Pacific Ethanol, Inc. (Nasdaq: PEIX) June 2016

Similar documents
Pacific Ethanol, Inc.

Pacific Ethanol, Inc. (NASDAQ: PEIX) INVESTOR PRESENTATION DECEMBER 2017

Green Plains Inc. and Green Plains Partners LP 29th Annual ROTH Conference March 14, 2017

Green Plains Partners LP 2016 MLPA Investor Conference June 2, 2016

REX: NYSE

ACE 427 Spring Lecture 7. by Professor Scott H. Irwin

Green Plains Partners LP 38 th Annual Raymond James Institutional Investors Conference March 8, 2017

World. Nation. Fueling a. Feeding the THE ROLE OF THE U.S. ETHANOL INDUSTRY IN FOOD AND FEED PRODUCTION.

THE ROLE OF THE U.S. ETHANOL INDUSTRY IN FOOD AND FEED PRODUCTION

Fundamental Shifts Impacting U.S. Agriculture

Resolution of Recent Distillers Grains Marketing and Logistics Issues. DGTC Symposium May 16 th, 2013

PRX Grain Market Overview

Understanding the 2011 Planting Outlook, Ethanol, and Food Pricing. March 31, 2011

2012 Farm Outlook. Highlights

Corn Ethanol Process and Production Economics

Another Bull Market Consolidation or. for the

VeriFone Files Restated Reports

Ethanol s Growth Path: Output and Export Uncertainties Both Rising

SEACOR SMIT ANNOUNCES FOURTH QUARTER RESULTS

DAIRY SITUATION AND OUTLOOK. Christopher A. Wolf Agricultural, Food and Resource Economics Michigan State University October 29, 2014

Investment Community Conference Call. First Quarter, 2017 Earnings May 4, 2017

Investor Presentation

ECONOMIC IMPACTS ON THE FARM COMMUNITY OF COOPERATIVE OWNERSHIP OF ETHANOL PRODUCTION

2018/19 Crop Market Outlook & Strategies

Agricultural Outlook Forum Presented: March 1-2, 2007 U.S. Department of Agriculture

FACTORS CREATING RISK IN U.S. GRAIN MARKETS

Expanding Ethanol Industry: Implications for MI Livestock

Expanding Ethanol Industry & Outlook

Global Beef & Energy Outlook. Gregg Doud Chief Economist National Cattlemen s Beef Association

Delek US Holdings, Inc. Howard Weil Energy Conference March 2014

Summer Fuels Outlook. Gasoline and diesel. April 2018

Seoul, Korea May, 2017

Nathan Kauffman Economist Federal Reserve Bank of Kansas City Omaha Branch August 21, 2013

Grains Outlook for 2014 SAEA Crops Outlook Organized Symposium Dallas, TX February 4, 2014

BlueLinx Second Quarter 2018 Earnings Webcast

NASEO WINTER ENERGY OUTLOOK

PerkinElmer Announces Financial Results for the First Quarter 2008

The Aemetis Biorefinery Upgrading Biofuels Plants to Produce Cellulosic Advanced Fuels (NASDAQ: AMTX)

February Crop Market Update Department of Economic Analysis

CONTRIBUTION OF THE ETHANOL INDUSTRY TO THE ECONOMY OF THE UNITED STATES

Situation and Outlook of the Canadian Livestock Industry

Net income of $7.2 million, or $0.04 per share, compared to net loss of $43.2 million, or

Third Quarter Fiscal 2013 Performance June 29, Financial results and company highlights Fourth quarter and fiscal year 2013 outlook

Market Outlook. David Reinbott.

Terra Industries Inc.

ACE ANNUAL CONFERENCE. Jim Galvin CEO & Director Lakeview Energy LLC

IowaBeefCenter.org Situation and Outlook Cattle Market 2008 and Beyond

COMPARING RESIDUAL PRODUCTION FROM TWO ALCOHOL FUEL PROCESSES: AN ECONOMIC EVALUATION. Stephen L. Ott

Nathan Kauffman Economist Federal Reserve Bank of Kansas City Omaha Branch June 6, 2013

IBM REPORTS 2011 SECOND-QUARTER RESULTS

Delmarva Feed Grain Overview and Forecast

Cheap Ethanol Threatens Refiners' Gasoline Share E15 waiver will increase blend levels.

USDA Agricultural Outlook

Feed Grain Outlook June 2, 2014 Volume 23, Number 33

Crop Outlook: Now What?!

Click to edit Master title style

Situation Analysis. Kathleen R. Brooks, Ph.D. Extension Livestock Economics Specialist

Key Highlights. Combining Darling with Griffin creates America s largest independent renderer and recycler serving the nation s food industry

Crop Input Fundamentals Report. December 2018

THE PARADOX OF RISING U.S. ETHANOL EXPORTS: INCREASED MARKET OPPORTUNITIES AT THE EXPENSE OF ENHANCED NATIONAL ENERGY SECURITY?

SOYBEANS: AN EARLY WEATHER MARKET

Hog and Pork Situation and Outlook

Ethanol (EtOH) & Other Renewables IAEE Houston Chapter June 14, Chuck Hoffheiser

Magnitude and Variability in Emissions Savings in the Corn-Ethanol Life Cycle from Feeding Co-Products to Livestock

2018/19 Soybean Market Outlook & Strategies

NEWS RELEASE Trading Symbol: TSX: SVM

Biofuel Production Adaptability and Responding to Market & Policy Demands

SILVERCORP REPORTS Q3 FISCAL 2016 FINANCIAL AND OPERATING RESULTS AND FISCAL 2017 GUIDANCE ISSUED

Recalibration of the Phosphate Market

Extreme Networks FQ2 18 Financial Results

PBF Logistics LP (NYSE: PBFX)

Brightcove Inc. Investor Presentation. May 2017

Mylan. Raymond James 40 th Annual Institutional Investors Conference March 05, 2019

Fastenal Company Reports 2010 Second Quarter Earnings

Proceedings, The Range Beef Cow Symposium XX December 11, 12 and 13, 2007 Fort Collins, Colorado

Forward Guidance. Priceline.com issued the following guidance for the 2nd half of 2004:

Food and Feed vs Fuel: Renewable Fuels Perspective

Ethanol Trade Development as Part of APEC s Renewable Strategy. Brian D. Healy Manager of Ethanol Export Market Development

Mont Belvieu NGL Infrastructure

4 th Quarter Fiscal 2017 Results Conference Call August 30, 2017

Second Generation Biofuels: Economic and Policy Issues

Feed Grain Outlook June 27, 2016 Volume 25, Number 37

Crop Market Outlook: Where do we go from here?

Corn and Soybean Market Update, August 9, 2017

FAPRI Ethanol Briefing Materials for Congressman Peterson

Energy Aerospace & Defense Industrial. First Quarter Investor Review

U.S. Ethanol Policy Possibilities for the Future

2017/18 Crop Market Outlook & Strategies

POCKET GUIDE TO ETHANOL 2017

The U.S. Over-Supply of Oil is Ending

Key Findings. Background and Introduction

Parker Drilling Reports 2009 Third Quarter Earnings of $0.06 Per Share; Adjusted EPS of $0.04, Excluding Non- Routine Items

Cattle Market Situation and Outlook

Investor Presentation. November 5, 2018

Commodity Outlook 2019: Corn and Soybeans Struggle to Find Strength

Corn Wet Mill Improvement and Corn Dry Mill Improvement Pathways Summary Description

3 rd Quarter CMC Business Model. Current Market Conditions & Outlook. Current Market Conditions & Outlook

POCKET GUIDE 2016 ETHANOL INDUSTRY OUTLOOK

SILVERCORP REPORTS SILVER PRODUCTION OF 5.0 MILLION OUNCES, CASH FLOWS FROM OPERATIONS OF $31.9 MILLION, OR $0

Market Situation and Outlook 2013/14 Wheat & Maize

Transcription:

Pacific Ethanol, Inc. (Nasdaq: PEIX) June 2016

Cautionary Statements Statements and information contained in this communication that refer to or include the Pacific Ethanol s estimated or anticipated future results or other non-historical expressions of fact are forward-looking statements that reflect Pacific Ethanol s current perspective of existing trends and information as of the date of the communication. Forward looking statements generally will be accompanied by words such as anticipate, believe, plan, could, should, estimate, expect, forecast, outlook, guidance, intend, may, might, will, possible, potential, predict, project, or other similar words, phrases or expressions. Such forward-looking statements include, but are not limited to, market conditions, including the supply of and demand for ethanol and co-products, as well as margins, seasonal margin patterns, commodity prices and export conditions; statements about the benefits of our production assets across two distinct markets in the Midwest and Western United States, including future financial and operating results, synergies, improved margins, cost savings and strategic advantages that may result from these diverse markets; the timing and effects of the installation of new technologies; the ability of Pacific Ethanol to timely and successfully execute on, and the effects of, its initiatives to improve plant efficiencies and increase yields, reduce production costs, lower the carbon intensity of ethanol produced, and produce cellulosic biofuel; expected selling, general and administrative expense amounts; the effects of Low-Carbon Fuel Standards in California and Oregon, and the premiums Pacific Ethanol may generate for its ethanol as a result of those programs; and Pacific Ethanol s other plans, objectives, expectations and intentions. It is important to note that Pacific Ethanol s plans, objectives, expectations and intentions are not predictions of actual performance. Actual results may differ materially from Pacific Ethanol s current expectations depending upon a number of factors affecting Pacific Ethanol. These factors include, among others, adverse economic and market conditions, including for ethanol and its co-products; fluctuations in the prices of oil and gasoline; raw material costs, including ethanol production input costs; changes in governmental regulations and policies; insufficient capital resources; the inability to successfully execute on plant improvement initiatives or install new technologies, or both. These factors also include, among others, the inherent uncertainty associated with financial and other projections; the inability to recognize the anticipated synergies and benefits of the Aventine acquisition, including the benefits of production assets across two distinct markets in the Midwest and Western United States; the anticipated size of the markets and continued demand for Pacific Ethanol s products; the impact of competitive products and pricing; the risks and uncertainties normally incident to the ethanol production and marketing industries; changes in generally accepted accounting principles; successful compliance with governmental regulations applicable to Pacific Ethanol s facilities, products and/or businesses; changes in the laws and regulations; changes in tax laws or interpretations that could increase Pacific Ethanol s consolidated tax liabilities; the loss of key senior management or staff; and other events, factors and risks previously and from time to time disclosed in Pacific Ethanol s filings with the Securities and Exchange Commission including, specifically, those factors set forth in the Risk Factors section contained in the Company s Form 10-Q filed with the Securities and Exchange Commission on May 9, 2016. 2

Pacific Ethanol, Inc. Mission: To be the leading producer and marketer of low-carbon renewable fuels Feedstock procurement Ethanol & coproduct production Marketing, transportation & logistics Distribution & customer services o 8 strategically located bio-refineries located in the U.S. o Production capacity of 515M gallons/yr. and over 800 M gallons/yr. of marketing volume o Co-product production capacity of over 1.5M tons/yr. (dry matter basis) o Positioned to access 48 states and export markets with ethanol production and marketing History: Founded in 2003, public in 2005 as the first pure-play ethanol company Stock Profile at 3/11/16: Nasdaq: PEIX Trading at $5.46 Market cap of $227.1M 3

Reasons to Invest Continued long-term demand for ethanol o Octane, carbon and cost benefits of ethanol driving market growth o Regulations support long-term increasing demand for renewable fuels Leveraging strong operating platform to drive growth o Strategically located biorefineries serve multiple markets o Unique diversity of geography, technology, feedstocks, logistics and products o Implementing plant improvements to increase efficiencies & yields o Organic growth and acquisitions to increase market share Strong financial foundation o Q1 16 net sales were $342.4M and Adjusted EBITDA was $1.6M o Repaid remaining $17M of term debt secured by western plants; Western plants are now completely debt free 4

Fundamentals Support Continued Demand Historically priced at a discount to gasoline, ethanol has been the lowest cost liquid transportation fuel commercially available in the world Lower oil prices driving new gasoline and ethanol demand Corn vs. Crude U.S. Motor Gasoline Demand based on 4-Wk Average 900.00 120.00 10.0 800.00 700.00 100.00 9.5 600.00 500.00 400.00 300.00 80.00 60.00 40.00 Millions BBls per Day 9.0 8.5 8.0 200.00 100.00 20.00 7.5 0.00 0.00 Jan-11 Oct-11 Jul-12 Apr-13 Jan-14 Oct-14 Jul-15 Apr-16 CBOT Corn cts/bu NYMEX WTI $/bbl 7.0 2-Jan 2-Feb 2-Mar 2-Apr 2-May 2-Jun 2-Jul 2-Aug 2-Sep 2-Oct 2-Nov 2-Dec 5-Year Range 2014 2015 2016 Source: NYMEX, CBOT, EIA 5

Lowest Cost Source of Octane Ethanol vs. Alkylate Slate of crude oil supply and higher demand for premium fuel create octane shortage Auto companies calling for higher octane fuels to power next generation of increasingly efficient engines 4.50 4.00 3.50 3.00 2.50 2.00 1.50 1.00 0.50 0.00 Higher blends of ethanol necessary to meet future octane needs Gulf Coast Ethanol Full Day Last Prompt($/gal) Gulf Coast Waterborne Alkylate Full Day Last Prompt($/gal) Octane Value Gulf Coast RBOB Unleaded Regular Full Day Last Prompt($/gal) Opens up new export opportunities as world markets are increasingly octane short 2.50 2.00 ((93 Premium - 87 Regular)/6)* (113-87) 1.50 1.00 0.50 0.00 Source: OPIS 6

Exports Create Growing Opportunity o In the first quarter of 2016, the U.S. exported approximately 250 million gallons of ethanol, an increase of 5% over the same period in 2015 o Global demand is growing 2-3% annually as global markets incorporate environmental and performance benefits o Approximately 30 countries have renewable fuel standards or targets Source: EIA, Department of Commerce 7

Top Markets for U.S. Ethanol in 2015 Canada 249 (30%) Netherlands 34 (4%) Mexico 34 (4%) Tunisia 26 (3%) Oman 33 (4%) India 47 (6%) China 71 (8%) S. Korea 60 (7%) Philippines 72 (9%) Brazil 116 (14%) Rest of world 12% Source: EIA 8

Renewable Fuel Standard o Breaching the blend wall o Only Federal fuels policy to reduce greenhouse gas (GHG) emissions o Need regulatory certainty to secure development of cellulosic ethanol projects 40.0 35.0 30.0 RFS- Conventional Biofuel RFS - Advanced Biofuel Installed Capacity Industry Production Total Demand Incl. Net Export blend ratio @ 10% blend ratio @ 15% Domestic Ethanol Demand 25.0 20.0 15.0 10.0 5.0-2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Source: Renewable Fuels Association. 9

Low-Carbon Fuel Standards CA LCFS requires refiners to reduce carbon intensity (CI) by 10% between 2011 and 2020 The California Air Resources Board (CARB) re-adopted the LCFS with the revised program effective Jan. 2016 Oregon LCFS Initiated Jan. 2016 for a 10% reduction in carbon intensity by 2025 RFS is successful carbon policy at the national level 12% 10% 8% 6% 4% 2% 1% 2.0% California LCFS Program 3.5% 5.0% 7.5% 10.0% 0% 2015 2016 2017 2018 2019 2020 onwards California Ethanol Premium (CI 80.7) $/gal 0.120 Pacific Ethanol currently receives a $0.10 per gallon premium over standard Midwest ethanol on each CA production gallon sold into the CA market 0.100 0.080 0.060 0.040 0.020 - Source: OPIS Aug-12 Oct-12 Dec-12 Feb-13 Apr-13 Jun-13 Aug-13 Oct-13 Dec-13 Feb-14 Apr-14 Jun-14 Aug-14 Oct-14 Dec-14 Feb-15 Apr-15 Jun-15 Aug-15 Oct-15 Dec-15 Feb-16 Apr-16 10

Ethanol Inventory & Spot Margin 24.0 2.50 22.0 2.00 20.0 MM Bbls 18.0 16.0 1.50 1.00 $/gal 14.0 12.0 0.50 10.0 - Ethanol Ending Inventory - mmbbls 20D Ethanol Demand - mmbbls Crush Margin $/gal Historical crush margin is calculated using formula: OPIS Chicago (CBOT Corn)/2.8*(1-co product return)-0.2* NYMEX NG Source: NYMEX, CBOT, EIA 11

Serving Multiple Markets Boardman, OR 40mmgy Dry Mill Stockton, CA 60mmgy Dry Mill Madera, CA 40mmgy Dry Mill Burley, ID 60mmgy Dry Mill Aurora, NE 110mmgy Dry Mill Aurora, NE 45mmgy Dry Mill Pekin, IL 100mmgy Wet Mill Pekin, IL 60mmgy Dry Mill Pacific Ethanol owns 8 biorefineries with a combined production capacity of 515M gallons per year of fuel grade ethanol Through its subsidiary, Kinergy, Pacific Ethanol markets and trades ethanol with a combined marketing volume of over 800M gallons per year HQ Pacific Ethanol Plants Marketing Partner Plants Terminals 12

Western Biorefineries Strategically located in the feed and fuel markets they serve Stockton, CA Date of Operation: September 2008 Annual Capacity: 60.0 mmgy Technology: Dry mill, WDG, corn oil, terminal Burley, ID Date of Operation: April 2008 Annual Capacity: 60.0 mmgy Technology: Dry mill, WDG, corn oil Madera, CA Date of Operation: October 2006 Annual Capacity: 40.0 mmgy Technology: Dry mill, WDG, corn oil, grain mill Boardman, OR Date of Operation: August 2007 Annual Capacity: 40.0 mmgy Technology: Dry mill, WDG, corn oil, CO2 13

Midwest Biorefineries Located near feedstock sources and directly linked to strong markets for ethanol and co-products Aurora, NE Date of Operation: 2012 Annual Capacity: 110.0 mmgy Technology: Dry mill, DDG/WDG, corn oil Pekin, IL Wet Mill / Yeast Date of Operation: 1981 / 1999 Annual Capacity: 100.0 mmgy / 55 mlbs/yr Technology: Wet mill, corn gluten feed, germ & meal, CO2, yeast Yeast plant Aurora, NE Date of Operation: 1995 Annual Capacity: 45.0 mmgy Technology: Dry mill, DDG/WDG, corn oil Pekin, IL Dry Mill Date of Operation: 2007 Annual Capacity: 60.0 mmgy Technology: Dry mill, DDG, corn oil 14

Dry Mill Co-Product Platform Distillers Grains with Solubles(DGS) & Wet Distillers Grains (WDG) Production of over 1M tons per year (tpy) (dry matter) of DDG& WDG Pacific Ethanol plants are strategically located near dairies and feedlots and able to sell WDG directly to those users in the heart of the livestock industries of California, Oregon, Idaho and Nebraska Distillers Corn Oil Production of over 85M pounds of corn oil All Pacific Ethanol facilities produce corn oil, which is sold into feed markets as well as feedstock markets for biodiesel production CO 2 Production over 100K tons annually Pacific Ethanol sells raw CO 2, another co-product of ethanol production, for processing into liquid CO 2 and dry ice 15

Wet Mill Co-Product Platform Corn Gluten Meal & Corn Gluten Feed Production of 265k tpyof corn gluten feed and corn gluten meal annually Corn gluten meal is used primarily as a protein source and corn gluten feed is used as fiber, starch and steep water source in poultry, livestock rations, fish and pet foods Corn Condensed Distillers Solubles (CCDS) CCDS is a palatable, free-flowing, energy and protein source for cattle and fits into a large number of feeding programs Corn Germ Production of 70K tons of corn germ annually Through the wet milling process Aventine separates off the germ of the corn kernel and sends it to third parties for further processing into corn oil and corn germ meal. Yeast Production of over 50M pounds annually When extracted from the starch stream in the wet mill, yeast is processed, dried, bagged and sold for animal, pet and human food applications and is AIB food grade and also Kosher certified 16

Plant Investment Initiatives Maintaining a disciplined approach to plant investments by focusing on projects that present the highest potential value to the company. Installing industrial Initiated trials of Enogen Began producing Installing cogeneration scale membrane system (hybrid) corn at cellulosic ethanol at technology at at Madera plant Madera plant Stockton plant Stockton plant Lower operating costs Reduce energy demand Increase yields Low-cost operating platform 17

Experts in Distribution & Customer Management Pacific Ethanol Marketing Through its subsidiary, Kinergy, Pacific Ethanol markets and trades ethanol with a combined production and marketing of over 800 mgy Marketing agreements with two other California ethanol producers Extensive trading relationships with Midwest ethanol producers and marketers Provides ethanol supply logistical services and inventory management Customers include both major and unbranded oil companies that distribute transportation fuel to retail customers Opportunities Growing market share in an expanding market Favorable ethanol blend economics Low-carbon fuel standards support demand Differentiated marketing & distribution capabilities 382.3M third party gallons sold in 2015 18

Consolidated Statement of Operations (Figures below in thousands, except per share amounts) 3 Mos. 3/31/16 3 Mos. 3/31/15 Net sales $ 342,373 $ 206,176 Gross profit (loss) 1,069 (987) SG&A 8,317 4,905 Operating loss (7,248) (5,892) Fair value adjustments and warrant inducements 39 (173) Interestexpense, net (6,233) (1,015) Other income (expense), net 216 (129) Benefit for income taxes -- 2,700 Consolidated net loss (13,226) (4,509) Net loss to common stockholders $ (13,541) $ (4,692) Net loss per share, diluted $ (0.32) $ (0.19) Adjusted net loss $ (13,580) $ (4,519) Adjusted EBITDA (1) $ 1,619 $ (2,694) (1) Reconciling tables for Adjusted Net Loss and Adjusted EBITDA are available on slides 25 and 26 of the presentation, respectively. 19

Balance Sheet Highlights (Figures below in thousands) At: March 31, 2016 December 31, 2015 Cash & cash equivalents $ 19,207 $ 52,712 Current assets $ 170,233 $ 197,942 Total assets $ 643,199 $ 674,680 Current liabilities $ 57,556 $ 72,909 Total liabilities $ 284,615 $ 303,136 Retired $17M in debt o During the first quarter of 2016, Pacific Ethanol repaid the remaining $17.0M of term debt secured by its Western plants o The final payment was made in cash at par, with the lender waving the prepayment penalty Stockholders equity $ 358,584 $ 371,544 Total liabilities & stockholders equity $ 643,199 $ 674,680 20

Strategy for Growth Leverage diverse assets Execute plant improvements Strengthen balance sheet Improve carbon score Leverage state-of-theart, strategically located production facilities and extensive marketing reach to serve customers worldwide Focus on near-term returns with initiatives that increase yields, expand capacity and diversify revenue and product mix Minimize cost of capital, efficiently manage cash and optimize liquidity position Implement technologies and production practices that lower carbon intensity monetized through low carbon fuel policies 21

THANK HANKYOU 22

APPENDIX 23

Use of Non-GAAP Measures Management believes that certain financial measures not in accordance with generally accepted accounting principles (GAAP) are useful measures of operations. The company defines Adjusted Net Income (Loss) as unaudited net income (loss) available to common stockholders before fair valueadjustments. The company defines Adjusted EBITDA as unaudited net income (loss) attributed to Pacific Ethanol before interest, provision (benefit) for income taxes, fair value adjustments, and depreciation and amortization. Tables are provided at the end of this presentation that provide a reconciliation of Adjusted Net Income (Loss) and Adjusted EBITDA to their most directly comparable GAAP measures. Management provides these non-gaap measures so that investors will have the same financial informationthat management uses, which may assist investors in properly assessing the company s performance on a period-over-period basis. Adjusted Net Income (Loss) and Adjusted EBITDA are not measures of financial performance under GAAP, and should not be considered alternatives to net income (loss) or any other measure of performance undergaap, or to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity. Adjusted Net Income (Loss) and Adjusted EBITDA have limitations as analytical tools and you should not consider these measures in isolation or as a substitute for analysis of the company s results as reported under GAAP. 24

Adjusted Net Loss Reconciliation (Figures below in thousands, except per share data) 3 Mos. 3/31/16 3 Mos. 3/31/15 Net loss available to common stockholders $ (13,541) $ (4,692) Adjustments: Fair value adjustments (39) 173 Adjusted net loss $ (13,580) $ (4,519) 25

Adjusted EBITDA Reconciliation (Figures below in thousands) Net loss attributed to Pacific Ethanol 3 Mos. 3 Mos. 3/31/16 3/31/15 $ (13,226) $ (4,380) Adjustments: Interest expense* 6,233 921 Benefit for income taxes* Fair value adjustments Depreciation and amortization expense* * Adjusted for non-controlling interests Total adjustments -- (2,700) (39) 173 8,651 3,292 14,845 1,686 Adjusted EBITDA $ 1,619 $ (2,694) * Adjusted for noncontrolling interests.. 26