10-Q
P3M0001021860Q3false--12-31P1Y00010218602021-04-012021-06-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860us-gaap:ParentMember2022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:OffshoreDestinationMember2021-01-012021-09-3000010218602021-01-012021-09-300001021860nov:ContinentalMembernov:InternationalMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:ParentMember2021-12-310001021860us-gaap:NoncontrollingInterestMember2022-06-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310001021860nov:LandAndOffshoreMembernov:LandDestinationMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMembernov:InternationalMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:RigTechnologiesMember2022-07-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001021860nov:NovIncLongTermIncentivePlanMember2022-01-012022-09-300001021860us-gaap:CommonStockMember2020-12-310001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMember2022-01-012022-09-300001021860nov:RussiaBelarusAndUkraineMember2022-01-012022-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMembernov:InternationalMember2022-01-012022-09-300001021860us-gaap:AccruedLiabilitiesMemberus-gaap:NondesignatedMemberus-gaap:ForeignExchangeContractMember2022-09-300001021860us-gaap:RevolvingCreditFacilityMember2022-09-300001021860us-gaap:ForeignLineOfCreditMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:CompletionAndProductionSolutionsMember2021-07-012021-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMember2021-01-012021-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:LandAndOffshoreMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860nov:LandAndOffshoreMembernov:LandDestinationMember2021-01-012021-09-300001021860nov:ImpairmentRestructureSeveranceFacilityClosureCostsAndInventoryChargesMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:CommonStockMember2021-09-300001021860us-gaap:OperatingSegmentsMembernov:RigTechnologiesMember2022-01-012022-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandTwentyNineMember2021-01-012021-12-310001021860us-gaap:AdditionalPaidInCapitalMember2021-12-310001021860nov:NovIncLongTermIncentivePlanMember2021-01-012021-09-300001021860us-gaap:RetainedEarningsMember2020-12-310001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembersrt:NorthAmericaMembernov:ContinentalMember2022-01-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001021860nov:LandAndOffshoreMemberus-gaap:IntersegmentEliminationMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860nov:ImpairmentAndOtherChargesAndInventoryChargesMember2022-07-012022-09-300001021860nov:TwoThousandEighteenLongTermIncentivePlanMember2022-01-012022-09-300001021860nov:GainsOnSalesOfPreviouslyReservedInventoryAndFixedAssetsMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:RigTechnologiesMember2021-01-012021-09-300001021860nov:LandAndOffshoreMembernov:LandDestinationMember2021-07-012021-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembersrt:NorthAmericaMembernov:ContinentalMember2022-07-012022-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandFortyTwoMember2022-09-300001021860nov:RigTechnologiesMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMembernov:InternationalMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMember2021-07-012021-09-300001021860nov:CompletionAndProductionSolutionsMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:OffshoreDestinationMember2022-07-012022-09-300001021860us-gaap:CommonStockMember2021-06-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:ContinentalMembernov:InternationalMember2022-01-012022-09-300001021860us-gaap:SellingGeneralAndAdministrativeExpensesMember2022-07-012022-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:LandAndOffshoreMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-3000010218602022-10-140001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:OffshoreDestinationMembernov:RigTechnologiesMember2021-07-012021-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMember2021-07-012021-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-310001021860us-gaap:ParentMember2021-01-012021-03-310001021860us-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMembernov:RigTechnologiesMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:RetainedEarningsMember2022-07-012022-09-300001021860us-gaap:SellingGeneralAndAdministrativeExpensesMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:PrepaidExpensesAndOtherCurrentAssetsMemberus-gaap:ForeignExchangeContractMember2022-09-300001021860us-gaap:CostOfSalesMember2022-01-012022-09-300001021860us-gaap:NoncontrollingInterestMember2022-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMembernov:InternationalMember2022-01-012022-09-300001021860nov:CanadianDollarOfferedRateCDORMember2022-01-012022-09-3000010218602021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMembernov:OffshoreDestinationMember2021-01-012021-09-3000010218602021-06-3000010218602021-09-300001021860nov:LandAndOffshoreMembernov:OffshoreDestinationMember2021-07-012021-09-300001021860country:DK2022-01-012022-09-300001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2021-12-310001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMember2022-07-012022-09-300001021860srt:NorthAmericaMembernov:ContinentalMember2022-01-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:ContinentalMembernov:InternationalMember2021-01-012021-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-300001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2021-01-012021-09-300001021860us-gaap:AdditionalPaidInCapitalMember2022-04-012022-06-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:CompletionAndProductionSolutionsMember2021-01-012021-09-300001021860us-gaap:PrepaidExpensesAndOtherCurrentAssetsMemberus-gaap:NondesignatedMemberus-gaap:ForeignExchangeContractMember2022-09-300001021860nov:TwoThousandEighteenLongTermIncentivePlanMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMembernov:RigTechnologiesMember2022-07-012022-09-300001021860us-gaap:NoncontrollingInterestMember2021-06-3000010218602021-12-310001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-09-300001021860nov:ContinentalMembernov:InternationalMember2022-01-012022-09-300001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001021860us-gaap:AccumulatedTranslationAdjustmentMember2021-12-310001021860nov:PostWarrantyProductModificationMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembersrt:NorthAmericaMembernov:ContinentalMember2021-01-012021-09-300001021860srt:NorthAmericaMembernov:ContinentalMember2021-01-012021-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandFortyTwoMember2021-01-012021-12-310001021860nov:LandAndOffshoreMemberus-gaap:IntersegmentEliminationMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMembernov:RigTechnologiesMember2022-01-012022-09-300001021860nov:RestructureSeveranceAndFacilityClosureCostsMember2021-07-012021-09-300001021860us-gaap:RetainedEarningsMember2021-07-012021-09-300001021860us-gaap:RetainedEarningsMember2022-04-012022-06-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMember2022-01-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2022-06-300001021860nov:GainsOnSalesOfPreviouslyReservedInventoryAndFixedAssetsMember2021-01-012021-09-3000010218602020-12-310001021860us-gaap:ForwardContractsMember2022-09-300001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-300001021860nov:NovIncLongTermIncentivePlanMember2022-05-240001021860us-gaap:AdditionalPaidInCapitalMember2022-03-310001021860us-gaap:IntersegmentEliminationMember2022-01-012022-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMember2022-07-012022-09-300001021860us-gaap:ParentMember2020-12-3100010218602022-06-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMembernov:OffshoreDestinationMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:RigTechnologiesMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:RigTechnologiesMember2021-07-012021-09-300001021860us-gaap:IntersegmentEliminationMember2021-01-012021-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-09-300001021860nov:GainsOnSalesOfPreviouslyReservedInventoryMember2022-07-012022-09-3000010218602022-01-012022-03-310001021860us-gaap:CommonStockMember2022-03-310001021860us-gaap:DesignatedAsHedgingInstrumentMember2021-12-310001021860us-gaap:AdditionalPaidInCapitalMember2020-12-310001021860us-gaap:RevolvingCreditFacilityMember2022-01-012022-09-300001021860us-gaap:IntersegmentEliminationMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:ParentMember2022-01-012022-03-310001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:NoncontrollingInterestMember2020-12-310001021860us-gaap:CommonStockMember2021-04-012021-06-300001021860us-gaap:AccruedLiabilitiesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:ForeignExchangeContractMember2021-12-310001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-07-012022-09-300001021860us-gaap:CommonStockMember2021-01-012021-03-310001021860nov:RestructureSeveranceAndFacilityClosureCostsMember2021-01-012021-09-300001021860us-gaap:ParentMember2021-03-310001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMember2021-01-012021-09-3000010218602022-03-310001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMembernov:OffshoreDestinationMember2021-07-012021-09-300001021860nov:NovIncLongTermIncentivePlanMember2021-07-012021-09-300001021860us-gaap:NoncontrollingInterestMember2021-04-012021-06-300001021860srt:MinimumMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860us-gaap:AccruedLiabilitiesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:ForeignExchangeContractMember2022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:RigTechnologiesMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860nov:LandAndOffshoreMembernov:OffshoreDestinationMember2022-01-012022-09-300001021860nov:ContinentalMembernov:InternationalMember2022-07-012022-09-300001021860us-gaap:ParentMember2021-07-012021-09-3000010218602022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-04-012021-06-300001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandFortyTwoMember2021-12-310001021860us-gaap:IntersegmentEliminationMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMembernov:InternationalMember2021-01-012021-09-300001021860us-gaap:IntersegmentEliminationMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:AccumulatedTranslationAdjustmentMember2022-09-3000010218602021-03-310001021860us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:PrepaidExpensesAndOtherCurrentAssetsMemberus-gaap:ForeignExchangeContractMember2021-12-310001021860us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2021-12-310001021860nov:ImpairmentAndOtherChargesAndInventoryChargesMember2022-01-012022-09-300001021860us-gaap:NoncontrollingInterestMember2022-04-012022-06-3000010218602023-01-012022-09-300001021860us-gaap:ParentMember2022-06-300001021860us-gaap:DesignatedAsHedgingInstrumentMember2022-09-300001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:LandDestinationMember2022-01-012022-09-300001021860us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-09-300001021860us-gaap:ParentMember2022-03-310001021860nov:SeniorNotesDueOnDecemberOneTwoThousandFortyTwoMember2022-01-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2022-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860nov:PostWarrantyProductModificationMember2021-07-012021-09-300001021860nov:GainsOnSalesOfPreviouslyReservedInventoryMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMembernov:OffshoreDestinationMember2022-01-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001021860us-gaap:CostOfSalesMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:ContinentalMembernov:InternationalMember2021-07-012021-09-300001021860us-gaap:ParentMember2021-09-300001021860us-gaap:CommonStockMember2021-03-310001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMember2022-07-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:LandDestinationMember2022-07-012022-09-300001021860us-gaap:CommonStockMember2022-06-3000010218602021-01-012021-03-310001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-04-012021-06-3000010218602022-04-012022-06-300001021860us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310001021860us-gaap:ForwardContractsMember2021-12-310001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:OffshoreDestinationMembernov:RigTechnologiesMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMembernov:InternationalMember2021-01-012021-09-300001021860nov:SeveranceFacilityClosuresAndOtherItemsMember2021-01-012021-09-300001021860us-gaap:IntersegmentEliminationMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860nov:RigTechnologiesMember2022-07-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-06-300001021860nov:LandAndOffshoreMemberus-gaap:IntersegmentEliminationMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-3000010218602022-01-012022-09-300001021860us-gaap:FairValueInputsLevel2Memberus-gaap:UnsecuredDebtMember2022-09-300001021860nov:NovIncLongTermIncentivePlanMember2022-07-012022-09-300001021860us-gaap:RetainedEarningsMember2022-03-310001021860nov:LandAndOffshoreMembernov:OffshoreDestinationMember2022-07-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001021860nov:CompletionAndProductionSolutionsMember2022-07-012022-09-300001021860us-gaap:NoncontrollingInterestMember2021-07-012021-09-300001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-300001021860us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001021860us-gaap:RetainedEarningsMember2021-06-300001021860us-gaap:RetainedEarningsMember2021-12-310001021860nov:LandAndOffshoreMemberus-gaap:IntersegmentEliminationMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860us-gaap:RetainedEarningsMember2022-06-300001021860us-gaap:AccumulatedTranslationAdjustmentMember2022-01-012022-09-300001021860us-gaap:IntersegmentEliminationMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:OffshoreDestinationMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembersrt:NorthAmericaMembernov:ContinentalMember2022-01-012022-09-300001021860us-gaap:ForeignLineOfCreditMember2022-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMembernov:InternationalMember2021-07-012021-09-300001021860nov:LandAndOffshoreMembernov:OffshoreDestinationMember2021-01-012021-09-300001021860us-gaap:PrepaidExpensesAndOtherCurrentAssetsMemberus-gaap:NondesignatedMemberus-gaap:ForeignExchangeContractMember2021-12-310001021860nov:SeniorNotesDueOnDecemberOneTwoThousandTwentyNineMember2022-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-310001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2021-01-012021-09-300001021860us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembersrt:NorthAmericaMembernov:ContinentalMembernov:RigTechnologiesMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:ContinentalMembernov:InternationalMember2022-07-012022-09-300001021860us-gaap:RetainedEarningsMember2021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860nov:SeveranceFacilityClosuresAndOtherItemsMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:WellboreTechnologiesMembernov:LandAndOffshoreMembernov:LandDestinationMember2021-01-012021-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:ParentMember2022-07-012022-09-300001021860nov:RussiaBelarusAndUkraineMember2022-07-012022-09-300001021860nov:NovIncLongTermIncentivePlanMember2022-09-300001021860us-gaap:FairValueInputsLevel2Memberus-gaap:UnsecuredDebtMember2021-12-310001021860us-gaap:RetainedEarningsMember2021-04-012021-06-300001021860nov:TwoThousandEighteenLongTermIncentivePlanMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:OffshoreDestinationMembernov:RigTechnologiesMember2022-01-012022-09-300001021860nov:TwoThousandEighteenLongTermIncentivePlanMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMember2021-07-012021-09-300001021860nov:WellboreTechnologiesMember2022-07-012022-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandTwentyNineMember2022-01-012022-09-300001021860nov:LandAndOffshoreMembernov:LandDestinationMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembersrt:NorthAmericaMembernov:ContinentalMember2021-07-012021-09-3000010218602022-10-012022-09-300001021860srt:NorthAmericaMembernov:ContinentalMember2022-07-012022-09-300001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMember2022-07-012022-09-300001021860us-gaap:CommonStockMember2021-12-3100010218602022-07-012022-09-300001021860us-gaap:NoncontrollingInterestMember2021-09-300001021860us-gaap:ParentMember2021-04-012021-06-300001021860nov:SeveranceFacilityClosureCostsAndRestructureMember2022-01-012022-09-300001021860us-gaap:ParentMember2022-04-012022-06-300001021860us-gaap:RetainedEarningsMember2021-03-310001021860nov:WellboreTechnologiesMember2022-01-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860nov:ImpairmentRestructureSeveranceFacilityClosureCostsAndInventoryChargesMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:LandDestinationMembernov:RigTechnologiesMember2021-01-012021-09-300001021860us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-04-012022-06-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMembernov:InternationalMember2022-07-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-03-310001021860us-gaap:NoncontrollingInterestMember2021-01-012021-03-310001021860nov:ContinentalMembernov:InternationalMember2021-01-012021-09-300001021860us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001021860us-gaap:NoncontrollingInterestMember2021-12-310001021860us-gaap:NoncontrollingInterestMember2022-01-012022-03-310001021860nov:WellboreTechnologiesMemberus-gaap:OperatingSegmentsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860us-gaap:NoncontrollingInterestMember2021-03-310001021860srt:NorthAmericaMembernov:ContinentalMember2021-07-012021-09-300001021860us-gaap:IntersegmentEliminationMember2021-07-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMemberus-gaap:IntersubsegmentEliminationsMember2022-01-012022-09-300001021860us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMembernov:OffshoreDestinationMember2021-07-012021-09-300001021860us-gaap:NoncontrollingInterestMember2022-07-012022-09-300001021860nov:SeniorNotesDueOnDecemberOneTwoThousandTwentyNineMember2021-12-310001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:OffshoreDestinationMembernov:RigTechnologiesMember2022-07-012022-09-300001021860us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:OtherLiabilitiesMemberus-gaap:ForeignExchangeContractMember2022-09-300001021860nov:RussiaAndBelarusMember2022-09-300001021860us-gaap:CommonStockMember2022-09-300001021860us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-01-012022-09-300001021860us-gaap:RetainedEarningsMember2022-09-300001021860us-gaap:RetainedEarningsMember2022-01-012022-03-310001021860us-gaap:OperatingSegmentsMembernov:CompletionAndProductionSolutionsMembernov:ContinentalMemberus-gaap:IntersubsegmentEliminationsMember2021-07-012021-09-300001021860us-gaap:NoncontrollingInterestMember2022-03-310001021860us-gaap:AccruedLiabilitiesMemberus-gaap:NondesignatedMemberus-gaap:ForeignExchangeContractMember2021-12-310001021860us-gaap:RetainedEarningsMember2021-01-012021-03-310001021860us-gaap:OperatingSegmentsMembernov:LandAndOffshoreMembernov:CompletionAndProductionSolutionsMemberus-gaap:IntersubsegmentEliminationsMember2021-01-012021-09-300001021860us-gaap:OperatingSegmentsMembernov:ContinentalMembernov:RigTechnologiesMemberus-gaap:IntersubsegmentEliminationsMember2022-07-012022-09-300001021860us-gaap:OperatingSegmentsMembernov:RigTechnologiesMember2021-07-012021-09-300001021860us-gaap:ParentMember2021-06-30iso4217:EURxbrli:pureiso4217:JPYiso4217:BRLiso4217:MXNiso4217:CADnov:Segmentiso4217:KRWxbrli:sharesiso4217:ZARiso4217:SGDiso4217:RUBiso4217:GBPiso4217:DKKiso4217:USDiso4217:NOK
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
|
|
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2022
OR
|
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 1-12317
NOV INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware |
|
76-0475815 |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
7909 Parkwood Circle Drive
Houston, Texas
77036-6565
(Address of principal executive offices)
(713) 341-4802
(Registrant’s telephone number, including area code)
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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer |
☑ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
☐ |
Smaller reporting company |
☐ |
|
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. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑
As of October 14, 2022 the registrant had 392,804,959 shares of common stock, par value $0.01 per share, outstanding.
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
NOV INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except share data)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
ASSETS |
|
(Unaudited) |
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
998 |
|
|
$ |
1,591 |
|
Receivables, net |
|
|
1,623 |
|
|
|
1,321 |
|
Inventories, net |
|
|
1,755 |
|
|
|
1,331 |
|
Contract assets |
|
|
591 |
|
|
|
461 |
|
Prepaid and other current assets |
|
|
212 |
|
|
|
198 |
|
Total current assets |
|
|
5,179 |
|
|
|
4,902 |
|
Property, plant and equipment, net |
|
|
1,757 |
|
|
|
1,823 |
|
Lease right-of-use assets, operating |
|
|
345 |
|
|
|
361 |
|
Lease right-of-use assets, financing |
|
|
170 |
|
|
|
176 |
|
Goodwill |
|
|
1,505 |
|
|
|
1,527 |
|
Intangibles, net |
|
|
501 |
|
|
|
503 |
|
Investment in unconsolidated affiliates |
|
|
82 |
|
|
|
50 |
|
Other assets |
|
|
222 |
|
|
|
208 |
|
Total assets |
|
$ |
9,761 |
|
|
$ |
9,550 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
774 |
|
|
$ |
612 |
|
Accrued liabilities |
|
|
904 |
|
|
|
778 |
|
Contract liabilities |
|
|
431 |
|
|
|
392 |
|
Current portion of lease liabilities |
|
|
85 |
|
|
|
99 |
|
Current portion of long-term debt |
|
|
10 |
|
|
|
5 |
|
Accrued income taxes |
|
|
43 |
|
|
|
24 |
|
Total current liabilities |
|
|
2,247 |
|
|
|
1,910 |
|
Lease liabilities |
|
|
546 |
|
|
|
576 |
|
Long-term debt |
|
|
1,720 |
|
|
|
1,708 |
|
Deferred income taxes |
|
|
51 |
|
|
|
66 |
|
Other liabilities |
|
|
267 |
|
|
|
226 |
|
Total liabilities |
|
|
4,831 |
|
|
|
4,486 |
|
Commitments and contingencies |
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
Common stock - par value $.01; 1 billion shares authorized; 392,805,244 and 392,673,077 shares issued and outstanding at September 30, 2022 and December 31, 2021 |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
8,718 |
|
|
|
8,685 |
|
Accumulated other comprehensive loss |
|
|
(1,700 |
) |
|
|
(1,546 |
) |
Retained deficit |
|
|
(2,154 |
) |
|
|
(2,146 |
) |
Total Company stockholders' equity |
|
|
4,868 |
|
|
|
4,997 |
|
Noncontrolling interests |
|
|
62 |
|
|
|
67 |
|
Total stockholders’ equity |
|
|
4,930 |
|
|
|
5,064 |
|
Total liabilities and stockholders’ equity |
|
$ |
9,761 |
|
|
$ |
9,550 |
|
See notes to unaudited consolidated financial statements.
2
NOV INC.
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Revenue |
|
$ |
1,889 |
|
|
$ |
1,341 |
|
|
$ |
5,164 |
|
|
$ |
4,007 |
|
Cost of revenue |
|
|
1,521 |
|
|
|
1,156 |
|
|
|
4,273 |
|
|
|
3,435 |
|
Gross profit |
|
|
368 |
|
|
|
185 |
|
|
|
891 |
|
|
|
572 |
|
Selling, general and administrative |
|
|
313 |
|
|
|
228 |
|
|
|
789 |
|
|
|
691 |
|
Operating profit (loss) |
|
|
55 |
|
|
|
(43 |
) |
|
|
102 |
|
|
|
(119 |
) |
Interest and financial costs |
|
|
(19 |
) |
|
|
(19 |
) |
|
|
(57 |
) |
|
|
(58 |
) |
Interest income |
|
|
6 |
|
|
|
3 |
|
|
|
12 |
|
|
|
7 |
|
Equity income (loss) in unconsolidated affiliates |
|
|
12 |
|
|
|
(2 |
) |
|
|
32 |
|
|
|
(6 |
) |
Other income (expense), net |
|
|
10 |
|
|
|
1 |
|
|
|
8 |
|
|
|
(25 |
) |
Net income (loss) before income taxes |
|
|
64 |
|
|
|
(60 |
) |
|
|
97 |
|
|
|
(201 |
) |
Provision for income taxes |
|
|
29 |
|
|
|
5 |
|
|
|
41 |
|
|
|
1 |
|
Net income (loss) |
|
|
35 |
|
|
|
(65 |
) |
|
|
56 |
|
|
|
(202 |
) |
Net income attributable to noncontrolling interests |
|
|
3 |
|
|
|
4 |
|
|
|
5 |
|
|
|
8 |
|
Net income (loss) attributable to Company |
|
$ |
32 |
|
|
$ |
(69 |
) |
|
$ |
51 |
|
|
$ |
(210 |
) |
Net income (loss) attributable to Company per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
$ |
(0.18 |
) |
|
$ |
0.13 |
|
|
$ |
(0.54 |
) |
Diluted |
|
$ |
0.08 |
|
|
$ |
(0.18 |
) |
|
$ |
0.13 |
|
|
$ |
(0.54 |
) |
Cash dividends per share |
|
$ |
0.05 |
|
|
$ |
- |
|
|
$ |
0.15 |
|
|
$ |
- |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
391 |
|
|
|
387 |
|
|
|
389 |
|
|
|
386 |
|
Diluted |
|
|
393 |
|
|
|
387 |
|
|
|
393 |
|
|
|
386 |
|
See notes to unaudited consolidated financial statements.
3
NOV INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (UNAUDITED)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Net income (loss) |
|
$ |
35 |
|
|
$ |
(65 |
) |
|
$ |
56 |
|
|
$ |
(202 |
) |
Currency translation adjustments |
|
|
(26 |
) |
|
|
(42 |
) |
|
|
(88 |
) |
|
|
(24 |
) |
Changes in derivative financial instruments, net of tax |
|
|
(13 |
) |
|
|
(6 |
) |
|
|
(34 |
) |
|
|
(12 |
) |
Changes in defined benefit plans, net of tax |
|
|
(32 |
) |
|
|
— |
|
|
|
(32 |
) |
|
|
— |
|
Comprehensive loss |
|
|
(36 |
) |
|
|
(113 |
) |
|
|
(98 |
) |
|
|
(238 |
) |
Comprehensive income attributable to noncontrolling interest |
|
|
3 |
|
|
|
4 |
|
|
|
5 |
|
|
|
8 |
|
Comprehensive loss attributable to Company |
|
$ |
(39 |
) |
|
$ |
(117 |
) |
|
$ |
(103 |
) |
|
$ |
(246 |
) |
See notes to unaudited consolidated financial statements.
4
NOV INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2022 |
|
|
2021 |
|
Cash flows from operating activities: |
|
|
|
Net income (loss) |
|
$ |
56 |
|
|
$ |
(202 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
225 |
|
|
|
231 |
|
Provision for inventory losses |
|
|
(9 |
) |
|
|
25 |
|
Deferred income taxes |
|
|
(13 |
) |
|
|
2 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
7 |
|
Equity (income) loss in unconsolidated affiliates |
|
|
(32 |
) |
|
|
6 |
|
Stock-based compensation |
|
|
50 |
|
|
|
59 |
|
Impairment and loss on assets held for sale |
|
|
125 |
|
|
|
— |
|
Other, net |
|
|
43 |
|
|
|
12 |
|
Change in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
Receivables |
|
|
(319 |
) |
|
|
(21 |
) |
Inventories |
|
|
(430 |
) |
|
|
58 |
|
Contract assets |
|
|
(127 |
) |
|
|
145 |
|
Prepaid and other current assets |
|
|
(19 |
) |
|
|
25 |
|
Accounts payable |
|
|
156 |
|
|
|
30 |
|
Accrued liabilities |
|
|
18 |
|
|
|
(89 |
) |
Contract liabilities |
|
|
39 |
|
|
|
71 |
|
Income taxes payable |
|
|
19 |
|
|
|
(30 |
) |
Other assets/liabilities, net |
|
|
(115 |
) |
|
|
(74 |
) |
Net cash provided by (used in) operating activities |
|
$ |
(333 |
) |
|
|
255 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(148 |
) |
|
|
(137 |
) |
Other |
|
|
(25 |
) |
|
|
35 |
|
Net cash used in investing activities |
|
$ |
(173 |
) |
|
$ |
(102 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
Borrowings against lines of credit and other debt |
|
|
16 |
|
|
|
51 |
|
Payments against lines of credit and other debt |
|
|
— |
|
|
|
(183 |
) |
Cash dividends paid |
|
|
(59 |
) |
|
|
— |
|
Financing leases |
|
|
(18 |
) |
|
|
(20 |
) |
Other |
|
|
(11 |
) |
|
|
(20 |
) |
Net cash used in financing activities |
|
|
(72 |
) |
|
|
(172 |
) |
Effect of exchange rates on cash |
|
|
(15 |
) |
|
|
(5 |
) |
Decrease in cash and cash equivalents |
|
|
(593 |
) |
|
|
(24 |
) |
Cash and cash equivalents, beginning of period |
|
|
1,591 |
|
|
|
1,692 |
|
Cash and cash equivalents, end of period |
|
$ |
998 |
|
|
$ |
1,668 |
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
Cash payments (refunds) during the period for: |
|
|
|
|
|
|
Interest |
|
$ |
39 |
|
|
$ |
42 |
|
Income taxes |
|
$ |
91 |
|
|
$ |
(87 |
) |
See notes to unaudited consolidated financial statements.
5
NOV INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding |
|
|
Common Stock |
|
|
Additional Paid in Capital |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Retained Earnings (Deficit) |
|
|
Total Company Stockholders' Equity |
|
|
Noncontrolling Interests |
|
|
Total Stockholders' Equity |
|
Balance at December 31, 2021 |
|
|
393 |
|
|
$ |
4 |
|
|
$ |
8,685 |
|
|
$ |
(1,546 |
) |
|
$ |
(2,146 |
) |
|
$ |
4,997 |
|
|
$ |
67 |
|
|
$ |
5,064 |
|
Net income (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(50 |
) |
|
|
(50 |
) |
|
|
1 |
|
|
|
(49 |
) |
Other comprehensive income, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
14 |
|
Cash dividends, $0.05 per common share |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(20 |
) |
|
|
(20 |
) |
|
|
— |
|
|
|
(20 |
) |
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
Withholding taxes |
|
|
— |
|
|
|
— |
|
|
|
(12 |
) |
|
|
— |
|
|
|
— |
|
|
|
(12 |
) |
|
|
— |
|
|
|
(12 |
) |
Other |
|
|
— |
|
|
|
|