SMITH INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

1996 ANNUAL REPORT  
For the Years Ended December 31,
(In thousands)
1996 1995 1994
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 64,444 $ 45,592 $ 35,879
Adjustments to reconcile net income to net cash provided by operating activities, excluding the net effects of acquisitions:      
Depreciation and amortization 31,601 25,540 21,802
Minority interests 24,833 15,809 8,838
Provision for losses on receivables 1,490 1,024 1,642
Gain on disposal of property, plant and equipment (4,100) (4,198) (5,675)
Foreign currency translation losses 62 1,112 1,986
Changes in operating assets and liabilities:      
Receivables (37,756) (29,847) (18,457)
Inventories, net (52,991) (19,961) (20,180)
Accounts payable 18,712 3,448 6,396
Other current assets and liabilities (945) (72) (21,074)
Other non-current assets and liabilities (15,254) (11,259) 5,444

Net cash provided by operating activities 30,096 27,188 16,601

CASH FLOWS FROM INVESTING ACTIVITIES      
Acquisition of businesses, net of cash acquired (104,683) (6,131) (168,363)
Property, plant and equipment additions (72,958) (35,126) (24,140)
Proceeds from disposal of property, plant and equipment 11,711 10,042 10,435

Net cash used in investing activities (165,930) (31,215) (182,068)

CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from issuance of long-term debt 124,641 12,238 92,000
Repayment of long-term debt (14,910) (10,401) (12,788)
Net increase in short-term borrowings 34,121 8,038 3,295
Proceeds from exercise of stock options and warrants 3,873 3,323 1,023
Purchase of treasury stock (1,066) ----- -----
Distributions to minority interests, net ----- (2,520) (11,394)

Net cash provided by financing activities 146,659 10,678 72,136

Effect of exchange rate changes on cash (130) 49 (85)

Increase (decrease) in cash and cash equivalents 10,695 6,700 (93,416)
Cash and cash equivalents at beginning of year 14,845 8,145 101,561

Cash and cash equivalents at end of year $ 25,540 $ 14,845 $ 8,145
       

The accompanying notes are an integral part of these financial statements.

FINANCIAL REVIEW: TABLE OF CONTENTS