Baker Hughes, a GE company Investor Book

Similar documents
GE Oil & Gas. William Blair Growth Stock Conference June 14, Imagination at work

Analyst Day Real change starts here. Doug Pferdehirt, Chief Executive Officer

Capital One Securities, Inc.

INVENTING SMARTER WAYS Annual Report

Transition PPT Template. J.P. Morgan. June 2015 V 3.0. Energy Equity Conference June 27, 2017

Investor Presentation

FMC Technologies Overview Fourth Quarter Director, Investor Relations Matt Seinsheimer

2 nd Quarter Earnings Conference Call

Introducing Subsea Connect. Neil Saunders President & CEO, Oilfield Equipment, BHGE

4 th Quarter Earnings Conference Call

Marvin J. Migura. Oceaneering International, Inc. Executive Vice President. September 30, 2014 New Orleans, LA. Safe Harbor Statement

Textron Reports Third Quarter 2014 Income from Continuing Operations of $0.57 per Share, up 62.9%; Revenues up 18.1%

DNB's 9th Annual Oil, Offshore & Shipping Conference Kristian Siem Chairman Subsea 7

GE Oil & Gas. Oil & Gas. Business Imperatives. Winning in a strong market ~60%+ $3.0. Lead in technology $1.9. Capture robust market upturn ~80%+ $0.

Investor Relations Presentation April 30, 2013

Husky Energy East Coast Update

Textron Reports Second Quarter 2014 Income from Continuing Operations of $0.51 per Share, up 27.5%; Revenues up 23.5%

Marvin J. Migura. Oceaneering International, Inc. Global Hunter Securities 100 Energy Conference June 24, 2014 Chicago, IL. Safe Harbor Statement

4 th Quarter Earnings Conference Call

Textron Reports Third Quarter 2018 Results; Narrows Full-Year EPS and Cash Guidance

Rod Larson President & CEO

KKR & Co. Inc. Goldman Sachs U.S. Financial Services Conference December 4, 2018

Presenter: John T. Gremp President and Chief Operating Officer. February 2011

M. Kevin McEvoy. Oceaneering International, Inc. Chief Executive Officer 2015 GLOBAL ENERGY AND POWER EXECUTIVE CONFERENCE JUNE 2, 2015 NEW YORK, NY

M. Kevin McEvoy. Oceaneering International, Inc. President & CEO. December 2, 2014 New York, NY. Safe Harbor Statement

Pareto Oil & Offshore Conference

Marvin J. Migura. Oceaneering International, Inc. Executive Vice President. Safe Harbor Statement

In the quarter, Textron returned $344 million to shareholders through share repurchases, compared to $186 million in the first quarter of 2017.

Investor Presentation. November 2018

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K. TEXTRON INC. (Exact name of Registrant as specified in its charter)

Confirms 2013 Financial Guidance

KONGSBERG OIL & GAS TECHNOLOGIES. Egil Haugsdal, President

Investor Presentation. April 2015

Textron Reports First Quarter 2016 Income from Continuing Operations of $0.55 per Share, up 19.6%; Reaffirms 2016 Financial Outlook

COMPREHENSIVE SOLUTIONS

Operational Intelligence to Deliver Smart Solutions. Copyright 2015 OSIsoft, LLC

Marvin J. Migura Sr. Vice President & CFO Oceaneering International, Inc.

27 August 2015 SUBSEA JOINT VENTURE WITH CHIYODA CORPORATION

HY2015. Disciplined performance management. Redefining the future for people and places 1. Attractive growth fundamentals & opportunities

Brazil Shareholder visit 2016 Re-shaping Shell, to create a world-class investment case

21 st Annual Needham Growth Conference

DNB s oil and offshore conference. Idar Eikrem, CFO

4 th Quarter Earnings Conference Call

Operational Intelligence to deliver Smart Solutions

Jefferies 2014 Global Energy Conference. Maryann Seaman Executive Vice President and Chief Financial Officer

Shell Project Delivery Best Practices Dick L. Wynberg, GM NOV Projects Integrated Gas Shell Global Solutions International B.V

Microequities 10th Microcap Conference

Sanford Bernstein Strategic Decisions Conference. May 2014

2Q 2017 Results. 11 Aug 2017 MERMAID MARITIME PUBLIC COMPANY LIMITED

Wood Group Investor Briefing Q1 2016

KKR & Co. L.P. Morgan Stanley Financials Conference June 2014

TEXTRON REPORTS FOURTH QUARTER 2018 RESULTS; ANNOUNCES 2019 FINANCIAL OUTLOOK

QUARTERLY UPDATE. Summary

Alan R. Curtis Chief Financial Officer

Pareto s Annual Oil & Offshore Conference

GE OIL & GAS ANNUAL MEETING 2016 Florence, Italy, 1-2 February

Acquisition of GEODynamics. December 13, 2017

Global provider of diversified services and products in all phases of the offshore oilfield life cycle

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K. TEXTRON INC. (Exact name of Registrant as specified in its charter)

Unique range of activities OFFSHORE ONSHORE. A world leader in project management, engineering and construction for the energy industry

Credit Suisse Energy Summit Transocean Ltd.

Mining Indaba 2010 Russell Ball Executive Vice President & CFO February 2, 2010 Cape Town, South Africa

FS INVESTMENTS & KKR FORM STRATEGIC PARTNERSHIP. Combining FSIC & CCT platforms to create stockholder value

Preferred partner. Aker Solutions. Nordic Energy Summit 2013, 21 March Leif Borge CFO

Upstream overview. Jay Johnson Executive Vice President Chevron Corporation

1 st Quarter Earnings Conference Call

Noble Corporation. Don Jacobsen Senior Vice President Industry & Government Relations Marine/Offshore Industry Conference 29 March 2012

Halliburton and Baker Hughes Creating the leading oilfield services company

2Q 2016 Results. Mermaid Maritime Plc. August 2016

Schlumberger and Smith International, Inc. to Merge. March, 2010

Conference Call Q2 2013

KKR & Co. L.P. Announces Second Quarter 2014 Results

QUARTERLY UPDATE. Summary

LONG TERM VALUE CREATION BLAKE JORGENSEN, CFO

Owens Corning Investor Day. Dave Brown, President and CEO

Second Quarter 2008 Results. July 31, 2008

SHELL S MBM PROGRESS AND PLAN

1Q 2016 Results. Mermaid Maritime Plc. May 23, 2016

Delivering Value From Category Management In A VUCA World

Mid-Atlantic Investor Meetings. February 2013

Taking a broader view

Morgan Stanley Houston Energy Summit

UK OIL & GAS SHARE FAIR 2015

4 th Quarter Earnings Conference Call

September 12,

Management Presentation. Peter Alexander Carolyn Aver December 2013

Pareto Securities 20 th Annual Oil & Offshore Conference. Dan Rabun, Chairman & CEO. 4 September 2013

Sanford Bernstein Strategic Decisions Conference. May 2013

Activision Blizzard Announces Better-Than-Expected Second Quarter 2012 Financial Results

TECHNOLOGY TO SHAPE THE FUTURE OF ENERGY

Second Quarter CY 2012 Results. August 2, 2012

KKR and FS Investments Form Strategic BDC Partnership Creates the Leading $18BN Alternative Lending Platform. December 2017

National Oilwell Varco

Assist & Assure. Embedding our Safety Agenda

Goldman Sachs Global Energy Conference. January 2014

FMC Technologies Overview Third Quarter Supervisor, Investor Relations James Davis

The Manitowoc Company, Inc.

KKR & Co. L.P. Morgan Stanley Financials Conference: June 13, 2018

3Q 2016 Results. Mermaid Maritime Plc. 14 November 2016

Safe Harbor Disclosure

Transcription:

Baker Hughes, a GE company Investor Book March 2019 www.bhge.com NYSE: BHGE investor.relations@bhge.com +1 (281) 809-9088

Disclaimer Forward-looking statements This presentation (and oral statements made regarding the subjects of this release) may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, (each a forwardlooking statement ). The words anticipate, believe, ensure, expect, if, intend, estimate, project, foresee, forecasts, predict, outlook, aim, will, could, should, potential, would, may, probable, likely, and similar expressions, and the negative thereof, are intended to identify forward-looking statements. There are many risks and uncertainties that could cause actual results to differ materially from our forward-looking statements. These forward-looking statements are also affected by the risk factors described in the Company s annual report on Form 10-K for the annual period ended December 31, 2018 and those set forth from time to time in other filings with the Securities and Exchange Commission ( SEC ). The documents are available through the Company s website at: www.investors.bhge.com or through the SEC s Electronic Data Gathering and Analysis Retrieval ( EDGAR ) system at: www.sec.gov. We undertake no obligation to publicly update or revise any forward-looking statement. The Company presents its financial results in accordance with GAAP which includes the results of Baker Hughes and GE Oil & Gas from the transaction closing date of July 3, 2017. However, management believes that using additional non-gaap measures will enhance the evaluation of the profitability of the Company and its ongoing operations. 2

BHGE we are fullstream ~$23B revenue ~66K employees >120 countries * UPSTREAM MIDSTREAM DOWNSTREAM INDUSTRIAL Drilling & Evaluation Completion & Production Subsea LNG Pipeline Storage Refining Petrochemical & Fertilizer Processing Power & Renewables Controls & Sensing DIGITAL Software, advanced analytics, controls & sensing, and asset performance management BHGE has a broad solutions portfolio & fullstream capability *2018 3

BHGE an unparalleled portfolio We deliver across the energy value chain through our 4 market-leading product companies OILFIELD SERVICES OILFIELD TURBOMACHINERY & DIGITAL $11.6B* $2.6B* $6.0B* $2.6B* EQUIPMENT PROCESS SOLUTIONS SOLUTIONS Leader in well construction & production Leading subsea production & flexibles portfolio Technology leader in LNG & upstream production Best in class sensing & measurement technology Strong global presence Focus on execution, reliability & cost Strong execution & technology pipeline Collaborative partnerships & new models Significant installed base Proven track record in the most critical projects Differentiated software offerings Leader in critical inspection technology *2018 revenue 4

Our long-term strategy is aligned with shareholder priorities MARKET-LEADING PRODUCT COMPANIES INTEGRATED SERVICE MODULES FULLSTREAM SOLUTIONS 50 Reduction in the cost of doing business Increase margin and competitiveness by reducing product and service cost 50 Improvement in productivity Create value through integrated equipment and service technologies 50 Increase in industrial yield Drive value creation through outcome-performance solutions Focus on reducing cost, integrating solutions and aligning incentives with customers 5

At BHGE we are committed to social responsibility Core elements embedded in how we operate Improving Health, Safety, and Environment People Planet Principles Empower people in a culture of inclusion and support communities to be vibrant places to live and work Stewards of the environment, inventing technologies for reduced impact and using resources wisely Grounded on sound governance, effective policies and guidelines, and transparency 153 Perfect HSE days achieved in 18 up 20% year-over-year Days without a recordable injury, vehicle accident, and serious environmental spills or releases I AM Responsible for a Perfect HSE Day Driving carbon footprint reduction Net-zero BHGE CO 2 emissions by 2050 While investing in our portfolio of advanced technologies to enable customer s reduction Leading the energy transition 6

BHGE is a differentiated investment opportunity BHGE portfolio spans the value chain Other ~10% Downstream ~5% LNG/Midstream ~25% 2018 revenue % Upstream ~60% 2016 and 2017 financials are on a combined business basis (non-gaap) Financials ($B) Differentiators 1 2 3 Orders Revenue V% $20.9 $21.8 $23.9 V% 4% 10% $22.9 $21.8 $22.9 (5)% 5% 2016 2017 2018 Adj. Op Income (non-gaap) $0.4 $0.9 109% $1.4 62% Adj. Op Income % 1.8% 3.9% 6.1% D&A n/m $1.5 n/m $1.5 (1)% Balanced portfolio Exposure across the value chain Global presence ~70% revenue outside NAM Multiple growth trajectories Leader in LNG and gas FIDs accelerating in 19 International growth; offshore recovery beginning Deliver value through-the-cycle Capture growth opportunities expand margins in OFS Long-cycle businesses recovering 7

Oilfield Services (OFS) Financials ($ in billions) Business overview Revenue $10.2 $10.4 V% V% 2% $11.6 12% ~100-year legacy, strong technology Leader in well construction ~40% North America / ~60% International revenues Strong positions in Artificial Lift and Chemicals Recent highlights 2016 2017 2018 Op Inc. $(0.8) $0.3 n/m $0.8 169% Op Inc. % (7.5)% 2.8% 6.8% Gaining share: Won large-scope integrated services for Marjan field in Q3 18 Awarded major well services contract in Saudi Arabia in Q4 18 Formed ADNOC Drilling JV for conventional & unconventional activities in Q4 18 Won largest-ever drilling contract in Qatar in Q3 18 Awarded integrated contract from Equinor in Q2 18 Awarded Kinder Morgan ESP contract in Permian Basin in Q1 18 Improving margins: Expanded operating income margins by ~400bps in 18 Executing on synergies & optimizing service cost 2016 and 2017 financials are on a combined business basis (non-gaap) 8

Re-gaining share in OFS remains a top priority OFS revenue outgrowing rig count OFS revenue indexed growth since 2Q 17 Rig count indexed growth since 2Q 17 Focused on international growth OFS international revenue indexed growth since 2Q 17 International rig count indexed growth since 2Q 17 +19% +21% +15% +6% 2Q'17 2017 2018 2Q'17 2017 2018 BHGE OFS growing faster than the rig count core product lines, key markets performing well Source: BHGE rig count 9

Oilfield Equipment (OFE) Financials ($ in billions) Orders Revenue $2.2 $2.5 $3.5 V% V% 15% $3.1 (25)% $2.7 $2.6 23% (1)% Business overview Leading subsea production systems & flexible pipes Collaborative partnerships & new models New Subsea Connect and Aptara TOTEX-Lite Subsea System Last 4-year revenue split: Subsea Drilling Systems ~15% Surface Pressure Control ~20% Subsea Production Systems & Services ~45% Recent highlights Flexible Pipe Systems ~20% 2016 2017 2018 Op Inc. $0.3 $0.0 (91)% $0.0 (100)% Op Inc. % 8.6% 1.0% 0.0% Won 34 trees for ONGC s 98/2 project in India in Q4 18 Awarded first BOP in Asia since 2014 in Q3 18 Awarded 13 trees for Chevron s Gorgon Phase 2 in Q2 18 Won 8 trees for Phase 2 of Posco Daewoo s Shwe field in Q2 18 Won FEED for BP Tortue/Ahmeyim Development in Q1 18 Commercialized composite technology for flexible risers 2016 and 2017 financials are on a combined business basis (non-gaap) 10

Turbomachinery & Process Solutions (TPS) Financials ($ in billions) Orders Revenue $5.9 $5.9 $6.7 V% V% $6.6 1% 12% $6.3 (6)% $6.0 (4)% Business overview Technology leader in LNG & upstream production Proven track record in the most challenging projects Significant installed base $13B service backlog (RPO) ~40% Equipment / ~60% After-market Services revenue in 2018 Last 4-year equipment revenue split: Refinery & Petrochemical ~15% Industrial ~5% On & Offshore Production ~40% Pipeline & Gas Processing ~10% Recent highlights LNG/Midstream ~30% 2016 2017 2018 Op Inc. $1.1 $0.7 (37%) $0.6 (7%) Op Inc. % 15.9% 10.6% 10.3% 2016 and 2017 financials are on a combined business basis (non-gaap) Awarded liquefaction trains for Golden Pass LNG in Q1 19 Won turbomachinery equipment for LNG Canada in Q4 18 Awarded Corpus Christi LNG Train 3 liquefaction system in Q2 18 Selected for major LNG project in Arctic region in Q4 18 Providing gas turbine generators for Johan Castberg & Mero FPSOs Awarded compression equipment for Sepia FPSO Won gas compression for Haradh and Hawiyah gas fields Awarded power generation equipment for Halfaya oilfield 11

Digital Solutions (DS) Financials ($ in billions) Orders Revenue $2.6 $2.9 V% V% 13% $2.6 (11)% Business overview Best in class measurement & sensing technology Differentiated software offerings Leader in critical inspection technology Last 4-year revenue split: $2.5 $2.5 (0)% $2.6 3% Measurement & Sensing ~15% Temperature, flow, pressure sensors Bently Nevada ~25% Condition monitoring & diagnostics Control Solutions ~15% Control systems & security Inspection Technologies ~20% Imaging, inspection, NDT Pipeline inspection & commissioning ~25% 2016 2017 2018 Op Inc. $0.3 $0.3 (2%) $0.4 22% Op Inc. % 12.9% 12.7% 15.0% 2016 and 2017 financials are on a combined business basis (non-gaap) Recent highlights Achieved significant operational improvements together with BP through BHGE Plant Operations Advisor Formed partnership with NVIDIA to further advance image recognition technology in the oil and gas industry Formed leading pipeline inspections business 12

2018 progress on strategic priority to increase margin rates Delivering on our priorities in 2018 Clear plans in place for 2019 and beyond OFS Operating Margin 2.8% 6.8% 1 Continue synergy execution $0.8B in 2018 $0.1B ahead of plan $1.2B in 2019 $1.0B of cost, $0.2B of revenue $1.6B in 2020 $1.2B of cost, $0.4B of revenue (7.5%) 2016 2017 2018 BHGE SG&A % of Revenue 14.3% 11.8% 2H'17 2018 2016 and 2017 financials are on a combined business basis (non-gaap) 2 3 Continue to expand OFS margins close gap to peers Optimize service delivery cost Increase asset utilization Product cost out TPS $0.2B annualized cost out Rationalizing structure Lower product and service costs from product design to manufacturing to installation 13

Preparing BHGE for a bright future we continue to invest in leading technology R&D % of revenue continuing to invest Building on a strong technology heritage 4% ~2,700 patents registered in 2018 3% $700M 2018 R&D spend 2% 1% 8,000+ engineers & scientists 10+ global technology centers 0% 2016 2017 2018 Source: company filings *Combined business basis 14

2018 continued disciplined capital allocation & progress on improving working capital processes 2018 highlights Processes improving more work to do CFOA Net Capex FCF (non-gaap) Dividends: $1.8B $0.5B (2.3% of revenue) $1.2B $0.8B 109 Days Sales Outstanding -c) 95 80 Stock Buyback: $2.5B (VWAP: $25.70/sh) Shares outstanding -a) Class A: 514.9M; Class B: 521.5M Net Debt (non-gaap) -b) $3.4B Focus remains unchanged Inventory Turns -c) ~90% FCF conversion over time CAPEX up to 5% of revenue 4.0 4.4 4.9 Return 40-50% of net income to shareholders Maintain investment grade rating currently A- / A3 2016 2017 2018 (a- Share count as of February 8, 2019 as filed in our 10-K. For most recent share count refer to our latest SEC filings. (b- Net Debt represents BHGE Debt ($6.3B) less BHGE Cash ($3.0B), both of which exclude cash held on behalf of GE ($0.7B) as well as the corresponding liability ($0.9B). (c- Based on 5pt. combined business basis average. DSOs excludes impact from monetization winddown. 15

Executive incentive compensation metrics Short-term financial metrics Long-term performance metrics Revenue Relative return on invested capital Operating Income Free cash flow Relative total shareholder return Our compensation metrics are aligned to shareholder returns 16

Summary Broad portfolio multiple growth trajectories Differentiated long- and short-cycle businesses Significant aftermarket service business Sustainable lower-than-peer group capital intensity Clear strategy to deliver value to shareholders: focused on share, margins, cash Executive compensation fully aligned ROIC, TSR BHGE is a differentiated investment opportunity 17

Appendix

Historical financials ($ in millions) Orders TY'16 1Q'17 2Q'17 3Q'17 4Q'17 TY'17 1Q'18 2Q'18 3Q'18 4Q'18 TY'18 Oilfield Services $10,242 $2,397 $2,530 $2,734 $2,765 $10,426 $2,640 $2,866 $3,011 $3,051 $11,569 Oilfield Equipment 2,218 476 797 760 515 2,548 499 1,035 553 1,041 3,129 Turbomachinery & Process Solutions 5,851 1,314 1,556 1,334 1,728 5,932 1,450 1,498 1,552 2,123 6,624 Digtal Solutions 2,588 631 674 918 694 2,916 649 637 629 668 2,583 Total BHGE Orders $20,899 $4,817 $5,557 $5,745 $5,701 $21,821 $5,238 $6,036 $5,746 $6,884 $23,904 Revenue Oilfield Services $10,181 $2,390 $2,529 $2,661 $2,781 $10,361 $2,678 $2,884 $2,993 $3,062 $11,617 Oilfield Equipment 3,541 716 681 613 650 2,661 664 617 631 729 2,641 Turbomachinery & Process Solutions 6,668 1,644 1,586 1,414 1,651 6,295 1,460 1,385 1,389 1,782 6,015 Digtal Solutions 2,526 573 620 614 717 2,524 598 662 653 691 2,604 Total BHGE Revenue $22,915 $5,324 $5,416 $5,301 $5,799 $21,841 $5,399 $5,548 $5,665 $6,264 $22,877 Segment operating income (loss) Oilfield Services $(765) $76 $26 $88 $102 $292 $141 $189 $231 $224 $785 Oilfield Equipment 305 50 17 (41) (1) 26 (6) (12) 6 12 0 Turbomachinery & Process Solutions 1,058 252 122 134 157 665 119 113 132 257 621 Digtal Solutions 325 63 62 77 118 320 73 96 106 115 390 Total BHGE segment operating income (loss) $924 $442 $227 $258 $376 $1,302 $327 $387 $475 $609 $1,796 Corporate $(515) $(158) $(107) $(88) $(92) $(446) $(98) $(98) $(98) $(110) $(405) Merger, impairment, restructuring & other $(1,876) $(244) $(264) $(363) $(395) $(1,265) $(269) $(211) $(95) $(116) $(691) Operating income (loss) (GAAP) $(1,467) $39 $(145) $(193) $(111) $(409) $(41) $78 $282 $382 $701 Adjusted operating income (Non-GAAP) $409 $283 $119 $170 $284 $856 $228 $289 $377 $498 $1,391 Depreciation & Amortization n/m $351 $344 $380 $425 $1,501 $388 $392 $353 $352 $1,486 2016 and 2017 financials are on a combined business basis (non-gaap) 19

Non-GAAP reconciliations (1/2) ($ in millions) Reconciliation of GAAP and combined business basis measures used in this presentation BHGE -a) Add: Baker Hughes Combined business basis Consolidated results TY'16 1Q'17 2Q'17 TY'17 TY'16 1Q'17 2Q'17 TY'17 TY'16 1Q'17 2Q'17 TY'17 Revenue 13,082 3,064 3,015 17,179 9,833 2,260 2,401 4,662 22,915 5,324 5,416 21,841 Operating income / (loss) (GAAP) 457 86 (66) (284) (1,924) (47) (79) (125) (1,467) 39 (145) (409) Operating income / (loss) (adjusted) 1,144 207 82 745 (735) 76 37 111 409 283 119 856 Corporate operating loss (375) (120) (70) (370) (140) (38) (38) (76) (515) (158) (107) (446) Impairment of goodwill - - - - (1,858) - - - (1,858) - - - Inventory impairment (138) (15) (4) (244) (617) - - - (755) (15) (4) (244) Restructuring, impairment & other (516) (42) (59) (412) (2,014) (90) (67) (157) (2,531) (132) (126) (569) Merger and related costs (33) (66) (85) (373) 3,301 (31) (49) (80) 3,267 (97) (134) (453) Oilfield Services Revenue 788 212 228 5,881 9,393 2,177 2,301 4,480 10,181 2,390 2,529 10,361 Operating income / (loss) (207) (57) (66) 67 (558) 133 92 225 (765) 76 26 292 Digital Solutions Revenue 2,086 491 520 2,342 440 82 100 182 2,526 573 620 2,524 Operating income / (loss) 363 84 79 357 (38) (21) (17) (37) 325 63 62 320 (a- TY 16 results include only GE Oil and Gas; TY 17 represents BHGE results Note: certain columns and rows may not add up due to the use of rounded numbers 20

Non-GAAP reconciliations (2/2) ($ in millions) Reconciliation of GAAP and Adjusted Operating Income/(Loss) TY'16 1Q'17 2Q'17 3Q'17 4Q'17 TY'17 1Q'18 2Q'18 3Q'18 4Q'18 TY'18 Operating income (loss) (GAAP) $(1,467) $39 $(145) $(193) $(111) $(409) $(41) $78 $282 $382 $701 Inventory impairment and related charges (755) (15) (4) (12) (213) (244) (61) (15) (12) (16) (105) Goodwill impairment (1,858) - - - - - - - - - - Impairment and restructuring charges (2,531) (132) (126) (191) (119) (569) (162) (146) (66) (59) (433) Merger and related costs 3,267 (97) (134) (159) (63) (453) (46) (50) (17) (41) (153) Total operating income adjustments (1,876) (244) (264) (362) (395) (1,265) (269) (211) (95) (116) (691) Adjusted operating income (Non-GAAP) $409 $283 $119 $170 $284 $856 $228 $289 $377 $498 $1,391 2016 and 2017 financials are on a combined business basis (non-gaap) Note: certain columns and rows may not add up due to the use of rounded numbers 21