nov-8k_20181025.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): October 25, 2018

 

 

NATIONAL OILWELL VARCO, INC.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Delaware

 

1-12317

 

76-0475815

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

 

7909 Parkwood Circle Dr.

Houston, Texas

 

77036

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code 713-346-7500

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

 

Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

  


 

Item 2.02

Results of Operations and Financial Condition

On October 25, 2018, National Oilwell Varco, Inc. issued a press release announcing earnings for the quarter ended September 30, 2018 and conference call in connection therewith. A copy of the release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.

The information contained in this Current Report shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01

Financial Statements and Exhibits

(d) Exhibits

The following exhibit is provided as part of the information furnished under Item 2.02 of this Current Report on Form 8-K:

 

 

 

 

99.1

  

National Oilwell Varco, Inc. press release dated October 25, 2018 announcing the earnings results for the quarter ended September 30, 2018.


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: October 25, 2018

 

 

 

NATIONAL OILWELL VARCO, INC.

 

 

 

 

 

 

 

/s/ Brigitte M. Hunt

 

 

 

 

Brigitte M. Hunt

 

 

 

 

Vice President

 

nov-ex991_6.htm

 

NEWS

Contact:  Loren Singletary    (713) 346-7807

 

FOR IMMEDIATE RELEASE

 

NATIONAL OILWELL VARCO Reports Third quarter 2018 EARNINGS

 

HOUSTON, TX, October 25, 2018 National Oilwell Varco, Inc. (NYSE: NOV) today reported third quarter 2018 revenues of $2.15 billion, an increase of two percent compared to the second quarter of 2018 and an increase of 17 percent from the third quarter of 2017. Operating profit for the third quarter of 2018 was $73 million, or 3.4 percent of sales, Adjusted EBITDA (operating profit excluding depreciation and amortization) was $245 million, or 11.4 percent of sales, and net income was $1 million. Operating profit increased 40 percent sequentially, and Adjusted EBITDA increased eight percent sequentially and 47 percent compared to the third quarter of 2017.

 

“Our revenues and Adjusted EBITDA continued to grow in the third quarter, underpinned by higher sequential demand for downhole tools, drill pipe, and wellsite services in support of drilling operations globally,” commented Clay Williams, Chairman, President, and CEO. “However, the slowdown in North American completions activity late in the period led to lower sequential well-stimulation equipment sales. This together with weaker demand for offshore equipment offset some of our sequential revenue gains.

 

We believe the industry is poised to achieve higher levels of activity in 2019 as it works through near-term logistical challenges in North American unconventional basins, navigates end-of-year budget constraints, and sanctions more offshore projects. During the third quarter we saw rising demand for conductor pipe connections—a leading indicator of future offshore wells—as well as increased inquiries around offshore rig reactivations, pointing to more offshore activity ahead. We also see pockets of demand strengthening in certain international land markets, as operators respond to generally higher commodity prices. In the meantime, we continue to develop and deliver technology that helps lower the industry’s marginal production costs, and position our business as a leading innovator and provider of critical well construction tools. National Oilwell Varco is well-positioned to capitalize on the opportunities that lie ahead.”  

 

Wellbore Technologies

Wellbore Technologies generated revenues of $847 million in the third quarter of 2018, an increase of seven percent from the second quarter of 2018 and an increase of 22 percent from the third quarter of 2017. The segment realized meaningful growth for the second consecutive quarter as domestic revenue outpaced the percentage growth in the U.S. rig count, and international operations capitalized on an increasing number of opportunities associated with the emerging recovery in the Eastern Hemisphere. Operating leverage was limited to four percent mostly due to higher steel and labor costs, which outpaced the segment’s price increases. Operating profit was $40 million, or 4.7 percent of sales. Adjusted EBITDA increased two percent sequentially and 44 percent from the prior year to $135 million, or 15.9 percent of sales.

 


- 1 -


Completion & Production Solutions

Completion & Production Solutions generated revenues of $735 million in the third quarter of 2018, a decrease of $3 million from the second quarter of 2018 and an increase of eight percent from the third quarter of 2017. Slowing demand for pressure pumping equipment in North America and sharper-than-anticipated declines in offshore-focused businesses more than offset strong growth in demand for land production equipment. Operating profit was $46 million, or 6.3 percent of sales. Adjusted EBITDA increased five percent sequentially and two percent from the prior year to $99 million, or 13.5 percent of sales.

 

New orders booked during the quarter were $372 million, representing a book-to-bill of 85 percent when compared to the $439 million of orders shipped from backlog. Backlog for capital equipment orders for Completion & Production Solutions at September 30, 2018 was $880 million.

 

Rig Technologies

Rig Technologies generated revenues of $637 million in the third quarter of 2018, a decrease of two percent from the second quarter of 2018 and an increase of 25 percent from the third quarter of 2017. Improving aftermarket sales and better progress on offshore projects did not fully offset lower land rig sales from inventory. Operating profit was $58 million, or 9.1 percent of sales. Adjusted EBITDA decreased seven percent sequentially and increased 95 percent from the prior year to $78 million, or 12.2 percent of sales.

 

New orders booked during the quarter totaled $151 million, representing a book-to-bill of 59 percent when compared to the $256 million of orders shipped from backlog. At September 30, 2018, backlog for capital equipment orders for Rig Technologies was $3.40 billion.

 

Other Corporate Items

Revenue eliminations decreased $11 million sequentially due to a reduction in intersegment sales. This decrease, along with lower compensation and third-party service expenses, resulted in a $17 million reduction in eliminations and corporate costs.

 

Cash flow provided by operations for the third quarter of 2018 was $190 million. As of September 30, 2018, the Company had $1.3 billion in cash and cash equivalents, total debt of $2.7 billion and $3.0 billion available on its revolving credit facility.

 

Significant Events and Achievements

NOV completed the first commercial field trial of the Vector™ SelectShift™ downhole adjustable motor in West Texas, where the tool successfully reached section total depth. This brings the field trial tally up to 13 in total, including seven internal trials on test wells in Navasota, five runs in the Bakken, and this one in West Texas. The SelectShift tool has drilled over 45,000 ft to date, with more than 500 drilling and circulating hours and over 100 bend angle shifts downhole. Customers are embracing the new technology after seeing significant drilling improvements when drilling in straight mode versus bent mode, including substantial ROP increases and reductions in torque and vibration.

 

NOV’s highly engineered drill bits with 3D shaped cutter technology helped a prominent operator in the Permian Basin drill their wells 6.5 days faster. The shaped cutters provided a 14% increase in ROP in the 12¼-in. intermediate, a 44% increase in ROP in the 8¾-in. intermediate, and a 47% increase in ROP in the 6-in. horizontal intervals. The operator also realized a more than 200% improvement in footage per 6-in. bit, allowing them to drill their 6-in. horizontal sections with 1.8 bits per well on average compared to 5.8 bits per well with other products, a savings of four bit trips per well.

 

- 2 -


NOV recently completed several successful installations of its packer-setting system, which features the latest product from its d-Solve™ dissolvable platform, the i-Seat ball, with a major North Sea operator. The integrated system reduced the necessary amount of rig time by six days on average versus traditional packer-setting operations, and it eliminated the cost and risk associated with the wireline and tractor run involved in setting production packers and removing the equipment prior to well startup.

 

NOV achieved several wins in its directional measurement and steerable technologies business. In Russia, a customer used the VectorZIEL rotary steerable system (RSS) to drill a 1,610-ft long horizontal section, with the tool maintaining target inclination and azimuth within 0.3° and 2.5°, respectively, across the entire section. After this successful field trial, the two tools used to conduct the field trial were purchased, with additional tools sales expected next quarter. The Company also received, in Russia, the first order for its symmetric propagation resistivity LWD tool, which provides high-quality recorded and real-time resistivity data.

 

NOV, in consortium with Subsea 7, was awarded an engineering, procurement, construction, and installation (EPCI) contract by Tullow Oil. NOV will provide Tullow with an oil offloading system using its buoy turret loading (BTL) system, which will be retrofitted to the Kwame Nkrumah FPSO located in the Jubilee field offshore Ghana. The BTL offshore loading terminal, which is designed for deepwater applications requiring large and frequent offloading operations, will be moored in 800 m of water, weigh approximately 900 tons, and have an offloading capacity to transfer 1 million barrel parcels of oil within 27 hours.

 

NOV’s drill bits helped a major operator in Oman set a new drilling record in their 12¼-in. section. The 12¼-in. TK66 drill bit with ION™ 3D cutters achieved a normalized average ROP through the section of 28.8 m/hr, more than a meter per hour ahead of the closest competitor bit and previous record holder. The operator noted that the new performance record was the result of continuous improvement in drill bit design, effective after-action review and learning implementation, superior support and follow-up from field engineers and office staff, consistent application of recommended drilling parameters and practices, and open communication between NOV and the customer.

 

NOV customers continue to see the benefits of using Agitator™ systems in conjunction with an RSS in global operations, including in technically challenging laterals greater than 10,000 ft. On a project in the Middle East, a customer using a 6¾-in. Agitator system in their RSS bottomhole assembly (BHA) recorded a 66% reduction in vibration, significantly reducing their risk of tool failure. In Asia, an operator ran a 4¾-in. Agitator system with an international directional company’s RSS and MWD systems due to consistently experiencing severe stick-slip activity and associated directional control challenges. The Agitator system reduced the stick-slip shock count and severity levels induced by BHA/string interaction with the borehole by over 50%, improving directional performance and borehole quality. The market for NOV’s Agitator system is expanding, including various applications in the Permian, as service companies seek efficiency gains, reduced equipment damage, and improved geosteering/directional control.

 

NOV’s eVolve™ optimization and automation services continues to deliver value for customers in North American land drilling projects, recently completing the ninth successful well for a major independent operator in the Permian running drilling automation services. The project has so far reduced total bit runs and overall failures per well. Encouraged by the cost and time savings delivered by these performance improvements, the operator has extended the eVolve contract to an additional rig.

 

NOV’s MPowerD™ managed pressure drilling (MPD) group delivered an integrated MPowerD MPD control system on a Cyberbase drilling control system for a deepwater drillship. NOV and the drilling contractor worked together very closely to introduce the system and fully embed MPD into the drilling controls network, making

- 3 -


this the first completely integrated MPD control system installed on an offshore drilling rig. Integration of MPD controls into the Cyberbase system will enable a step-change in MPD efficiency and safety of operations for the drilling contractor, and the company can now offer MPD as an integrated service to their clients. The drilling contractor recently placed an order for a second system, further reinforcing their commitment to a long-term MPD strategy. In addition, NOV booked 10 land MPD projects for a large independent operator in the Mid Continent.

 


- 4 -


Third Quarter Earnings Conference Call

NOV will hold a conference call to discuss its third quarter 2018 results on October 26, 2018 at 10:00 AM Central Time (11:00 AM Eastern Time). The call will be broadcast simultaneously at www.nov.com/investors. A replay will be available on the website for 30 days.

 

About NOV

National Oilwell Varco (NYSE: NOV) is a leading provider of technology, equipment, and services to the global oil and gas industry that supports customers’ full-field drilling, completion, and production needs. Since 1862, NOV has pioneered innovations that improve the cost-effectiveness, efficiency, safety, and environmental impact of oil and gas operations. NOV powers the industry that powers the world.

 

Visit www.nov.com for more information.

 

Cautionary Statement for the Purpose of the “Safe Harbor” Provisions of the Private Securities Litigation Reform Act of 1995

 

Statements made in this press release that are forward-looking in nature are intended to be “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934 and may involve risks and uncertainties. These statements may differ materially from the actual future events or results. Readers are referred to documents filed by National Oilwell Varco with the Securities and Exchange Commission, including the Annual Report on Form 10-K, which identify significant risk factors which could cause actual results to differ from those contained in the forward-looking statements.

 

Certain prior period amounts have been reclassified in this press release to be consistent with current period presentation.

 

 

CONTACT:  National Oilwell Varco, Inc.

Loren Singletary (713) 346-7807

Loren.Singletary@nov.com


- 5 -


NATIONAL OILWELL VARCO, INC.

CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited)

(In millions, except per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

 

2018

 

 

 

2017

 

 

2018

 

 

 

2018

 

 

2017

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

847

 

 

$

693

 

 

$

793

 

 

$

2,351

 

 

$

1,862

 

Completion & Production Solutions

 

 

735

 

 

 

682

 

 

 

738

 

 

 

2,143

 

 

 

1,982

 

Rig Technologies

 

 

637

 

 

 

510

 

 

 

651

 

 

 

1,771

 

 

 

1,638

 

Eliminations

 

 

(65

)

 

 

(50

)

 

 

(76

)

 

 

(210

)

 

 

(147

)

Total revenue

 

 

2,154

 

 

 

1,835

 

 

 

2,106

 

 

 

6,055

 

 

 

5,335

 

Gross profit

 

 

393

 

 

 

285

 

 

 

355

 

 

 

1,035

 

 

 

725

 

Gross profit %

 

 

18.2

%

 

 

15.5

%

 

 

16.9

%

 

 

17.1

%

 

 

13.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative

 

 

320

 

 

 

292

 

 

 

303

 

 

 

911

 

 

 

891

 

Operating profit (loss)

 

 

73

 

 

 

(7

)

 

 

52

 

 

 

124

 

 

 

(166

)

Interest and financial costs

 

 

(24

)

 

 

(26

)

 

 

(23

)

 

 

(71

)

 

 

(77

)

Interest income

 

 

6

 

 

 

11

 

 

 

5

 

 

 

18

 

 

 

19

 

Equity income (loss) in unconsolidated affiliates

 

 

(2

)

 

 

(2

)

 

 

(1

)

 

 

(1

)

 

 

(4

)

Other income (expense), net

 

 

(20

)

 

 

(16

)

 

 

(3

)

 

 

(70

)

 

 

(36

)

Income (loss) before income taxes

 

 

33

 

 

 

(40

)

 

 

30

 

 

 

 

 

 

(264

)

Provision (benefit) for income taxes

 

 

29

 

 

 

(13

)

 

 

5

 

 

 

37

 

 

 

(43

)

Net income (loss)

 

 

4

 

 

 

(27

)

 

 

25

 

 

 

(37

)

 

 

(221

)

Net (income) loss attributable to noncontrolling interests

 

 

3

 

 

 

(1

)

 

 

1

 

 

 

6

 

 

 

2

 

Net income (loss) attributable to Company

 

$

1

 

 

$

(26

)

 

$

24

 

 

$

(43

)

 

$

(223

)

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00

 

 

$

(0.07

)

 

$

0.06

 

 

$

(0.11

)

 

$

(0.59

)

Diluted

 

$

0.00

 

 

$

(0.07

)

 

$

0.06

 

 

$

(0.11

)

 

$

(0.59

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

379

 

 

 

377

 

 

 

378

 

 

 

378

 

 

 

377

 

Diluted

 

 

383

 

 

 

377

 

 

 

381

 

 

 

378

 

 

 

377

 

- 6 -


NATIONAL OILWELL VARCO, INC.

CONSOLIDATED BALANCE SHEETS (Unaudited)

(In millions)

 

 

 

September 30,

 

 

December 31,

 

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,293

 

 

$

1,437

 

Receivables, net

 

 

2,005

 

 

 

2,015

 

Inventories, net

 

 

3,177

 

 

 

3,003

 

Contract assets

 

 

483

 

 

 

495

 

Other current assets

 

 

263

 

 

 

267

 

Total current assets

 

 

7,221

 

 

 

7,217

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

2,813

 

 

 

3,002

 

Goodwill and intangibles, net

 

 

9,411

 

 

 

9,528

 

Other assets

 

 

448

 

 

 

459

 

Total assets

 

$

19,893

 

 

$

20,206

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

675

 

 

$

510

 

Accrued liabilities

 

 

1,023

 

 

 

1,238

 

Contract liabilities

 

 

570

 

 

 

519

 

Current portion of long-term debt and short-term borrowings

 

 

8

 

 

 

6

 

Accrued income taxes

 

 

 

 

 

81

 

Total current liabilities

 

 

2,276

 

 

 

2,354

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

2,706

 

 

 

2,706

 

Other liabilities

 

 

935

 

 

 

986

 

Total liabilities

 

 

5,917

 

 

 

6,046

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

13,976

 

 

 

14,160

 

Total liabilities and stockholders’ equity

 

$

19,893

 

 

$

20,206

 

 

- 7 -


NATIONAL OILWELL VARCO, INC.

RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME (LOSS) (Unaudited)

(In millions)

The Company discloses Adjusted EBITDA (defined as Operating Profit excluding Depreciation, Amortization and, when applicable, Other Items) in its periodic earnings press releases and other public disclosures to provide investors additional information about the results of ongoing operations. The Company uses Adjusted EBITDA internally to evaluate and manage the business. Adjusted EBITDA is not intended to replace GAAP financial measures, such as Net Income. Other items in the three and nine months ended September 30, 2018 were $0 and a net credit of $12 million, pre-tax, respectively, primarily from the reversal of certain accruals, partially offset by restructure charges and severance payments. Other items in 2017 consisted primarily of restructure charges for inventory write-downs, facility closures and severance payments.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

June 30

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2018

 

 

2017

 

Operating profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

40

 

 

$

 

 

$

38

 

 

$

90

 

 

$

(81

)

Completion & Production Solutions

 

 

46

 

 

 

44

 

 

 

40

 

 

 

102

 

 

 

79

 

Rig Technologies

 

 

58

 

 

 

18

 

 

 

62

 

 

 

138

 

 

 

37

 

Eliminations and corporate costs

 

 

(71

)

 

 

(69

)

 

 

(88

)

 

 

(206

)

 

 

(201

)

Total operating profit (loss)

 

$

73

 

 

$

(7

)

 

$

52

 

 

$

124

 

 

$

(166

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

 

 

$

 

 

$

 

 

$

(3

)

 

$

(4

)

Completion & Production Solutions

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

32

 

Rig Technologies

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

29

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

 

Total other items

 

$

 

 

$

 

 

$

 

 

$

(12

)

 

$

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation & amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

95

 

 

$

94

 

 

$

95

 

 

$

284

 

 

$

283

 

Completion & Production Solutions

 

 

53

 

 

 

53

 

 

 

54

 

 

 

161

 

 

 

161

 

Rig Technologies

 

 

20

 

 

 

22

 

 

 

22

 

 

 

63

 

 

 

67

 

Corporate

 

 

4

 

 

 

5

 

 

 

3

 

 

 

11

 

 

 

12

 

Total depreciation & amortization

 

$

172

 

 

$

174

 

 

$

174

 

 

$

519

 

 

$

523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

135

 

 

$

94

 

 

$

133

 

 

$

371

 

 

$

198

 

Completion & Production Solutions

 

 

99

 

 

 

97

 

 

 

94

 

 

 

266

 

 

 

272

 

Rig Technologies

 

 

78

 

 

 

40

 

 

 

84

 

 

 

207

 

 

 

133

 

Eliminations and corporate costs

 

 

(67

)

 

 

(64

)

 

 

(85

)

 

 

(213

)

 

 

(189

)

Total adjusted EBITDA

 

$

245

 

 

$

167

 

 

$

226

 

 

$

631

 

 

$

414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss) attributable to Company

 

$

1

 

 

$

(26

)

 

$

24

 

 

$

(43

)

 

$

(223

)

Noncontrolling interests

 

 

3

 

 

 

(1

)

 

 

1

 

 

 

6

 

 

 

2

 

Provision (benefit) for income taxes

 

 

29

 

 

 

(13

)

 

 

5

 

 

 

37

 

 

 

(43

)

Interest expense

 

 

24

 

 

 

26

 

 

 

23

 

 

 

71

 

 

 

77

 

Interest income

 

 

(6

)

 

 

(11

)

 

 

(5

)

 

 

(18

)

 

 

(19

)

Equity (income) loss in unconsolidated affiliate

 

 

2

 

 

 

2

 

 

 

1

 

 

 

1

 

 

 

4

 

Other (income) expense, net

 

 

20

 

 

 

16

 

 

 

3

 

 

 

70

 

 

 

36

 

Depreciation and amortization

 

 

172

 

 

 

174

 

 

 

174

 

 

 

519

 

 

 

523

 

Other items

 

 

 

 

 

 

 

 

 

 

 

(12

)

 

 

57

 

Total Adjusted EBITDA

 

$

245

 

 

$

167

 

 

$

226

 

 

$

631

 

 

$

414