Oceaneering Reports First Quarter 2023 Results
Oceaneering International reported a net income of $4.1 million or $0.04 per share for Q1 2023, on revenue of $537 million. Adjusted net income stands at $5.4 million, reflecting a decrease from $23.1 million in the prior quarter. The cash position fell to $505 million, down $64 million. Notably, the company maintains its 2023 guidance, projecting net income between $75 million and $90 million, and adjusted EBITDA of $260 million to $310 million. Key operational metrics include a fleet utilization rate of 63% and a manufactured products backlog of $446 million. The CEO expressed confidence in revenue growth from energy markets, despite some declines in specific segments such as Offshore Projects Group. The company anticipates improved operating profitability in Q2 2023.
- Projected full-year 2023 adjusted EBITDA of $260 million to $310 million.
- Revenue increased by over 20% compared to Q1 2022.
- Manufactured Products segment showing significant revenue growth.
- Net income decreased from $23.1 million in the prior quarter to $4.1 million.
- Cash position declined by $64 million in Q1 2023.
- EBITDA margin declined in several segments compared to Q4 2022.
During the prior quarter ended
Adjusted 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, 2023 Adjusted EBITDA and Free Cash Flow Estimates, 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 |
||||||||
|
|
|
|
|
||||||
|
|
|
||||||||
|
|
2023 |
|
2022 |
|
2022 |
||||
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
536,987 |
|
$ |
446,159 |
|
|
$ |
536,223 |
Gross Margin |
|
|
77,565 |
|
|
45,480 |
|
|
|
90,102 |
Income (Loss) from Operations |
|
|
26,750 |
|
|
(1,039 |
) |
|
|
42,177 |
Net Income (Loss) |
|
|
4,060 |
|
|
(19,210 |
) |
|
|
23,128 |
|
|
|
|
|
|
|
||||
Diluted Earnings (Loss) Per Share |
|
$ |
0.04 |
|
$ |
(0.19 |
) |
|
$ |
0.23 |
For the first quarter of 2023:
-
Net income was
and consolidated adjusted EBITDA was$4.1 million $55 million -
Consolidated operating income was
$27 million -
Cash position decreased by
, from$64 million to$569 million $505 million
As of
-
Remotely Operated Vehicles (ROV): fleet count was 250; Q1 utilization was
63% ; and Q1 average revenue per day on hire was$9,176 -
Manufactured Products backlog was
$446 million
Affirmed guidance for 2023:
-
Net income in the range of
to$75 million $90 million -
Consolidated adjusted EBITDA in the range of
to$260 million $310 million -
Free cash flow generation in the range of
to$75 million $125 million -
Capital expenditures in the range of
to$90 million $110 million
"Our consolidated adjusted EBITDA of
Segment Results
"Our first quarter 2023 SSR operating income was significantly lower on a slight increase in revenue, as compared to the fourth quarter 2022. Sequentially, as expected, results were lower due to the absence of accrual releases that benefited the prior quarter and higher ROV and survey maintenance and mobilization costs in preparation for higher activity levels over the next several quarters. Consequently, EBITDA margin declined to
"Our fleet utilization and days on hire were essentially flat with the prior quarter. Utilization of
"Manufactured Products first quarter 2023 operating income improved significantly, as compared to the fourth quarter of 2022, on a
"Sequentially, our first quarter 2023 OPG operating income declined significantly as expected, on a
"IMDS first quarter 2023 operating income was lower than the fourth quarter 2022 on an
"Aerospace and Defense Technologies (ADTech) first quarter 2023 operating income declined sequentially on relatively flat revenue. Operating income margin of
"At the corporate level, for the first quarter of 2023, Unallocated Expenses of
Second Quarter 2023 Guidance
"For the second quarter, as compared to the first quarter, we anticipate significantly higher activity levels and operating profitability improvement in our OPG segment, higher activity levels and significant operating profitability improvement in our SSR and ADTech segments, higher activity levels and lower operating profitability in our Manufactured Products segment, and relatively flat activity levels and operating profitability in our IMDS business. Unallocated Expenses are forecast to be in the mid- to high-
Full-Year 2023 Guidance
"For the full year of 2023, at the segment level, as compared to 2022:
-
For SSR, we expect operating income to improve significantly on a mid-teens percentage increase in revenue, and EBITDA margin to average in the low
30% range. ROV fleet utilization is expected to be in the mid- to high-60% range for the year. - For Manufactured Products, we forecast a significant increase in revenue and operating income, as compared to 2022. We expect operating income margin to improve slightly over 2022, averaging in the mid-single-digit range for the year. Bidding activity in our energy businesses remains robust and we expect our book-to-bill ratio to be in the range of 1.2 to 1.4 for the full year.
- For OPG, we expect relatively flat revenue and improved operating income margins in the low-teens range, driven by increased vessel utilization.
- For IMDS, we forecast slightly higher operating income results on higher revenue with operating margins remaining in the mid-single digit range for the year.
- For ADTech, we expect higher operating income results on increased revenue with an annual operating margin in the low-teens range.
"Unallocated Expenses are expected to average in the mid- to high-
Focus on Cash Generation
“We maintain our expectation of generating free cash flow in the range of
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: forecasted ranges for full-year and second quarter 2023 consolidated EBITDA and adjusted EBITDA guidance ranges, full-year 2023 free cash flow generation and its timing, and capital expenditures; belief regarding market conditions' impact on its activity levels and pricing in the majority of its energy businesses for the remainder of 2023; expectations regarding second quarter 2023 segments activity levels and operating profitability, and range of unallocated expenses; expectations regarding full-year 2023 segments revenues, operating incomes and operating margins, and range of unallocated expenses, and forecasted cash tax payments; forecasted full-year 2023 ROV utilization rate, Manufactured Products book-to bill ratio, and directional OPG vessel utilization; anticipation of monitoring its markets and adjusting as necessary to deliver on the free cash flow target; and characterization of market fundamentals, conditions and dynamics, offshore energy activity levels, pricing levels, bidding activity, outlook, performance, opportunities, results, and financials as positive, encouraging, improving, seasonal, strong, supportive, robust, significant, or healthy.
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 |
|
$ |
1,305,287 |
|
|
$ |
1,297,060 |
|
||||
Net property and equipment |
|
|
|
427,370 |
|
|
|
438,449 |
|
|||
Other assets |
|
|
|
309,821 |
|
|
|
296,174 |
|
|||
Total Assets |
|
$ |
2,042,478 |
|
|
$ |
2,031,683 |
|
||||
|
|
|
|
|
|
|||||||
LIABILITIES AND EQUITY |
|
|
|
|
||||||||
Current liabilities |
|
|
$ |
575,228 |
|
|
$ |
568,414 |
|
|||
Long-term debt |
|
|
|
700,695 |
|
|
|
700,973 |
|
|||
Other long-term liabilities |
|
|
240,249 |
|
|
|
236,492 |
|
||||
Equity |
|
|
|
526,306 |
|
|
|
525,804 |
|
|||
Total Liabilities and Equity |
|
$ |
2,042,478 |
|
|
$ |
2,031,683 |
|
||||
|
|
|
|
|
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||
|
|
|
|
|
|
|||||||
|
For the Three Months Ended |
|||||||||||
|
|
|
|
|
|
|||||||
|
(in thousands, except per share amounts) |
|||||||||||
|
|
|
|
|
|
|||||||
Revenue |
$ |
536,987 |
|
|
$ |
446,159 |
|
|
$ |
536,223 |
|
|
Cost of services and products |
|
459,422 |
|
|
|
400,679 |
|
|
|
446,121 |
|
|
Gross margin |
|
77,565 |
|
|
|
45,480 |
|
|
|
90,102 |
|
|
Selling, general and administrative expense |
|
50,815 |
|
|
|
46,519 |
|
|
|
47,925 |
|
|
Income (loss) from operations |
|
26,750 |
|
|
|
(1,039 |
) |
|
|
42,177 |
|
|
Interest income |
|
4,466 |
|
|
|
796 |
|
|
|
2,749 |
|
|
Interest expense |
|
(9,283 |
) |
|
|
(9,443 |
) |
|
|
(9,601 |
) |
|
Equity in income (losses) of unconsolidated affiliates |
|
639 |
|
|
|
294 |
|
|
|
599 |
|
|
Other income (expense), net |
|
78 |
|
|
|
444 |
|
|
|
(816 |
) |
|
Income (loss) before income taxes |
|
22,650 |
|
|
|
(8,948 |
) |
|
|
35,108 |
|
|
Provision (benefit) for income taxes |
|
18,590 |
|
|
|
10,262 |
|
|
|
11,980 |
|
|
Net Income (Loss) |
$ |
4,060 |
|
|
$ |
(19,210 |
) |
|
$ |
23,128 |
|
|
|
|
|
|
|
|
|||||||
Weighted average diluted shares outstanding |
|
102,029 |
|
|
|
99,963 |
|
|
|
101,597 |
|
|
Diluted earnings (loss) per share |
$ |
0.04 |
|
|
$ |
(0.19 |
) |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|||||||
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 |
|
$ |
169,161 |
|
|
$ |
127,989 |
|
|
$ |
167,387 |
|
Gross margin |
|
$ |
44,631 |
|
|
$ |
21,958 |
|
|
$ |
54,013 |
|
Operating income (loss) |
|
$ |
33,654 |
|
|
$ |
11,552 |
|
|
$ |
43,689 |
|
Operating income (loss) % |
|
|
20 |
% |
|
|
9 |
% |
|
|
26 |
% |
ROV days available |
|
|
22,500 |
|
|
|
22,500 |
|
|
|
23,000 |
|
ROV days utilized |
|
|
14,228 |
|
|
|
11,842 |
|
|
|
14,350 |
|
ROV utilization |
|
|
63 |
% |
|
|
53 |
% |
|
|
62 |
% |
|
|
|
|
|
|
|
||||||
Manufactured Products |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
112,939 |
|
|
$ |
82,692 |
|
|
$ |
100,174 |
|
Gross margin |
|
$ |
19,754 |
|
|
$ |
11,002 |
|
|
$ |
14,744 |
|
Operating income (loss) |
|
$ |
11,280 |
|
|
$ |
2,643 |
|
|
$ |
6,132 |
|
Operating income (loss) % |
|
|
10 |
% |
|
|
3 |
% |
|
|
6 |
% |
Backlog at end of period |
|
$ |
446,000 |
|
|
$ |
334,000 |
|
|
$ |
467,000 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
104,307 |
|
|
$ |
97,397 |
|
|
$ |
122,476 |
|
Gross margin |
|
$ |
13,024 |
|
|
$ |
7,737 |
|
|
$ |
17,548 |
|
Operating income (loss) |
|
$ |
5,514 |
|
|
$ |
666 |
|
|
$ |
10,745 |
|
Operating income (loss) % |
|
|
5 |
% |
|
|
1 |
% |
|
|
9 |
% |
|
|
|
|
|
|
|
||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
60,083 |
|
|
$ |
56,570 |
|
|
$ |
55,411 |
|
Gross margin |
|
$ |
8,849 |
|
|
$ |
9,199 |
|
|
$ |
9,932 |
|
Operating income (loss) |
|
$ |
3,082 |
|
|
$ |
3,508 |
|
|
$ |
4,866 |
|
Operating income (loss) % |
|
|
5 |
% |
|
|
6 |
% |
|
|
9 |
% |
|
|
|
|
|
|
|
||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
90,497 |
|
|
$ |
81,511 |
|
|
$ |
90,775 |
|
Gross margin |
|
$ |
15,100 |
|
|
$ |
16,870 |
|
|
$ |
16,402 |
|
Operating income (loss) |
|
$ |
8,496 |
|
|
$ |
11,844 |
|
|
$ |
10,320 |
|
Operating income (loss) % |
|
|
9 |
% |
|
|
15 |
% |
|
|
11 |
% |
|
|
|
|
|
|
|
||||||
Unallocated Expenses |
|
|
|
|
|
|
||||||
Gross margin |
|
$ |
(23,793 |
) |
|
$ |
(21,286 |
) |
|
$ |
(22,537 |
) |
Operating income (loss) |
|
$ |
(35,276 |
) |
|
$ |
(31,252 |
) |
|
$ |
(33,575 |
) |
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
||||||
Revenue |
|
$ |
536,987 |
|
|
$ |
446,159 |
|
|
$ |
536,223 |
|
Gross margin |
|
$ |
77,565 |
|
|
$ |
45,480 |
|
|
$ |
90,102 |
|
Operating income (loss) |
|
$ |
26,750 |
|
|
$ |
(1,039 |
) |
|
$ |
42,177 |
|
Operating income (loss) % |
|
|
5 |
% |
|
|
— |
% |
|
|
8 |
% |
|
||||||||||||
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 |
|
$ |
18,308 |
|
$ |
19,319 |
|
$ |
25,949 |
|
|
|
|
|
|
|
|||
Depreciation and Amortization: |
|
|
|
|
|
|
|||
Energy Services and Products |
|
|
|
|
|
|
|||
Subsea Robotics |
|
$ |
14,940 |
|
$ |
19,001 |
|
$ |
15,139 |
Manufactured Products |
|
|
3,044 |
|
|
3,072 |
|
|
2,915 |
|
|
|
7,128 |
|
|
7,297 |
|
|
7,024 |
Integrity Management & Digital Solutions |
|
|
858 |
|
|
1,030 |
|
|
840 |
Total Energy Services and Products |
|
|
25,970 |
|
|
30,400 |
|
|
25,918 |
Aerospace and Defense Technologies |
|
|
653 |
|
|
656 |
|
|
705 |
Unallocated Expenses |
|
|
1,198 |
|
|
963 |
|
|
1,218 |
Total Depreciation and Amortization |
|
$ |
27,821 |
|
$ |
32,019 |
|
$ |
27,841 |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
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
|
|
Diluted EPS |
|
Net Income
|
|
Diluted EPS |
|
Net Income
|
|
Diluted EPS |
|
||||||||||
|
|
(in thousands, except per share amounts) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) and diluted EPS as reported in accordance with GAAP |
|
$ |
4,060 |
|
|
$ |
0.04 |
|
$ |
(19,210 |
) |
|
$ |
(0.19 |
) |
|
$ |
23,128 |
|
|
$ |
0.23 |
|
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency (gains) losses |
|
|
(267 |
) |
|
|
|
|
(406 |
) |
|
|
|
|
193 |
|
|
|
|
||||
Total pre-tax adjustments |
|
|
(267 |
) |
|
|
|
|
(406 |
) |
|
|
|
|
193 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
84 |
|
|
|
|
|
90 |
|
|
|
|
|
(333 |
) |
|
|
|
||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Share-based compensation |
|
|
(1,367 |
) |
|
|
|
|
140 |
|
|
|
|
|
— |
|
|
|
|
||||
Uncertain tax positions |
|
|
89 |
|
|
|
|
|
(632 |
) |
|
|
|
|
(669 |
) |
|
|
|
||||
Valuation allowances |
|
|
3,576 |
|
|
|
|
|
14,927 |
|
|
|
|
|
(7,679 |
) |
|
|
|
||||
Other |
|
|
(793 |
) |
|
|
|
|
(1,322 |
) |
|
|
|
|
(8,263 |
) |
|
|
|
||||
Total discrete tax adjustments |
|
|
1,505 |
|
|
|
|
|
13,113 |
|
|
|
|
|
(16,611 |
) |
|
|
|
||||
Total of adjustments |
|
|
1,322 |
|
|
|
|
|
12,797 |
|
|
|
|
|
(16,751 |
) |
|
|
|
||||
Adjusted Net Income (Loss) |
|
$ |
5,382 |
|
|
$ |
0.05 |
|
$ |
(6,413 |
) |
|
$ |
(0.06 |
) |
|
$ |
6,377 |
|
|
$ |
0.06 |
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
102,029 |
|
|
|
|
99,963 |
|
|
|
|
|
101,597 |
|
EBITDA and Adjusted EBITDA and Margins |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
|
($ in thousands) |
||||||||||
|
|
|
|
|
|
|
||||||
Net income (loss) |
|
$ |
4,060 |
|
|
$ |
(19,210 |
) |
|
$ |
23,128 |
|
Depreciation and amortization |
|
|
27,821 |
|
|
|
32,019 |
|
|
|
27,841 |
|
Subtotal |
|
|
31,881 |
|
|
|
12,809 |
|
|
|
50,969 |
|
Interest expense, net of interest income |
|
|
4,817 |
|
|
|
8,647 |
|
|
|
6,852 |
|
Amortization included in interest expense |
|
|
26 |
|
|
|
200 |
|
|
|
33 |
|
Provision (benefit) for income taxes |
|
|
18,590 |
|
|
|
10,262 |
|
|
|
11,980 |
|
EBITDA |
|
|
55,314 |
|
|
|
31,918 |
|
|
|
69,834 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
||||||
Foreign currency (gains) losses |
|
|
(267 |
) |
|
|
(406 |
) |
|
|
193 |
|
Total of adjustments |
|
|
(267 |
) |
|
|
(406 |
) |
|
|
193 |
|
Adjusted EBITDA |
|
$ |
55,047 |
|
|
$ |
31,512 |
|
|
$ |
70,027 |
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
536,987 |
|
|
$ |
446,159 |
|
|
$ |
536,223 |
|
|
|
|
|
|
|
|
||||||
EBITDA margin % |
|
|
10 |
% |
|
|
7 |
% |
|
|
13 |
% |
Adjusted EBITDA margin % |
|
|
10 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
|
|
|
Free Cash Flow |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
|
(in thousands) |
||||||||||
Net Income (loss) |
|
$ |
4,060 |
|
|
$ |
(19,210 |
) |
|
$ |
23,128 |
|
Non-cash adjustments: |
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
27,821 |
|
|
|
32,019 |
|
|
|
27,841 |
|
Other non-cash |
|
|
(188 |
) |
|
|
592 |
|
|
|
2,991 |
|
Other increases (decreases) in cash from operating activities |
|
|
(74,612 |
) |
|
|
(93,902 |
) |
|
|
105,506 |
|
Cash flow provided by (used in) operating activities |
|
|
(42,919 |
) |
|
|
(80,501 |
) |
|
|
159,466 |
|
Purchases of property and equipment |
|
|
(18,308 |
) |
|
|
(19,319 |
) |
|
|
(25,949 |
) |
Free Cash Flow |
|
$ |
(61,227 |
) |
|
$ |
(99,820 |
) |
|
$ |
133,517 |
|
|
|
|
|
|
|
|
||||||
2023 Adjusted EBITDA Estimates |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Three Months Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Income (loss) before income taxes |
|
|
|
$ |
47,000 |
|
|
$ |
51,000 |
|
||
Depreciation and amortization |
|
|
|
|
24,000 |
|
|
|
28,000 |
|
||
Subtotal |
|
|
|
|
71,000 |
|
|
|
79,000 |
|
||
Interest expense, net of interest income |
|
|
|
|
4,000 |
|
|
|
6,000 |
|
||
Adjusted EBITDA |
|
|
|
$ |
75,000 |
|
|
$ |
85,000 |
|
||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Income (loss) before income taxes |
|
|
|
$ |
145,000 |
|
|
$ |
175,000 |
|
||
Depreciation and amortization |
|
|
|
|
100,000 |
|
|
|
115,000 |
|
||
Subtotal |
|
|
|
|
245,000 |
|
|
|
290,000 |
|
||
Interest expense, net of interest income |
|
|
|
|
15,000 |
|
|
|
20,000 |
|
||
Adjusted EBITDA |
|
|
|
$ |
260,000 |
|
|
$ |
310,000 |
|
||
|
|
|
|
|
|
|
||||||
2023 Free Cash Flow Estimate |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
For the Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
|
Low |
|
High |
||||||
|
|
|
|
(in thousands) |
||||||||
Net income (loss) |
|
|
|
$ |
75,000 |
|
|
$ |
90,000 |
|
||
Depreciation and amortization |
|
|
|
|
100,000 |
|
|
|
115,000 |
|
||
Other increases (decreases) in cash from operating activities |
|
|
(10,000 |
) |
|
|
30,000 |
|
||||
Cash flow provided by (used in) operating activities |
|
|
165,000 |
|
|
|
235,000 |
|
||||
Purchases of property and equipment |
|
|
|
|
(90,000 |
) |
|
|
(110,000 |
) |
||
Free Cash Flow |
|
|
|
$ |
75,000 |
|
|
$ |
125,000 |
|
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 |
|
$ |
33,654 |
|
|
$ |
11,280 |
|
|
$ |
5,514 |
|
|
$ |
3,082 |
|
|
$ |
8,496 |
|
|
$ |
(35,276 |
) |
|
$ |
26,750 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
14,940 |
|
|
|
3,044 |
|
|
|
7,128 |
|
|
|
858 |
|
|
|
653 |
|
|
|
1,198 |
|
|
|
27,821 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
743 |
|
|
|
743 |
|
EBITDA |
|
|
48,594 |
|
|
|
14,324 |
|
|
|
12,642 |
|
|
|
3,940 |
|
|
|
9,149 |
|
|
|
(33,335 |
) |
|
|
55,314 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(267 |
) |
|
|
(267 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(267 |
) |
|
|
(267 |
) |
Adjusted EBITDA |
|
$ |
48,594 |
|
|
$ |
14,324 |
|
|
$ |
12,642 |
|
|
$ |
3,940 |
|
|
$ |
9,149 |
|
|
$ |
(33,602 |
) |
|
$ |
55,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
169,161 |
|
|
$ |
112,939 |
|
|
$ |
104,307 |
|
|
$ |
60,083 |
|
|
$ |
90,497 |
|
|
|
|
$ |
536,987 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
20 |
% |
|
|
10 |
% |
|
|
5 |
% |
|
|
5 |
% |
|
|
9 |
% |
|
|
|
|
5 |
% |
||
EBITDA Margin |
|
|
29 |
% |
|
|
13 |
% |
|
|
12 |
% |
|
|
7 |
% |
|
|
10 |
% |
|
|
|
|
10 |
% |
||
Adjusted EBITDA Margin |
|
|
29 |
% |
|
|
13 |
% |
|
|
12 |
% |
|
|
7 |
% |
|
|
10 |
% |
|
|
|
|
10 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
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 |
|
$ |
43,689 |
|
|
$ |
6,132 |
|
|
$ |
10,745 |
|
|
$ |
4,866 |
|
|
$ |
10,320 |
|
|
$ |
(33,575 |
) |
|
$ |
42,177 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
15,139 |
|
|
|
2,915 |
|
|
|
7,024 |
|
|
|
840 |
|
|
|
705 |
|
|
|
1,218 |
|
|
|
27,841 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(184 |
) |
|
|
(184 |
) |
EBITDA |
|
|
58,828 |
|
|
|
9,047 |
|
|
|
17,769 |
|
|
|
5,706 |
|
|
|
11,025 |
|
|
|
(32,541 |
) |
|
|
69,834 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
193 |
|
|
|
193 |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
193 |
|
|
|
193 |
|
Adjusted EBITDA |
|
$ |
58,828 |
|
|
$ |
9,047 |
|
|
$ |
17,769 |
|
|
$ |
5,706 |
|
|
$ |
11,025 |
|
|
$ |
(32,348 |
) |
|
$ |
70,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
167,387 |
|
|
$ |
100,174 |
|
|
$ |
122,476 |
|
|
$ |
55,411 |
|
|
$ |
90,775 |
|
|
|
|
$ |
536,223 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
26 |
% |
|
|
6 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
11 |
% |
|
|
|
|
8 |
% |
||
EBITDA Margin |
|
|
35 |
% |
|
|
9 |
% |
|
|
15 |
% |
|
|
10 |
% |
|
|
12 |
% |
|
|
|
|
13 |
% |
||
Adjusted EBITDA Margin |
|
|
35 |
% |
|
|
9 |
% |
|
|
15 |
% |
|
|
10 |
% |
|
|
12 |
% |
|
|
|
|
13 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230426005216/en/
Vice President, Corporate Development and Investor Relations
713-329-4507
investorrelations@oceaneering.com
Source:
FAQ
What were Oceaneering's earnings for Q1 2023?
How did Oceaneering's revenue in Q1 2023 compare to Q4 2022?
What is Oceaneering's adjusted EBITDA guidance for 2023?
What is Oceaneering's cash position as of March 31, 2023?