Oceaneering Reports Second Quarter 2022 Results
Oceaneering International (OII) reported a net income of $3.7 million ($0.04/share) for Q2 2022, up from a net loss of $19.2 million in Q1 2022. Revenue increased to $524 million, reflecting a recovery in offshore activity, particularly in Subsea Robotics and Offshore Projects, which achieved their highest operating income since 2018. Adjusted EBITDA was $53.5 million, with a forecast of $210-$240 million for the full year. However, cash flow decreased by $69.6 million due to extended payment terms. Guidance for free cash flow was revised to $25-$75 million.
- Q2 2022 net income increased to $3.7 million from a loss of $19.2 million in Q1 2022.
- Revenue rose to $524 million, driven by strong performance in Subsea Robotics and Offshore Projects.
- Adjusted EBITDA reached $53.5 million, indicating strong operational performance.
- Subsea Robotics and Offshore Projects reported highest operating income since 2018.
- Cash position declined by $69.6 million, reducing from $438 million to $368 million.
- Challenges in hiring offshore personnel led to delayed projects and missed opportunities.
- ADTech segment experienced a decline in operating income margin from 15% to 10%.
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 |
|
For the Six Months Ended |
|
||||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
|
2022 |
|
2021 |
|
2022 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
76,041 |
|
68,397 |
|
45,480 |
|
121,521 |
|
125,054 |
|
Income (Loss) from Operations |
|
22,850 |
|
22,819 |
|
(1,039) |
|
21,811 |
|
36,602 |
|
Net Income (Loss) |
|
3,720 |
|
6,241 |
|
(19,210) |
|
(15,490) |
|
(3,124) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the second quarter of 2022:
-
Offshore activity is recovering with our
Subsea Robotics and Offshore Projects Group operating segments recording their highest levels of operating income since the beginning of 2018 (the earliest period restated to reflect our 2020 segment realignment);
-
Consolidated Adjusted EBITDA was
;$53.5 million
-
Consolidated Operating Income was
; and$22.9 million
-
Cash position decreased by
, from$69.6 million to$438 million .$368 million
As of
-
Remotely Operated Vehicles (ROV) fleet count was 250, Q2 utilization was
64% , and Q2 average revenue per day on hire was ; and$8,278
-
Manufactured Products backlog was
.$335 million
Revised guidance for 2022:
-
Consolidated Adjusted EBITDA is forecast in the range of
to$210 million ; and$240 million
-
Free cash flow generation is forecast in the range of
to$25 million .$75 million
“Our second quarter 2022 results increased significantly compared to the first quarter of 2022, as we produced adjusted EBITDA of
Segment Results
“Sequentially, SSR revenue and operating income both increased significantly as expected, with healthy levels of seasonal activity for ROV, survey, and tooling services. SSR EBITDA margin of
"Second quarter 2022 ROV days on hire were sequentially higher for both drill support and vessel-based services. Fleet utilization rose significantly, averaging
"Manufactured Products had a second quarter 2022 operating loss of
"Second quarter 2022 OPG revenue and operating income increased significantly compared to the first quarter of 2022, primarily as a result of increased inspection, maintenance and repair (IMR) and installation work in the GoM. The sequential operating income margin increase, from
"Integrity Management and Digital Solutions (IMDS) sequential operating income was essentially flat on a
"ADTech second quarter 2022 operating income declined from the first quarter of 2022 on a
Third Quarter Outlook
"For the third quarter, compared to the second quarter, we anticipate increased revenue and operating results in our SSR and OPG segments on continuing high levels of offshore activity. Operating income margin for Manufactured Products is projected to recover to the low-single digit range on a modest decrease in revenue. IMDS revenue is forecast to increase modestly with a slight improvement in operating income margin. We expect relatively flat operating income for ADTech on a slight improvement in revenue. Unallocated Expenses are forecast to be in the low- to mid-
Full Year 2022 Guidance
"For the full year of 2022, at the segment level compared to 2021, we forecast SSR operating results to improve on higher revenue, and EBITDA margin to average in the high
Cash and Liquidity
"As previously announced, we entered into a new revolving credit facility in
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 2022 guidance ranges for consolidated EBITDA and expected positive free cash flow generation; characterization of market dynamics and their impact and timing on the activity in our offshore markets during the second half of 2022; backlog, to the extent backlog may be an indicator of future revenue or profitability; characterization of third quarter activity levels and operating profitability for all segments; forecasted third quarter Unallocated Expenses; expected third quarter 2022 consolidated results and EBITDA range; 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; expectation of a meaningful reversal from cash consumption during the first half of 2022 to significant cash generation during the second half of the year; and characterization of demand, activity levels, market fundamentals, outlook, and financials as seasonal, strong, supportive, robust, significant, substantial, 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.
- Tables follow on next page -
|
|
|
|
|
|
||||||||||
|
|||||||||||||||
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
(in thousands) |
|||||||||||
ASSETS |
|
|
|
|
|
||||||||||
Current assets (including cash and cash equivalents of |
|
|
$ |
1,147,764 |
|
$ |
1,188,003 |
|
|||||||
Net property and equipment |
|
|
|
|
455,304 |
|
|
489,596 |
|
||||||
Other assets |
|
|
|
|
269,355 |
|
|
285,260 |
|
||||||
Total Assets |
|
|
$ |
1,872,423 |
|
$ |
1,962,859 |
|
|||||||
|
|
|
|
|
|
||||||||||
LIABILITIES AND EQUITY |
|
|
|
|
|||||||||||
Current liabilities |
|
|
|
$ |
472,739 |
|
$ |
501,161 |
|
||||||
Long-term debt |
|
|
|
|
701,539 |
|
|
702,067 |
|
||||||
Other long-term liabilities |
|
|
|
221,417 |
|
|
248,607 |
|
|||||||
Equity |
|
|
|
|
476,728 |
|
|
511,024 |
|
||||||
Total Liabilities and Equity |
|
|
$ |
1,872,423 |
|
$ |
1,962,859 |
|
|||||||
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
|
|
|
|
|
|
||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||
|
|
|
|
|
|
||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
||||||||||
Revenue |
$ |
524,031 |
|
$ |
498,199 |
|
$ |
446,159 |
|
$ |
970,190 |
|
$ |
935,752 |
|
Cost of services and products |
|
447,990 |
|
|
429,802 |
|
|
400,679 |
|
|
848,669 |
|
|
810,698 |
|
Gross margin |
|
76,041 |
|
|
68,397 |
|
|
45,480 |
|
|
121,521 |
|
|
125,054 |
|
Selling, general and administrative expense |
|
53,191 |
|
|
45,578 |
|
|
46,519 |
|
|
99,710 |
|
|
88,452 |
|
Income (loss) from operations |
|
22,850 |
|
|
22,819 |
|
|
(1,039 |
) |
|
21,811 |
|
|
36,602 |
|
Interest income |
|
767 |
|
|
683 |
|
|
796 |
|
|
1,563 |
|
|
1,202 |
|
Interest expense, net of amounts capitalized |
|
(9,619 |
) |
|
(9,729 |
) |
|
(9,443 |
) |
|
(19,062 |
) |
|
(20,136 |
) |
Equity in income (losses) of unconsolidated affiliates |
|
318 |
|
|
378 |
|
|
294 |
|
|
612 |
|
|
912 |
|
Other income (expense), net |
|
583 |
|
|
(1,955 |
) |
|
444 |
|
|
1,027 |
|
|
(3,408 |
) |
Income (loss) before income taxes |
|
14,899 |
|
|
12,196 |
|
|
(8,948 |
) |
|
5,951 |
|
|
15,172 |
|
Provision (benefit) for income taxes |
|
11,179 |
|
|
5,955 |
|
|
10,262 |
|
|
21,441 |
|
|
18,296 |
|
Net Income (Loss) |
$ |
3,720 |
|
$ |
6,241 |
|
$ |
(19,210 |
) |
$ |
(15,490 |
) |
$ |
(3,124 |
) |
|
|
|
|
|
|
||||||||||
Weighted average diluted shares outstanding |
|
101,430 |
|
|
100,847 |
|
|
99,963 |
|
|
100,110 |
|
|
99,613 |
|
Diluted earnings (loss) per share |
$ |
0.04 |
|
$ |
0.06 |
|
$ |
(0.19 |
) |
$ |
(0.15 |
) |
$ |
(0.03 |
) |
|
|
|
|
|
|
||||||||||
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 Six Months Ended |
|||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
($ in thousands) |
||||||||||||||
Subsea Robotics |
|
|
|
|
|
|
||||||||||
|
Revenue |
$ |
157,123 |
|
$ |
141,371 |
|
$ |
127,989 |
|
$ |
285,112 |
|
$ |
260,490 |
|
|
Gross margin |
$ |
37,004 |
|
$ |
31,767 |
|
$ |
21,958 |
|
$ |
58,962 |
|
$ |
55,845 |
|
Operating income (loss) |
$ |
25,938 |
|
$ |
21,710 |
|
$ |
11,552 |
|
$ |
37,490 |
|
$ |
36,329 |
|
|
Operating income (loss) % |
|
17 |
% |
|
15 |
% |
|
9 |
% |
|
13 |
% |
|
14 |
% |
|
|
ROV days available |
|
22,750 |
|
|
22,750 |
|
|
22,500 |
|
|
45,250 |
|
|
45,219 |
|
|
ROV days utilized |
|
14,631 |
|
|
14,005 |
|
|
11,842 |
|
|
26,473 |
|
|
25,892 |
|
|
ROV utilization |
|
64 |
% |
|
62 |
% |
|
53 |
% |
|
59 |
% |
|
57 |
% |
|
|
|
|
|
|
|
||||||||||
Manufactured Products |
|
|
|
|
|
|
||||||||||
|
Revenue |
$ |
105,456 |
|
$ |
79,127 |
|
$ |
82,692 |
|
$ |
188,148 |
|
$ |
165,952 |
|
|
Gross margin |
$ |
7,918 |
|
$ |
8,391 |
|
$ |
11,002 |
|
$ |
18,920 |
|
$ |
18,395 |
|
Operating income (loss) |
$ |
(1,365 |
) |
$ |
790 |
|
$ |
2,643 |
|
$ |
1,278 |
|
$ |
3,543 |
|
|
Operating income (loss) % |
|
(1 |
) % |
|
1 |
% |
|
3 |
% |
|
1 |
% |
|
2 |
% |
|
Backlog at end of period |
$ |
335,000 |
|
$ |
315,000 |
|
$ |
334,000 |
|
$ |
335,000 |
|
$ |
315,000 |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
Revenue |
$ |
116,457 |
|
$ |
107,951 |
|
$ |
97,397 |
|
$ |
213,854 |
|
$ |
197,185 |
|
|
Gross margin |
$ |
25,441 |
|
$ |
14,566 |
|
$ |
7,737 |
|
$ |
33,178 |
|
$ |
29,677 |
|
Operating income (loss) |
$ |
17,535 |
|
$ |
7,996 |
|
$ |
666 |
|
$ |
18,201 |
|
$ |
16,809 |
|
|
Operating income (loss) % |
|
15 |
% |
|
7 |
% |
|
1 |
% |
|
9 |
% |
|
9 |
% |
|
|
|
|
|
|
|
|
||||||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|||||||||||
|
Revenue |
$ |
59,438 |
|
$ |
64,070 |
|
$ |
56,570 |
|
$ |
116,008 |
|
$ |
118,118 |
|
|
Gross margin |
$ |
9,222 |
|
$ |
10,462 |
|
$ |
9,199 |
|
$ |
18,421 |
|
$ |
18,671 |
|
Operating income (loss) |
$ |
3,436 |
|
$ |
4,721 |
|
$ |
3,508 |
|
$ |
6,944 |
|
$ |
7,195 |
|
|
Operating income (loss) % |
|
6 |
% |
|
7 |
% |
|
6 |
% |
|
6 |
% |
|
6 |
% |
|
|
|
|
|
|
|
|
||||||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|||||||||||
|
Revenue |
$ |
85,557 |
|
$ |
105,680 |
|
$ |
81,511 |
|
$ |
167,068 |
|
$ |
194,007 |
|
|
Gross margin |
$ |
15,744 |
|
$ |
24,603 |
|
$ |
16,870 |
|
$ |
32,614 |
|
$ |
46,713 |
|
Operating income (loss) |
$ |
8,961 |
|
$ |
19,340 |
|
$ |
11,844 |
|
$ |
20,805 |
|
$ |
36,179 |
|
|
Operating income (loss) % |
|
10 |
% |
|
18 |
% |
|
15 |
% |
|
12 |
% |
|
19 |
% |
|
|
|
|
|
|
|
|
||||||||||
Unallocated Expenses |
|
|
|
|
|
|
||||||||||
|
Gross margin |
$ |
(19,288 |
) |
$ |
(21,392 |
) |
$ |
(21,286 |
) |
$ |
(40,574 |
) |
$ |
(44,247 |
) |
Operating income (loss) |
$ |
(31,655 |
) |
$ |
(31,738 |
) |
$ |
(31,252 |
) |
$ |
(62,907 |
) |
$ |
(63,453 |
) |
|
|
|
|
|
|
|
|
||||||||||
Total |
|
|
|
|
|
|
||||||||||
|
Revenue |
$ |
524,031 |
|
$ |
498,199 |
|
$ |
446,159 |
|
$ |
970,190 |
|
$ |
935,752 |
|
|
Gross margin |
$ |
76,041 |
|
$ |
68,397 |
|
$ |
45,480 |
|
$ |
121,521 |
|
$ |
125,054 |
|
Operating income (loss) |
$ |
22,850 |
|
$ |
22,819 |
|
$ |
(1,039 |
) |
$ |
21,811 |
|
$ |
36,602 |
|
|
Operating income (loss) % |
|
4 |
% |
|
5 |
% |
|
— |
% |
|
2 |
% |
|
4 |
% |
|
|
||||||||||||||||
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 Six Months Ended |
||||||||
|
|
|
|
|
|
|||||
|
(in thousands) |
|||||||||
|
|
|
|
|
|
|||||
Capital Expenditures, including Acquisitions |
$ |
16,495 |
$ |
12,629 |
$ |
19,319 |
$ |
35,814 |
$ |
23,328 |
|
|
|
|
|
|
|||||
Depreciation and Amortization: |
|
|
|
|
|
|||||
Energy Services and Products |
|
|
|
|
|
|||||
Subsea Robotics |
$ |
17,531 |
$ |
22,436 |
$ |
19,001 |
$ |
36,532 |
$ |
45,388 |
Manufactured Products |
|
3,020 |
|
3,248 |
|
3,072 |
|
6,092 |
|
6,475 |
|
|
7,107 |
|
6,862 |
|
7,297 |
|
14,404 |
|
13,987 |
Integrity Management & Digital Solutions |
|
1,034 |
|
1,091 |
|
1,030 |
|
2,064 |
|
2,215 |
Total Energy Services and Products |
|
28,692 |
|
33,637 |
|
30,400 |
|
59,092 |
|
68,065 |
Aerospace and Defense Technologies |
|
821 |
|
1,404 |
|
656 |
|
1,477 |
|
2,680 |
Unallocated Expenses |
|
1,347 |
|
184 |
|
963 |
|
2,310 |
|
951 |
Total Depreciation and Amortization |
$ |
30,860 |
$ |
35,225 |
$ |
32,019 |
$ |
62,879 |
$ |
71,696 |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
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 (Loss) |
|
Diluted EPS |
|
Net Income (Loss) |
|
Diluted EPS |
|
Net Income (Loss) |
|
Diluted EPS |
|
||||||||||
|
|
(in thousands, except per share amounts) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) and diluted EPS as reported in accordance with GAAP |
|
$ |
3,720 |
|
|
$ |
0.04 |
|
$ |
6,241 |
|
|
$ |
0.06 |
|
$ |
(19,210 |
) |
|
$ |
(0.19 |
) |
|
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
|
|
1,415 |
|
|
|
|
|
— |
|
|
|
|
||||
Foreign currency (gains) losses |
|
|
(928 |
) |
|
|
|
|
1,800 |
|
|
|
|
|
(406 |
) |
|
|
|
||||
Total pre-tax adjustments |
|
|
(928 |
) |
|
|
|
|
3,215 |
|
|
|
|
|
(406 |
) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
142 |
|
|
|
|
|
(674 |
) |
|
|
|
|
90 |
|
|
|
|
||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Share-based compensation |
|
|
(3 |
) |
|
|
|
|
(4 |
) |
|
|
|
|
140 |
|
|
|
|
||||
Uncertain tax positions |
|
|
(593 |
) |
|
|
|
|
186 |
|
|
|
|
|
(632 |
) |
|
|
|
||||
Valuation allowances |
|
|
3,419 |
|
|
|
|
|
3,525 |
|
|
|
|
|
14,927 |
|
|
|
|
||||
Other |
|
|
1,689 |
|
|
|
|
|
(2,136 |
) |
|
|
|
|
(1,322 |
) |
|
|
|
||||
Total discrete tax adjustments |
|
|
4,512 |
|
|
|
|
|
1,571 |
|
|
|
|
|
13,113 |
|
|
|
|
||||
Total of adjustments |
|
|
3,726 |
|
|
|
|
|
4,112 |
|
|
|
|
|
12,797 |
|
|
|
|
||||
Adjusted Net Income (Loss) |
|
$ |
7,446 |
|
|
$ |
0.07 |
|
$ |
10,353 |
|
|
$ |
0.10 |
|
$ |
(6,413 |
) |
|
$ |
(0.06 |
) |
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
101,430 |
|
|
|
|
100,847 |
|
|
|
|
99,963 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
For the Six Months Ended |
||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
Net Income (Loss) |
|
Diluted EPS |
|
Net Income (Loss) |
|
Diluted EPS |
||||||||
|
|
|
|
|
|
(in thousands, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
Net income (loss) and diluted EPS as reported in accordance with GAAP |
|
|
|
|
|
$ |
(15,490 |
) |
|
$ |
(0.15 |
) |
|
$ |
(3,124 |
) |
|
$ |
(0.03 |
) |
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loss on sale of asset |
|
|
|
|
|
|
— |
|
|
|
|
|
1,415 |
|
|
|
||||
Restructuring expenses and other |
|
|
|
|
|
|
— |
|
|
|
|
|
1,308 |
|
|
|
||||
Foreign currency (gains) losses |
|
|
|
|
|
|
(1,334 |
) |
|
|
|
|
3,661 |
|
|
|
||||
Total pre-tax adjustments |
|
|
|
|
|
|
(1,334 |
) |
|
|
|
|
6,384 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
|
|
|
|
232 |
|
|
|
|
|
(1,279 |
) |
|
|
||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Share-based compensation |
|
|
|
|
|
|
137 |
|
|
|
|
|
573 |
|
|
|
||||
Uncertain tax positions |
|
|
|
|
|
|
(1,225 |
) |
|
|
|
|
170 |
|
|
|
||||
Valuation allowances |
|
|
|
|
|
|
18,346 |
|
|
|
|
|
10,283 |
|
|
|
||||
Other |
|
|
|
|
|
|
367 |
|
|
|
|
|
139 |
|
|
|
||||
Total discrete tax adjustments |
|
|
|
|
|
|
17,625 |
|
|
|
|
|
11,165 |
|
|
|
||||
Total of adjustments |
|
|
|
|
|
|
16,523 |
|
|
|
|
|
16,270 |
|
|
|
||||
Adjusted Net Income (Loss) |
|
|
|
|
|
$ |
1,033 |
|
|
$ |
0.01 |
|
|
$ |
13,146 |
|
|
$ |
0.13 |
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
101,409 |
|
|
|
|
|
100,672 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA and Adjusted EBITDA and Margins |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
($ in thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
|
$ |
3,720 |
|
|
$ |
6,241 |
|
|
$ |
(19,210 |
) |
|
$ |
(15,490 |
) |
|
$ |
(3,124 |
) |
Depreciation and amortization |
|
|
30,860 |
|
|
|
35,225 |
|
|
|
32,019 |
|
|
|
62,879 |
|
|
|
71,696 |
|
Subtotal |
|
|
34,580 |
|
|
|
41,466 |
|
|
|
12,809 |
|
|
|
47,389 |
|
|
|
68,572 |
|
Interest expense, net of interest income |
|
|
8,852 |
|
|
|
9,046 |
|
|
|
8,647 |
|
|
|
17,499 |
|
|
|
18,934 |
|
Amortization included in interest expense |
|
|
(166 |
) |
|
|
907 |
|
|
|
200 |
|
|
|
34 |
|
|
|
1,210 |
|
Provision (benefit) for income taxes |
|
|
11,179 |
|
|
|
5,955 |
|
|
|
10,262 |
|
|
|
21,441 |
|
|
|
18,296 |
|
EBITDA |
|
|
54,445 |
|
|
|
57,374 |
|
|
|
31,918 |
|
|
|
86,363 |
|
|
|
107,012 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
1,415 |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
Restructuring expenses and other |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,308 |
|
Foreign currency (gains) losses |
|
|
(928 |
) |
|
|
1,800 |
|
|
|
(406 |
) |
|
|
(1,334 |
) |
|
|
3,661 |
|
Total of adjustments |
|
|
(928 |
) |
|
|
3,215 |
|
|
|
(406 |
) |
|
|
(1,334 |
) |
|
|
6,384 |
|
Adjusted EBITDA |
|
$ |
53,517 |
|
|
$ |
60,589 |
|
|
$ |
31,512 |
|
|
$ |
85,029 |
|
|
$ |
113,396 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
524,031 |
|
|
$ |
498,199 |
|
|
$ |
446,159 |
|
|
$ |
970,190 |
|
|
$ |
935,752 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA margin % |
|
|
10 |
% |
|
|
12 |
% |
|
|
7 |
% |
|
|
9 |
% |
|
|
11 |
% |
Adjusted EBITDA margin % |
|
|
10 |
% |
|
|
12 |
% |
|
|
7 |
% |
|
|
9 |
% |
|
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
(in thousands) |
||||||||||||||||||
Net Income (loss) |
|
$ |
3,720 |
|
|
$ |
6,241 |
|
|
$ |
(19,210 |
) |
|
$ |
(15,490 |
) |
|
$ |
(3,124 |
) |
Non-cash adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
|
30,860 |
|
|
|
35,225 |
|
|
|
32,019 |
|
|
|
62,879 |
|
|
|
71,696 |
|
Other non-cash |
|
|
788 |
|
|
|
(1,294 |
) |
|
|
592 |
|
|
|
1,380 |
|
|
|
(1,659 |
) |
Other increases (decreases) in cash from operating activities |
|
|
(79,349 |
) |
|
|
10,374 |
|
|
|
(93,902 |
) |
|
|
(173,251 |
) |
|
|
(18,090 |
) |
Cash flow provided by (used in) operating activities |
|
|
(43,981 |
) |
|
|
50,546 |
|
|
|
(80,501 |
) |
|
|
(124,482 |
) |
|
|
48,823 |
|
Purchases of property and equipment |
|
|
(16,495 |
) |
|
|
(12,629 |
) |
|
|
(19,319 |
) |
|
|
(35,814 |
) |
|
|
(23,328 |
) |
Free Cash Flow |
|
$ |
(60,476 |
) |
|
$ |
37,917 |
|
|
$ |
(99,820 |
) |
|
$ |
(160,296 |
) |
|
$ |
25,495 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2022 Adjusted EBITDA Estimates |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Three Months Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
18,000 |
|
|
$ |
26,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
32,000 |
|
|
|
34,000 |
|
||||||
Subtotal |
|
|
|
|
|
|
|
|
50,000 |
|
|
|
60,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
10,000 |
|
|
|
10,000 |
|
||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
$ |
60,000 |
|
|
$ |
70,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
47,000 |
|
|
$ |
67,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
125,000 |
|
|
|
135,000 |
|
||||||
Subtotal |
|
|
|
|
|
|
|
|
172,000 |
|
|
|
202,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
38,000 |
|
|
|
38,000 |
|
||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
$ |
210,000 |
|
|
$ |
240,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2022 Free Cash Flow Estimate |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Net income (loss) |
|
|
|
|
|
|
|
$ |
17,000 |
|
|
$ |
26,000 |
|
||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
125,000 |
|
|
|
135,000 |
|
||||||
Other increases (decreases) in cash from operating activities |
|
|
|
|
|
|
(47,000 |
) |
|
|
(6,000 |
) |
||||||||
Cash flow provided by (used in) operating activities |
|
|
|
|
|
|
95,000 |
|
|
|
155,000 |
|
||||||||
Purchases of property and equipment |
|
|
|
|
|
|
|
|
(70,000 |
) |
|
|
(80,000 |
) |
||||||
Free Cash Flow |
|
|
|
|
|
|
|
$ |
25,000 |
|
|
$ |
75,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Adjusted Operating Income (Loss) and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
25,938 |
|
|
$ |
(1,365 |
) |
|
$ |
17,535 |
|
|
$ |
3,436 |
|
|
$ |
8,961 |
|
|
$ |
(31,655 |
) |
|
$ |
22,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
25,938 |
|
|
$ |
(1,365 |
) |
|
$ |
17,535 |
|
|
$ |
3,436 |
|
|
$ |
8,961 |
|
|
$ |
(31,655 |
) |
|
$ |
22,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
157,123 |
|
|
$ |
105,456 |
|
|
$ |
116,457 |
|
|
$ |
59,438 |
|
|
$ |
85,557 |
|
|
|
|
$ |
524,031 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
17 |
% |
(1 |
)% |
|
|
15 |
% |
|
|
6 |
% |
|
|
10 |
% |
|
|
|
|
4 |
% |
|||||
Operating income (loss) % using adjusted amounts |
|
|
17 |
% |
|
|
(1 |
)% |
|
|
15 |
% |
|
|
6 |
% |
|
|
10 |
% |
|
|
|
|
4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
21,710 |
|
|
$ |
790 |
|
|
$ |
7,996 |
|
|
$ |
4,721 |
|
|
$ |
19,340 |
|
|
$ |
(31,738 |
) |
|
$ |
22,819 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
|
|
1,415 |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
|
|
1,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
21,710 |
|
|
$ |
790 |
|
|
$ |
7,996 |
|
|
$ |
4,721 |
|
|
$ |
19,340 |
|
|
$ |
(30,323 |
) |
|
$ |
24,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
141,371 |
|
|
$ |
79,127 |
|
|
$ |
107,951 |
|
|
$ |
64,070 |
|
|
$ |
105,680 |
|
|
|
|
$ |
498,199 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
15 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
|
|
5 |
% |
||
Operating income (loss) % using adjusted amounts |
|
|
15 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
|
|
5 |
% |
||
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses |
|
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 |
% |
|
|
|
|
— |
% |
||
|
|
||||||||||||||||||||||||||||
Adjusted Operating Income (Loss) and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Six Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
37,490 |
|
|
$ |
1,278 |
|
|
$ |
18,201 |
|
|
$ |
6,944 |
|
|
$ |
20,805 |
|
|
$ |
(62,907 |
) |
|
$ |
21,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
37,490 |
|
|
$ |
1,278 |
|
|
$ |
18,201 |
|
|
$ |
6,944 |
|
|
$ |
20,805 |
|
|
$ |
(62,907 |
) |
|
$ |
21,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
285,112 |
|
|
$ |
188,148 |
|
|
$ |
213,854 |
|
|
$ |
116,008 |
|
|
$ |
167,068 |
|
|
|
|
$ |
970,190 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
13 |
% |
|
|
1 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
2 |
% |
||
Operating income (loss) % using adjusted amounts |
|
|
13 |
% |
|
|
1 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
2 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Six Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
36,329 |
|
|
$ |
3,543 |
|
|
$ |
16,809 |
|
|
$ |
7,195 |
|
|
$ |
36,179 |
|
|
$ |
(63,453 |
) |
|
$ |
36,602 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
|
|
1,415 |
|
Restructuring expenses and other |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
— |
|
|
|
1,308 |
|
Total of adjustments |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
1,415 |
|
|
|
2,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Adjusted Operating Income (Loss) |
|
$ |
36,724 |
|
|
$ |
4,080 |
|
|
$ |
16,958 |
|
|
$ |
7,412 |
|
|
$ |
36,189 |
|
|
$ |
(62,038 |
) |
|
$ |
39,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
260,490 |
|
|
$ |
165,952 |
|
|
$ |
197,185 |
|
|
$ |
118,118 |
|
|
$ |
194,007 |
|
|
|
|
$ |
935,752 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
14 |
% |
|
|
2 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
19 |
% |
|
|
|
|
4 |
% |
||
Operating income (loss) % using adjusted amounts |
|
|
14 |
% |
|
|
2 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
19 |
% |
|
|
|
|
4 |
% |
||
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
25,938 |
|
|
$ |
(1,365 |
) |
|
$ |
17,535 |
|
|
$ |
3,436 |
|
|
$ |
8,961 |
|
|
$ |
(31,655 |
) |
|
$ |
22,850 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
17,531 |
|
|
|
3,020 |
|
|
|
7,107 |
|
|
|
1,034 |
|
|
|
821 |
|
|
|
1,347 |
|
|
|
30,860 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
735 |
|
|
|
735 |
|
EBITDA |
|
|
43,469 |
|
|
|
1,655 |
|
|
|
24,642 |
|
|
|
4,470 |
|
|
|
9,782 |
|
|
|
(29,573 |
) |
|
|
54,445 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(928 |
) |
|
|
(928 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(928 |
) |
|
|
(928 |
) |
Adjusted EBITDA |
|
$ |
43,469 |
|
|
$ |
1,655 |
|
|
$ |
24,642 |
|
|
$ |
4,470 |
|
|
$ |
9,782 |
|
|
$ |
(30,501 |
) |
|
$ |
53,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
157,123 |
|
|
$ |
105,456 |
|
|
$ |
116,457 |
|
|
$ |
59,438 |
|
|
$ |
85,557 |
|
|
|
|
$ |
524,031 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
17 |
% |
|
|
(1 |
) % |
|
|
15 |
% |
|
|
6 |
% |
|
|
10 |
% |
|
|
|
|
4 |
% |
||
EBITDA Margin |
|
|
28 |
% |
|
|
2 |
% |
|
|
21 |
% |
|
|
8 |
% |
|
|
11 |
% |
|
|
|
|
10 |
% |
||
Adjusted EBITDA Margin |
|
|
28 |
% |
|
|
2 |
% |
|
|
21 |
% |
|
|
8 |
% |
|
|
11 |
% |
|
|
|
|
10 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
21,710 |
|
|
$ |
790 |
|
|
$ |
7,996 |
|
|
$ |
4,721 |
|
|
$ |
19,340 |
|
|
$ |
(31,738 |
) |
|
$ |
22,819 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
22,436 |
|
|
|
3,248 |
|
|
|
6,862 |
|
|
|
1,091 |
|
|
|
1,404 |
|
|
|
184 |
|
|
|
35,225 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(670 |
) |
|
|
(670 |
) |
EBITDA |
|
|
44,146 |
|
|
|
4,038 |
|
|
|
14,858 |
|
|
|
5,812 |
|
|
|
20,744 |
|
|
|
(32,224 |
) |
|
|
57,374 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
|
|
1,415 |
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,800 |
|
|
|
1,800 |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,215 |
|
|
|
3,215 |
|
Adjusted EBITDA |
|
$ |
44,146 |
|
|
$ |
4,038 |
|
|
$ |
14,858 |
|
|
$ |
5,812 |
|
|
$ |
20,744 |
|
|
$ |
(29,009 |
) |
|
$ |
60,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
141,371 |
|
|
$ |
79,127 |
|
|
$ |
107,951 |
|
|
$ |
64,070 |
|
|
$ |
105,680 |
|
|
|
|
$ |
498,199 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
15 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
|
|
5 |
% |
||
EBITDA Margin |
|
|
31 |
% |
|
|
5 |
% |
|
|
14 |
% |
|
|
9 |
% |
|
|
20 |
% |
|
|
|
|
12 |
% |
||
Adjusted EBITDA Margin |
|
|
31 |
% |
|
|
5 |
% |
|
|
14 |
% |
|
|
9 |
% |
|
|
20 |
% |
|
|
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
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 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
For the Six Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
37,490 |
|
|
$ |
1,278 |
|
|
$ |
18,201 |
|
|
$ |
6,944 |
|
|
$ |
20,805 |
|
|
$ |
(62,907 |
) |
|
$ |
21,811 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
36,532 |
|
|
|
6,092 |
|
|
|
14,404 |
|
|
|
2,064 |
|
|
|
1,477 |
|
|
|
2,310 |
|
|
|
62,879 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,673 |
|
|
|
1,673 |
|
EBITDA |
|
|
74,022 |
|
|
|
7,370 |
|
|
|
32,605 |
|
|
|
9,008 |
|
|
|
22,282 |
|
|
|
(58,924 |
) |
|
|
86,363 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,334 |
) |
|
|
(1,334 |
) |
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,334 |
) |
|
|
(1,334 |
) |
Adjusted EBITDA |
|
$ |
74,022 |
|
|
$ |
7,370 |
|
|
$ |
32,605 |
|
|
$ |
9,008 |
|
|
$ |
22,282 |
|
|
$ |
(60,258 |
) |
|
$ |
85,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
285,112 |
|
|
$ |
188,148 |
|
|
$ |
213,854 |
|
|
$ |
116,008 |
|
|
$ |
167,068 |
|
|
|
|
$ |
970,190 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
13 |
% |
|
|
1 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
2 |
% |
||
EBITDA Margin |
|
|
26 |
% |
|
|
4 |
% |
|
|
15 |
% |
|
|
8 |
% |
|
|
13 |
% |
|
|
|
|
9 |
% |
||
Adjusted EBITDA Margin |
|
|
26 |
% |
|
|
4 |
% |
|
|
15 |
% |
|
|
8 |
% |
|
|
13 |
% |
|
|
|
|
9 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Six Months Ended |
||||||||||||||||||||||||||
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
36,329 |
|
|
$ |
3,543 |
|
|
$ |
16,809 |
|
|
$ |
7,195 |
|
|
$ |
36,179 |
|
|
$ |
(63,453 |
) |
|
$ |
36,602 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Depreciation and amortization |
|
|
45,388 |
|
|
|
6,475 |
|
|
|
13,987 |
|
|
|
2,215 |
|
|
|
2,680 |
|
|
|
951 |
|
|
|
71,696 |
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,286 |
) |
|
|
(1,286 |
) |
EBITDA |
|
|
81,717 |
|
|
|
10,018 |
|
|
|
30,796 |
|
|
|
9,410 |
|
|
|
38,859 |
|
|
|
(63,788 |
) |
|
|
107,012 |
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loss on sale of asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,415 |
|
|
|
1,415 |
|
Restructuring expenses and other |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
— |
|
|
|
1,308 |
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,661 |
|
|
|
3,661 |
|
Total of adjustments |
|
|
395 |
|
|
|
537 |
|
|
|
149 |
|
|
|
217 |
|
|
|
10 |
|
|
|
5,076 |
|
|
|
6,384 |
|
Adjusted EBITDA |
|
$ |
82,112 |
|
|
$ |
10,555 |
|
|
$ |
30,945 |
|
|
$ |
9,627 |
|
|
$ |
38,869 |
|
|
$ |
(58,712 |
) |
|
$ |
113,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
260,490 |
|
|
$ |
165,952 |
|
|
$ |
197,185 |
|
|
$ |
118,118 |
|
|
$ |
194,007 |
|
|
|
|
$ |
935,752 |
|
||
Operating income (loss) % as reported in accordance with GAAP |
|
|
14 |
% |
|
|
2 |
% |
|
|
9 |
% |
|
|
6 |
% |
|
|
19 |
% |
|
|
|
|
4 |
% |
||
EBITDA Margin |
|
|
31 |
% |
|
|
6 |
% |
|
|
16 |
% |
|
|
8 |
% |
|
|
20 |
% |
|
|
|
|
11 |
% |
||
Adjusted EBITDA Margin |
|
|
32 |
% |
|
|
6 |
% |
|
|
16 |
% |
|
|
8 |
% |
|
|
20 |
% |
|
|
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220727005157/en/
Vice President, Corporate Development and Investor Relations
713-329-4507
investorrelations@oceaneering.com
Source:
FAQ
What were Oceaneering International's Q2 2022 earnings results?
How did Oceaneering's revenue perform in Q2 2022 compared to Q1 2022?
What is Oceaneering's updated guidance for free cash flow in 2022?
Which segments contributed to Oceaneering's increased operating income in Q2 2022?