UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported):
(Exact Name of Registrant as Specified in Charter)
|
|
|
|
|
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
|
|
|||
|
|
|
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code
(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)) |
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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 April 27, 2020, National Oilwell Varco, Inc. issued a press release announcing earnings for the quarter ended March 31, 2020 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 |
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
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: April 27, 2020 |
|
|
|
NATIONAL OILWELL VARCO, INC. |
|
|
|
||
|
|
|
|
/s/ Brigitte M. Hunt |
|
|
|
|
Brigitte M. Hunt |
|
|
|
|
Vice President |
NEWS |
Contact: Blake McCarthy - (713) 815-3535 |
FOR IMMEDIATE RELEASE
NATIONAL OILWELL VARCO Reports first quarter 2020 Results
HOUSTON, TX, April 27, 2020 — National Oilwell Varco, Inc. (NYSE: NOV) today reported first quarter 2020 revenues of $1.88 billion, compared to $2.28 billion for the fourth quarter of 2019 and $1.94 billion for the first quarter of 2019. Net loss for the first quarter of 2020 was $2.05 billion, which included non-cash, pre-tax charges (“other items”, see Other Corporate Items for additional detail) of $2.25 billion. Adjusted EBITDA (operating profit excluding depreciation, amortization, and other items) decreased $110 million sequentially to $178 million.
“NOV is persevering through a pandemic that is presenting historic and extraordinary challenges to the oil and gas industry on several fronts,” commented Clay Williams, Chairman, President, and CEO. “Our team did a great job in the first quarter navigating government-mandated shutdowns, facility closures, and logistical challenges in many regions around the world to meet our customers’ needs, all while maintaining a safe working environment for our employees.”
“The current COVID-19 crisis is driving a historic drop in global demand for oil, which has resulted in the collapse of prices and forced unprecedented well shut-ins. While we find ourselves in what is likely to be one of the most severe downturns in our industry’s 161-year history, NOV is well-positioned to weather the storm, with a strong balance sheet, ample liquidity, and a focus on cost control. We expect this downturn to get much worse during the second quarter, so we are intensifying our cost-cutting efforts to position NOV appropriately for the challenges ahead.”
“Since year-end, we have raised our target for the cost-out program we initiated in the second quarter of 2019 by $395 million and we have reduced our planned 2020 capital expenditures by approximately 25% to $250 million. In times like these, NOV’s leading market positions, technology, global footprint, product portfolio diversity, and customer-focus are more critical than ever in ensuring that we both endure and prosper.”
Wellbore Technologies
Wellbore Technologies generated revenues of $691 million in the first quarter of 2020, a decrease of 10 percent from the fourth quarter of 2019 and a decrease of 14 percent from the first quarter of 2019. The sequential decline in revenue was primarily due to seasonality in international markets and lower drilling activity levels in North America. Operating loss was $663 million and included $715 million of other items. Adjusted EBITDA was $103 million.
- 1 -
Completion & Production Solutions
Completion & Production Solutions generated revenues of $675 million in the first quarter of 2020, a decrease of 16 percent from the fourth quarter of 2019 and an increase of 16 percent from the first quarter of 2019. Deteriorating conditions in the North American completions market, seasonality and logistical disruptions from COVID-19-related restrictions contributed to the sequential decrease in results. Operating loss was $1,013 million and included $1,054 million in other items. Adjusted EBITDA was $71 million.
Orders booked during the quarter totaled $335 million, representing a book-to-bill of 81 percent when compared to the $416 million of orders shipped from backlog. At March 31, 2020, backlog for capital equipment orders for Completion & Production Solutions was $1.19 billion.
Rig Technologies
Rig Technologies generated revenues of $557 million in the first quarter of 2020, a decrease of 27 percent from the fourth quarter of 2019 and a decrease of eight percent from the first quarter of 2019. Operating loss was $202 million and included $238 million of other items. Adjusted EBITDA was $56 million. Revenues were impacted by lower sales of capital equipment and a decrease in aftermarket revenues, due in part to COVID-19-related disruptions.
Orders booked during the quarter totaled $146 million, representing a book-to-bill of 70 percent when compared to the $208 million of orders shipped from backlog. At March 31, 2020, backlog for capital equipment orders for Rig Technologies was $2.93 billion.
Other Corporate Items
During the first quarter the Company evaluated the carrying value of its long-lived assets due to several market indicators hitting new decade-lows. Based on the evaluation, the Company recorded a charge of $2.12 billion to write down goodwill, intangible assets, fixed assets and an investment in an unconsolidated affiliate. The Company also recognized $132 million in inventory, severance and facility closure charges during the first quarter. See reconciliation of Adjusted EBITDA to Net Income.
As of March 31, 2020, the Company had total debt of $2.0 billion, with $2.0 billion available on its revolving credit facility, and $1.12 billion in cash and cash equivalents.
- 2 -
NOV’s employees are working to help support the global community during the COVID-19 pandemic. These efforts include donating personal protective equipment and cleaning supplies to front line emergency personnel and delivering portable generation systems from NOV’s WellSite Services business to provide critical power and air-conditioning to COVID-19 quarantine, testing and distribution centers. Additionally, an NOV engineer helped design a low-cost mechanical ventilator and is now working with the Massachusetts Institute of Technology to validate the design and create a 3D model that will be used to print the ventilator using additive manufacturing.
NOV was awarded an integrated drilling equipment package to upgrade an offshore semi-tender rig. The package includes key NOV technologies including the drilling control system, hoisting and drill floor equipment, pressure control equipment, and solids control systems. The completed rig will drill on a long-term contract for a major oil company in Asia.
NOV was awarded contracts from a major Japanese construction company for the design and equipment package associated with an offshore wind turbine installation vessel scheduled for delivery in late 2022. The jack-up vessel will be able to efficiently construct 10-12 MW-class offshore wind power generation turbines and will be the third of its kind in the region, all of which have been designed by NOV.
NOV's 14½-in. TKC76 ION™ 3D cutter technology achieved new ROP records in both the Balam and the Maloob fields in the Marine Region in Mexico. In the Balam field, the bit drilled 4,511 ft on a rotary steerable assembly to maintain verticality, reaching an average ROP of 138.52 ft/hr for the entire section. This represents a 10% ROP increase from the previous record. In the Maloob field, the bit drilled 5,121 ft, reaching an average ROP of 96.56 ft/hr for the section in one single run through different lithologies, including the highly interbedded Eocene formations and the challenging Upper Paleocene formations that contain calcareous shale and traces of mudstone. This represents a 20% ROP increase compared to the best offset, all while showing minimum wear.
NOV booked its first mooring tension dampener system contract with a major international operator for a floating liquefied natural gas (FLNG) facility operating on a project in Africa. The system uses proven technology from wireline riser tensioner systems in a new application.
NOV deployed its Vector™ Rotary Steerable System (RSS) for the first time in Australia, marking the milestone of Vector RSS tools’ deployment on all six inhabited continents. The VectorZIEL 600 tool successfully geo-steered a 5,700 ft horizontal section through a tight coal gas seam in a single run. The run also incorporated NOV’s new ReedHycalog™ Tektonic™ 8½-in. TK56 bit equipped with the ION™ 4DX shaped cutter technology and demonstrated NOV’s ability to outperform a competitor in terms of ROP, vibration, and steerability, exceeding the customer’s expectations.
NOV delivered an APL™ buoy turret loading (BTL) system to the Jubilee field in West Africa that will operate in approximately 3,000 ft of water and allow commercial tankers to offload up to one million bbl of oil in 27 hours. APL went 200,000 man-hours without a single lost-time incident, highlighting this business unit’s safety culture and commitment to excellence.
NOV signed a four-year contract to supply more than 85 miles of oil production, gas lift and water injection flexible pipe for post-salt fields in Brazil.
NOV successfully signed a new drill bit contract with a national oil company in the Middle East after demonstrating the substantial value created for the customer by using ReedHycalog™ drill bits. The new contract is more than double the value of the previous agreement NOV had with the customer.
- 3 -
NOV was awarded a contract to use Thru-Kote™ sleeves and TK fittings to internally coat nearly 60 km of pipeline for the Llanito and Casabe fields in Colombia. This will represent the region’s first major internally-coated pipeline.
NOV expanded its optimization services offerings by introducing two new products that expand the use of its IntelliServ™ high-speed telemetry technology. First, NOV introduced its iCon-RT tool, which leverages IntelliServ’s real-time, broadband data transmission to optimize completion operations. Leveraging NOV’s BlackStream technology, iCon-RT arms operators with the necessary information to optimize well efficiencies by meaningfully reducing completion installation times, increasing initial production, and confronting the most challenging completion jobs with full transparency into downhole conditions. NOV also introduced its new data while tripping (DWT) device, which provides previously unavailable real-time data during tripping operations by combing along string measurement (ASM), enhanced measurement system (EMS), and the WDP network, and overcoming the historical need to use a drillpipe’s fixed connection to the top drive and pumping operations to provide real-time, high-speed data delivery while tripping. The tool was deployed on two rigs in the North Sea to monitor downhole conditions in real time, including equivalent fluid density (EFD) values along the string that provide unique views into swab and surge events, which allows for faster and safer tripping operations.
First Quarter Conference Call
NOV will hold a conference call to discuss its first quarter 2020 results on April 28, 2020 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:
Blake McCarthy
Vice President, Corporate Development and Investor Relations
(713) 815-3535
Blake.McCarthy@nov.com
- 4 -
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited)
(In millions, except per share data)
|
|
Three Months Ended |
|
|||||||||
|
March 31, |
|
|
December 31, |
|
|||||||
|
|
2020 |
|
|
2019 |
|
|
2019 |
|
|||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Wellbore Technologies |
|
$ |
691 |
|
|
$ |
807 |
|
|
$ |
764 |
|
Completion & Production Solutions |
|
|
675 |
|
|
|
581 |
|
|
|
799 |
|
Rig Technologies |
|
|
557 |
|
|
|
603 |
|
|
|
759 |
|
Eliminations |
|
|
(40 |
) |
|
|
(51 |
) |
|
|
(41 |
) |
Total revenue |
|
|
1,883 |
|
|
|
1,940 |
|
|
|
2,281 |
|
Gross profit |
|
|
224 |
|
|
|
256 |
|
|
|
376 |
|
Gross profit % |
|
|
11.9 |
% |
|
|
13.2 |
% |
|
|
16.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative |
|
|
283 |
|
|
|
304 |
|
|
|
289 |
|
Goodwill and indefinite-lived intangible asset impairment |
|
|
1,378 |
|
|
|
— |
|
|
|
426 |
|
Long-lived asset impairment |
|
|
513 |
|
|
|
— |
|
|
|
10 |
|
Operating profit (loss) |
|
|
(1,950 |
) |
|
|
(48 |
) |
|
|
(349 |
) |
Interest and financial costs |
|
|
(22 |
) |
|
|
(25 |
) |
|
|
(25 |
) |
Interest income |
|
|
3 |
|
|
|
6 |
|
|
|
4 |
|
Equity income (loss) in unconsolidated affiliates |
|
|
(233 |
) |
|
|
— |
|
|
|
(7 |
) |
Other income (expense), net |
|
|
(3 |
) |
|
|
(18 |
) |
|
|
(54 |
) |
Income (loss) before income taxes |
|
|
(2,205 |
) |
|
|
(85 |
) |
|
|
(431 |
) |
Provision (benefit) for income taxes |
|
|
(156 |
) |
|
|
(10 |
) |
|
|
(46 |
) |
Net income (loss) |
|
|
(2,049 |
) |
|
|
(75 |
) |
|
|
(385 |
) |
Net (income) loss attributable to noncontrolling interests |
|
|
(2 |
) |
|
|
2 |
|
|
|
— |
|
Net income (loss) attributable to Company |
|
$ |
(2,047 |
) |
|
$ |
(77 |
) |
|
$ |
(385 |
) |
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(5.34 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.01 |
) |
Diluted |
|
$ |
(5.34 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.01 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
383 |
|
|
|
380 |
|
|
|
382 |
|
Diluted |
|
|
383 |
|
|
|
380 |
|
|
|
382 |
|
- 5 -
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In millions)
|
|
March 31, |
|
|
December 31, |
|
||
|
|
2020 |
|
|
2019 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,115 |
|
|
$ |
1,171 |
|
Receivables, net |
|
|
1,879 |
|
|
|
1,855 |
|
Inventories, net |
|
|
2,032 |
|
|
|
2,197 |
|
Contract assets |
|
|
639 |
|
|
|
643 |
|
Other current assets |
|
|
237 |
|
|
|
247 |
|
Total current assets |
|
|
5,902 |
|
|
|
6,113 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
2,003 |
|
|
|
2,354 |
|
Lease right-of-use assets |
|
|
610 |
|
|
|
674 |
|
Goodwill and intangibles, net |
|
|
2,049 |
|
|
|
3,659 |
|
Other assets |
|
|
126 |
|
|
|
349 |
|
Total assets |
|
$ |
10,690 |
|
|
$ |
13,149 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
662 |
|
|
$ |
715 |
|
Accrued liabilities |
|
|
888 |
|
|
|
949 |
|
Contract liabilities |
|
|
470 |
|
|
|
427 |
|
Current portion of lease liabilities |
|
|
115 |
|
|
|
114 |
|
Accrued income taxes |
|
|
28 |
|
|
|
42 |
|
Total current liabilities |
|
|
2,163 |
|
|
|
2,247 |
|
|
|
|
|
|
|
|
|
|
Lease liabilities |
|
|
646 |
|
|
|
674 |
|
Long-term debt |
|
|
2,002 |
|
|
|
1,989 |
|
Other liabilities |
|
|
325 |
|
|
|
393 |
|
Total liabilities |
|
|
5,136 |
|
|
|
5,303 |
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity |
|
|
5,554 |
|
|
|
7,846 |
|
Total liabilities and stockholders’ equity |
|
$ |
10,690 |
|
|
$ |
13,149 |
|
- 6 -
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In millions)
|
|
Three Months Ended |
|
|||||
|
|
March 31, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
Cash flows from operating activities: |
|
|
|
|||||
Net loss |
|
$ |
(2,049 |
) |
|
$ |
(75 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
105 |
|
|
|
177 |
|
Long-lived asset impairment |
|
|
1,891 |
|
|
|
— |
|
Working capital and other operating items, net |
|
|
92 |
|
|
|
(140 |
) |
Net cash provided by (used by) operating activities |
|
|
39 |
|
|
|
(38 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(68 |
) |
|
|
(43 |
) |
Business acquisitions, net of cash acquired |
|
|
— |
|
|
|
(65 |
) |
Other |
|
|
15 |
|
|
|
1 |
|
Net cash used in investing activities |
|
|
(53 |
) |
|
|
(107 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Cash dividends paid |
|
|
(19 |
) |
|
|
(19 |
) |
Other |
|
|
(24 |
) |
|
|
(1 |
) |
Net cash used in financing activities |
|
|
(43 |
) |
|
|
(20 |
) |
Effect of exchange rates on cash |
|
|
1 |
|
|
|
8 |
|
Decrease in cash and cash equivalents |
|
|
(56 |
) |
|
|
(157 |
) |
Cash and cash equivalents, beginning of period |
|
|
1,171 |
|
|
|
1,427 |
|
Cash and cash equivalents, end of period |
|
$ |
1,115 |
|
|
$ |
1,270 |
|
- 7 -
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 include impairment charges, inventory charges and severance and other restructuring costs.
|
|
Three Months Ended |
|
|||||||||
|
|
March 31, |
|
|
December 31, |
|
||||||
|
|
2020 |
|
|
2019 |
|
|
2019 |
|
|||
Operating profit (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Wellbore Technologies |
|
$ |
(663 |
) |
|
$ |
19 |
|
|
$ |
(317 |
) |
Completion & Production Solutions |
|
|
(1,013 |
) |
|
|
(35 |
) |
|
|
57 |
|
Rig Technologies |
|
|
(202 |
) |
|
|
31 |
|
|
|
(23 |
) |
Eliminations and corporate costs |
|
|
(72 |
) |
|
|
(63 |
) |
|
|
(66 |
) |
Total operating profit (loss) |
|
$ |
(1,950 |
) |
|
$ |
(48 |
) |
|
$ |
(349 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other items: |
|
|
|
|
|
|
|
|
|
|
|
|
Wellbore Technologies |
|
$ |
715 |
|
|
$ |
(2 |
) |
|
$ |
410 |
|
Completion & Production Solutions |
|
|
1,054 |
|
|
|
11 |
|
|
|
13 |
|
Rig Technologies |
|
|
238 |
|
|
|
2 |
|
|
|
114 |
|
Corporate |
|
|
16 |
|
|
|
— |
|
|
|
— |
|
Total other items |
|
$ |
2,023 |
|
|
$ |
11 |
|
|
$ |
537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation & amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
Wellbore Technologies |
|
$ |
51 |
|
|
$ |
100 |
|
|
$ |
50 |
|
Completion & Production Solutions |
|
|
30 |
|
|
|
52 |
|
|
|
26 |
|
Rig Technologies |
|
|
20 |
|
|
|
23 |
|
|
|
21 |
|
Corporate |
|
|
4 |
|
|
|
2 |
|
|
|
3 |
|
Total depreciation & amortization |
|
$ |
105 |
|
|
$ |
177 |
|
|
$ |
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
Wellbore Technologies |
|
$ |
103 |
|
|
$ |
117 |
|
|
$ |
143 |
|
Completion & Production Solutions |
|
|
71 |
|
|
|
28 |
|
|
|
96 |
|
Rig Technologies |
|
|
56 |
|
|
|
56 |
|
|
|
112 |
|
Eliminations and corporate costs |
|
|
(52 |
) |
|
|
(61 |
) |
|
|
(63 |
) |
Total Adjusted EBITDA |
|
$ |
178 |
|
|
$ |
140 |
|
|
$ |
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to Company |
|
$ |
(2,047 |
) |
|
$ |
(77 |
) |
|
$ |
(385 |
) |
Noncontrolling interests |
|
|
(2 |
) |
|
|
2 |
|
|
|
— |
|
Provision (benefit) for income taxes |
|
|
(156 |
) |
|
|
(10 |
) |
|
|
(46 |
) |
Interest expense |
|
|
22 |
|
|
|
25 |
|
|
|
25 |
|
Interest income |
|
|
(3 |
) |
|
|
(6 |
) |
|
|
(4 |
) |
Equity (income) loss in unconsolidated affiliate |
|
|
233 |
|
|
|
— |
|
|
|
7 |
|
Other (income) expense, net |
|
|
3 |
|
|
|
18 |
|
|
|
54 |
|
Depreciation and amortization |
|
|
105 |
|
|
|
177 |
|
|
|
100 |
|
Other items |
|
|
2,023 |
|
|
|
11 |
|
|
|
537 |
|
Total Adjusted EBITDA |
|
$ |
178 |
|
|
$ |
140 |
|
|
$ |
288 |
|
- 8 -