Oceaneering Reports First Quarter 2022 Results
Oceaneering International reported a net loss of $19.2 million, or $(0.19) per share, on revenue of $446 million for Q1 2022. Adjusted net loss was $6.4 million, influenced by foreign exchange gains and tax adjustments. Compared to Q4 2021, revenue slightly decreased from $467 million, and gross margin dropped to $45.5 million. The company confirmed its 2022 EBITDA guidance of $225 million to $275 million, projecting improved operating results and free cash flow between $75 million to $125 million. Oceaneering also established a new $215 million credit facility to enhance financial flexibility.
- Full-year 2022 EBITDA guidance maintained at $225 million to $275 million.
- Projected free cash flow generation of $75 million to $125 million for 2022.
- Increased backlog in manufactured products to $334 million.
- New $215 million credit facility enhances financial flexibility.
- Net loss of $19.2 million in Q1 2022.
- Consolidated operating loss of $1.0 million for the quarter.
- EBITDA decreased significantly to $31.5 million from the prior quarter.
- Reduced profitability margins across several segments, particularly in Subsea Robotics and Manufactured Products.
During the prior quarter ended
Adjusted operating income (loss), operating margins, net income (loss) and earnings (loss) per share, EBITDA and adjusted EBITDA (as well as EBITDA and adjusted EBITDA margins), and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, 2022 Adjusted EBITDA and Free Cash Flow Estimates, Adjusted Operating Income (Loss) and Margins by Segment, and EBITDA and Adjusted EBITDA and Margins by Segment. These tables are included below under the caption Reconciliations of Non-GAAP to GAAP Financial Information.
Summary of Results |
|||||||||
(in thousands, except per share amounts) |
|||||||||
|
|
|
|
|
|
|
|||
|
|
For the Three Months Ended |
|||||||
|
|
|
|
|
|||||
|
|
2022 |
|
2021 |
|
2021 |
|||
|
|
|
|
|
|
|
|||
Revenue |
|
|
|
|
|
|
|
|
|
Gross Margin |
|
45,480 |
|
|
56,657 |
|
|
79,163 |
|
Income (Loss) from Operations |
|
(1,039 |
) |
|
13,783 |
|
|
(12,572 |
) |
Net Income (Loss) |
|
(19,210 |
) |
|
(9,365 |
) |
|
(38,813 |
) |
|
|
|
|
|
|
|
|||
Diluted Earnings (Loss) Per Share |
|
|
) |
|
|
) |
|
|
) |
For the first quarter of 2022:
-
Consolidated Adjusted EBITDA was
$31.5 million -
Consolidated Operating Loss was
$1.0 million -
Cash position decreased by
, from$100 million to$538 million $438 million
As of
-
Remotely Operated Vehicles (ROV): fleet count was 250; Q1 utilization was
53% ; and Q1 average revenue per day on hire was$8,196 -
Manufactured Products: backlog was
$334 million
Re-confirmed guidance for 2022:
-
Consolidated EBITDA of
to$225 million $275 million -
Continued significant free cash flow generation in the range of
to$75 million $125 million - Increased growth capital expenditures as compared to 2021
Segment Results:
"Our first quarter 2022 Subsea Robotics (SSR) operating income was significantly lower on a modest decrease in revenue, as compared to the fourth quarter 2021. Operations were impacted by seasonal factors, resulting in reduced ROV activity and increased costs associated with hiring, training, and asset preparedness for anticipated 2022 work. These factors resulted in a reduced EBITDA margin of
"First quarter 2022 ROV days on hire were sequentially lower due to typically lower seasonal activity. Our ROV fleet use during the first quarter 2022 was
"Manufactured Products first quarter 2022 operating income declined, as compared to the fourth quarter 2021 adjusted results, on a
"Our first quarter 2022 OPG operating income declined sequentially, despite higher revenue. Operating income margin declined to
"Integrity Management and Digital Solutions (IMDS) first quarter 2022 operating income was lower than the fourth quarter 2021 on a
"ADTech first quarter 2022 operating income improved sequentially on slightly lower revenue. Operating income margin of
"At the corporate level, for the first quarter of 2022, Unallocated Expenses of
Second Quarter 2022 Guidance:
"For the second quarter, as compared to the first quarter, we anticipate significantly higher activity levels and operating profitability improvement in our SSR and OPG segments, increased activity levels and operating profitability improvement in our IMDS and ADTech segments, and higher activity levels in our Manufactured Products segment. Unallocated Expenses are forecast to be in the mid-
Full Year 2022 Guidance:
"For the full year of 2022, at the segment level, as compared to 2021, we forecast SSR operating results to improve on higher revenue, and EBITDA margin to average in the low
Cash and Liquidity:
“Our use of cash in the first quarter was as planned and consistent with the quarterly trends we have experienced over the last few years. Similar to prior years, we project generating positive free cash flow in each of the remaining quarters of 2022 and maintain our expectation to generate free cash flow in the range of
“Subsequent to quarter-end, we announced our entry into a new, undrawn
This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs, future expected business and financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: beliefs regarding the impact and timing of market conditions on activity and pricing improvements; stated increased vessel capacity during the remainder of the year; characterization and timing of anticipated activity for the remainder of 2022; anticipated work associated with increased Q1 SSR costs materializing and EBITDA margins recovering over the remainder of 2022; expected 2022 activity connected to higher Q1 OPG costs; backlog, to the extent backlog may be an indicator of future revenue or profitability; expectation that spending in second half of 2022 will better align with revenue streams; characterization of second quarter activity levels and operating profitability for all segments; forecasted second quarter Unallocated Expenses; expected second quarter 2022 consolidated results and EBITDA range; timing of certain anticipated product sales and project work, as well as attained levels of offshore utilization and pricing; expectations regarding full year 2022 segment results, including anticipated ROV fleet utilization, Manufactured Products book-to-bill range, OPG IMR activity, pricing, and vessel utilization, expected segment activity and timing and its basis, forecasted segment revenue, operating income, and EBITDA and operating income margins, and the associated comparisons and explanations; expected average range of Unallocated Expenses for the remainder of 2022; forecasted range for 2022 cash tax payments; forecasted 2022 organic capital expenditures range; expected 2022 free cash flow range and EBITDA range; commitment to prioritize investments to maximize returns while maintaining free cash flow profile; and characterization of demand, activity levels, market fundamentals, outlook, and financials as seasonal, strong, supportive, robust, significant, or flexible.
The forward-looking statements included in this release are based on our current expectations and are subject to certain risks, assumptions, trends, and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Among the factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth and the supply and demand of offshore drilling rigs; actions by members of
Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, manufacturing, and entertainment industries.
For more information on Oceaneering, please visit www.oceaneering.com.
|
|
|
|
|
|
||||||
|
|||||||||||
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
|
|
(in thousands) |
||||||||
ASSETS |
|
|
|
|
|
||||||
Current assets (including cash and cash equivalents of |
|
$ |
1,142,721 |
|
|
$ |
1,188,003 |
|
|||
Net property and equipment |
|
|
|
480,259 |
|
|
|
489,596 |
|
||
Other assets |
|
|
|
279,017 |
|
|
|
285,260 |
|
||
Total Assets |
|
$ |
1,901,997 |
|
|
$ |
1,962,859 |
|
|||
|
|
|
|
|
|
||||||
LIABILITIES AND EQUITY |
|
|
|
|
|||||||
Current liabilities |
|
|
$ |
465,435 |
|
|
$ |
501,161 |
|
||
Long-term debt |
|
|
|
701,808 |
|
|
|
702,067 |
|
||
Other long-term liabilities |
|
|
232,699 |
|
|
|
248,607 |
|
|||
Equity |
|
|
|
502,055 |
|
|
|
511,024 |
|
||
Total Liabilities and Equity |
|
$ |
1,901,997 |
|
|
$ |
1,962,859 |
|
|||
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
|
|
|
|
|
|
||||||
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
(in thousands, except per share amounts) |
||||||||||
|
|
|
|
|
|
||||||
Revenue |
$ |
446,159 |
|
|
$ |
437,553 |
|
|
$ |
466,709 |
|
Cost of services and products |
|
400,679 |
|
|
|
380,896 |
|
|
|
387,546 |
|
Gross margin |
|
45,480 |
|
|
|
56,657 |
|
|
|
79,163 |
|
Selling, general and administrative expense |
|
46,519 |
|
|
|
42,874 |
|
|
|
91,735 |
|
Income (loss) from operations |
|
(1,039 |
) |
|
|
13,783 |
|
|
|
(12,572 |
) |
Interest income |
|
796 |
|
|
|
519 |
|
|
|
613 |
|
Interest expense, net of amounts capitalized |
|
(9,443 |
) |
|
|
(10,407 |
) |
|
|
(9,058 |
) |
Equity in income (losses) of unconsolidated affiliates |
|
294 |
|
|
|
534 |
|
|
|
(507 |
) |
Other income (expense), net |
|
444 |
|
|
|
(1,453 |
) |
|
|
(5,547 |
) |
Income (loss) before income taxes |
|
(8,948 |
) |
|
|
2,976 |
|
|
|
(27,071 |
) |
Provision (benefit) for income taxes |
|
10,262 |
|
|
|
12,341 |
|
|
|
11,742 |
|
Net Income (Loss) |
$ |
(19,210 |
) |
|
$ |
(9,365 |
) |
|
$ |
(38,813 |
) |
|
|
|
|
|
|
||||||
Weighted average diluted shares outstanding |
|
99,963 |
|
|
|
99,461 |
|
|
|
99,799 |
|
Diluted earnings (loss) per share |
$ |
(0.19 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.39 |
) |
|
|
|
|
|
|
||||||
The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q. |
SEGMENT INFORMATION |
||||||||||||
|
|
|
||||||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
($ in thousands) |
|||||||||||
Subsea Robotics |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
127,989 |
|
|
$ |
119,119 |
|
|
$ |
134,315 |
|
Gross margin |
|
$ |
21,958 |
|
|
$ |
24,078 |
|
|
$ |
28,199 |
|
Operating income (loss) |
|
$ |
11,552 |
|
|
$ |
14,619 |
|
|
$ |
21,012 |
|
Operating income (loss) % |
|
|
9 |
% |
|
|
12 |
% |
|
|
16 |
% |
ROV days available |
|
|
22,500 |
|
|
|
22,469 |
|
|
|
23,021 |
|
ROV days utilized |
|
|
11,842 |
|
|
|
11,887 |
|
|
|
12,747 |
|
ROV utilization |
|
|
53 |
% |
|
|
53 |
% |
|
|
55 |
% |
|
|
|
|
|
|
|
||||||
Manufactured Products |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
82,692 |
|
|
$ |
86,825 |
|
|
$ |
102,940 |
|
Gross margin |
|
$ |
11,002 |
|
|
$ |
10,004 |
|
|
$ |
36,516 |
|
Operating income (loss) |
|
$ |
2,643 |
|
|
$ |
2,753 |
|
|
$ |
(20,228 |
) |
Operating income (loss) % |
|
|
3 |
% |
|
|
3 |
% |
|
|
(20 |
)% |
Backlog at end of period |
|
$ |
334,000 |
|
|
$ |
248,000 |
|
|
$ |
318,000 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
97,397 |
|
|
$ |
89,234 |
|
|
$ |
85,356 |
|
Gross margin |
|
$ |
7,737 |
|
|
$ |
15,111 |
|
|
$ |
12,846 |
|
Operating income (loss) |
|
$ |
666 |
|
|
$ |
8,813 |
|
|
$ |
6,754 |
|
Operating income (loss) % |
|
|
1 |
% |
|
|
10 |
% |
|
|
8 |
% |
|
|
|
|
|
|
|
||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
56,570 |
|
|
$ |
54,048 |
|
|
$ |
60,469 |
|
Gross margin |
|
$ |
9,199 |
|
|
$ |
8,209 |
|
|
$ |
12,416 |
|
Operating income (loss) |
|
$ |
3,508 |
|
|
$ |
2,474 |
|
|
$ |
6,015 |
|
Operating income (loss) % |
|
|
6 |
% |
|
|
5 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
81,511 |
|
|
$ |
88,327 |
|
|
$ |
83,629 |
|
Gross margin |
|
$ |
16,870 |
|
|
$ |
22,110 |
|
|
$ |
15,863 |
|
Operating income (loss) |
|
$ |
11,844 |
|
|
$ |
16,839 |
|
|
$ |
10,562 |
|
Operating income (loss) % |
|
|
15 |
% |
|
|
19 |
% |
|
|
13 |
% |
|
|
|
|
|
|
|
||||||
Unallocated Expenses |
|
|
|
|
|
|
||||||
Gross margin |
|
$ |
(21,286 |
) |
|
$ |
(22,855 |
) |
|
$ |
(26,677 |
) |
Operating income (loss) |
|
$ |
(31,252 |
) |
|
$ |
(31,715 |
) |
|
$ |
(36,687 |
) |
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
446,159 |
|
|
$ |
437,553 |
|
|
$ |
466,709 |
|
Gross margin |
|
$ |
45,480 |
|
|
$ |
56,657 |
|
|
$ |
79,163 |
|
Operating income (loss) |
|
$ |
(1,039 |
) |
|
$ |
13,783 |
|
|
$ |
(12,572 |
) |
Operating income (loss) % |
|
|
— |
% |
|
|
3 |
% |
|
|
(3 |
)% |
|
||||||||||||
The above Segment Information does not include adjustments for non-recurring transactions. See the tables below under the caption "Reconciliations of Non-GAAP to GAAP Financial Information" for financial measures that our management considers in evaluating our ongoing operations. |
||||||||||||
|
|
|
|
|
|
|
SELECTED CASH FLOW INFORMATION |
||||||||||
|
|
|
|
|||||||
|
|
|
For the Three Months Ended |
|||||||
|
|
|
|
|
|
|
|
|||
|
|
|
(in thousands) |
|||||||
|
|
|
|
|
|
|
|
|||
Capital Expenditures, including Acquisitions |
|
|
$ |
19,319 |
|
$ |
10,699 |
|
$ |
14,383 |
|
|
|
|
|
|
|
|
|||
Depreciation and Amortization: |
|
|
|
|
|
|
|
|||
Energy Services and Products |
|
|
|
|
|
|
|
|||
Subsea Robotics |
|
|
$ |
19,001 |
|
$ |
22,952 |
|
$ |
21,029 |
Manufactured Products |
|
|
|
3,072 |
|
|
3,227 |
|
|
3,111 |
|
|
|
|
7,297 |
|
|
7,125 |
|
|
7,405 |
Integrity Management & Digital Solutions |
|
|
|
1,030 |
|
|
1,124 |
|
|
1,091 |
Total Energy Services and Products |
|
|
|
30,400 |
|
|
34,428 |
|
|
32,636 |
Aerospace and Defense Technologies |
|
|
|
656 |
|
|
1,276 |
|
|
676 |
Unallocated Expenses |
|
|
|
963 |
|
|
767 |
|
|
474 |
Total Depreciation and Amortization |
|
|
$ |
32,019 |
|
$ |
36,471 |
|
$ |
33,786 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
In addition to financial results determined in accordance with
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended |
|
||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||
|
|
Net Income |
|
|
|
Net Income |
|
|
|
Net Income |
|
|
|
||||||||||||
(Loss) |
|
Diluted EPS |
|
(Loss) |
|
Diluted EPS |
|
(Loss) |
|
Diluted EPS |
|||||||||||||||
|
|
(in thousands, except per share amounts) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net income (loss) and diluted EPS as reported in accordance with GAAP |
|
$ |
(19,210 |
) |
|
$ |
(0.19 |
) |
|
$ |
(9,365 |
) |
|
$ |
(0.09 |
) |
|
$ |
(38,813 |
) |
|
$ |
(0.39 |
) |
|
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Provision for Evergrande losses, net |
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
29,549 |
|
|
|
|
||||||
Restructuring expenses and other |
|
|
— |
|
|
|
|
|
1,308 |
|
|
|
|
|
— |
|
|
|
|
||||||
Foreign currency (gains) losses |
|
|
(406 |
) |
|
|
|
|
1,861 |
|
|
|
|
|
1,082 |
|
|
|
|
||||||
Total pre-tax adjustments |
|
|
(406 |
) |
|
|
|
|
3,169 |
|
|
|
|
|
30,631 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
90 |
|
|
|
|
|
(605 |
) |
|
|
|
|
(6,388 |
) |
|
|
|
||||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
|
140 |
|
|
|
|
|
577 |
|
|
|
|
|
(2 |
) |
|
|
|
||||||
Uncertain tax positions |
|
|
(632 |
) |
|
|
|
|
(16 |
) |
|
|
|
|
111 |
|
|
|
|
||||||
Valuation allowances |
|
|
14,927 |
|
|
|
|
|
6,758 |
|
|
|
|
|
16,887 |
|
|
|
|
||||||
Other |
|
|
(1,322 |
) |
|
|
|
|
2,275 |
|
|
|
|
|
2,593 |
|
|
|
|
||||||
Total discrete tax adjustments |
|
|
13,113 |
|
|
|
|
|
9,594 |
|
|
|
|
|
19,589 |
|
|
|
|
||||||
Total of adjustments |
|
|
12,797 |
|
|
|
|
|
12,158 |
|
|
|
|
|
43,832 |
|
|
|
|
||||||
Adjusted Net Income (Loss) |
|
$ |
(6,413 |
) |
|
$ |
(0.06 |
) |
|
$ |
2,793 |
|
|
$ |
0.03 |
|
|
$ |
5,019 |
|
|
$ |
0.05 |
|
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
99,963 |
|
|
|
|
|
100,480 |
|
|
|
|
|
101,206 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA and Adjusted EBITDA and Margins |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
|
($ in thousands) |
||||||||||
|
|
|
|
|
|
|
||||||
Net income (loss) |
|
$ |
(19,210 |
) |
|
$ |
(9,365 |
) |
|
$ |
(38,813 |
) |
Depreciation and amortization |
|
|
32,019 |
|
|
|
36,471 |
|
|
|
33,786 |
|
Subtotal |
|
|
12,809 |
|
|
|
27,106 |
|
|
|
(5,027 |
) |
Interest expense, net of interest income |
|
|
8,647 |
|
|
|
9,888 |
|
|
|
8,445 |
|
Amortization included in interest expense |
|
|
200 |
|
|
|
303 |
|
|
|
865 |
|
Provision (benefit) for income taxes |
|
|
10,262 |
|
|
|
12,341 |
|
|
|
11,742 |
|
EBITDA |
|
|
31,918 |
|
|
|
49,638 |
|
|
|
16,025 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
||||||
Provision for Evergrande losses, net |
|
|
— |
|
|
|
— |
|
|
|
29,549 |
|
Restructuring expenses and other |
|
|
— |
|
|
|
1,308 |
|
|
|
— |
|
Foreign currency (gains) losses |
|
|
(406 |
) |
|
|
1,861 |
|
|
|
1,082 |
|
Total of adjustments |
|
|
(406 |
) |
|
|
3,169 |
|
|
|
30,631 |
|
Adjusted EBITDA |
|
$ |
31,512 |
|
|
$ |
52,807 |
|
|
$ |
46,656 |
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
446,159 |
|
|
$ |
437,553 |
|
|
$ |
466,709 |
|
|
|
|
|
|
|
|
||||||
EBITDA margin % |
|
|
7 |
% |
|
|
11 |
% |
|
|
3 |
% |
Adjusted EBITDA margin % |
|
|
7 |
% |
|
|
12 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Free Cash Flow |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
|
(in thousands) |
||||||||||
Net Income (loss) |
|
$ |
(19,210 |
) |
|
$ |
(9,365 |
) |
|
$ |
(38,813 |
) |
Non-cash adjustments: |
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
32,019 |
|
|
|
36,471 |
|
|
|
33,786 |
|
Other non-cash |
|
|
592 |
|
|
|
(365 |
) |
|
|
31,244 |
|
Other increases (decreases) in cash from operating activities |
|
|
(93,902 |
) |
|
|
(28,464 |
) |
|
|
113,778 |
|
Cash flow provided by (used in) operating activities |
|
|
(80,501 |
) |
|
|
(1,723 |
) |
|
|
139,995 |
|
Purchases of property and equipment |
|
|
(19,319 |
) |
|
|
(10,699 |
) |
|
|
(14,383 |
) |
Free Cash Flow |
|
$ |
(99,820 |
) |
|
$ |
(12,422 |
) |
|
$ |
125,612 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
2022 Adjusted EBITDA Estimates |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Three Months Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Income (loss) before income taxes |
|
|
|
$ |
8,000 |
|
|
$ |
26,000 |
|
||
Depreciation and amortization |
|
|
|
|
32,000 |
|
|
|
34,000 |
|
||
Subtotal |
|
|
|
|
40,000 |
|
|
|
60,000 |
|
||
Interest expense, net of interest income |
|
|
|
|
10,000 |
|
|
|
10,000 |
|
||
Adjusted EBITDA |
|
|
|
$ |
50,000 |
|
|
$ |
70,000 |
|
||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Income (loss) before income taxes |
|
|
|
$ |
62,000 |
|
|
$ |
102,000 |
|
||
Depreciation and amortization |
|
|
|
|
125,000 |
|
|
|
135,000 |
|
||
Subtotal |
|
|
|
|
187,000 |
|
|
|
237,000 |
|
||
Interest expense, net of interest income |
|
|
|
|
38,000 |
|
|
|
38,000 |
|
||
Adjusted EBITDA |
|
|
|
$ |
225,000 |
|
|
$ |
275,000 |
|
||
|
|
|
|
|
|
|
||||||
2022 Free Cash Flow Estimate |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Net income (loss) |
|
|
|
$ |
27,000 |
|
|
$ |
44,000 |
|
||
Depreciation and amortization |
|
|
|
|
125,000 |
|
|
|
135,000 |
|
||
Other increases (decreases) in cash from operating activities |
|
|
(7,000 |
) |
|
|
36,000 |
|
||||
Cash flow provided by (used in) operating activities |
|
|
145,000 |
|
|
|
215,000 |
|
||||
Purchases of property and equipment |
|
|
|
|
(70,000 |
) |
|
|
(90,000 |
) |
||
Free Cash Flow |
|
|
|
$ |
75,000 |
|
|
$ |
125,000 |
|
||
|
|
|
|
|
|
||||||||||||||||||||||||||||
Adjusted Operating Income (Loss) and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
11,552 |
|
|
$ |
2,643 |
|
|
$ |
666 |
|
|
$ |
3,508 |
|
|
$ |
11,844 |
|
|
$ |
(31,252 |
) |
|
$ |
(1,039 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
11,552 |
|
|
$ |
2,643 |
|
|
$ |
666 |
|
|
$ |
3,508 |
|
|
$ |
11,844 |
|
|
$ |
(31,252 |
) |
|
$ |
(1,039 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
127,989 |
|
|
$ |
82,692 |
|
|
$ |
97,397 |
|
|
$ |
56,570 |
|
|
$ |
81,511 |
|
|
|
|
$ |
446,159 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
9 |
% |
|
|
3 |
% |
|
|
1 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
— |
% |
||
Operating income (loss) % using adjusted amounts |
|
|
9 |
% |
|
|
3 |
% |
|
|
1 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
— |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
14,619 |
|
|
$ |
2,753 |
|
|
$ |
8,813 |
|
|
$ |
2,474 |
|
|
$ |
16,839 |
|
|
$ |
(31,715 |
) |
|
$ |
13,783 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Restructuring expenses and other |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
— |
|
|
|
1,308 |
|
Total of adjustments |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
— |
|
|
|
1,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
15,014 |
|
|
$ |
3,290 |
|
|
$ |
8,962 |
|
|
$ |
2,691 |
|
|
$ |
16,849 |
|
|
$ |
(31,715 |
) |
|
$ |
15,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
119,119 |
|
|
$ |
86,825 |
|
|
$ |
89,234 |
|
|
$ |
54,048 |
|
|
$ |
88,327 |
|
|
|
|
$ |
437,553 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
12 |
% |
|
|
3 |
% |
|
|
10 |
% |
|
|
5 |
% |
|
|
19 |
% |
|
|
|
|
3 |
% |
||
Operating income (loss) % using adjusted amounts |
|
|
13 |
% |
|
|
4 |
% |
|
|
10 |
% |
|
|
5 |
% |
|
|
19 |
% |
|
|
|
|
3 |
% |
||
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
21,012 |
|
|
$ |
(20,228 |
) |
|
$ |
6,754 |
|
|
$ |
6,015 |
|
|
$ |
10,562 |
|
|
$ |
(36,687 |
) |
|
$ |
(12,572 |
) |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Provision for Evergrande losses, net |
|
|
— |
|
|
|
29,549 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
29,549 |
|
Total of adjustments |
|
|
— |
|
|
|
29,549 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
29,549 |
|
Adjusted Operating Income (Loss) |
|
$ |
21,012 |
|
|
$ |
9,321 |
|
|
$ |
6,754 |
|
|
$ |
6,015 |
|
|
$ |
10,562 |
|
|
$ |
(36,687 |
) |
|
$ |
16,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
134,315 |
|
|
$ |
102,940 |
|
|
$ |
85,356 |
|
|
$ |
60,469 |
|
|
$ |
83,629 |
|
|
|
|
$ |
466,709 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
16 |
% |
|
|
(20 |
)% |
|
|
8 |
% |
|
|
10 |
% |
|
|
13 |
% |
|
|
|
|
(3 |
)% |
||
Operating income (loss) % using adjusted amounts |
|
|
16 |
% |
|
|
9 |
% |
|
|
8 |
% |
|
|
10 |
% |
|
|
13 |
% |
|
|
|
|
4 |
% |
||
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
11,552 |
|
|
$ |
2,643 |
|
|
$ |
666 |
|
|
$ |
3,508 |
|
|
$ |
11,844 |
|
|
$ |
(31,252 |
) |
|
$ |
(1,039 |
) |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
19,001 |
|
|
|
3,072 |
|
|
|
7,297 |
|
|
|
1,030 |
|
|
|
656 |
|
|
|
963 |
|
|
|
32,019 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
938 |
|
|
|
938 |
|
EBITDA |
|
|
30,553 |
|
|
|
5,715 |
|
|
|
7,963 |
|
|
|
4,538 |
|
|
|
12,500 |
|
|
|
(29,351 |
) |
|
|
31,918 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(406 |
) |
|
|
(406 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(406 |
) |
|
|
(406 |
) |
Adjusted EBITDA |
|
$ |
30,553 |
|
|
$ |
5,715 |
|
|
$ |
7,963 |
|
|
$ |
4,538 |
|
|
$ |
12,500 |
|
|
$ |
(29,757 |
) |
|
$ |
31,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
127,989 |
|
|
$ |
82,692 |
|
|
$ |
97,397 |
|
|
$ |
56,570 |
|
|
$ |
81,511 |
|
|
|
|
$ |
446,159 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
9 |
% |
|
|
3 |
% |
|
|
1 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
— |
% |
||
EBITDA Margin |
|
|
24 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
15 |
% |
|
|
|
|
7 |
% |
||
Adjusted EBITDA Margin |
|
|
24 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
15 |
% |
|
|
|
|
7 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
14,619 |
|
|
$ |
2,753 |
|
|
$ |
8,813 |
|
|
$ |
2,474 |
|
|
$ |
16,839 |
|
|
$ |
(31,715 |
) |
|
$ |
13,783 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
22,952 |
|
|
|
3,227 |
|
|
|
7,125 |
|
|
|
1,124 |
|
|
|
1,276 |
|
|
|
767 |
|
|
|
36,471 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(616 |
) |
|
|
(616 |
) |
EBITDA |
|
|
37,571 |
|
|
|
5,980 |
|
|
|
15,938 |
|
|
|
3,598 |
|
|
|
18,115 |
|
|
|
(31,564 |
) |
|
|
49,638 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Restructuring expenses and other |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
— |
|
|
|
1,308 |
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,861 |
|
|
|
1,861 |
|
Total of adjustments |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
1,861 |
|
|
|
3,169 |
|
Adjusted EBITDA |
|
$ |
37,966 |
|
|
$ |
6,517 |
|
|
$ |
16,087 |
|
|
$ |
3,815 |
|
|
$ |
18,125 |
|
|
$ |
(29,703 |
) |
|
$ |
52,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
119,119 |
|
|
$ |
86,825 |
|
|
$ |
89,234 |
|
|
$ |
54,048 |
|
|
$ |
88,327 |
|
|
|
|
$ |
437,553 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
12 |
% |
|
|
3 |
% |
|
|
10 |
% |
|
|
5 |
% |
|
|
19 |
% |
|
|
|
|
3 |
% |
||
EBITDA Margin |
|
|
32 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
7 |
% |
|
|
21 |
% |
|
|
|
|
11 |
% |
||
Adjusted EBITDA Margin |
|
|
32 |
% |
|
|
8 |
% |
|
|
18 |
% |
|
|
7 |
% |
|
|
21 |
% |
|
|
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
21,012 |
|
|
$ |
(20,228 |
) |
|
$ |
6,754 |
|
|
$ |
6,015 |
|
|
$ |
10,562 |
|
|
$ |
(36,687 |
) |
|
$ |
(12,572 |
) |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
21,029 |
|
|
|
3,111 |
|
|
|
7,405 |
|
|
|
1,091 |
|
|
|
676 |
|
|
|
474 |
|
|
|
33,786 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,189 |
) |
|
|
(5,189 |
) |
EBITDA |
|
|
42,041 |
|
|
|
(17,117 |
) |
|
|
14,159 |
|
|
|
7,106 |
|
|
|
11,238 |
|
|
|
(41,402 |
) |
|
|
16,025 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Provision for Evergrande losses, net |
|
|
— |
|
|
|
29,549 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
29,549 |
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,082 |
|
|
|
1,082 |
|
Total of adjustments |
|
|
— |
|
|
|
29,549 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,082 |
|
|
|
30,631 |
|
Adjusted EBITDA |
|
$ |
42,041 |
|
|
$ |
12,432 |
|
|
$ |
14,159 |
|
|
$ |
7,106 |
|
|
$ |
11,238 |
|
|
$ |
(40,320 |
) |
|
$ |
46,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
134,315 |
|
|
$ |
102,940 |
|
|
$ |
85,356 |
|
|
$ |
60,469 |
|
|
$ |
83,629 |
|
|
|
|
$ |
466,709 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
16 |
% |
|
|
(20 |
)% |
|
|
8 |
% |
|
|
10 |
% |
|
|
13 |
% |
|
|
|
|
(3 |
)% |
||
EBITDA Margin |
|
|
31 |
% |
|
|
(17 |
)% |
|
|
17 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
|
|
3 |
% |
||
Adjusted EBITDA Margin |
|
|
31 |
% |
|
|
12 |
% |
|
|
17 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
|
|
10 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220427005071/en/
Vice President, Corporate Development and Investor Relations
713-329-4507
investorrelations@oceaneering.com
Source:
FAQ
What were Oceaneering International's Q1 2022 financial results?
How did Oceaneering's revenue in Q1 2022 compare to Q4 2021?
What is Oceaneering's EBITDA guidance for 2022?
What is Oceaneering's cash flow outlook for 2022?