SlideShare una empresa de Scribd logo
1 de 13
March 2018
PwC Case Competition
2Executive Summary Situation Overview Recommendations Timeline Financial Projections
Strategic Recommendation
Executive Summary
Problem
Company
Standardize EPC
Results
Baker Hughes’ operating model and extant contract scheme leave it vulnerable to industry downturns
Shed specialized assets and
consolidate product offerings
to increase the Firm’s return
on fixed assets
Maximize Baker Hughes’ annual net profits, partially decouple cash flows from crude spot price.
Reallocate R&D
Develop natural gas
solutions in response to
increasing demand and
consumption trends
Convertible Contracts
Maximizes per-contract
profits and streamlines
production process to
benefit both parties
Rising energy demand in Asia-Pacific and unreliable OPEC production have lead to volatile oil prices
3Executive Summary Situation Overview Recommendations Timeline Financial Projections
Shifts In Global Economic Power // Energy Price
instability
Source: U.S. Energy Information Administration (EIA), Bloomberg Professional Services
OVX/WTI Spot PriceHistory of OPEC Target Non-Adherence
Rising energy demand centered around the Asia-Pacific region has led to the rise of non-OPEC petroleum
producers such as the United States  Attempts by OPEC to reclaim market share have caused
overproduction / member non-compliance to production targets, resulting in dramatic price instability.
0
10
20
30
40
50
60
70
80
90
0
20
40
60
80
100
120
2013 2014 2015 2016 2017 2018
OVXIndex
WTISpotprice($/barrel)
WTI Spot Price OVX Index
28,000
29,000
30,000
31,000
32,000
33,000
34,000
35,000
2013 2014 2015 2016 2017 2018
CrudeOilProduced(millionbpd)
Opec Production OPEC Target
4Executive Summary Situation Overview Recommendations Timeline Financial Projections
Oilfield Services // Industry Overview
Source: U.S. Energy Information Administration (EIA), Baker Hughes, S&P Capital IQ
Operating Rig Count vs WTI Spot Price Industry Financial Overview
 Revenue and profit in the oilfield services industry largely driven by short-term lump-sum contracts
 Since 2015, low oil prices have dried up the number of new commissions for contractors
0
500
1000
1500
2000
2500
3000
3500
4000
2013 2014 2015 2016 2017 2018
0
20
40
60
80
100
120
InternationalRigCounts
WTISpotprice($/barrel)
Rig count WTI Spot Price
21.7% 22.4%
20.1%
14.6% 14.6%
7.8% 8.3%
-2.8%
-15.4%
-11.8%
-20.0%
-15.0%
-10.0%
-5.0%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
0
20,000
40,000
60,000
80,000
100,000
120,000
140,000
160,000
180,000
2013A 2014A 2015A 2016A 2017A
EBITDA/NetIncomeMargin(%)
Totalrevenue($mm)
EBITDA Margin (%) Net Income Margin (%) Total Revenue
5Executive Summary Situation Overview Recommendations Timeline Financial Projections
Baker Hughes // Company Overview
Key Issue: Baker Hughes’ financial performance is linked very closely to prevailing crude spot prices. The
Company is highly vulnerable to downturns in the energy market because of the short-term nature of its contracts
with IOCs and NOCs. Large capex have driven down the fixed asset turnover ratio as crude prices have declined.
Financial Performance
16.3%
19.0%
10.4%
-1.2% -1.0%
4.9% 7.0%
-12.5%
-27.8% -27.3%
-40.0%
-30.0%
-20.0%
-10.0%
0.0%
10.0%
20.0%
30.0%
0
5,000
10,000
15,000
20,000
25,000
30,000
2013A 2014A 2015A 2016A 2017A
EBITDA/NetIncomeMargin(%)
Totalrevenue($mm)
EBITDA Margin (%) Net Income Margin (%) Total Revenue
Source: U.S. Energy Information Administration (EIA), BH SEC filings, S&P Capital IQ
33%
22%
12% 11%
8%
6%
0%
10%
20%
30%
40%
Business Overview
Industry Market Share
Schlumberger
Halliburton
Baker Hughes
Industry leader in oilfield services, industrial services
75% of revenues come from EPC (engineering,
procurement and construction) of oil rigs and wells
6Executive Summary Situation Overview Recommendations Timeline Financial Projections 6
Recommendations // Overview
I. Shedding niche assets
will improve FATR,
ROA ratios
Standardize EPC
Product Offerings
Employ Strategic
Convertible Contracts
with IOCs and NOCs
Reallocate R&D
Budget to Natural
Gas/LNG Technologies
Key Objectives:
Our strategies aim
to maximize Baker
Hughes’ average
annual net income
through March
2023 by hedging
against downturns
in the WTI spot
price / decoupling
cash flow from the
crude spot price.
Note: Net revenue
is not a significant
strategic focus.
II. A response to future
growth in demand for
natural gas/LNG products
III. Increases profitability
in the long run for both
parties
Strategy
Rationale
7Executive Summary Situation Overview Recommendations Timeline Financial Projections 7
2.46
2.71
2.35
2.30
1.85
1.50
1.70
1.90
2.10
2.30
2.50
2.70
2.90
2013A 2014A 2015A 2016A 2017A
Fixed-assetTurnoverRatio
Standardize EPC Offerings and Asset Base
Baker Hughes Fixed-Asset Turnover Ratio
Source: Capital IQ
Excess
Specialized
Assets
Taking on ultra-specialized
contracts results in underused
PP&E and excess R&D
Sell Off
Specialized
Assets
Reduce underused PP&E
and boost the Fixed-asset
Turnover Ratio/ROA
Standardize
Offerings
Redeploy niche asset sale
proceeds to core strategic
initiatives/product lines
8Executive Summary Situation Overview Recommendations Timeline Financial Projections 8
Reallocate R&D Budget to Reflect Market Trends
Source: U.S. Energy Information Administration (EIA)
Cumulative Additions To Electricity Generating Capacity By Fuel In Six Cases (Present-2040)
Key Takeaway
 Regardless of actual future economic growth or
fuel prices, consumption of natural gas as an
energy source (incl. electricity generation) is
expected to outpace any other fuel source up
until at least 2040, including renewables.
167
117
173
220
126
236
49
25
36
23
87
105
48
34
44
35
75
70
287
191
272
293
346
453
0
50
100
150
200
250
300
350
400
450
500
Reference Low
Economic
Growth
Low Oil
Price
High Oil
and Gas
Resource
High Oil
Price
High
Economic
Growth
AdditionstoEnergyCapacity(GW)
Coal Natural Gas Nuclear Wind Solar Other
Business Strategy
 Reduce current R&D budget devoted to the
development of ultra-specialized engineering
solutions for conventional petroleum clients
 Reallocate to the development of market-leading
natural gas storage (including LNG) facilities,
pipelines, underground reservoir EPC solutions
9Executive Summary Situation Overview Recommendations Timeline Financial Projections 9
Implement Convertible Contracts // Overview
Source: Moazzami, Mohammad, et al. "A theoretical framework to enhance the conversion process in convertible
contracts." International Journal of Construction Engineering and Management 4.6 (2015): 248-262.
FEED EPC PhaseBid
Bid FEED Bid EPC Phase
Traditional Contracts (Lump Sum or Reimbursable)
Proposed Convertible Contract
 Includes clauses in the contract that allow
for flexibility in the EPC process
 Increases revenue through a 20-25% mark
up on the Lump Sum portion of the contract
 Maximizes lifetime and efficiency of the rig
Contingency
Operation
Operation
Reimbursable
Payment Plan
Lump Sum & Contingency Clause
Time Saved
During
Operation
20% Reduction in post-conversion EPC lump
sum in return for revenue stream tied to
productive operation of the well over its
operating lifetime.
10Executive Summary Situation Overview Recommendations Timeline Financial Projections 10
Implement Convertible Contracts // Benefits
Feasibility
♦ Proposed contract model already used by
Saipem, an Italian oil and gas contractor
♦ Contract complements market trends
dictated by oil companies
♦ Appropriate risk sharing during the
construction period of the oil rig
Key Takeaway
Baker Hughes’ implementation of convertible
contracts will lead to steady future cashflows
and incentivizes the production of durable
and effective rigs.
Benefits
♦ Involvement in FEED & EPC shortens time table
and provides synergy
♦ Removes bidding process between FEED and EPC
♦ Stabilizes cash flows to offset industry downturns
Operators ♦ Faster timetable
♦ Cheaper upfront price on lump sum
♦ One stop vendor
♦ Accurate price estimations vs. lump sum contract
structure
♦ Optimizes rig efficiency
Source: Brkic, Daslav. ”Optimizing Risk by Adopting New ‘Convertible’ Contracts.” Rice University and Saipem, 2007
11Executive Summary Situation Overview Recommendations Timeline Financial Projections
Expected Implementation Schedule
2018 2019 2020 2021 2022 2023
Begin selling off/leasing
specialized assets (15%
of depreciated PP&E)
Begin reallocating R&D budget to
natural gas solutions (30% in five yrs)
Draft new contract scheme
15% of depreciated
PP&E sold at 15% loss
15% reallocated 30% of R&D
budget reallocated
Begin implementing convertible contract
scheme on short-term contract
Begin renegotiating existing multi-project
contracts in line with convertible offerings
60% of new short-term EPC contracts
implement new contract model
30% of contracts renegotiated
Reallocate
R&D Budget
Standardize
EPC Offerings
Implement
Convertible
Contracts
Begin March 2018 By March 2020
Begin March 2018 By September 2020 By March 2023
Begin March 2018
By March 2021 By March 2023
By March 2023By January 2021
12Executive Summary Situation Overview Recommendations Timeline Financial Projections
Financial Projections
Sources: S&P Capital IQ, BH SEC filings
Average Annual Profits From 3/1/2018 to 2/28/2023 (in $millions), w/ Changes
Average Annual Profits From 3/1/2018 to 2/28/2023 (in $millions), Reference Case
WTI price: 8/31/2020 (Dollars per barrel)
WTIprice:2/28/2023
(Dollarsperbarrel)
WTI price: 8/31/2020 (Dollars per barrel)
##### 25 45 65 85 105 125
25 (1431.6) (937.6) (443.6) 50.4 544.4 1038.4
45 (1251.2) (757.2) (263.2) 230.8 724.8 1218.8
65 (1070.8) (576.8) (82.8) 411.2 905.2 1399.2
85 (890.4) (396.4) 97.6 591.5 1085.5 1579.5
105 (710.1) (216.1) 277.9 771.9 1265.9 1759.9
125 (529.7) (35.7) 458.3 952.3 1446.3 1940.3
265.7 25 45 65 85 105 125
25 (1036.2) (445.1) 168.2 803.9 1461.8 2141.9
45 (816.1) (214.4) 409.6 1055.8 1724.3 2415.0
65 (589.7) 22.6 657.1 1313.9 1993.0 2694.4
85 (357.1) 265.7 910.9 1578.3 2268.0 2979.9
105 (118.3) 515.2 1170.9 1848.9 2549.2 3271.7
125 126.8 770.8 1437.1 2125.7 2836.6 3569.8
Key Assumptions
♦ Effective tax rate of 30.0%.
♦ 20% reduction in EPC lump sum contracts.
♦ Reimbursable contract profit rate of 10%.
♦ Projected revenue, COGS, and SG&A in
reference case are a function of rig count,
(regression r-squared of 0.986, 0.987, and
0.925, respectively).
♦ Projected rig count is a function of WTI
spot price (regression r-squared of 0.958).
♦ Linear trend between current WTI spot
price and that on 8/31/2020 and 2/28/2023.
♦ 60% of new contracts implement
convertible contract scheme over 5 years,
starting on 9/1/2018.
♦ 30% of existing contracts implement
convertible contract scheme over 5 years,
starting on 1/1/2020.
♦ R&D expense reduced to $300m from
current $384m over 5 years.
♦ Loss on sale of specialized assets: 15% loss
on 15% of current net PP&E over 5 years.
♦ Average contingency realization of 12% on
post-conversion (20% of revenues) EPC.
WTIprice:2/28/2023
(Dollarsperbarrel)
13Executive Summary Situation Overview Recommendations Timeline Financial Projections
Financial Projections // Selected Income Statement Projection
12 Months ending
31-Dec-2013 31-Dec-2014 31-Dec-2015 31-Dec-2016 31-Dec-2017 28-Feb-2018 28-Feb-2019 29-Feb-2020 28-Feb-2021 28-Feb-2022 28-Feb-2023
Revenue 22,364.0 24,551.0 15,742.0 9,841.0 11,584.0 11,865.7 14,470.8 13,179.2 12,118.8 14,606.6 19,170.9
COGS 18,553.0 19,746.0 14,415.0 9,973.0 11,692.0 10,748.9 13,142.8 12,284.8 11,472.1 12,637.8 15,050.9
Gross Profit 3,811.0 4,805.0 1,327.0 (132.0) (108.0) 1,116.8 1,328.0 894.3 646.6 1,968.7 4,120.0
SG&A 1,306.0 1,333.0 969.0 771.0 1,045.0 948.8 971.6 884.5 803.5 816.8 879.5
R&D 556.0 613.0 466.0 384.0 384.0 384.0 367.2 350.4 333.6 316.8 300.0
Other Operating Expenses - - - - (57.0) - - - - - -
Other Operating Expenses, Total 1,862.0 1,946.0 1,435.0 1,155.0 1,372.0 1,332.8 1,338.8 1,234.9 1,137.1 1,133.6 1,179.5
Operating Income 1,949.0 2,859.0 (108.0) (1,287.0) (1,480.0) (216.0) (10.8) (340.5) (490.4) 835.1 2,940.5
Interest Exp. (234.0) (245.0) (237.0) (211.0) (212.0) (212.0) (212.0) (212.0) (212.0) (212.0) (212.0)
Int/Inv Income - 13.0 20.0 33.0 33.0 33.0 33.0 33.0 33.0 33.0 33.0
Net Interest Exp (234.0) (232.0) (217.0) (178.0) (179.0) (179.0) (179.0) (179.0) (179.0) (179.0) (179.0)
Other Non-Operating Inc. - - - - 146.0 - - - - - -
EBT Excl. Unusual Items 1,715.0 2,627.0 (325.0) (1,465.0) (1,513.0) (395.0) (189.8) (519.5) (669.4) 656.1 2,761.5
Gain (Loss) on Sale of Assets - - - (97.0) (97.0) - (28.1) (28.1) (28.1) (28.1) (28.1)
Other Unusual Exp. - - (2,288.0) (478.0) (787.0) - - - - - -
EBT Incl. Unusual Items 1,715.0 2,627.0 (2,613.0) (2,040.0) (2,397.0) (395.0) (217.9) (547.7) (697.6) 628.0 2,733.3
Tax Expense 612.0 896.0 (639.0) 696.0 689.0 (118.5) (65.4) (164.3) (209.3) 188.4 820.0
Earnings from Cont. Operations 1,103.0 1,731.0 (1,974.0) (2,736.0) (3,086.0) (276.5) (152.5) (383.4) (488.3) 439.6 1,913.3
Extraordinary Items (7.0) (12.0) 7.0 (2.0) (75.0) - - - - - -
Net Income 1,096.0 1,719.0 (1,967.0) (2,738.0) (3,161.0) (276.5) (152.5) (383.4) (488.3) 439.6 1,913.3
Note: The above reference data includes actual historical performance and projections through
2/28/2023, assuming a WTI spot price of $45/barrel on 8/31/2020 and $85/barrel on 2/28/2023.

Más contenido relacionado

La actualidad más candente

Capital Power April Investor Presentation
Capital Power April Investor PresentationCapital Power April Investor Presentation
Capital Power April Investor PresentationCapital Power
 
Green Hydrogen Financial Model Toolkit LCOH
Green Hydrogen Financial Model Toolkit LCOHGreen Hydrogen Financial Model Toolkit LCOH
Green Hydrogen Financial Model Toolkit LCOHFadi Maalouf, PMP
 
2016 Strategic Direction Report Natural Gas
2016 Strategic Direction Report Natural Gas2016 Strategic Direction Report Natural Gas
2016 Strategic Direction Report Natural GasPramod Singh "
 
Green Hydrogen Financial Model Toolkit LCOH V6
Green Hydrogen Financial Model Toolkit LCOH V6Green Hydrogen Financial Model Toolkit LCOH V6
Green Hydrogen Financial Model Toolkit LCOH V6Fadi Maalouf, PMP
 
Vattenfall's year-end report 2015
Vattenfall's year-end report 2015Vattenfall's year-end report 2015
Vattenfall's year-end report 2015Vattenfall
 
Company overview
Company overviewCompany overview
Company overviewERG S.p.A.
 
Green Hydrogen Financial Model Toolkit
Green Hydrogen Financial Model ToolkitGreen Hydrogen Financial Model Toolkit
Green Hydrogen Financial Model ToolkitFadi Maalouf, PMP
 
Motilal oswal coalindia_26june15
Motilal oswal coalindia_26june15Motilal oswal coalindia_26june15
Motilal oswal coalindia_26june15IndiaNotes.com
 
Capital Power June 2015 Investor Presentation
Capital Power June 2015 Investor PresentationCapital Power June 2015 Investor Presentation
Capital Power June 2015 Investor PresentationCapital Power
 
Centrica plc Strategy Update - 27 February 2013
Centrica plc Strategy Update - 27 February 2013Centrica plc Strategy Update - 27 February 2013
Centrica plc Strategy Update - 27 February 2013Centrica plc
 
Value through partnerships: LNG market in Asia
Value through partnerships: LNG market in AsiaValue through partnerships: LNG market in Asia
Value through partnerships: LNG market in AsiaGAIL Social
 
Major Trends in the Large Power Generation Equipment Market
Major Trends in the Large Power Generation Equipment MarketMajor Trends in the Large Power Generation Equipment Market
Major Trends in the Large Power Generation Equipment MarketScottMadden, Inc.
 
Vattenfall's quarterly report January - March 2016
Vattenfall's quarterly report January - March 2016Vattenfall's quarterly report January - March 2016
Vattenfall's quarterly report January - March 2016Vattenfall
 
TGP Q3 2020 Earnings Presentation
TGP Q3  2020 Earnings PresentationTGP Q3  2020 Earnings Presentation
TGP Q3 2020 Earnings PresentationTeekay Corporation
 
Opportunities in Water Technologies 2H 2015
Opportunities in Water Technologies 2H 2015Opportunities in Water Technologies 2H 2015
Opportunities in Water Technologies 2H 2015Capstone Headwaters
 
May 2015 investor deck ld micro final
May 2015 investor deck ld micro finalMay 2015 investor deck ld micro final
May 2015 investor deck ld micro finalbroadwind
 

La actualidad más candente (19)

Capital Power April Investor Presentation
Capital Power April Investor PresentationCapital Power April Investor Presentation
Capital Power April Investor Presentation
 
Green Hydrogen Financial Model Toolkit LCOH
Green Hydrogen Financial Model Toolkit LCOHGreen Hydrogen Financial Model Toolkit LCOH
Green Hydrogen Financial Model Toolkit LCOH
 
2016 Strategic Direction Report Natural Gas
2016 Strategic Direction Report Natural Gas2016 Strategic Direction Report Natural Gas
2016 Strategic Direction Report Natural Gas
 
Green Hydrogen Financial Model Toolkit LCOH V6
Green Hydrogen Financial Model Toolkit LCOH V6Green Hydrogen Financial Model Toolkit LCOH V6
Green Hydrogen Financial Model Toolkit LCOH V6
 
Vattenfall's year-end report 2015
Vattenfall's year-end report 2015Vattenfall's year-end report 2015
Vattenfall's year-end report 2015
 
Managing Generation Assets
Managing Generation AssetsManaging Generation Assets
Managing Generation Assets
 
Phillips 66 2015 baml-p66.com
Phillips 66   2015 baml-p66.comPhillips 66   2015 baml-p66.com
Phillips 66 2015 baml-p66.com
 
Company overview
Company overviewCompany overview
Company overview
 
Green Hydrogen Financial Model Toolkit
Green Hydrogen Financial Model ToolkitGreen Hydrogen Financial Model Toolkit
Green Hydrogen Financial Model Toolkit
 
Motilal oswal coalindia_26june15
Motilal oswal coalindia_26june15Motilal oswal coalindia_26june15
Motilal oswal coalindia_26june15
 
Capital Power June 2015 Investor Presentation
Capital Power June 2015 Investor PresentationCapital Power June 2015 Investor Presentation
Capital Power June 2015 Investor Presentation
 
Centrica plc Strategy Update - 27 February 2013
Centrica plc Strategy Update - 27 February 2013Centrica plc Strategy Update - 27 February 2013
Centrica plc Strategy Update - 27 February 2013
 
Value through partnerships: LNG market in Asia
Value through partnerships: LNG market in AsiaValue through partnerships: LNG market in Asia
Value through partnerships: LNG market in Asia
 
Major Trends in the Large Power Generation Equipment Market
Major Trends in the Large Power Generation Equipment MarketMajor Trends in the Large Power Generation Equipment Market
Major Trends in the Large Power Generation Equipment Market
 
Caribbean Energy Macro-Related Challenges
Caribbean Energy Macro-Related ChallengesCaribbean Energy Macro-Related Challenges
Caribbean Energy Macro-Related Challenges
 
Vattenfall's quarterly report January - March 2016
Vattenfall's quarterly report January - March 2016Vattenfall's quarterly report January - March 2016
Vattenfall's quarterly report January - March 2016
 
TGP Q3 2020 Earnings Presentation
TGP Q3  2020 Earnings PresentationTGP Q3  2020 Earnings Presentation
TGP Q3 2020 Earnings Presentation
 
Opportunities in Water Technologies 2H 2015
Opportunities in Water Technologies 2H 2015Opportunities in Water Technologies 2H 2015
Opportunities in Water Technologies 2H 2015
 
May 2015 investor deck ld micro final
May 2015 investor deck ld micro finalMay 2015 investor deck ld micro final
May 2015 investor deck ld micro final
 

Similar a PwC_Case_Competition_Baker_Hughes_Final_Round

Dec 2014 investor deck
Dec 2014 investor deckDec 2014 investor deck
Dec 2014 investor deckbroadwind
 
Fuelcell Investor Presentation March 2014
Fuelcell Investor Presentation March 2014Fuelcell Investor Presentation March 2014
Fuelcell Investor Presentation March 2014Company Spotlight
 
Fuelcell investor presentation_14
Fuelcell investor presentation_14Fuelcell investor presentation_14
Fuelcell investor presentation_14Company Spotlight
 
ET April 2023 Investor Presentation_Final.pdf
ET April 2023 Investor Presentation_Final.pdfET April 2023 Investor Presentation_Final.pdf
ET April 2023 Investor Presentation_Final.pdfssuser6f254f1
 
Decarbonising Process Heat Applications via the Use of Biomass CHP
Decarbonising Process Heat Applications via the Use of Biomass CHPDecarbonising Process Heat Applications via the Use of Biomass CHP
Decarbonising Process Heat Applications via the Use of Biomass CHPEMEX
 
EnVogue July'14 Edition #EnergyEfficiency #EETPL #India
EnVogue July'14 Edition #EnergyEfficiency #EETPL #IndiaEnVogue July'14 Edition #EnergyEfficiency #EETPL #India
EnVogue July'14 Edition #EnergyEfficiency #EETPL #IndiaUmesh Bhutoria
 
Hydrogen Big Bet AD Little
Hydrogen Big Bet AD LittleHydrogen Big Bet AD Little
Hydrogen Big Bet AD LittleJigar Shah
 
SunCoke Energy Partners
SunCoke Energy PartnersSunCoke Energy Partners
SunCoke Energy PartnersKelvin Li
 
CaribNews Exclusive: PREPA Transformation - June 1,2015
CaribNews Exclusive: PREPA Transformation - June 1,2015CaribNews Exclusive: PREPA Transformation - June 1,2015
CaribNews Exclusive: PREPA Transformation - June 1,2015caribnews
 
exxon-earnings-presentation-2q.pdf
exxon-earnings-presentation-2q.pdfexxon-earnings-presentation-2q.pdf
exxon-earnings-presentation-2q.pdfHunterBiden1
 

Similar a PwC_Case_Competition_Baker_Hughes_Final_Round (20)

BCG_BUY_05032016_Final
BCG_BUY_05032016_FinalBCG_BUY_05032016_Final
BCG_BUY_05032016_Final
 
Ltbr
LtbrLtbr
Ltbr
 
Producer Economies Webinar
Producer Economies WebinarProducer Economies Webinar
Producer Economies Webinar
 
161011cef.pptx
161011cef.pptx161011cef.pptx
161011cef.pptx
 
Bridgewater presentation
Bridgewater presentationBridgewater presentation
Bridgewater presentation
 
Small Power Generation Plant
Small Power Generation PlantSmall Power Generation Plant
Small Power Generation Plant
 
Dec 2014 investor deck
Dec 2014 investor deckDec 2014 investor deck
Dec 2014 investor deck
 
01 ltbr
01 ltbr01 ltbr
01 ltbr
 
LTBR Presentation April 2014
LTBR Presentation April 2014LTBR Presentation April 2014
LTBR Presentation April 2014
 
Fuelcell Investor Presentation March 2014
Fuelcell Investor Presentation March 2014Fuelcell Investor Presentation March 2014
Fuelcell Investor Presentation March 2014
 
Fuelcell investor presentation_14
Fuelcell investor presentation_14Fuelcell investor presentation_14
Fuelcell investor presentation_14
 
ET April 2023 Investor Presentation_Final.pdf
ET April 2023 Investor Presentation_Final.pdfET April 2023 Investor Presentation_Final.pdf
ET April 2023 Investor Presentation_Final.pdf
 
Decarbonising Process Heat Applications via the Use of Biomass CHP
Decarbonising Process Heat Applications via the Use of Biomass CHPDecarbonising Process Heat Applications via the Use of Biomass CHP
Decarbonising Process Heat Applications via the Use of Biomass CHP
 
EnVogue July'14 Edition #EnergyEfficiency #EETPL #India
EnVogue July'14 Edition #EnergyEfficiency #EETPL #IndiaEnVogue July'14 Edition #EnergyEfficiency #EETPL #India
EnVogue July'14 Edition #EnergyEfficiency #EETPL #India
 
Hydrogen Big Bet AD Little
Hydrogen Big Bet AD LittleHydrogen Big Bet AD Little
Hydrogen Big Bet AD Little
 
SunCoke Energy Partners
SunCoke Energy PartnersSunCoke Energy Partners
SunCoke Energy Partners
 
Young professionals uk competitiveness
Young professionals uk competitivenessYoung professionals uk competitiveness
Young professionals uk competitiveness
 
CaribNews Exclusive: PREPA Transformation - June 1,2015
CaribNews Exclusive: PREPA Transformation - June 1,2015CaribNews Exclusive: PREPA Transformation - June 1,2015
CaribNews Exclusive: PREPA Transformation - June 1,2015
 
Ltbr april2015
Ltbr april2015Ltbr april2015
Ltbr april2015
 
exxon-earnings-presentation-2q.pdf
exxon-earnings-presentation-2q.pdfexxon-earnings-presentation-2q.pdf
exxon-earnings-presentation-2q.pdf
 

Último

Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Adnet Communications
 
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All TimeCall 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Timegargpaaro
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityEric T. Tung
 
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered  Building Manufacturers Hyderabad.pptxPre Engineered  Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptxRoofing Contractor
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
 
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030tarushabhavsar
 
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...meghakumariji156
 
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGParadip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGpr788182
 
Cracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareCracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareWorkforce Group
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...daisycvs
 
Falcon Invoice Discounting: Tailored Financial Wings
Falcon Invoice Discounting: Tailored Financial WingsFalcon Invoice Discounting: Tailored Financial Wings
Falcon Invoice Discounting: Tailored Financial WingsFalcon Invoice Discounting
 
Buy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified Binance Account
 
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateNew 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateCannaBusinessPlans
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 MonthsIndeedSEO
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizharallensay1
 
PHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPanhandleOilandGas
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1kcpayne
 

Último (20)

Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
 
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All TimeCall 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered  Building Manufacturers Hyderabad.pptxPre Engineered  Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptx
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
 
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
 
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGParadip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
 
Cracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareCracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' Slideshare
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Falcon Invoice Discounting: Tailored Financial Wings
Falcon Invoice Discounting: Tailored Financial WingsFalcon Invoice Discounting: Tailored Financial Wings
Falcon Invoice Discounting: Tailored Financial Wings
 
Buy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From Seosmmearth
 
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateNew 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck Template
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 
HomeRoots Pitch Deck | Investor Insights | April 2024
HomeRoots Pitch Deck | Investor Insights | April 2024HomeRoots Pitch Deck | Investor Insights | April 2024
HomeRoots Pitch Deck | Investor Insights | April 2024
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
 
PHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation Final
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 

PwC_Case_Competition_Baker_Hughes_Final_Round

  • 1. March 2018 PwC Case Competition
  • 2. 2Executive Summary Situation Overview Recommendations Timeline Financial Projections Strategic Recommendation Executive Summary Problem Company Standardize EPC Results Baker Hughes’ operating model and extant contract scheme leave it vulnerable to industry downturns Shed specialized assets and consolidate product offerings to increase the Firm’s return on fixed assets Maximize Baker Hughes’ annual net profits, partially decouple cash flows from crude spot price. Reallocate R&D Develop natural gas solutions in response to increasing demand and consumption trends Convertible Contracts Maximizes per-contract profits and streamlines production process to benefit both parties Rising energy demand in Asia-Pacific and unreliable OPEC production have lead to volatile oil prices
  • 3. 3Executive Summary Situation Overview Recommendations Timeline Financial Projections Shifts In Global Economic Power // Energy Price instability Source: U.S. Energy Information Administration (EIA), Bloomberg Professional Services OVX/WTI Spot PriceHistory of OPEC Target Non-Adherence Rising energy demand centered around the Asia-Pacific region has led to the rise of non-OPEC petroleum producers such as the United States  Attempts by OPEC to reclaim market share have caused overproduction / member non-compliance to production targets, resulting in dramatic price instability. 0 10 20 30 40 50 60 70 80 90 0 20 40 60 80 100 120 2013 2014 2015 2016 2017 2018 OVXIndex WTISpotprice($/barrel) WTI Spot Price OVX Index 28,000 29,000 30,000 31,000 32,000 33,000 34,000 35,000 2013 2014 2015 2016 2017 2018 CrudeOilProduced(millionbpd) Opec Production OPEC Target
  • 4. 4Executive Summary Situation Overview Recommendations Timeline Financial Projections Oilfield Services // Industry Overview Source: U.S. Energy Information Administration (EIA), Baker Hughes, S&P Capital IQ Operating Rig Count vs WTI Spot Price Industry Financial Overview  Revenue and profit in the oilfield services industry largely driven by short-term lump-sum contracts  Since 2015, low oil prices have dried up the number of new commissions for contractors 0 500 1000 1500 2000 2500 3000 3500 4000 2013 2014 2015 2016 2017 2018 0 20 40 60 80 100 120 InternationalRigCounts WTISpotprice($/barrel) Rig count WTI Spot Price 21.7% 22.4% 20.1% 14.6% 14.6% 7.8% 8.3% -2.8% -15.4% -11.8% -20.0% -15.0% -10.0% -5.0% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 0 20,000 40,000 60,000 80,000 100,000 120,000 140,000 160,000 180,000 2013A 2014A 2015A 2016A 2017A EBITDA/NetIncomeMargin(%) Totalrevenue($mm) EBITDA Margin (%) Net Income Margin (%) Total Revenue
  • 5. 5Executive Summary Situation Overview Recommendations Timeline Financial Projections Baker Hughes // Company Overview Key Issue: Baker Hughes’ financial performance is linked very closely to prevailing crude spot prices. The Company is highly vulnerable to downturns in the energy market because of the short-term nature of its contracts with IOCs and NOCs. Large capex have driven down the fixed asset turnover ratio as crude prices have declined. Financial Performance 16.3% 19.0% 10.4% -1.2% -1.0% 4.9% 7.0% -12.5% -27.8% -27.3% -40.0% -30.0% -20.0% -10.0% 0.0% 10.0% 20.0% 30.0% 0 5,000 10,000 15,000 20,000 25,000 30,000 2013A 2014A 2015A 2016A 2017A EBITDA/NetIncomeMargin(%) Totalrevenue($mm) EBITDA Margin (%) Net Income Margin (%) Total Revenue Source: U.S. Energy Information Administration (EIA), BH SEC filings, S&P Capital IQ 33% 22% 12% 11% 8% 6% 0% 10% 20% 30% 40% Business Overview Industry Market Share Schlumberger Halliburton Baker Hughes Industry leader in oilfield services, industrial services 75% of revenues come from EPC (engineering, procurement and construction) of oil rigs and wells
  • 6. 6Executive Summary Situation Overview Recommendations Timeline Financial Projections 6 Recommendations // Overview I. Shedding niche assets will improve FATR, ROA ratios Standardize EPC Product Offerings Employ Strategic Convertible Contracts with IOCs and NOCs Reallocate R&D Budget to Natural Gas/LNG Technologies Key Objectives: Our strategies aim to maximize Baker Hughes’ average annual net income through March 2023 by hedging against downturns in the WTI spot price / decoupling cash flow from the crude spot price. Note: Net revenue is not a significant strategic focus. II. A response to future growth in demand for natural gas/LNG products III. Increases profitability in the long run for both parties Strategy Rationale
  • 7. 7Executive Summary Situation Overview Recommendations Timeline Financial Projections 7 2.46 2.71 2.35 2.30 1.85 1.50 1.70 1.90 2.10 2.30 2.50 2.70 2.90 2013A 2014A 2015A 2016A 2017A Fixed-assetTurnoverRatio Standardize EPC Offerings and Asset Base Baker Hughes Fixed-Asset Turnover Ratio Source: Capital IQ Excess Specialized Assets Taking on ultra-specialized contracts results in underused PP&E and excess R&D Sell Off Specialized Assets Reduce underused PP&E and boost the Fixed-asset Turnover Ratio/ROA Standardize Offerings Redeploy niche asset sale proceeds to core strategic initiatives/product lines
  • 8. 8Executive Summary Situation Overview Recommendations Timeline Financial Projections 8 Reallocate R&D Budget to Reflect Market Trends Source: U.S. Energy Information Administration (EIA) Cumulative Additions To Electricity Generating Capacity By Fuel In Six Cases (Present-2040) Key Takeaway  Regardless of actual future economic growth or fuel prices, consumption of natural gas as an energy source (incl. electricity generation) is expected to outpace any other fuel source up until at least 2040, including renewables. 167 117 173 220 126 236 49 25 36 23 87 105 48 34 44 35 75 70 287 191 272 293 346 453 0 50 100 150 200 250 300 350 400 450 500 Reference Low Economic Growth Low Oil Price High Oil and Gas Resource High Oil Price High Economic Growth AdditionstoEnergyCapacity(GW) Coal Natural Gas Nuclear Wind Solar Other Business Strategy  Reduce current R&D budget devoted to the development of ultra-specialized engineering solutions for conventional petroleum clients  Reallocate to the development of market-leading natural gas storage (including LNG) facilities, pipelines, underground reservoir EPC solutions
  • 9. 9Executive Summary Situation Overview Recommendations Timeline Financial Projections 9 Implement Convertible Contracts // Overview Source: Moazzami, Mohammad, et al. "A theoretical framework to enhance the conversion process in convertible contracts." International Journal of Construction Engineering and Management 4.6 (2015): 248-262. FEED EPC PhaseBid Bid FEED Bid EPC Phase Traditional Contracts (Lump Sum or Reimbursable) Proposed Convertible Contract  Includes clauses in the contract that allow for flexibility in the EPC process  Increases revenue through a 20-25% mark up on the Lump Sum portion of the contract  Maximizes lifetime and efficiency of the rig Contingency Operation Operation Reimbursable Payment Plan Lump Sum & Contingency Clause Time Saved During Operation 20% Reduction in post-conversion EPC lump sum in return for revenue stream tied to productive operation of the well over its operating lifetime.
  • 10. 10Executive Summary Situation Overview Recommendations Timeline Financial Projections 10 Implement Convertible Contracts // Benefits Feasibility ♦ Proposed contract model already used by Saipem, an Italian oil and gas contractor ♦ Contract complements market trends dictated by oil companies ♦ Appropriate risk sharing during the construction period of the oil rig Key Takeaway Baker Hughes’ implementation of convertible contracts will lead to steady future cashflows and incentivizes the production of durable and effective rigs. Benefits ♦ Involvement in FEED & EPC shortens time table and provides synergy ♦ Removes bidding process between FEED and EPC ♦ Stabilizes cash flows to offset industry downturns Operators ♦ Faster timetable ♦ Cheaper upfront price on lump sum ♦ One stop vendor ♦ Accurate price estimations vs. lump sum contract structure ♦ Optimizes rig efficiency Source: Brkic, Daslav. ”Optimizing Risk by Adopting New ‘Convertible’ Contracts.” Rice University and Saipem, 2007
  • 11. 11Executive Summary Situation Overview Recommendations Timeline Financial Projections Expected Implementation Schedule 2018 2019 2020 2021 2022 2023 Begin selling off/leasing specialized assets (15% of depreciated PP&E) Begin reallocating R&D budget to natural gas solutions (30% in five yrs) Draft new contract scheme 15% of depreciated PP&E sold at 15% loss 15% reallocated 30% of R&D budget reallocated Begin implementing convertible contract scheme on short-term contract Begin renegotiating existing multi-project contracts in line with convertible offerings 60% of new short-term EPC contracts implement new contract model 30% of contracts renegotiated Reallocate R&D Budget Standardize EPC Offerings Implement Convertible Contracts Begin March 2018 By March 2020 Begin March 2018 By September 2020 By March 2023 Begin March 2018 By March 2021 By March 2023 By March 2023By January 2021
  • 12. 12Executive Summary Situation Overview Recommendations Timeline Financial Projections Financial Projections Sources: S&P Capital IQ, BH SEC filings Average Annual Profits From 3/1/2018 to 2/28/2023 (in $millions), w/ Changes Average Annual Profits From 3/1/2018 to 2/28/2023 (in $millions), Reference Case WTI price: 8/31/2020 (Dollars per barrel) WTIprice:2/28/2023 (Dollarsperbarrel) WTI price: 8/31/2020 (Dollars per barrel) ##### 25 45 65 85 105 125 25 (1431.6) (937.6) (443.6) 50.4 544.4 1038.4 45 (1251.2) (757.2) (263.2) 230.8 724.8 1218.8 65 (1070.8) (576.8) (82.8) 411.2 905.2 1399.2 85 (890.4) (396.4) 97.6 591.5 1085.5 1579.5 105 (710.1) (216.1) 277.9 771.9 1265.9 1759.9 125 (529.7) (35.7) 458.3 952.3 1446.3 1940.3 265.7 25 45 65 85 105 125 25 (1036.2) (445.1) 168.2 803.9 1461.8 2141.9 45 (816.1) (214.4) 409.6 1055.8 1724.3 2415.0 65 (589.7) 22.6 657.1 1313.9 1993.0 2694.4 85 (357.1) 265.7 910.9 1578.3 2268.0 2979.9 105 (118.3) 515.2 1170.9 1848.9 2549.2 3271.7 125 126.8 770.8 1437.1 2125.7 2836.6 3569.8 Key Assumptions ♦ Effective tax rate of 30.0%. ♦ 20% reduction in EPC lump sum contracts. ♦ Reimbursable contract profit rate of 10%. ♦ Projected revenue, COGS, and SG&A in reference case are a function of rig count, (regression r-squared of 0.986, 0.987, and 0.925, respectively). ♦ Projected rig count is a function of WTI spot price (regression r-squared of 0.958). ♦ Linear trend between current WTI spot price and that on 8/31/2020 and 2/28/2023. ♦ 60% of new contracts implement convertible contract scheme over 5 years, starting on 9/1/2018. ♦ 30% of existing contracts implement convertible contract scheme over 5 years, starting on 1/1/2020. ♦ R&D expense reduced to $300m from current $384m over 5 years. ♦ Loss on sale of specialized assets: 15% loss on 15% of current net PP&E over 5 years. ♦ Average contingency realization of 12% on post-conversion (20% of revenues) EPC. WTIprice:2/28/2023 (Dollarsperbarrel)
  • 13. 13Executive Summary Situation Overview Recommendations Timeline Financial Projections Financial Projections // Selected Income Statement Projection 12 Months ending 31-Dec-2013 31-Dec-2014 31-Dec-2015 31-Dec-2016 31-Dec-2017 28-Feb-2018 28-Feb-2019 29-Feb-2020 28-Feb-2021 28-Feb-2022 28-Feb-2023 Revenue 22,364.0 24,551.0 15,742.0 9,841.0 11,584.0 11,865.7 14,470.8 13,179.2 12,118.8 14,606.6 19,170.9 COGS 18,553.0 19,746.0 14,415.0 9,973.0 11,692.0 10,748.9 13,142.8 12,284.8 11,472.1 12,637.8 15,050.9 Gross Profit 3,811.0 4,805.0 1,327.0 (132.0) (108.0) 1,116.8 1,328.0 894.3 646.6 1,968.7 4,120.0 SG&A 1,306.0 1,333.0 969.0 771.0 1,045.0 948.8 971.6 884.5 803.5 816.8 879.5 R&D 556.0 613.0 466.0 384.0 384.0 384.0 367.2 350.4 333.6 316.8 300.0 Other Operating Expenses - - - - (57.0) - - - - - - Other Operating Expenses, Total 1,862.0 1,946.0 1,435.0 1,155.0 1,372.0 1,332.8 1,338.8 1,234.9 1,137.1 1,133.6 1,179.5 Operating Income 1,949.0 2,859.0 (108.0) (1,287.0) (1,480.0) (216.0) (10.8) (340.5) (490.4) 835.1 2,940.5 Interest Exp. (234.0) (245.0) (237.0) (211.0) (212.0) (212.0) (212.0) (212.0) (212.0) (212.0) (212.0) Int/Inv Income - 13.0 20.0 33.0 33.0 33.0 33.0 33.0 33.0 33.0 33.0 Net Interest Exp (234.0) (232.0) (217.0) (178.0) (179.0) (179.0) (179.0) (179.0) (179.0) (179.0) (179.0) Other Non-Operating Inc. - - - - 146.0 - - - - - - EBT Excl. Unusual Items 1,715.0 2,627.0 (325.0) (1,465.0) (1,513.0) (395.0) (189.8) (519.5) (669.4) 656.1 2,761.5 Gain (Loss) on Sale of Assets - - - (97.0) (97.0) - (28.1) (28.1) (28.1) (28.1) (28.1) Other Unusual Exp. - - (2,288.0) (478.0) (787.0) - - - - - - EBT Incl. Unusual Items 1,715.0 2,627.0 (2,613.0) (2,040.0) (2,397.0) (395.0) (217.9) (547.7) (697.6) 628.0 2,733.3 Tax Expense 612.0 896.0 (639.0) 696.0 689.0 (118.5) (65.4) (164.3) (209.3) 188.4 820.0 Earnings from Cont. Operations 1,103.0 1,731.0 (1,974.0) (2,736.0) (3,086.0) (276.5) (152.5) (383.4) (488.3) 439.6 1,913.3 Extraordinary Items (7.0) (12.0) 7.0 (2.0) (75.0) - - - - - - Net Income 1,096.0 1,719.0 (1,967.0) (2,738.0) (3,161.0) (276.5) (152.5) (383.4) (488.3) 439.6 1,913.3 Note: The above reference data includes actual historical performance and projections through 2/28/2023, assuming a WTI spot price of $45/barrel on 8/31/2020 and $85/barrel on 2/28/2023.

Notas del editor

  1. Numbers on the bar chart
  2. We cannot predict the oil price in the future, so we decided to model of our profit with a wide range of oil prices
  3. We cannot predict the oil price in the future, so we decided to model of our profit with a wide range of oil prices