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 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 |
|
|
|
|
|
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 |
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 -
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 -
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 -
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 -
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 -