HOUSTON--(BUSINESS WIRE)--NOV Inc. (NYSE: NOV) today reported third quarter 2022 revenues of $1.89 billion, an increase of 9 percent compared to the second quarter of 2022 and an increase of 41 percent compared to the third quarter of 2021. Net income for the third quarter of 2022 was $32 million, or 1.7 percent of sales, which included $63 million of Other Items (see Corporate Information for additional details). Operating profit was $55 million, or 2.9 percent of sales, and included $63 million of Other Items. Adjusted EBITDA increased sequentially to $195 million, or 10.3 percent of sales.”
“NOV’s third quarter results reflect solid execution and ongoing improvements in demand from both oil & gas and renewables markets,” stated Clay Williams, Chairman, President, and CEO. “Demand from international and offshore markets is building momentum, complementing what has already been a solid recovery in the North American land market. With international and North American revenues growing nine and ten percent, respectively, combined with strong growth from our energy transition initiatives, consolidated revenues improved nine percent sequentially. While supply chain disruptions and logistics friction remain a challenge, our team continued to improve execution to meet our customer’s needs, while working to grow profitability for our shareholders.
“After years of underinvestment, global spare production capacity is at critically low levels. However, the petroleum industry’s ability to ramp activity quickly to respond to the emerging energy shortage remains limited by, among other factors, availability of the technology and the equipment we provide. With industry capital spending still below levels sufficient to meet the world’s energy needs, despite recessionary concerns, our outlook for continued rising demand for NOV’s energy technologies is very bright.”
Wellbore Technologies
Wellbore Technologies generated revenues of $741 million in the third quarter of 2022, an increase of 11 percent from the second quarter of 2022 and an increase of 46 percent from the third quarter of 2021. Operating profit was $74 million, or 10.0 percent of sales, and included $31 million of Other Items. Adjusted EBITDA increased $23 million sequentially and $68 million from the prior year to $145 million, or 19.6 percent of sales. Accelerating growth in international markets along with continued improvements in demand from North America led to the seventh straight quarter of improved results for the segment.
Completion & Production Solutions
Completion & Production Solutions generated revenues of $681 million in the third quarter of 2022, an increase of 7 percent from the second quarter of 2022 and an increase of 42 percent from the third quarter of 2021. Operating profit was $21 million, or 3.1 percent of sales, and included $19 million in Other Items. Adjusted EBITDA increased $24 million sequentially and $61 million from the prior year to $56 million, or 8.2 percent of sales. Continued improvements in execution and healthy demand drove improved results for the segment.
New orders booked during the quarter totaled $493 million, representing a book-to-bill of 116 percent when compared to the $425 million of orders shipped from backlog. As of September 30, 2022, backlog for capital equipment orders for Completion & Production Solutions was $1.48 billion, an increase of 2 percent from the second quarter of 2022 and an increase of 34 percent from the third quarter of 2021.
Rig Technologies
Rig Technologies generated revenues of $511 million in the third quarter of 2022, an increase of 11 percent from the second quarter of 2022 and an increase of 31 percent from the third quarter of 2021. Operating profit was $22 million, or 4.3 percent of sales, and included $13 million of Other Items. Adjusted EBITDA increased $11 million sequentially and $27 million from the prior year to $52 million, or 10.2 percent of sales. Accelerating revenue conversion from renewable energy projects and demand for the segment’s aftermarket parts and services drove the improvement in results.
New capital equipment orders booked during the quarter totaled $119 million, and backlog for capital equipment orders for Rig Technologies totaled $2.78 billion as of September 30, 2022.
Corporate Information
During the third quarter, the Company recognized $63 million of Other Items associated with classifying the Company’s Russian operations as assets held for sale and the loss on sale of its Belarusian business (including the businesses’ cumulative foreign currency translation adjustments), partially offset by credits related to gains on sales of previously reserved inventory (see Reconciliation of Adjusted EBITDA to Net Income (Loss)).
Cash flow used in operations was $106 million for the quarter driven by the funding of working capital to support growth of the business.
As of September 30, 2022, the Company had total debt of $1.73 billion, with $2.00 billion available on its primary revolving credit facility, and $1.00 billion in cash and cash equivalents.
Significant Achievements
NOV successfully introduced its eVolveTM wired drill pipe optimization services to the Carbon Capture & Storage (CCS) market and booked two additional optimization projects in the Middle East. NOV's M/D Totco™ business unit began providing eVolve services supporting drilling operations on two CCS wells in the North Sea. The project aims to capture CO2 from various onshore industries, transporting it by ships, and injecting it 1,000 – 2,000 meters below the seabed for permanent storage. Well integrity and placement are critical in CCS applications to ensure minimal leakage back into the atmosphere. The enhanced knowledge of formation properties and downhole location provided by real-time broadband data transmission from NOV’s wired drill pipe system enables our customers to construct the safest and most efficient carbon storage wells. NOV was also awarded two eVolve wired drill pipe optimization projects in the Middle East, one from a major integrated oil company and another from a large national oil company. The scope of both projects includes the use of NOV's full suite of optimization and visualization services, wired drill pipe, downhole drilling tools, and real-time sensors along the drill string.
NOV introduced the Sjøhest (Norwegian for "seahorse") vessel, a novel solution to improve offshore wind turbine blade installation processes. The Sjøhest is designed to work with a large installation jack-up vessel to install the latest generation of offshore wind turbines at heights of 175 to 200 meters. The larger installation vessel is used to install the towers and nacelles, while a dedicated, smaller, Sjøhest jack-up vessel connects directly to the tower with a telescopic leader boom, similar to how a seahorse uses its unique and strong grasping tail to resist ocean currents, creating an aligned and stable platform from which a trolley horizontally transports blades along the leader, rotates the blade into a vertical position, and connects it to the rotor. Splitting tower/nacelle and blade installation optimizes installation efficiencies, reduces fuel usage, and shortens installation times by up to 30%, thereby improving the economics while achieving a lower carbon footprint. Additionally, the enhanced stability provided by the Sjøhest system increases the weather window in which blade installation can occur, resulting in significant uptime benefits and further improving the efficiencies associated with offshore wind development.
NOV commercialized its ATOMTM RTX robotics system in the offshore drilling market. During the quarter, NOV booked the sale of its first ATOM RTX system for use by a major on an ultra-deepwater rig contracted for work in Brazil. Additionally, NOV booked the sale of its second land rig system to a leading North American drilling contractor. By enabling hands-free pipe-stabbing and doping, the system presents a step change in drilling efficiencies and safety, removing people from red zone operations and optimizing rig floor performance through automation.
NOV delivered its 100th NOVOSTM process automation platform. As the industry's only reflexive drilling system, the NOVOS platform allows drillers to automate repetitive drilling activities, such as making a connection offshore and coming off and on bottom, all while maintaining specific parameters for circulation, weight-on-bit, and more. The result is greater operational consistency for any driller, regardless of individual experience level, driving improved performance time and time again.
NOV has been awarded a contract to design, supply, and commission a Cascade Pump System for a Polyhalite mine on the northeast coast of England. Polyhalite is an organic super fertilizer that will be exported to customers around the world. The Cascade Pump System is a dual-purpose design that will de-water vertical mine shafts at depths up to 1,600 meters and pump cooling water to the mine shaft boring machine. In addition to the capital equipment order, NOV was awarded a five-year service contract to supply replacement pump units, critical spares, and onsite labor support during the mine shaft sinking process.
NOV continues to lead the evolution of the drill bit market with the launch of the ION+™ 5DX™ Shaped Cutter, the latest in our fit-for-purpose drill bit technology. Built upon the ION+ cutter platform, the ION+ 5DX polycrystalline diamond compact (PDC) cutter incorporates an optimized multi-faceted geometry that improves mechanical toughness by approximately 60% vs. conventional cutters, resulting in remarkably effective performance when drilling challenging interbedded lithologies. Based on encouraging results in West Texas, the cutter technology has shown the ability to withstand high shock loads while providing high thermal stability in challenging applications. By providing better protection of the diamond table’s integrity, the ION+ 5DX cutter enables operators to achieve improvements in drilling distances, efficiencies, and, ultimately, well productivity.
NOV successfully deployed its automated VectorZIELTM rotary steerable system (RSS) into the U.S. onshore market for the first time. A large independent exploration and production (E&P) company used the VectorZIEL 800 tool to drill two 9,000-ft intermediate tangent sections with 100% tool reliability. Using the tool's automated trajectory control capability, including near-bit inclination and azimuth and closed loop steering, VectorZIEL system delivered desired well plans with significantly less manual intervention than conventional RSS systems.
NOV secured an order to provide Tuboscope's TK™-Liner and its Liner Hanger System for two geothermal wells in Hamburg, Germany. Though already established as a reliable solution for large-diameter tubulars used in geothermal applications, this will be the first TK-Liner project in Germany. TK-Ring II crossovers were custom designed to interface with the completion tools, providing cost-effective corrosion protection and thermal insulation.
NOV received its first offshore contract for the iNOVaTHERM™ portable treatment unit. Following a successful trial run in the UK, a major operator awarded NOV a three-well contract that is expected to run the entirety of 2023 for operations in the Ivar Aasen Field in the North Sea. The iNOVaTHERM treatment process for drilling waste at the wellsite advances the industry’s objectives of reducing its carbon footprint, lowering operational costs, and keeping people out of harm's way.
Third Quarter Earnings Conference Call
NOV will hold a conference call to discuss its third quarter 2022 results on October 28, 2022 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
NOV (NYSE: NOV) delivers technology-driven solutions to empower the global energy industry. For more than 150 years, NOV has pioneered innovations that enable its customers to safely produce abundant energy while minimizing environmental impact. The energy industry depends on NOV’s deep expertise and technology to continually improve oilfield operations and assist in efforts to advance the energy transition towards a more sustainable future. NOV powers the industry that powers the world.
Visit www.nov.com for more information.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures that management believes are useful tools for internal use and the investment community in evaluating NOV’s overall financial performance. These non-GAAP financial measures are broadly used to value and compare companies in the oilfield services and equipment industry. Not all companies define these measures in the same way. In addition, these non-GAAP financial measures are not a substitute for financial measures prepared in accordance with GAAP and should therefore be considered only as supplemental to such GAAP financial measures. Please see the attached schedules for reconciliations of the differences between the non-GAAP financial measures used in this press release and the most directly comparable GAAP financial measures.
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 NOV 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.
NOV INC. CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited) (In millions, except per share data) |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
||||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2022 |
|
2021 |
||||||||||
Revenue: |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
741 |
|
$ |
507 |
|
$ |
666 |
|
$ |
2,015 |
|
$ |
1,383 |
|
|||||
Completion & Production Solutions |
|
681 |
|
|
478 |
|
|
639 |
|
|
1,850 |
|
|
1,414 |
|
|||||
Rig Technologies |
|
511 |
|
|
390 |
|
|
462 |
|
|
1,414 |
|
|
1,308 |
|
|||||
Eliminations |
|
(44 |
) |
|
(34 |
) |
|
(40 |
) |
|
(115 |
) |
|
(98 |
) |
|||||
Total revenue |
|
1,889 |
|
|
1,341 |
|
|
1,727 |
|
|
5,164 |
|
|
4,007 |
|
|||||
Gross profit |
|
368 |
|
|
185 |
|
|
309 |
|
|
891 |
|
|
572 |
|
|||||
Gross profit % |
|
19.5 |
% |
|
13.8 |
% |
|
17.9 |
% |
|
17.3 |
% |
|
14.3 |
% |
|||||
|
|
|
|
|
|
|||||||||||||||
Selling, general, and administrative |
|
313 |
|
|
228 |
|
|
241 |
|
|
789 |
|
|
691 |
|
|||||
Operating profit (loss) |
|
55 |
|
|
(43 |
) |
|
68 |
|
|
102 |
|
|
(119 |
) |
|||||
Interest Expense, net |
|
(13 |
) |
|
(16 |
) |
|
(14 |
) |
|
(45 |
) |
|
(51 |
) |
|||||
Equity income (loss) in unconsolidated affiliates |
|
12 |
|
|
(2 |
) |
|
14 |
|
|
32 |
|
|
(6 |
) |
|||||
Other income (expense), net |
|
10 |
|
|
1 |
|
|
— |
|
|
8 |
|
|
(25 |
) |
|||||
Net income (loss) before income taxes |
|
64 |
|
|
(60 |
) |
|
68 |
|
|
97 |
|
|
(201 |
) |
|||||
Provision for income taxes |
|
29 |
|
|
5 |
|
|
(2 |
) |
|
41 |
|
|
1 |
|
|||||
Net income (loss) |
|
35 |
|
|
(65 |
) |
|
70 |
|
|
56 |
|
|
(202 |
) |
|||||
Net income attributable to noncontrolling interests |
|
3 |
|
|
4 |
|
|
1 |
|
|
5 |
|
|
8 |
|
|||||
Net income (loss) attributable to Company |
$ |
32 |
|
$ |
(69 |
) |
$ |
69 |
|
$ |
51 |
|
$ |
(210 |
) |
|||||
Per share data: |
|
|
|
|
|
|||||||||||||||
Basic |
$ |
0.08 |
|
$ |
(0.18 |
) |
$ |
0.18 |
|
$ |
0.13 |
|
$ |
(0.54 |
) |
|||||
Diluted |
$ |
0.08 |
|
$ |
(0.18 |
) |
$ |
0.18 |
|
$ |
0.13 |
|
$ |
(0.54 |
) |
|||||
Weighted average shares outstanding: |
|
|
|
|
|
|||||||||||||||
Basic |
|
391 |
|
|
387 |
|
|
390 |
|
|
389 |
|
|
386 |
|
|||||
Diluted |
|
393 |
|
|
387 |
|
|
393 |
|
|
393 |
|
|
386 |
|
|||||
NOV INC. CONSOLIDATED BALANCE SHEETS (In millions) |
||||||||
|
|
|
|
|
||||
|
|
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 |
|
515 |
|
|
537 |
|
||
Goodwill and intangibles, net |
|
2,006 |
|
|
2,030 |
|
||
Other assets |
|
304 |
|
|
258 |
|
||
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 |
|
||
Other liabilities |
|
318 |
|
|
292 |
|
||
Total liabilities |
|
4,831 |
|
|
4,486 |
|
||
|
|
|
||||||
Total stockholders’ equity |
|
4,930 |
|
|
5,064 |
|
||
Total liabilities and stockholders’ equity |
$ |
9,761 |
|
$ |
9,550 |
|
||
NOV INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In millions) |
||||||||||||
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2022 |
|
2022 |
|
2021 |
||||||
Cash flows from operating activities: |
|
|
||||||||||
Net income (loss) |
$ |
35 |
|
$ |
56 |
|
$ |
(202 |
) |
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|||||||||
Depreciation and amortization |
|
76 |
|
|
225 |
|
|
231 |
|
|||
Impairment and loss on assets held for sale |
|
76 |
|
|
125 |
|
|
— |
|
|||
Working capital and other operating items, net |
|
(293 |
) |
|
(739 |
) |
|
226 |
|
|||
Net cash provided (used) in operating activities |
|
(106 |
) |
|
(333 |
) |
|
255 |
|
|||
|
|
|
|
|||||||||
Cash flows from investing activities: |
|
|
|
|||||||||
Purchases of property, plant and equipment |
|
(59 |
) |
|
(148 |
) |
|
(137 |
) |
|||
Other |
|
(25 |
) |
|
(25 |
) |
|
35 |
|
|||
Net cash used in investing activities |
|
(84 |
) |
|
(173 |
) |
|
(102 |
) |
|||
|
|
|
|
|||||||||
Cash flows from financing activities: |
|
|
|
|||||||||
Borrowings against lines of credit and other debt |
|
6 |
|
|
16 |
|
|
51 |
|
|||
Payments against lines of credit and other debt |
|
— |
|
|
— |
|
|
(183 |
) |
|||
Cash dividends paid |
|
(20 |
) |
|
(59 |
) |
|
— |
|
|||
Other |
|
(6 |
) |
|
(29 |
) |
|
(40 |
) |
|||
Net cash used in financing activities |
|
(20 |
) |
|
(72 |
) |
|
(172 |
) |
|||
Effect of exchange rates on cash |
|
(10 |
) |
|
(15 |
) |
|
(5 |
) |
|||
Decrease in cash and cash equivalents |
|
(220 |
) |
|
(593 |
) |
|
(24 |
) |
|||
Cash and cash equivalents, beginning of period |
|
1,218 |
|
|
1,591 |
|
|
1,692 |
|
|||
Cash and cash equivalents, end of period |
$ |
998 |
|
$ |
998 |
|
$ |
1,668 |
|
|||
NOV INC. RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME (LOSS) (Unaudited) (In millions) |
||||||||||||||||||||
Presented below is a reconciliation of Net Income (Loss) to Adjusted EBITDA. The Company defines Adjusted EBITDA as Operating Profit excluding Depreciation, Amortization, Gains and Losses on Sales of Fixed Assets, and, when applicable, Other Items. Management believes this is important information to provide because it is used by management to evaluate the Company’s operational performance and trends between periods and manage the business. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s results of ongoing operations. Adjusted EBITDA is not intended to replace GAAP financial measures, such as Net Income. Other Items include impairment, restructure, severance, facility closure costs and inventory charges and credits. |
||||||||||||||||||||
|
|
|
||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||
|
September 30, |
|
June 30, |
|
September 30, |
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2022 |
|
2021 |
|||||||||||
Operating profit (loss): |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
74 |
|
$ |
32 |
|
$ |
81 |
|
$ |
194 |
|
$ |
24 |
|
|||||
Completion & Production Solutions |
|
21 |
|
|
(26 |
) |
|
20 |
|
|
19 |
|
|
(49 |
) |
|||||
Rig Technologies |
|
22 |
|
|
1 |
|
|
31 |
|
|
64 |
|
|
42 |
|
|||||
Eliminations and corporate costs |
|
(62 |
) |
|
(50 |
) |
|
(64 |
) |
|
(175 |
) |
|
(136 |
) |
|||||
Total operating profit (loss) |
$ |
55 |
|
$ |
(43 |
) |
$ |
68 |
|
$ |
102 |
|
$ |
(119 |
) |
|||||
|
|
|
|
|
|
|||||||||||||||
Other items, net: |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
31 |
|
$ |
7 |
|
$ |
7 |
|
$ |
61 |
|
$ |
29 |
|
|||||
Completion & Production Solutions |
|
19 |
|
|
7 |
|
|
1 |
|
|
36 |
|
|
(1 |
) |
|||||
Rig Technologies |
|
13 |
|
|
8 |
|
|
(8 |
) |
|
11 |
|
|
18 |
|
|||||
Corporate |
|
— |
|
|
2 |
|
|
14 |
|
|
14 |
|
|
2 |
|
|||||
Total other items |
$ |
63 |
|
$ |
24 |
|
$ |
14 |
|
$ |
122 |
|
$ |
48 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
(Gain)/Loss on Sales of Fixed Assets: |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
1 |
|
$ |
— |
|
$ |
(3 |
) |
$ |
— |
|
$ |
2 |
|
|||||
Completion & Production Solutions |
|
— |
|
|
(1 |
) |
|
(4 |
) |
|
(4 |
) |
|
(1 |
) |
|||||
Rig Technologies |
|
(1 |
) |
|
(2 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|||||
Eliminations and corporate costs |
|
1 |
|
|
3 |
|
|
— |
|
|
3 |
|
|
— |
|
|||||
Total (gain)/loss on sales of fixed assets |
$ |
1 |
|
$ |
— |
|
$ |
(7 |
) |
$ |
(1 |
) |
$ |
— |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Depreciation & amortization: |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
39 |
|
$ |
38 |
|
$ |
37 |
|
$ |
113 |
|
$ |
119 |
|
|||||
Completion & Production Solutions |
|
16 |
|
|
15 |
|
|
15 |
|
|
47 |
|
|
46 |
|
|||||
Rig Technologies |
|
18 |
|
|
18 |
|
|
18 |
|
|
54 |
|
|
54 |
|
|||||
Corporate |
|
3 |
|
|
4 |
|
|
5 |
|
|
11 |
|
|
12 |
|
|||||
Total depreciation & amortization |
$ |
76 |
|
$ |
75 |
|
$ |
75 |
|
$ |
225 |
|
$ |
231 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA: |
|
|
|
|
|
|||||||||||||||
Wellbore Technologies |
$ |
145 |
|
$ |
77 |
|
$ |
122 |
|
$ |
368 |
|
$ |
174 |
|
|||||
Completion & Production Solutions |
|
56 |
|
|
(5 |
) |
|
32 |
|
|
98 |
|
|
(5 |
) |
|||||
Rig Technologies |
|
52 |
|
|
25 |
|
|
41 |
|
|
129 |
|
|
113 |
|
|||||
Eliminations and corporate costs |
|
(58 |
) |
|
(41 |
) |
|
(45 |
) |
|
(147 |
) |
|
(122 |
) |
|||||
Total Adjusted EBITDA |
$ |
195 |
|
$ |
56 |
|
$ |
150 |
|
$ |
448 |
|
$ |
160 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|||||||||||||||
GAAP net income (loss) attributable to Company |
$ |
32 |
|
$ |
(69 |
) |
$ |
69 |
|
$ |
51 |
|
$ |
(210 |
) |
|||||
Noncontrolling interests |
|
3 |
|
|
4 |
|
|
1 |
|
|
5 |
|
|
8 |
|
|||||
Provision (benefit) for income taxes |
|
29 |
|
|
5 |
|
|
(2 |
) |
|
41 |
|
|
1 |
|
|||||
Interest expense |
|
19 |
|
|
19 |
|
|
19 |
|
|
57 |
|
|
58 |
|
|||||
Interest income |
|
(6 |
) |
|
(3 |
) |
|
(5 |
) |
|
(12 |
) |
|
(7 |
) |
|||||
Equity (income) loss in unconsolidated affiliate |
|
(12 |
) |
|
2 |
|
|
(14 |
) |
|
(32 |
) |
|
6 |
|
|||||
Other (income) expense, net |
|
(10 |
) |
|
(1 |
) |
|
— |
|
|
(8 |
) |
|
25 |
|
|||||
(Gain)/Loss on Sales of Fixed Assets |
|
1 |
|
|
— |
|
|
(7 |
) |
|
(1 |
) |
|
— |
|
|||||
Depreciation and amortization |
|
76 |
|
|
75 |
|
|
75 |
|
|
225 |
|
|
231 |
|
|||||
Other items, net |
|
63 |
|
|
24 |
|
|
14 |
|
|
122 |
|
|
48 |
|
|||||
Total Adjusted EBITDA |
$ |
195 |
|
$ |
56 |
|
$ |
150 |
|
$ |
448 |
|
$ |
160 |
|
|||||
