Oceaneering Reports Fourth Quarter 2023 Results
- None.
- None.
Insights
Oceaneering International's reported net income of $44.5 million, or $0.43 per share, on revenue of $655 million for Q4 2023 indicates a robust performance, particularly when compared to the previous year's figures. The company's ability to eliminate its 2024 debt maturity through strategic transactions is a strong positive signal to investors, suggesting effective financial management and a focus on reducing long-term liabilities. Additionally, the secured order intake of $739 million provides a solid foundation for future revenue streams.
However, it's important to scrutinize the adjusted net income which excludes certain one-time benefits and costs. This adjusted figure stands at $19.4 million, or $0.19 per share, which is a more conservative representation of the company's performance. Investors should consider these adjustments when evaluating the company's financial health. The expectation of continued improvement in financial performance and meaningful free cash flow generation for 2024 is promising, but it hinges on the company's ability to maintain or improve its operational efficiency and market position.
The reported increase in annual revenue by 17% and the fifth consecutive year of improved adjusted EBITDA performance reflect positively on Oceaneering International's market position and operational effectiveness. The Subsea Robotics (SSR) and Manufactured Products segments are highlighted as key drivers of this growth, which points to strong market demand for these services. The company's backlog of $622 million in Manufactured Products suggests sustained demand, with a book-to-bill ratio of 1.31 indicating a healthy inflow of new orders relative to revenue recognized.
Investors should note the seasonal variability in the company's performance, as indicated by the sequential decline in ROV days on hire, which was partially offset by an increase in drill support days. This variability can impact short-term financial results and should be factored into investment decisions. The forecasted EBITDA for 2024 and the expected increase in free cash flow generation provide a positive outlook for the company's market performance in the upcoming year.
Oceaneering's performance in the energy sector, particularly through its Subsea Robotics and Offshore Projects Group, is indicative of the current state of the oil and gas industry. The 68% Q4 utilization rate for the ROV fleet and the average revenue per day on hire of $9,618 demonstrate a stable demand for subsea operations, which is crucial for maintenance and development in offshore oil fields. The sector's recovery from previous downturns appears to be continuing, which may lead to increased capital expenditures by oil and gas companies and, consequently, more business for Oceaneering.
The company's long-term debt reduction from $700 million to $500 million and the extension of the term of its credit facility to April 2027 provide it with a more comfortable liquidity position and the ability to withstand industry volatility. The energy sector's cyclical nature means that Oceaneering's financial flexibility and robust backlog are key to its resilience in the face of fluctuating oil prices and investment levels in the industry.
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, 2024 EBITDA and 2024 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 |
|
For the Year Ended |
||||||||||||
|
|
Dec 31, |
|
Sep 30, |
|
Dec 31, |
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2023 |
|
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
654,629 |
|
$ |
536,223 |
|
$ |
635,180 |
|
$ |
2,424,706 |
|
$ |
2,066,084 |
|
Gross Margin |
|
|
105,629 |
|
|
90,102 |
|
|
114,697 |
|
|
398,971 |
|
|
307,377 |
|
Income (Loss) from Operations |
|
|
47,450 |
|
|
42,177 |
|
|
57,929 |
|
|
181,328 |
|
|
110,863 |
|
Net Income (Loss) |
|
|
44,529 |
|
|
23,128 |
|
|
29,812 |
|
|
97,403 |
|
|
25,941 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Earnings (Loss) Per Share |
|
$ |
0.43 |
|
$ |
0.23 |
|
$ |
0.29 |
|
$ |
0.95 |
|
$ |
0.26 |
|
|
|
|
|
|
For the fourth quarter of 2023:
-
Net income was
and consolidated adjusted EBITDA was$44.5 million $75.1 million -
Cash flow provided by operating activities was
and free cash flow was$153 million , with an ending cash position of$119 million $462 million - 2024 debt maturity was eliminated through a series of transactions
-
Secured consolidated order intake with expected contract value of
$739 million
As of December 31, 2023:
-
Remotely Operated Vehicles (ROV): fleet count was 250; Q4 utilization was
68% ; and Q4 average revenue per day on hire was$9,618 -
Manufactured Products backlog was
$622 million -
Nearest debt maturity is
in February 2028$500 million
Guidance for 2024:
-
Net income is expected in the range of
to$125 million $155 million -
Consolidated EBITDA is expected in the range of
to$330 million $380 million -
Free cash flow generation is expected in the range of
to$110 million $150 million -
Capital expenditures are expected in the range of
to$110 million $130 million -
First quarter consolidated EBITDA is expected in the range of
to$50 million $60 million
Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "2023 consolidated revenue increased
"2023 cash flow from operations increased to
“Our fourth quarter 2023 performance produced consolidated adjusted EBITDA of
Fourth Quarter 2023 Segment Results
SSR's fourth quarter revenue and adjusted EBITDA represented its best quarter in 2023. Sequentially, operating income and revenue improved slightly, with lower activity levels in the ROV and survey businesses being offset by continuing improvement in ROV pricing. As a result, SSR EBITDA margin of
ROV days on hire declined
Manufactured Products revenue of
Offshore Projects Group (OPG) operating income declined sequentially on higher revenue. Revenue benefited from the carryover of international work from the third quarter along with more seasonal activity in the Gulf of
IMDS revenue and operating income were essentially flat period over period. Operating income margin of
Aerospace and Defense Technologies (ADTech) fourth quarter revenue and operating income declined from the third quarter of 2023. ADTech operating income margin declined sequentially to
Fourth quarter 2023 Unallocated Expenses of
Full Year and First Quarter 2024 Guidance
2024 financial results are forecasted to improve year over year based on 2023 year-end backlog and continuing supportive market fundamentals. As outlined in the guidance above, EBITDA is expected to be in the range of
For the first quarter 2024, EBITDA is forecasted to be in the range of
Conference Call Details
Oceaneering has scheduled a conference call and webcast on Friday, February 23, 2024 at 10:00 a.m. Central Time, to discuss its results for the fourth quarter and full year 2023, as well as more detailed guidance for the full year and first quarter 2024. Interested parties may listen to the call through a webcast link posted in the Investor Relations section of Oceaneering's website. A replay of the conference call will be made available on the website approximately two hours following the conclusion of the live call.
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: full-year 2024 guidance ranges for net income, consolidated EBITDA, free cash flow generation, capital expenditures and Unallocated Expenses; first quarter 2024 guidance for consolidated EBITDA, operating segment revenues, operating results and operating profitability; full-year 2024 sequential activity and operating performance across each operating segment, led by SSR and OPG; expectation that liquidity will support continued business growth; expectation that 2024 will generate substantial free cash flow; assumptions regarding continued improvement in pricing and margins in the energy-focused businesses and stable pricing and margins in the government-focused businesses; expectations for improved financial performance and condition in 2024; expectations regarding new contracts; and the characterization, whether positive or otherwise, of market fundamentals, conditions and dynamics, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days on hire, average ROV revenue per day on hire, vessel utilization, growth, bidding activity, outlook, performance, opportunities and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, healthy or significant (which is used herein to indicate a change of
The forward-looking statements included in this release are based on Oceaneering's 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; the indirect consequences of climate change and climate-related business trends; actions by members of OPEC and other oil exporting countries; decisions about offshore developments to be made by oil and gas exploration, development and production companies; the use of subsea completions and our ability to capture associated market share; general economic and business conditions and industry trends; the strength of the industry segments in which we are involved; cancellations of contracts, change orders and other contractual modifications, force majeure declarations, and the exercise of contractual suspension rights and the resulting adjustments to our backlog; collections from our customers; our future financial performance, including as a result of the availability, terms and deployment of capital; the consequences of significant changes in currency exchange rates; the volatility and uncertainties of credit markets; changes in data privacy and security laws, regulations and standards; changes in tax laws, regulations and interpretation by taxing authorities; changes in, or our ability to comply with, other laws and governmental regulations, including those relating to the environment; the continued availability of qualified personnel; our ability to obtain raw materials and parts on a timely basis and, in some cases, from limited sources; operating risks normally incident to offshore exploration, development and production operations; hurricanes and other adverse weather and sea conditions; cost and time associated with drydocking of our vessels; the highly competitive nature of our businesses; adverse outcomes from legal or regulatory proceedings; the risks associated with integrating businesses we acquire; rapid technological changes; and social, political, military and economic situations in foreign countries where we do business and the possibilities of civil disturbances, war, other armed conflicts or terrorist attacks. For a more complete discussion of these and other risk factors, please see Oceaneering’s latest annual report on Form 10-K and subsequent quarterly reports on Form 10-Q filed with the Securities and Exchange Commission. You should not place undue reliance on forward-looking statements. Except to the extent required by applicable law, Oceaneering undertakes no obligation to update or revise any forward-looking statement.
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.
- Tables follow -
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets (including cash and cash equivalents of |
|
$ |
1,305,659 |
|
|
$ |
1,297,060 |
|
||||||||||||
Net property and equipment |
|
|
424,293 |
|
|
|
438,449 |
|
||||||||||||
Other assets |
|
|
509,054 |
|
|
|
296,174 |
|
||||||||||||
Total Assets |
|
$ |
2,239,006 |
|
|
$ |
2,031,683 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
||||||||||||
Current liabilities |
|
$ |
732,476 |
|
|
$ |
568,414 |
|
||||||||||||
Long-term debt |
|
|
477,058 |
|
|
|
700,973 |
|
||||||||||||
Other long-term liabilities |
|
|
|
|
|
|
395,389 |
|
|
|
236,492 |
|
||||||||
Equity |
|
|
634,083 |
|
|
|
525,804 |
|
||||||||||||
Total Liabilities and Equity |
|
$ |
2,239,006 |
|
|
$ |
2,031,683 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|
Sep 30, 2023 |
|
Dec 31, 2023 |
|
Dec 31, 2022 |
||||||||||
|
|
(in thousands, except per share amounts) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
654,629 |
|
|
$ |
536,223 |
|
|
$ |
635,180 |
|
|
$ |
2,424,706 |
|
|
$ |
2,066,084 |
|
Cost of services and products |
|
|
549,000 |
|
|
|
446,121 |
|
|
|
520,483 |
|
|
|
2,025,735 |
|
|
|
1,758,707 |
|
Gross margin |
|
|
105,629 |
|
|
|
90,102 |
|
|
|
114,697 |
|
|
|
398,971 |
|
|
|
307,377 |
|
Selling, general and administrative expense |
|
|
58,179 |
|
|
|
47,925 |
|
|
|
56,768 |
|
|
|
217,643 |
|
|
|
196,514 |
|
Income (loss) from operations |
|
|
47,450 |
|
|
|
42,177 |
|
|
|
57,929 |
|
|
|
181,328 |
|
|
|
110,863 |
|
Interest income |
|
|
3,081 |
|
|
|
2,749 |
|
|
|
3,724 |
|
|
|
15,425 |
|
|
|
5,708 |
|
Interest expense |
|
|
(7,921 |
) |
|
|
(9,601 |
) |
|
|
(9,802 |
) |
|
|
(36,523 |
) |
|
|
(38,215 |
) |
Equity in income (losses) of unconsolidated affiliates |
|
|
445 |
|
|
|
599 |
|
|
|
498 |
|
|
|
2,061 |
|
|
|
1,707 |
|
Other income (expense), net |
|
|
3,564 |
|
|
|
(816 |
) |
|
|
968 |
|
|
|
(1,236 |
) |
|
|
(1,011 |
) |
Income (loss) before income taxes |
|
|
46,619 |
|
|
|
35,108 |
|
|
|
53,317 |
|
|
|
161,055 |
|
|
|
79,052 |
|
Provision (benefit) for income taxes |
|
|
2,090 |
|
|
|
11,980 |
|
|
|
23,505 |
|
|
|
63,652 |
|
|
|
53,111 |
|
Net Income (Loss) |
|
$ |
44,529 |
|
|
$ |
23,128 |
|
|
$ |
29,812 |
|
|
$ |
97,403 |
|
|
$ |
25,941 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average diluted shares outstanding |
|
|
102,366 |
|
|
|
101,597 |
|
|
|
102,206 |
|
|
|
102,156 |
|
|
|
101,447 |
|
Diluted earnings (loss) per share |
|
$ |
0.43 |
|
|
$ |
0.23 |
|
|
$ |
0.29 |
|
|
$ |
0.95 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 |
|
For the Year Ended |
||||||||||||||||
|
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|
Sep 30, 2023 |
|
Dec 31, 2023 |
|
Dec 31, 2022 |
||||||||||
|
|
($ in thousands) |
|||||||||||||||||||
Subsea Robotics |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
199,505 |
|
|
$ |
167,387 |
|
|
$ |
197,343 |
|
|
$ |
752,521 |
|
|
$ |
621,921 |
|
Gross margin |
|
|
$ |
64,085 |
|
|
$ |
54,013 |
|
|
$ |
60,045 |
|
|
$ |
221,965 |
|
|
$ |
160,527 |
|
Operating income (loss) |
|
|
$ |
50,594 |
|
|
$ |
43,689 |
|
|
$ |
47,818 |
|
|
$ |
174,293 |
|
|
$ |
118,248 |
|
Operating income (loss) % |
|
|
|
25 |
% |
|
|
26 |
% |
|
|
24 |
% |
|
|
23 |
% |
|
|
19 |
% |
ROV days available |
|
|
|
23,000 |
|
|
|
23,000 |
|
|
|
23,000 |
|
|
|
91,250 |
|
|
|
91,250 |
|
ROV days utilized |
|
|
|
15,682 |
|
|
|
14,350 |
|
|
|
15,932 |
|
|
|
61,874 |
|
|
|
56,231 |
|
ROV utilization |
|
|
|
68 |
% |
|
|
62 |
% |
|
|
69 |
% |
|
|
68 |
% |
|
|
62 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Manufactured Products |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
132,994 |
|
|
$ |
100,174 |
|
|
$ |
122,877 |
|
|
$ |
493,692 |
|
|
$ |
382,361 |
|
Gross margin |
|
|
$ |
13,923 |
|
|
$ |
14,744 |
|
|
$ |
16,916 |
|
|
$ |
69,613 |
|
|
$ |
45,834 |
|
Operating income (loss) |
|
|
$ |
5,435 |
|
|
$ |
6,132 |
|
|
$ |
8,229 |
|
|
$ |
35,551 |
|
|
$ |
11,692 |
|
Operating income (loss) % |
|
|
|
4 |
% |
|
|
6 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
3 |
% |
Backlog at end of period |
|
|
$ |
622,000 |
|
|
$ |
467,000 |
|
|
$ |
556,000 |
|
|
$ |
622,000 |
|
|
$ |
467,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Offshore Projects Group |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
161,239 |
|
|
$ |
122,476 |
|
|
$ |
150,273 |
|
|
$ |
546,366 |
|
|
$ |
489,317 |
|
Gross margin |
|
|
$ |
26,269 |
|
|
$ |
17,548 |
|
|
$ |
33,045 |
|
|
$ |
96,940 |
|
|
$ |
78,373 |
|
Operating income (loss) |
|
|
$ |
15,155 |
|
|
$ |
10,745 |
|
|
$ |
26,745 |
|
|
$ |
64,546 |
|
|
$ |
49,256 |
|
Operating income (loss) % |
|
|
|
9 |
% |
|
|
9 |
% |
|
|
18 |
% |
|
|
12 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
65,977 |
|
|
$ |
55,411 |
|
|
$ |
66,056 |
|
|
$ |
255,282 |
|
|
$ |
229,884 |
|
Gross margin |
|
|
$ |
9,914 |
|
|
$ |
9,932 |
|
|
$ |
9,961 |
|
|
$ |
38,988 |
|
|
$ |
36,724 |
|
Operating income (loss) |
|
|
$ |
3,205 |
|
|
$ |
4,866 |
|
|
$ |
3,242 |
|
|
$ |
13,373 |
|
|
$ |
14,901 |
|
Operating income (loss) % |
|
|
|
5 |
% |
|
|
9 |
% |
|
|
5 |
% |
|
|
5 |
% |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
94,914 |
|
|
$ |
90,775 |
|
|
$ |
98,631 |
|
|
$ |
376,845 |
|
|
$ |
342,601 |
|
Gross margin |
|
|
$ |
17,350 |
|
|
$ |
16,402 |
|
|
$ |
20,295 |
|
|
$ |
70,420 |
|
|
$ |
68,447 |
|
Operating income (loss) |
|
|
$ |
11,010 |
|
|
$ |
10,320 |
|
|
$ |
14,140 |
|
|
$ |
45,003 |
|
|
$ |
44,168 |
|
Operating income (loss) % |
|
|
|
12 |
% |
|
|
11 |
% |
|
|
14 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unallocated Expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross margin |
|
|
$ |
(25,912 |
) |
|
$ |
(22,537 |
) |
|
$ |
(25,565 |
) |
|
$ |
(98,955 |
) |
|
$ |
(82,528 |
) |
Operating income (loss) |
|
|
$ |
(37,949 |
) |
|
$ |
(33,575 |
) |
|
$ |
(42,245 |
) |
|
$ |
(151,438 |
) |
|
$ |
(127,402 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
654,629 |
|
|
$ |
536,223 |
|
|
$ |
635,180 |
|
|
$ |
2,424,706 |
|
|
$ |
2,066,084 |
|
Gross margin |
|
|
$ |
105,629 |
|
|
$ |
90,102 |
|
|
$ |
114,697 |
|
|
$ |
398,971 |
|
|
$ |
307,377 |
|
Operating income (loss) |
|
|
$ |
47,450 |
|
|
$ |
42,177 |
|
|
$ |
57,929 |
|
|
$ |
181,328 |
|
|
$ |
110,863 |
|
Operating income (loss) % |
|
|
|
7 |
% |
|
|
8 |
% |
|
|
9 |
% |
|
|
7 |
% |
|
|
5 |
% |
|
|||||||||||||||||||||
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 |
|
For the Year Ended |
|||||||||||
|
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|
Sep 30, 2023 |
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|||||
|
|
|
(in thousands) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital Expenditures, including Acquisitions |
|
|
$ |
34,045 |
|
$ |
25,949 |
|
$ |
25,945 |
|
$ |
100,726 |
|
$ |
81,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Energy Services and Products |
|
|
|
|
|
|
|
|
|
|
|
|||||
Subsea Robotics |
|
|
$ |
13,264 |
|
$ |
15,139 |
|
$ |
12,805 |
|
$ |
54,365 |
|
$ |
67,684 |
Manufactured Products |
|
|
|
3,096 |
|
|
2,915 |
|
|
3,067 |
|
|
12,220 |
|
|
11,946 |
Offshore Projects Group |
|
|
|
6,921 |
|
|
7,024 |
|
|
6,931 |
|
|
27,956 |
|
|
28,560 |
Integrity Management & Digital Solutions |
|
|
|
902 |
|
|
840 |
|
|
909 |
|
|
3,608 |
|
|
4,599 |
Total Energy Services and Products |
|
|
|
24,183 |
|
|
25,918 |
|
|
23,712 |
|
|
98,149 |
|
|
112,789 |
Aerospace and Defense Technologies |
|
|
|
619 |
|
|
705 |
|
|
600 |
|
|
2,504 |
|
|
2,853 |
Unallocated Expenses |
|
|
|
695 |
|
|
1,218 |
|
|
1,284 |
|
|
4,307 |
|
|
5,327 |
Total Depreciation and Amortization |
|
|
$ |
25,497 |
|
$ |
27,841 |
|
$ |
25,596 |
|
$ |
104,960 |
|
$ |
120,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|||||||||||||||||||
|
|
Dec 31, 2023 |
Dec 31, 2022 |
Sep 30, 2023 |
|
|||||||||||||||||
|
|
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 |
|
$ |
44,529 |
|
|
$ |
0.43 |
|
$ |
23,128 |
|
|
$ |
0.23 |
|
$ |
29,812 |
|
|
$ |
0.29 |
|
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Foreign currency (gains) losses |
|
|
(2,275 |
) |
|
|
|
|
193 |
|
|
|
|
|
(944 |
) |
|
|
|
|||
Total pre-tax adjustments |
|
|
(2,275 |
) |
|
|
|
|
193 |
|
|
|
|
|
(944 |
) |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
851 |
|
|
|
|
|
(333 |
) |
|
|
|
|
615 |
|
|
|
|
|||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Share-based compensation |
|
|
(58 |
) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|||
Uncertain tax positions |
|
|
(2,036 |
) |
|
|
|
|
(669 |
) |
|
|
|
|
13,076 |
|
|
|
|
|||
Valuation allowances |
|
|
(20,350 |
) |
|
|
|
|
(7,679 |
) |
|
|
|
|
9,353 |
|
|
|
|
|||
Other |
|
|
(1,230 |
) |
|
|
|
|
(8,263 |
) |
|
|
|
|
(13,430 |
) |
|
|
|
|||
Total discrete tax adjustments |
|
|
(23,674 |
) |
|
|
|
|
(16,611 |
) |
|
|
|
|
8,999 |
|
|
|
|
|||
Total of adjustments |
|
|
(25,098 |
) |
|
|
|
|
(16,751 |
) |
|
|
|
|
8,670 |
|
|
|
|
|||
Adjusted Net Income (Loss) |
|
$ |
19,431 |
|
|
$ |
0.19 |
|
$ |
6,377 |
|
|
$ |
0.06 |
|
$ |
38,482 |
|
|
$ |
0.38 |
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
102,366 |
|
|
|
|
101,597 |
|
|
|
|
102,206 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
For the Year Ended |
|
|||||||||||||||
|
|
|
Dec 31, 2023 |
Dec 31, 2022 |
|
|||||||||||||||||
|
|
|
|
|
|
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 |
|
|
|
|
|
$ |
97,403 |
|
|
$ |
0.95 |
|
$ |
25,941 |
|
|
$ |
0.26 |
|
|||
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Foreign currency (gains) losses |
|
|
|
|
|
|
1,359 |
|
|
|
|
|
4 |
|
|
|
|
|||||
Total pre-tax adjustments |
|
|
|
|
|
|
1,359 |
|
|
|
|
|
4 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
|
|
|
|
(837 |
) |
|
|
|
|
(275 |
) |
|
|
|
|||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Share-based compensation |
|
|
|
|
|
|
(1,428 |
) |
|
|
|
|
137 |
|
|
|
|
|||||
Uncertain tax positions |
|
|
|
|
|
|
15,441 |
|
|
|
|
|
(81 |
) |
|
|
|
|||||
Valuation allowances |
|
|
|
|
|
|
(16,099 |
) |
|
|
|
|
11,119 |
|
|
|
|
|||||
Other |
|
|
|
|
|
|
(13,890 |
) |
|
|
|
|
(5,734 |
) |
|
|
|
|||||
Total discrete tax adjustments |
|
|
|
|
|
|
(15,976 |
) |
|
|
|
|
5,441 |
|
|
|
|
|||||
Total of adjustments |
|
|
|
|
|
|
(15,454 |
) |
|
|
|
|
5,170 |
|
|
|
|
|||||
Adjusted Net Income (Loss) |
|
|
|
|
|
$ |
81,949 |
|
|
$ |
0.80 |
|
$ |
31,111 |
|
|
$ |
0.31 |
|
|||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
102,156 |
|
|
|
|
101,447 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA and Adjusted EBITDA and Margins |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|
Sep 30, 2023 |
|
Dec 31, 2023 |
|
Dec 31, 2022 |
||||||||||
|
|
($ in thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
|
$ |
44,529 |
|
|
$ |
23,128 |
|
|
$ |
29,812 |
|
|
$ |
97,403 |
|
|
$ |
25,941 |
|
Depreciation and amortization |
|
|
25,497 |
|
|
|
27,841 |
|
|
|
25,596 |
|
|
|
104,960 |
|
|
|
120,969 |
|
Subtotal |
|
|
70,026 |
|
|
|
50,969 |
|
|
|
55,408 |
|
|
|
202,363 |
|
|
|
146,910 |
|
Interest expense, net of interest income |
|
|
4,840 |
|
|
|
6,852 |
|
|
|
6,078 |
|
|
|
21,098 |
|
|
|
32,507 |
|
Amortization included in interest expense |
|
|
460 |
|
|
|
33 |
|
|
|
51 |
|
|
|
574 |
|
|
|
106 |
|
Provision (benefit) for income taxes |
|
|
2,090 |
|
|
|
11,980 |
|
|
|
23,505 |
|
|
|
63,652 |
|
|
|
53,111 |
|
EBITDA |
|
|
77,416 |
|
|
|
69,834 |
|
|
|
85,042 |
|
|
|
287,687 |
|
|
|
232,634 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency (gains) losses |
|
|
(2,275 |
) |
|
|
193 |
|
|
|
(944 |
) |
|
|
1,359 |
|
|
|
4 |
|
Total of adjustments |
|
|
(2,275 |
) |
|
|
193 |
|
|
|
(944 |
) |
|
|
1,359 |
|
|
|
4 |
|
Adjusted EBITDA |
|
$ |
75,141 |
|
|
$ |
70,027 |
|
|
$ |
84,098 |
|
|
$ |
289,046 |
|
|
$ |
232,638 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
654,629 |
|
|
$ |
536,223 |
|
|
$ |
635,180 |
|
|
$ |
2,424,706 |
|
|
$ |
2,066,084 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA margin % |
|
|
12 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
12 |
% |
|
|
11 |
% |
Adjusted EBITDA margin % |
|
|
11 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
12 |
% |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
Dec 31, 2023 |
|
Dec 31, 2022 |
|
Sep 30, 2023 |
|
Dec 31, 2023 |
|
Dec 31, 2022 |
||||||||||
|
|
(in thousands) |
||||||||||||||||||
Net Income (loss) |
|
$ |
44,529 |
|
|
$ |
23,128 |
|
|
$ |
29,812 |
|
|
$ |
97,403 |
|
|
$ |
25,941 |
|
Non-cash adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
|
25,497 |
|
|
|
27,841 |
|
|
|
25,596 |
|
|
|
104,960 |
|
|
|
120,969 |
|
Other non-cash |
|
|
(22,486 |
) |
|
|
2,991 |
|
|
|
6,381 |
|
|
|
(13,370 |
) |
|
|
8,542 |
|
Other increases (decreases) in cash from operating activities |
|
|
105,275 |
|
|
|
105,506 |
|
|
|
17,819 |
|
|
|
20,962 |
|
|
|
(34,569 |
) |
Cash flow provided by (used in) operating activities |
|
|
152,815 |
|
|
|
159,466 |
|
|
|
79,608 |
|
|
|
209,955 |
|
|
|
120,883 |
|
Purchases of property and equipment |
|
|
(34,045 |
) |
|
|
(25,949 |
) |
|
|
(25,945 |
) |
|
|
(100,726 |
) |
|
|
(81,043 |
) |
Free Cash Flow |
|
$ |
118,770 |
|
|
$ |
133,517 |
|
|
$ |
53,663 |
|
|
$ |
109,229 |
|
|
$ |
39,840 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2024 EBITDA Estimates |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Three Months Ending |
||||||||||||
|
|
|
|
|
|
|
|
March 31, 2024 |
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
18,000 |
|
|
$ |
26,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
25,000 |
|
|
|
26,000 |
|
||||||
Subtotal |
|
|
|
|
|
|
|
|
43,000 |
|
|
|
52,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
7,000 |
|
|
|
8,000 |
|
||||||
EBITDA |
|
|
|
|
|
|
|
$ |
50,000 |
|
|
$ |
60,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
December 31, 2024 |
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
206,000 |
|
|
$ |
242,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
110,000 |
|
||||||
Subtotal |
|
|
|
|
|
|
|
|
306,000 |
|
|
|
352,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
24,000 |
|
|
|
28,000 |
|
||||||
EBITDA |
|
|
|
|
|
|
|
$ |
330,000 |
|
|
$ |
380,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2024 Free Cash Flow Estimate |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
December 31, 2024 |
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Net income (loss) |
|
|
|
|
|
|
|
$ |
125,000 |
|
|
$ |
155,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
110,000 |
|
||||||
Other increases (decreases) in cash from operating activities |
|
|
|
|
|
|
(5,000 |
) |
|
|
15,000 |
|
||||||||
Cash flow provided by (used in) operating activities |
|
|
|
|
|
|
220,000 |
|
|
|
280,000 |
|
||||||||
Purchases of property and equipment |
|
|
|
|
|
|
|
|
(110,000 |
) |
|
|
(130,000 |
) |
||||||
Free Cash Flow |
|
|
|
|
|
|
|
$ |
110,000 |
|
|
$ |
150,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended December 31, 2023 |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
50,594 |
|
|
$ |
5,435 |
|
|
$ |
15,155 |
|
|
$ |
3,205 |
|
|
$ |
11,010 |
|
|
$ |
(37,949 |
) |
|
$ |
47,450 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
13,264 |
|
|
|
3,096 |
|
|
|
6,921 |
|
|
|
902 |
|
|
|
619 |
|
|
|
695 |
|
|
|
25,497 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,469 |
|
|
|
4,469 |
|
EBITDA |
|
|
63,858 |
|
|
|
8,531 |
|
|
|
22,076 |
|
|
|
4,107 |
|
|
|
11,629 |
|
|
|
(32,785 |
) |
|
|
77,416 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,275 |
) |
|
|
(2,275 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,275 |
) |
|
|
(2,275 |
) |
Adjusted EBITDA |
|
$ |
63,858 |
|
|
$ |
8,531 |
|
|
$ |
22,076 |
|
|
$ |
4,107 |
|
|
$ |
11,629 |
|
|
$ |
(35,060 |
) |
|
$ |
75,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
199,505 |
|
|
$ |
132,994 |
|
|
$ |
161,239 |
|
|
$ |
65,977 |
|
|
$ |
94,914 |
|
|
|
|
$ |
654,629 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
25 |
% |
|
|
4 |
% |
|
|
9 |
% |
|
|
5 |
% |
|
|
12 |
% |
|
|
|
|
7 |
% |
||
EBITDA Margin |
|
|
32 |
% |
|
|
6 |
% |
|
|
14 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
12 |
% |
||
Adjusted EBITDA Margin |
|
|
32 |
% |
|
|
6 |
% |
|
|
14 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
11 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended December 31, 2022 |
||||||||||||||||||||||||||
|
|
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 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended September 30, 2023 |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
47,818 |
|
|
$ |
8,229 |
|
|
$ |
26,745 |
|
|
$ |
3,242 |
|
|
$ |
14,140 |
|
|
$ |
(42,245 |
) |
|
$ |
57,929 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
12,805 |
|
|
|
3,067 |
|
|
|
6,931 |
|
|
|
909 |
|
|
|
600 |
|
|
|
1,284 |
|
|
|
25,596 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,517 |
|
|
|
1,517 |
|
EBITDA |
|
|
60,623 |
|
|
|
11,296 |
|
|
|
33,676 |
|
|
|
4,151 |
|
|
|
14,740 |
|
|
|
(39,444 |
) |
|
|
85,042 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(944 |
) |
|
|
(944 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(944 |
) |
|
|
(944 |
) |
Adjusted EBITDA |
|
$ |
60,623 |
|
|
$ |
11,296 |
|
|
$ |
33,676 |
|
|
$ |
4,151 |
|
|
$ |
14,740 |
|
|
$ |
(40,388 |
) |
|
$ |
84,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
197,343 |
|
|
$ |
122,877 |
|
|
$ |
150,273 |
|
|
$ |
66,056 |
|
|
$ |
98,631 |
|
|
|
|
$ |
635,180 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
24 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
5 |
% |
|
|
14 |
% |
|
|
|
|
9 |
% |
||
EBITDA Margin |
|
|
31 |
% |
|
|
9 |
% |
|
|
22 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
13 |
% |
||
Adjusted EBITDA Margin |
|
|
31 |
% |
|
|
9 |
% |
|
|
22 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
13 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Year Ended December 31, 2023 |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
174,293 |
|
|
$ |
35,551 |
|
|
$ |
64,546 |
|
|
$ |
13,373 |
|
|
$ |
45,003 |
|
|
$ |
(151,438 |
) |
|
$ |
181,328 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
54,365 |
|
|
|
12,220 |
|
|
|
27,956 |
|
|
|
3,608 |
|
|
|
2,504 |
|
|
|
4,307 |
|
|
|
104,960 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,399 |
|
|
|
1,399 |
|
EBITDA |
|
|
228,658 |
|
|
|
47,771 |
|
|
|
92,502 |
|
|
|
16,981 |
|
|
|
47,507 |
|
|
|
(145,732 |
) |
|
|
287,687 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,359 |
|
|
|
1,359 |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,359 |
|
|
|
1,359 |
|
Adjusted EBITDA |
|
$ |
228,658 |
|
|
$ |
47,771 |
|
|
$ |
92,502 |
|
|
$ |
16,981 |
|
|
$ |
47,507 |
|
|
$ |
(144,373 |
) |
|
$ |
289,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
752,521 |
|
|
$ |
493,692 |
|
|
$ |
546,366 |
|
|
$ |
255,282 |
|
|
$ |
376,845 |
|
|
|
|
$ |
2,424,706 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
23 |
% |
|
|
7 |
% |
|
|
12 |
% |
|
|
5 |
% |
|
|
12 |
% |
|
|
|
|
7 |
% |
||
EBITDA Margin |
|
|
30 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||
Adjusted EBITDA Margin |
|
|
30 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Year Ended December 31, 2022 |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated
|
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
118,248 |
|
|
$ |
11,692 |
|
|
$ |
49,256 |
|
|
$ |
14,901 |
|
|
$ |
44,168 |
|
|
$ |
(127,402 |
) |
|
$ |
110,863 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
67,684 |
|
|
|
11,946 |
|
|
|
28,560 |
|
|
|
4,599 |
|
|
|
2,853 |
|
|
|
5,327 |
|
|
|
120,969 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
802 |
|
|
|
802 |
|
EBITDA |
|
|
185,932 |
|
|
|
23,638 |
|
|
|
77,816 |
|
|
|
19,500 |
|
|
|
47,021 |
|
|
|
(121,273 |
) |
|
|
232,634 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
4 |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
4 |
|
Adjusted EBITDA |
|
$ |
185,932 |
|
|
$ |
23,638 |
|
|
$ |
77,816 |
|
|
$ |
19,500 |
|
|
$ |
47,021 |
|
|
$ |
(121,269 |
) |
|
$ |
232,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
621,921 |
|
|
$ |
382,361 |
|
|
$ |
489,317 |
|
|
$ |
229,884 |
|
|
$ |
342,601 |
|
|
|
|
$ |
2,066,084 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
19 |
% |
|
|
3 |
% |
|
|
10 |
% |
|
|
6 |
% |
|
|
13 |
% |
|
|
|
|
5 |
% |
||
EBITDA Margin |
|
|
30 |
% |
|
|
6 |
% |
|
|
16 |
% |
|
|
8 |
% |
|
|
14 |
% |
|
|
|
|
11 |
% |
||
Adjusted EBITDA Margin |
|
|
30 |
% |
|
|
6 |
% |
|
|
16 |
% |
|
|
8 |
% |
|
|
14 |
% |
|
|
|
|
11 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240222361421/en/
investorrelations@oceaneering.com
Hilary Frisbie
Senior Director, Investor Relations
Oceaneering International, Inc.
713-329-4755
Mark Peterson
Vice President, Corporate Development and Investor Relations
Oceaneering International, Inc.
713-329-4507
Source: Oceaneering International, Inc.
FAQ
What was Oceaneering International, Inc.'s net income for Q4 2023?
What was Oceaneering International, Inc.'s revenue for Q4 2023?
What was Oceaneering International, Inc.'s adjusted net income for Q4 2023?
What was Oceaneering International, Inc.'s 2024 debt maturity status?