nov-8k_20200727.htm
false 0001021860 0001021860 2020-07-27 2020-07-27

 

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): July 27, 2020

 

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))

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

 

Title of each class

  

Trading Symbol(s)

  

Name of each exchange on which registered

Common Stock, par value $.01 per share

  

NOV

  

New York Stock Exchange

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 July 27, 2020, National Oilwell Varco, Inc. issued a press release announcing earnings for the quarter ended June 30, 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

  

National Oilwell Varco, Inc. press release dated July 27, 2020 announcing the earnings results for the quarter ended June 30, 2020.

 

 

 

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: July 27, 2020

 

 

 

NATIONAL OILWELL VARCO, INC.

 

 

 

 

 

 

 

/s/ Brigitte M. Hunt

 

 

 

 

Brigitte M. Hunt

 

 

 

 

Vice President

 

nov-ex991_6.htm

 

Exhibit 99.1

 

NEWS

Contact:  Blake McCarthy    (713) 815-3535

 

FOR IMMEDIATE RELEASE

 

NATIONAL OILWELL VARCO Reports second quarter 2020 Results

 

HOUSTON, TX, July 27, 2020 National Oilwell Varco, Inc. (NYSE: NOV) today reported second quarter 2020 revenues of $1.50 billion, a decrease of 21 percent compared to the first quarter of 2020 and a decrease of 30 percent compared to the second quarter of 2019. Net loss for the second quarter of 2020 was $93 million, or -6.2 percent of sales, which included non-cash, pre-tax charges (“other items”, see Other Corporate Items for additional detail) of $102 million. Adjusted EBITDA (operating profit excluding depreciation, amortization, and other items) decreased $94 million sequentially to $84 million, or 5.6 percent of sales.

 

“The oil & gas industry is bearing the full brunt of the economic damage wrought by the COVID-19 pandemic that has driven drilling activity to record lows,” commented Clay Williams, Chairman, President, and CEO. “Against this backdrop, NOV is continuing to aggressively reduce its cost structure and boost cash flow through more efficient operations and better working capital management.”

 

“We are determined to re-size the organization to fit lower levels of demand and continue to make good progress executing the numerous initiatives required to meet our objective. During the second quarter, we exceeded our cost reduction targets and generated $378 million in cash flow from operations, further solidifying our balance sheet and positioning us well to capitalize on future opportunities.”

 

“To the extent oil and gas companies and oilfield service companies continue to work, we find them gravitating to NOV as their supplier of choice. They know they can depend on us for superior quality, technology, value, and to be there to support their efforts for the long-term. With our market-leading technology, global footprint, diverse product portfolio, and customer-centric business model, NOV is positioned to exit this down-cycle stronger than ever before.”

 

Wellbore Technologies

Wellbore Technologies generated revenues of $442 million in the second quarter of 2020, a decrease of 36 percent from the first quarter of 2020 and a decrease of 48 percent from the second quarter of 2019. The sequential decline in revenue was driven primarily by the severe fall in global drilling activity, particularly in North America and Latin America. Operating loss was $67 million, or -15.2 percent of sales, and included $62 million of other items. Adjusted EBITDA decreased 59 percent sequentially to $42 million, or 9.5 percent of sales.

 

Completion & Production Solutions

Completion & Production Solutions generated revenues of $611 million in the second quarter of 2020, a decrease of nine percent from the first quarter of 2020 and a decrease of eight percent from the second quarter of 2019. Operating profit was $42 million, or 6.9 percent of sales, and included $12 million in other items. Deteriorating conditions in the global completions market and logistical disruptions from COVID-19-related restrictions were partially offset by strong execution on existing backlog. Adjusted EBITDA decreased four percent sequentially to $68 million, or 11.1 percent of sales.

- 1 -


 

 

New orders booked during the quarter totaled $196 million, representing a book-to-bill of 51 percent when compared to the $388 million of orders shipped from backlog. At June 30, 2020, backlog for capital equipment orders for Completion & Production Solutions was $1.0 billion.

 

Rig Technologies

Rig Technologies generated revenues of $476 million in the second quarter of 2020, a decrease of 15 percent from the first quarter of 2020 and a decrease of 29 percent from the second quarter of 2019. Operating loss was $25 million, or -5.3 percent of sales, and included $20 million of other items. Adjusted EBITDA decreased 75 percent sequentially to $14 million, or 2.9 percent of sales. Declining global rig activity combined with COVID-19-related logistics issues, which were particularly acute in the aftermarket business, drove the sequential decline in revenue and profitability.  

 

New orders booked during the quarter totaled $74 million, representing a book-to-bill of 34 percent when compared to the $219 million of orders shipped from backlog. At June 30, 2020, backlog for capital equipment orders for Rig Technologies was $2.79 billion.

 

Other Corporate Items

During the second quarter, the Company recognized $102 million in restructuring charges, primarily due to severance costs, facility closures and inventory reserves. See reconciliation of Adjusted EBITDA to Net Income.

 

As of June 30, 2020, the Company had total debt of $2.03 billion, with $2.00 billion available on its revolving credit facility, and $1.45 billion in cash and cash equivalents.

 

Significant Achievements

NOV continued to gain market adoption and expand the capabilities of its eVolve™ optimization and automation services. NOV’s M/D Totco business unit commenced operations on two new multi-year projects in the North Sea. Each contract calls for the use of NOV’s full suite of optimization services, downhole drilling tools and sensors. Additionally, during the quarter, M/D Totco introduced several new wired drill pipe web applications that provide enhanced equivalent fluid density and vibration views, real-time torque & drag from a NOVOS™ friction test, and envelope protection.

 

NOV successfully completed the first commercial run of its fully-integrated rotary steerable (RSS) and logging-while drilling (LWD) system with a customer in Russia.  The system combines NOV’s VectorZIEL™ 400 tool with an integrated symmetric propagation resistivity LWD tool and was used to successfully drill an entire 4,900-foot horizontal section while providing real-time LWD measurements within 35 feet from the bit.  The combination of a rotary steerable device and a logging-while-drilling instrument into the same tool significantly improves the capabilities of NOV’s independent directional driller customers.

 

NOV continued to adapt and disseminate its leading technologies, which helped drive the critical efficiency gains that enabled the shale revolution, for use in international markets. During the second quarter, a Vector™ Series 36E drilling motor with a 5-in., 6/7 lobe 8.0 stage ERT™ power section, a drilling motor configuration from NOV Downhole that had previously never been used in the Middle East, set a field rate-of-penetration (ROP) record in Saudi Arabia, driving a 20 percent improvement in ROP over four offset wells.

 

NOV booked an order for a three-million-pound landing string, the first in the history of the industry that will be used for a 20k PSI project in the Gulf of Mexico. This will be the largest landing string ever manufactured and will help enable the operator to drill in some of the most challenging conditions in the world.

- 2 -


 

 

NOV successfully commercialized its new large-bore FracMaxx™ articulated frac arm, which complements its Elmar™ big-bore QuickLatch™ system and Anson™ flow iron for multi-well frac pads.  To date, the FracMaxx™ has completed 120 stages with pressures reaching 9,000 PSI and rates up to 90 BPM.  By significantly reducing time between stages and removing excess flow iron from the wellsite, this technology aids operators in their effort to improve efficiencies while significantly reducing crew exposure to unnecessary risks.

 

NOV completed a milestone project for the first mechanically-connected pipeline offshore Malaysia, utilizing our mechanical-interference Zap-Lok™ connection system technology. The 62-kilometer pipeline project, took full advantage of the time-saving characteristics of the Zap-Lok™ technology, reaching completion in just 18 days and a best average lay-rate of 4.7km/day, three times faster than traditional pipelay methods.

 

NOV deployed the ReedHycalog™ 8⅜-in. TKC59 Tektonic™ Sabretooth™ drill bit in response to a request from a key customer in Oman for bit technology that would enable improved ROP and drilling efficiencies relative to the competition. Utilizing the latest ION™ 4D-cutter technology, this NOV design completed an entire section to a total depth of 2,874 feet with a ROP of 75.8 feet/hour, one of the best performances ever seen in salt applications in Oman.

Second Quarter Earnings Conference Call

NOV will hold a conference call to discuss its second quarter 2020 results on July 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  

- 3 -


 

NATIONAL OILWELL VARCO, INC.

CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited)

(In millions, except per share data)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2020

 

 

2019

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

442

 

 

$

850

 

 

$

691

 

 

$

1,133

 

 

$

1,657

 

Completion & Production Solutions

 

 

611

 

 

 

663

 

 

 

675

 

 

 

1,286

 

 

 

1,244

 

Rig Technologies

 

 

476

 

 

 

671

 

 

 

557

 

 

 

1,033

 

 

 

1,274

 

Eliminations

 

 

(33

)

 

 

(52

)

 

 

(40

)

 

 

(73

)

 

 

(103

)

Total revenue

 

 

1,496

 

 

 

2,132

 

 

 

1,883

 

 

 

3,379

 

 

 

4,072

 

Gross profit

 

 

137

 

 

 

62

 

 

 

224

 

 

 

361

 

 

 

318

 

Gross profit %

 

 

9.2

%

 

 

2.9

%

 

 

11.9

%

 

 

10.7

%

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative

 

 

237

 

 

 

417

 

 

 

283

 

 

 

520

 

 

 

721

 

Goodwill and indefinite-lived intangible asset impairment

 

 

 

 

 

3,186

 

 

 

1,378

 

 

 

1,378

 

 

 

3,186

 

Long-lived asset impairment

 

 

 

 

 

2,187

 

 

 

513

 

 

 

513

 

 

 

2,187

 

Operating loss

 

 

(100

)

 

 

(5,728

)

 

 

(1,950

)

 

 

(2,050

)

 

 

(5,776

)

Interest and financial costs

 

 

(22

)

 

 

(25

)

 

 

(22

)

 

 

(44

)

 

 

(50

)

Interest income

 

 

2

 

 

 

6

 

 

 

3

 

 

 

5

 

 

 

12

 

Equity loss in unconsolidated affiliates

 

 

(6

)

 

 

(2

)

 

 

(233

)

 

 

(239

)

 

 

(2

)

Other income (expense), net

 

 

(8

)

 

 

(8

)

 

 

(3

)

 

 

(11

)

 

 

(26

)

Loss before income taxes

 

 

(134

)

 

 

(5,757

)

 

 

(2,205

)

 

 

(2,339

)

 

 

(5,842

)

Benefit for income taxes

 

 

(47

)

 

 

(373

)

 

 

(156

)

 

 

(203

)

 

 

(383

)

Net loss

 

 

(87

)

 

 

(5,384

)

 

 

(2,049

)

 

 

(2,136

)

 

 

(5,459

)

Net (income) loss attributable to noncontrolling interests

 

 

6

 

 

 

5

 

 

 

(2

)

 

 

4

 

 

 

7

 

Net loss attributable to Company

 

$

(93

)

 

$

(5,389

)

 

$

(2,047

)

 

$

(2,140

)

 

$

(5,466

)

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.24

)

 

$

(14.11

)

 

$

(5.34

)

 

$

(5.57

)

 

$

(14.35

)

Diluted

 

$

(0.24

)

 

$

(14.11

)

 

$

(5.34

)

 

$

(5.57

)

 

$

(14.35

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

385

 

 

 

382

 

 

 

383

 

 

 

384

 

 

 

381

 

Diluted

 

 

385

 

 

 

382

 

 

 

383

 

 

 

384

 

 

 

381

 

 

- 4 -


 

NATIONAL OILWELL VARCO, INC.

CONSOLIDATED BALANCE SHEETS (Unaudited)

(In millions)

 

 

 

June 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,447

 

 

$

1,171

 

Receivables, net

 

 

1,502

 

 

 

1,855

 

Inventories, net

 

 

1,929

 

 

 

2,197

 

Contract assets

 

 

508

 

 

 

643

 

Other current assets

 

 

204

 

 

 

247

 

Total current assets

 

 

5,590

 

 

 

6,113

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

2,010

 

 

 

2,354

 

Lease right-of-use assets

 

 

605

 

 

 

674

 

Goodwill and intangibles, net

 

 

2,018

 

 

 

3,659

 

Other assets

 

 

224

 

 

 

349

 

Total assets

 

$

10,447

 

 

$

13,149

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

556

 

 

$

715

 

Accrued liabilities

 

 

815

 

 

 

949

 

Contract liabilities

 

 

408

 

 

 

427

 

Current portion of lease liabilities

 

 

115

 

 

 

114

 

Accrued income taxes

 

 

60

 

 

 

42

 

Total current liabilities

 

 

1,954

 

 

 

2,247

 

 

 

 

 

 

 

 

 

 

Lease liabilities

 

 

637

 

 

 

674

 

Long-term debt

 

 

2,029

 

 

 

1,989

 

Other liabilities

 

 

294

 

 

 

393

 

Total liabilities

 

 

4,914

 

 

 

5,303

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

5,533

 

 

 

7,846

 

Total liabilities and stockholders’ equity

 

$

10,447

 

 

$

13,149

 

 

- 5 -


 

NATIONAL OILWELL VARCO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In millions)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2020

 

 

2019

 

Cash flows from operating activities:

 

 

 

Net loss

 

$

(2,136

)

 

$

(5,459

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

187

 

 

 

331

 

Goodwill and indefinite-lived intangible asset impairment

 

 

1,378

 

 

 

3,186

 

Long-lived asset impairment

 

 

513

 

 

 

2,187

 

Working capital and other operating items, net

 

 

475

 

 

 

(356

)

Net cash provided by (used in) operating activities

 

 

417

 

 

 

(111

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(124

)

 

 

(97

)

Business acquisitions, net of cash acquired

 

 

 

 

 

(65

)

Other

 

 

13

 

 

 

6

 

Net cash used in investing activities

 

 

(111

)

 

 

(156

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Cash dividends paid

 

 

(19

)

 

 

(38

)

Other

 

 

(8

)

 

 

(1

)

Net cash used in financing activities

 

 

(27

)

 

 

(39

)

Effect of exchange rates on cash

 

 

(3

)

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

276

 

 

 

(306

)

Cash and cash equivalents, beginning of period

 

 

1,171

 

 

 

1,427

 

Cash and cash equivalents, end of period

 

$

1,447

 

 

$

1,121

 

- 6 -


 

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 include impairment charges, inventory charges and severance and other restructuring costs.

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2020

 

 

2019

 

Operating profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

(67

)

 

$

(3,295

)

 

$

(663

)

 

$

(730

)

 

$

(3,276

)

Completion & Production Solutions

 

 

42

 

 

 

(1,932

)

 

 

(1,013

)

 

 

(971

)

 

 

(1,967

)

Rig Technologies

 

 

(25

)

 

 

(422

)

 

 

(202

)

 

 

(227

)

 

 

(391

)

Eliminations and corporate costs

 

 

(50

)

 

 

(79

)

 

 

(72

)

 

 

(122

)

 

 

(142

)

Total operating loss

 

$

(100

)

 

$

(5,728

)

 

$

(1,950

)

 

$

(2,050

)

 

$

(5,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

62

 

 

$

3,345

 

 

$

715

 

 

$

777

 

 

$

3,343

 

Completion & Production Solutions

 

 

12

 

 

 

1,939

 

 

 

1,054

 

 

 

1,066

 

 

 

1,950

 

Rig Technologies

 

 

20

 

 

 

474

 

 

 

238

 

 

 

258

 

 

 

476

 

Corporate

 

 

8

 

 

 

11

 

 

 

16

 

 

 

24

 

 

 

11

 

Total other items

 

$

102

 

 

$

5,769

 

 

$

2,023

 

 

$

2,125

 

 

$

5,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation & amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

47

 

 

$

84

 

 

$

51

 

 

$

98

 

 

$

184

 

Completion & Production Solutions

 

 

14

 

 

 

45

 

 

 

30

 

 

 

44

 

 

 

97

 

Rig Technologies

 

 

19

 

 

 

22

 

 

 

20

 

 

 

39

 

 

 

45

 

Corporate

 

 

2

 

 

 

3

 

 

 

4

 

 

 

6

 

 

 

5

 

Total depreciation & amortization

 

$

82

 

 

$

154

 

 

$

105

 

 

$

187

 

 

$

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wellbore Technologies

 

$

42

 

 

$

134

 

 

$

103

 

 

$

145

 

 

$

251

 

Completion & Production Solutions

 

 

68

 

 

 

52

 

 

 

71

 

 

 

139

 

 

 

80

 

Rig Technologies

 

 

14

 

 

 

74

 

 

 

56

 

 

 

70

 

 

 

130

 

Eliminations and corporate costs

 

 

(40

)

 

 

(65

)

 

 

(52

)

 

 

(92

)

 

 

(126

)

Total Adjusted EBITDA

 

$

84

 

 

$

195

 

 

$

178

 

 

$

262

 

 

$

335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss attributable to Company

 

$

(93

)

 

$

(5,389

)

 

$

(2,047

)

 

$

(2,140

)

 

$

(5,466

)

Noncontrolling interests

 

 

6

 

 

 

5

 

 

 

(2

)

 

 

4

 

 

 

7

 

Benefit for income taxes

 

 

(47

)

 

 

(373

)

 

 

(156

)

 

 

(203

)

 

 

(383

)

Interest expense

 

 

22

 

 

 

25

 

 

 

22

 

 

 

44

 

 

 

50

 

Interest income

 

 

(2

)

 

 

(6

)

 

 

(3

)

 

 

(5

)

 

 

(12

)

Equity loss in unconsolidated affiliate

 

 

6

 

 

 

2

 

 

 

233

 

 

 

239

 

 

 

2

 

Other (income) expense, net

 

 

8

 

 

 

8

 

 

 

3

 

 

 

11

 

 

 

26

 

Depreciation and amortization

 

 

82

 

 

 

154

 

 

 

105

 

 

 

187

 

 

 

331

 

Other items

 

 

102

 

 

 

5,769

 

 

 

2,023

 

 

 

2,125

 

 

 

5,780

 

Total Adjusted EBITDA

 

$

84

 

 

$

195

 

 

$

178

 

 

$

262

 

 

$

335

 

 

- 7 -