.43 | |||||||||||||||||||||
YTD | QTD | YTD | QTD | YTD | QTD | QTD | ||||||||||||||||||||||
12/31/2013 | 12/31/13 | 09/30/13 | 09/30/13 | 06/30/13 | 06/30/13 | 03/31/13 | ||||||||||||||||||||||
Adjusted Net Income | ||||||||||||||||||||||||||||
Net income attributable to controlling interest, as reported | 233 | 1,174 | 546 | 628 | 307 | 321 | ||||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||||
Litigation matters | 11 | 67 | 19 | 48 | — | 48 | ||||||||||||||||||||||
One-time termination benefits | 5 | 22 | 15 | 7 | 7 | — | ||||||||||||||||||||||
Loss on early lease termination | 3 | — | — | — | — | — | ||||||||||||||||||||||
Loss on impairment of assets | 27 | 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 | — |
Loss on impairment of assets in discontinued operations | — | 14 | 14 | — | — | — | ||||||||||||||||||||
Gain on disposal of assets in discontinued operations | (5 | ) | (49 | ) | (31 | ) | (18 | ) | (3 | ) | (15 | ) | ||||||||||||||
Loss (income) from discontinued operations | (9 | ) | 41 | 9 | 32 | 15 | 17 | |||||||||||||||||||
Discrete tax items and other, net | (5 | ) | (77 | ) | (55 | ) | (22 | ) | 11 | (33 | ) | |||||||||||||||
Net income, as adjusted | 260 | 1,228 | 495 | 733 | 394 | 339 | ||||||||||||||||||||
Adjusted Diluted Earnings Per Share: | ||||||||||||||||||||||||||
Diluted earnings per share, as reported | 0.64 | 3.23 | 1.5 | 1.73 | 0.84 | 0.88 | ||||||||||||||||||||
Add back (subtract): | ||||||||||||||||||||||||||
Litigation matters | 0.03 | 0.19 | 0.05 | 0.13 | — | 0.13 | ||||||||||||||||||||
One-time termination benefits | 0.01 | 0.06 | 0.04 | 0.02 | 0.02 | — | ||||||||||||||||||||
Loss on early lease termination | 0.01 | — | — | — | — | — | ||||||||||||||||||||
Loss on impairment of assets | 0.07 | 0.1 | — | 0.1 | 0.1 | — | ||||||||||||||||||||
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 | — | ||||||||||||||||||||
Loss on impairment of assets in discontinued operations | — | 0.04 | 0.04 | — | — | — | ||||||||||||||||||||
Gain on disposal of assets in discontinued operations | (0.01 | ) | (0.14 | ) | (0.09 | ) | (0.05 | ) | (0.01 | ) | (0.04 | ) | ||||||||||||||
Loss (income) from discontinued operations | (0.03 | ) | 0.11 | 0.02 | 0.09 | 0.04 | 0.05 | |||||||||||||||||||
Discrete tax items and other, net | (0.01 | ) | (0.21 | ) | (0.14 | ) | (0.06 | ) | 0.04 | (0.09 | ) | |||||||||||||||
Diluted earnings per share, as adjusted | 0.71 | 3.38 | 1.36 | 2.02 | 1.08 | 0.93 |