|
Oceaneering Reports Third Quarter 2016 Results
- Reported EPS of $(0.12) and Adjusted EPS of $0.17 - Recorded $43.6 million in charges
HOUSTON, Oct. 27, 2016 /PRNewswire/ -- Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported a net loss of $11.8 million, or $(0.12) per share, on revenue of $549 million for the three months ended September 30, 2016. Adjusted net income was $16.6 million, or $0.17 per share, excluding $43.6 million of pre-tax charges recognized during the quarter and the related tax effects of those charges. These charges included $36.0 million related to the Remotely Operated Vehicles ("ROV") segment and $8.2 million related to the Subsea Products segment.
During the prior quarter ended June 30, 2016, Oceaneering reported net income of $22.3 million, or $0.23 per share, on revenue of $626 million; adjusted net income was $26.8 million, or $0.27 per share.
Adjusted operating income, net income and earnings per share are non-GAAP measures which exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income and Diluted Earnings per Share (EPS) and Adjusted Operating Income and Margins by Segment. These tables are included below under the caption Reconciliation of Non-GAAP to GAAP Financial Information.
|
Summary of Results
|
|
(in thousands, except per share amounts)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
Sep 30,
|
|
Jun 30,
|
|
Sep 30,
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
549,275
|
|
|
$
|
743,613
|
|
|
$
|
625,539
|
|
|
$
|
1,783,158
|
|
|
$
|
2,340,688
|
|
|
Gross Margin
|
|
35,443
|
|
|
168,313
|
|
|
95,233
|
|
|
228,156
|
|
|
499,307
|
|
|
Income (Loss) from Operations
|
|
(11,856)
|
|
|
113,464
|
|
|
38,380
|
|
|
74,623
|
|
|
328,054
|
|
|
Net Income (Loss)
|
|
$
|
(11,798)
|
|
|
$
|
68,539
|
|
|
$
|
22,309
|
|
|
$
|
35,614
|
|
|
$
|
203,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share (EPS)
|
|
$
|
(0.12)
|
|
|
$
|
0.70
|
|
|
$
|
0.23
|
|
|
$
|
0.36
|
|
|
$
|
2.06
|
|
|
|
|
|
|
Sequentially, adjusted operating income declined 27% due to reduced profit contributions from Subsea Products and ROV, partially offset by improved results from Subsea Projects and Asset Integrity.
M. Kevin McEvoy, Chief Executive Officer of Oceaneering, stated, "On an adjusted basis, our third quarter operating results were in line with our expectations and the consensus estimate. However, the leading indicator for deepwater activity, contracted floating rigs, continued to decline, as the rate of rigs being idled, either by contract termination or expiration, continued unabated. This prevailing market condition required us to reassess the number of ROVs we have in our fleet, as well as the associated inventory. As a result of our reassessment, we recorded a $36.0 million charge related to our retirement of 39 ROVs this quarter (for a net book value of $10.8 million) and established a $25.2 million reserve for excess inventory. We also scrutinized assets in our Subsea Products segment and recorded an $8.2 million charge, related predominantly to tools and inventory in our portfolio used to support deepwater drilling and operations.
"Compared to the second quarter, ROV adjusted operating income was down substantially, due to a 4% reduction in revenue per day-on-hire and 6% fewer days utilized. For the third quarter, ROV adjusted operating income and EBITDA margins were 10% and 36%, respectively, compared to (19)% and 16% on an unadjusted basis.
"At the end of September, we had 279 vehicles in our fleet and utilization for the quarter was 52%. The 39 ROVs retired worked a total of 349 days in the third quarter; pro forma quarterly utilization, reflecting these vehicles as if they had been retired effective as of the beginning of the quarter was 58%.
"We held our share of the contracted floating drill support market with 56% of the 162 contracted rigs. In light of the current shrinking available drill support market, we remain focused on maintaining our ROV market share on contracted rigs and the rigs most likely to return to work. We are also actively working with vessel owners to increase the number of ROVs onboard third-party vessels.
"Sequentially, Subsea Products operating income, on an adjusted basis, declined as expected, due to a combination of lower pricing in our Service and Rental business unit, and lower margins on Manufactured Products as we processed backlog and new orders with lower pricing. Our Subsea Products backlog at September 30, 2016 was $457 million, compared to our June 30, 2016 backlog of $503 million. The backlog decline was primarily related to our Service and Rental business unit. We expect our Subsea Products operating margin to further weaken into the low single-digit territory on considerable backlog pricing degradation, lower throughput, and softer demand for short-cycle services and rentals. Our book-to-bill ratio for the third quarter was 0.71, and year-to-date it was 0.64.
"Compared to the second quarter, Subsea Projects operating income was higher despite a decline in revenue, as a result of some seasonal increase for diving services and survey work in the Gulf of Mexico and a reduction of our vessel fixed costs when the Olympic Intervention IV charter obligation expired in July. Asset Integrity operating income improved, primarily as a result of a smaller workforce, and due to the fact that the second quarter results included a significant bad debt expense. Advanced Technologies operating income was down slightly on flat revenues. Unallocated Expenses were slightly lower.
"Looking forward, we believe our fourth quarter results will be considerably lower than our adjusted third quarter results due to a continuation of weak demand for our services and products, exacerbated by seasonality. We expect sequentially lower operating income from each of our oilfield business segments, and slightly improved results from our non-oilfield segment Advanced Technologies.
"With limited visibility, our outlook for 2017 can be characterized as marginally profitable at the operating income level on a consolidated basis. We expect the largest decline in profitability, year over year, to occur in Subsea Products and ROVs. Of course, we intend to continue managing our operations to optimize returns by tailoring costs and resources to match our current demand profile as we prepare for the industry recovery we expect.
"Today we also announced that we have reduced our quarterly dividend to $0.15 per share. While our ability to generate substantial free cash flow remains strong, our balance sheet is very sound, and we have ample liquidity, we believe it was prudent to lower our cash distribution to shareholders to a sustainable level, in light of the projected low level of offshore activity through 2017.
"We remain committed to growing the company organically and through bolt-on acquisitions. Our recent purchase of the assets of Blue Ocean Technologies, LLC underscores our strategy of increasing our services and products offerings focused on the production phase of the offshore oilfield life cycle. We believe this strategy will position Oceaneering well for the eventual offshore and subsea market upcycle we expect."
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 and future expected business, financial performance and prospects of the Company. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering's: expectation to continue to focus on maintaining ROV market share on contracted rigs and rigs most likely to return to work; expectation to actively work with vessel owners to increase the number of ROVs onboard third-party vessels; statements about backlog, to the extent it may be an indicator of future revenue or profitability; expectation about Subsea Products' margins; outlook for the fourth quarter of 2016 and for 2017 and expected contributions of its segments to the operating results; operating strategy; expectation for an industry recovery; and belief that its strategy to grown the company organically and through bolt-on acquisitions positions it well for the eventual offshore and subsea market cycle recovery. 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 backlog, costs, capital expenditures, future earnings, capital allocation strategies, dividend levels, sustainability of dividend levels, liquidity, competitive position, financial flexibility, debt levels, forecasts or expectations regarding business outlook; growth for Oceaneering as a whole and for each of its segments (and for specific products or geographic areas within each segment); factors affecting the level of activity in the oil and gas industry; supply and demand of drilling rigs; oil and natural gas demand and production growth; oil and natural gas prices; fluctuations in currency markets worldwide; the loss of major contracts or alliances; future global economic conditions; and future results of operations. For a more complete discussion of these risk factors, please see Oceaneering's latest annual report on Form 10-K and quarterly reports on Form 10-Q filed with the Securities and Exchange Commission.
Oceaneering is a global provider of engineered services and products, primarily to the offshore oil and gas industry, with a focus on deepwater applications. Through the use of its applied technology expertise, Oceaneering also serves the defense, entertainment, and aerospace industries.
For more information on Oceaneering, please visit www.oceaneering.com.
Contact:
Suzanne Spera
Director, Investor Relations
Oceaneering International, Inc.
713-329-4707
investorrelations@oceaneering.com
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sep 30, 2016
|
|
Dec 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
ASSETS
|
|
|
|
|
Current Assets (including cash and cash equivalents of $441,625 and $385,235)
|
|
$
|
1,359,268
|
|
|
$
|
1,517,493
|
|
|
Net Property and Equipment
|
1,166,971
|
|
|
1,266,731
|
|
|
Other Assets
|
|
711,331
|
|
|
645,312
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
3,237,570
|
|
|
$
|
3,429,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Current Liabilities
|
|
$
|
501,073
|
|
|
$
|
615,956
|
|
|
Long-term Debt
|
|
802,256
|
|
|
795,836
|
|
|
Other Long-term Liabilities
|
|
362,461
|
|
|
439,010
|
|
|
Shareholders' Equity
|
|
1,571,780
|
|
|
1,578,734
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
$
|
3,237,570
|
|
|
$
|
3,429,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
Jun 30, 2016
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
549,275
|
|
|
$
|
743,613
|
|
|
$
|
625,539
|
|
|
$
|
1,783,158
|
|
|
$
|
2,340,688
|
|
|
Cost of services and products
|
513,832
|
|
|
575,300
|
|
|
530,306
|
|
|
1,555,002
|
|
|
1,841,381
|
|
|
|
Gross Margin
|
35,443
|
|
|
168,313
|
|
|
95,233
|
|
|
228,156
|
|
|
499,307
|
|
|
Selling, general and administrative expense
|
47,299
|
|
|
54,849
|
|
|
56,853
|
|
|
153,533
|
|
|
171,253
|
|
|
|
Income (loss) from Operations
|
(11,856)
|
|
|
113,464
|
|
|
38,380
|
|
|
74,623
|
|
|
328,054
|
|
|
Interest income
|
684
|
|
|
229
|
|
|
1,442
|
|
|
2,421
|
|
|
436
|
|
|
Interest expense
|
(6,325)
|
|
|
(6,396)
|
|
|
(6,207)
|
|
|
(18,924)
|
|
|
(18,696)
|
|
|
Equity earnings (losses) of unconsolidated affiliates
|
(246)
|
|
|
1,567
|
|
|
263
|
|
|
543
|
|
|
1,313
|
|
|
Other income (expense), net
|
570
|
|
|
(9,099)
|
|
|
(1,405)
|
|
|
(6,823)
|
|
|
(14,883)
|
|
|
|
Income before Income Taxes
|
(17,173)
|
|
|
99,765
|
|
|
32,473
|
|
|
51,840
|
|
|
296,224
|
|
|
Provision for income taxes (benefit)
|
(5,375)
|
|
|
31,226
|
|
|
10,164
|
|
|
16,226
|
|
|
92,718
|
|
|
|
Net Income (loss)
|
$
|
(11,798)
|
|
|
$
|
68,539
|
|
|
$
|
22,309
|
|
|
$
|
35,614
|
|
|
$
|
203,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding
|
98,061
|
|
|
98,185
|
|
|
98,424
|
|
|
98,384
|
|
|
98,991
|
|
|
Diluted Earnings (Loss) per Share
|
$
|
(0.12)
|
|
|
$
|
0.70
|
|
|
$
|
0.23
|
|
|
$
|
0.36
|
|
|
$
|
2.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Nine Months Ended
|
|
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
Jun 30, 2016
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
|
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Remotely Operated Vehicles
|
|
Revenue
|
|
|
$
|
126,507
|
|
|
$
|
198,426
|
|
|
$
|
139,641
|
|
|
$
|
413,769
|
|
|
$
|
634,299
|
|
|
Gross Margin
|
|
|
$
|
(16,288)
|
|
|
$
|
60,681
|
|
|
$
|
26,925
|
|
|
$
|
45,959
|
|
|
$
|
202,124
|
|
|
Operating Income (Loss)
|
|
|
$
|
(23,845)
|
|
|
$
|
52,417
|
|
|
$
|
18,020
|
|
|
$
|
21,162
|
|
|
$
|
175,893
|
|
|
Operating Income (Loss) %
|
|
|
(19)
|
%
|
|
26
|
%
|
|
13
|
%
|
|
5
|
%
|
|
28
|
%
|
|
Days available
|
|
|
29,126
|
|
|
31,025
|
|
|
28,959
|
|
|
86,904
|
|
|
91,621
|
|
|
Days utilized
|
|
|
15,156
|
|
|
21,229
|
|
|
16,057
|
|
|
47,218
|
|
|
65,078
|
|
|
Utilization %
|
|
|
52
|
%
|
|
68
|
%
|
|
55
|
%
|
|
54
|
%
|
|
71
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsea Products
|
|
Revenue
|
|
|
$
|
157,269
|
|
|
$
|
220,039
|
|
|
$
|
190,897
|
|
|
$
|
542,978
|
|
|
$
|
700,825
|
|
|
Gross Margin
|
|
|
$
|
20,423
|
|
|
$
|
64,078
|
|
|
$
|
42,728
|
|
|
$
|
119,287
|
|
|
$
|
196,310
|
|
|
Operating Income
|
|
|
$
|
6,109
|
|
|
$
|
46,079
|
|
|
$
|
25,121
|
|
|
$
|
71,870
|
|
|
$
|
138,379
|
|
|
Operating Income %
|
|
|
4
|
%
|
|
21
|
%
|
|
13
|
%
|
|
13
|
%
|
|
20
|
%
|
|
Backlog at end of period
|
|
|
$
|
457,000
|
|
|
$
|
736,000
|
|
|
$
|
503,000
|
|
|
$
|
457,000
|
|
|
$
|
736,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsea Projects
|
|
Revenue
|
|
|
$
|
110,799
|
|
|
$
|
147,191
|
|
|
$
|
138,662
|
|
|
$
|
378,883
|
|
|
$
|
473,087
|
|
|
Gross Margin
|
|
|
$
|
19,321
|
|
|
$
|
34,830
|
|
|
$
|
14,317
|
|
|
$
|
45,147
|
|
|
$
|
98,719
|
|
|
Operating Income
|
|
|
$
|
15,029
|
|
|
$
|
28,841
|
|
|
$
|
10,237
|
|
|
$
|
32,055
|
|
|
$
|
81,724
|
|
|
Operating Income %
|
|
|
14
|
%
|
|
20
|
%
|
|
7
|
%
|
|
8
|
%
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Integrity
|
|
|
Revenue
|
|
|
$
|
71,995
|
|
|
$
|
95,609
|
|
|
$
|
73,864
|
|
|
$
|
215,459
|
|
|
$
|
289,611
|
|
|
Gross Margin
|
|
|
$
|
11,591
|
|
|
$
|
15,009
|
|
|
$
|
10,096
|
|
|
$
|
29,030
|
|
|
$
|
39,558
|
|
|
Operating Income (Loss)
|
|
|
$
|
4,725
|
|
|
$
|
8,549
|
|
|
$
|
(805)
|
|
|
$
|
4,354
|
|
|
$
|
18,150
|
|
|
Operating Income (Loss) %
|
|
|
7
|
%
|
|
9
|
%
|
|
(1)
|
%
|
|
2
|
%
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Technologies
|
|
Revenue
|
|
|
$
|
82,705
|
|
|
$
|
82,348
|
|
|
$
|
82,475
|
|
|
$
|
232,069
|
|
|
$
|
242,866
|
|
|
Gross Margin
|
|
|
$
|
9,665
|
|
|
$
|
6,974
|
|
|
$
|
10,600
|
|
|
$
|
26,092
|
|
|
$
|
27,319
|
|
|
Operating Income
|
|
|
$
|
4,357
|
|
|
$
|
1,635
|
|
|
$
|
5,528
|
|
|
$
|
10,478
|
|
|
$
|
12,922
|
|
|
Operating Income %
|
|
|
5
|
%
|
|
2
|
%
|
|
7
|
%
|
|
5
|
%
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
$
|
(9,269)
|
|
|
$
|
(13,259)
|
|
|
$
|
(9,433)
|
|
|
$
|
(37,359)
|
|
|
$
|
(64,723)
|
|
|
Operating Income
|
|
|
$
|
(18,231)
|
|
|
$
|
(24,057)
|
|
|
$
|
(19,721)
|
|
|
$
|
(65,296)
|
|
|
$
|
(99,014)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
Revenue
|
|
|
$
|
549,275
|
|
|
$
|
743,613
|
|
|
$
|
625,539
|
|
|
$
|
1,783,158
|
|
|
$
|
2,340,688
|
|
|
Gross Margin
|
|
|
$
|
35,443
|
|
|
$
|
168,313
|
|
|
$
|
95,233
|
|
|
$
|
228,156
|
|
|
$
|
499,307
|
|
|
Operating Income (Loss)
|
|
|
$
|
(11,856)
|
|
|
$
|
113,464
|
|
|
$
|
38,380
|
|
|
$
|
74,623
|
|
|
$
|
328,054
|
|
|
Operating Income (Loss) %
|
|
|
(2)
|
%
|
|
15
|
%
|
|
6
|
%
|
|
4
|
%
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
Jun 30, 2016
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
|
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, including acquisitions
|
|
|
$
|
32,945
|
|
|
$
|
44,428
|
|
|
$
|
31,738
|
|
|
$
|
85,889
|
|
|
$
|
369,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield
|
|
|
|
|
|
|
|
|
|
|
|
|
Remotely Operated Vehicles
|
|
|
$
|
43,705
|
|
|
$
|
35,094
|
|
|
$
|
34,026
|
|
|
$
|
111,415
|
|
|
$
|
107,236
|
|
|
Subsea Products
|
|
|
14,205
|
|
|
12,681
|
|
|
12,952
|
|
|
39,964
|
|
|
38,247
|
|
|
Subsea Projects
|
|
|
8,575
|
|
|
9,782
|
|
|
8,353
|
|
|
25,447
|
|
|
24,140
|
|
|
Asset Integrity
|
|
|
5,980
|
|
|
2,663
|
|
|
2,843
|
|
|
11,736
|
|
|
8,222
|
|
|
Total Oilfield
|
|
|
72,465
|
|
|
60,220
|
|
|
58,174
|
|
|
188,562
|
|
|
177,845
|
|
|
Advanced Technologies
|
|
|
789
|
|
|
618
|
|
|
806
|
|
|
2,329
|
|
|
1,879
|
|
|
Unallocated Expenses
|
|
|
946
|
|
|
1,184
|
|
|
999
|
|
|
3,069
|
|
|
3,784
|
|
|
|
|
|
|
|
$
|
74,200
|
|
|
$
|
62,022
|
|
|
$
|
59,979
|
|
|
$
|
193,960
|
|
|
$
|
183,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP TO GAAP FINANCIAL INFORMATION
In addition to financial results determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this Press Release also includes non-GAAP financial measures (as defined under SEC Regulation G). We have included Adjusted Net Income and Diluted Earnings per Share, each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins and Free Cash Flow, as well as the following by segment: Adjusted Operating Income and Margins, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margins. We define EBITDA margin as EBITDA divided by revenue. Adjusted EBITDA and Adjusted EBITDA Margins as well as Adjusted Operating Income and Margin and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. EBITDA and EBITDA margins, Adjusted EBITDA and Adjusted EBITDA margins, and Adjusted Operating Income and Margin and related information by segment are each non-GAAP financial measures. We define Free Cash Flow as cash flow provided by operating activities less organic capital expenditures (i.e., purchases of property and equipment other than those in business acquisitions). We have included these disclosures in this press release because EBITDA, EBITDA margins and Free Cash Flow are widely used by investors for valuation and comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof (as well as Adjusted Operating Income and Margin by Segment) provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA margins and Free Cash Flow (and the Adjusted amounts thereof) may not be comparable to similarly titled measures other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.
|
RECONCILIATION OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income and Diluted Earnings per Share (EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
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
|
|
$
|
(11,798)
|
|
|
$
|
(0.12)
|
|
|
$
|
68,539
|
|
|
$
|
0.70
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
|
30,490
|
|
|
|
|
—
|
|
|
|
|
Restructuring expenses
|
|
—
|
|
|
|
|
11,712
|
|
|
|
|
Fixed asset write-offs
|
|
13,790
|
|
|
|
|
—
|
|
|
|
|
Foreign currency (gains) losses
|
|
(643)
|
|
|
|
|
9,155
|
|
|
|
|
Total pre tax adjustments
|
|
43,637
|
|
|
|
|
20,867
|
|
|
|
|
Tax effect
|
|
15,273
|
|
|
|
|
7,303
|
|
|
|
|
Total adjustments after tax
|
|
28,364
|
|
|
|
|
13,564
|
|
|
|
|
|
Adjusted amounts
|
|
$
|
16,566
|
|
|
$
|
0.17
|
|
|
$
|
82,103
|
|
|
$
|
0.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
Net Income
|
|
Diluted EPS
|
|
Net Income
|
|
Diluted EPS
|
|
|
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Net Income and Diluted EPS as reported in accordance with GAAP
|
|
$
|
35,614
|
|
|
$
|
0.36
|
|
|
$
|
203,506
|
|
|
$
|
2.06
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
|
30,490
|
|
|
|
|
9,025
|
|
|
|
|
Restructuring expenses
|
|
—
|
|
|
|
|
11,712
|
|
|
|
|
Allowance for bad debts
|
|
5,569
|
|
|
|
|
—
|
|
|
|
|
Fixed asset write-offs
|
|
13,790
|
|
|
|
|
—
|
|
|
|
|
Foreign currency losses
|
|
6,459
|
|
|
|
|
14,422
|
|
|
|
|
Total pre tax adjustments
|
|
56,308
|
|
|
|
|
35,159
|
|
|
|
|
Tax effect
|
|
19,708
|
|
|
|
|
12,306
|
|
|
|
|
Total adjustments after tax
|
|
36,600
|
|
|
|
|
22,853
|
|
|
|
|
|
Adjusted amounts
|
|
$
|
72,214
|
|
|
$
|
0.73
|
|
|
$
|
226,359
|
|
|
$
|
2.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
|
The incremental applicable income tax rate used for each period presented is 35%.
|
|
|
Weighted average number of diluted shares in each period presented is the same for each adjusting item as used in accordance with GAAP for that period, except for the three-month period ended September 30, 2016, where we used 98,444,000 instead of the GAAP shares of 98,061,000, as our share equivalents became dilutive based on the amount of adjusted net income.
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and EBITDA Margins
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
For the Year Ended
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
Jun 30, 2016
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
Dec 31, 2015
|
|
|
|
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
$
|
(11,798)
|
|
|
$
|
68,539
|
|
|
$
|
22,309
|
|
|
$
|
35,614
|
|
|
$
|
203,506
|
|
|
$
|
231,011
|
|
|
Depreciation and Amortization
|
74,200
|
|
|
62,022
|
|
|
59,979
|
|
|
193,960
|
|
|
183,508
|
|
|
241,235
|
|
|
|
Subtotal
|
62,402
|
|
|
130,561
|
|
|
82,288
|
|
|
229,574
|
|
|
387,014
|
|
|
472,246
|
|
|
Interest Expense, net of Interest Income
|
5,641
|
|
|
6,167
|
|
|
4,765
|
|
|
16,503
|
|
|
18,260
|
|
|
24,443
|
|
|
Amortization included in Interest Expense
|
(287)
|
|
|
(266)
|
|
|
(286)
|
|
|
(860)
|
|
|
(797)
|
|
|
(1,077)
|
|
|
Provision for Income Taxes (Benefit)
|
(5,375)
|
|
|
31,226
|
|
|
10,164
|
|
|
16,226
|
|
|
92,718
|
|
|
105,250
|
|
|
|
EBITDA
|
$
|
62,381
|
|
|
$
|
167,688
|
|
|
$
|
96,931
|
|
|
$
|
261,443
|
|
|
$
|
497,195
|
|
|
$
|
600,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
549,275
|
|
|
$
|
743,613
|
|
|
$
|
625,539
|
|
|
$
|
1,783,158
|
|
|
$
|
2,340,688
|
|
|
$
|
3,062,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA margin %
|
11
|
%
|
|
23
|
%
|
|
15
|
%
|
|
15
|
%
|
|
21
|
%
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
|
Sep 30, 2016
|
|
Sep 30, 2015
|
|
|
|
|
(in thousands)
|
|
Net income
|
$
|
35,614
|
|
|
$
|
203,506
|
|
|
Depreciation and amortization
|
193,960
|
|
|
183,508
|
|
|
Other increases in cash from operating activities
|
33,176
|
|
|
(13,954)
|
|
|
Cash flow provided by operating activities
|
262,750
|
|
|
373,060
|
|
|
Purchases of property and equipment
|
(83,389)
|
|
|
(139,208)
|
|
|
Free Cash Flow
|
$
|
179,361
|
|
|
$
|
233,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
Adjusted Operating Income and Margins by Segment
|
|
|
|
|
|
For the Three Months Ended September 30, 2016
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unalloc. Expenses
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income (loss) as reported in accordance with GAAP
|
$
|
(23,845)
|
|
|
$
|
6,109
|
|
|
$
|
15,029
|
|
|
$
|
4,725
|
|
|
$
|
4,357
|
|
|
$
|
(18,231)
|
|
|
$
|
(11,856)
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
25,200
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,490
|
|
|
Fixed asset write-offs
|
10,840
|
|
|
2,950
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,790
|
|
|
|
Total of adjustments
|
36,040
|
|
|
8,240
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,280
|
|
|
Adjusted amounts
|
$
|
12,195
|
|
|
$
|
14,349
|
|
|
$
|
15,029
|
|
|
$
|
4,725
|
|
|
$
|
4,357
|
|
|
$
|
(18,231)
|
|
|
$
|
32,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
126,507
|
|
|
$
|
157,269
|
|
|
$
|
110,799
|
|
|
$
|
71,995
|
|
|
$
|
82,705
|
|
|
|
|
$
|
549,275
|
|
|
Operating income (loss) % as reported in accordance with GAAP
|
(19)
|
%
|
|
4
|
%
|
|
14
|
%
|
|
7
|
%
|
|
5
|
%
|
|
|
|
(2)
|
%
|
|
Operating income % using adjusted amounts
|
10
|
%
|
|
9
|
%
|
|
14
|
%
|
|
7
|
%
|
|
5
|
%
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2015
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unalloc. Expenses
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
52,417
|
|
|
$
|
46,079
|
|
|
$
|
28,841
|
|
|
$
|
8,549
|
|
|
$
|
1,635
|
|
|
$
|
(24,057)
|
|
|
$
|
113,464
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring expenses
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
|
Total of adjustments
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
Adjusted amounts
|
$
|
56,464
|
|
|
$
|
49,785
|
|
|
$
|
29,475
|
|
|
$
|
11,315
|
|
|
$
|
1,808
|
|
|
$
|
(23,671)
|
|
|
$
|
125,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
198,426
|
|
|
$
|
220,039
|
|
|
$
|
147,191
|
|
|
$
|
95,609
|
|
|
$
|
82,348
|
|
|
|
|
$
|
743,613
|
|
|
Operating income % as reported in accordance with GAAP
|
26
|
%
|
|
21
|
%
|
|
20
|
%
|
|
9
|
%
|
|
2
|
%
|
|
|
|
15
|
%
|
|
Operating income % using adjusted amounts
|
28
|
%
|
|
23
|
%
|
|
20
|
%
|
|
12
|
%
|
|
2
|
%
|
|
|
|
17
|
%
|
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
Adjusted Operating Income and Margins by Segment
|
|
|
|
|
|
For the Nine Months Ended September 30, 2016
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unalloc. Expenses
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
21,162
|
|
|
$
|
71,870
|
|
|
$
|
32,055
|
|
|
$
|
4,354
|
|
|
$
|
10,478
|
|
|
$
|
(65,296)
|
|
|
$
|
74,623
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
25,200
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,490
|
|
|
Allowance for bad debts
|
340
|
|
|
1,770
|
|
|
127
|
|
|
3,332
|
|
|
—
|
|
|
—
|
|
|
5,569
|
|
|
Fixed asset write-offs
|
10,840
|
|
|
2,950
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,790
|
|
|
|
Total of adjustments
|
36,380
|
|
|
10,010
|
|
|
127
|
|
|
3,332
|
|
|
—
|
|
|
—
|
|
|
49,849
|
|
|
Adjusted amounts
|
$
|
57,542
|
|
|
$
|
81,880
|
|
|
$
|
32,182
|
|
|
$
|
7,686
|
|
|
$
|
10,478
|
|
|
$
|
(65,296)
|
|
|
$
|
124,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
413,769
|
|
|
$
|
542,978
|
|
|
$
|
378,883
|
|
|
$
|
215,459
|
|
|
$
|
232,069
|
|
|
|
|
$
|
1,783,158
|
|
|
Operating income % as reported in accordance with GAAP
|
5
|
%
|
|
13
|
%
|
|
8
|
%
|
|
2
|
%
|
|
5
|
%
|
|
|
|
4
|
%
|
|
Operating income % using adjusted amounts
|
14
|
%
|
|
15
|
%
|
|
8
|
%
|
|
4
|
%
|
|
5
|
%
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2015
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unalloc. Expenses
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
175,893
|
|
|
$
|
138,379
|
|
|
$
|
81,724
|
|
|
$
|
18,150
|
|
|
$
|
12,922
|
|
|
$
|
(99,014)
|
|
|
$
|
328,054
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
—
|
|
|
9,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,025
|
|
|
Restructuring expenses
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
|
Total of adjustments
|
4,047
|
|
|
12,731
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
20,737
|
|
|
Adjusted amounts
|
$
|
179,940
|
|
|
$
|
151,110
|
|
|
$
|
82,358
|
|
|
$
|
20,916
|
|
|
$
|
13,095
|
|
|
$
|
(98,628)
|
|
|
$
|
348,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
634,299
|
|
|
$
|
700,825
|
|
|
$
|
473,087
|
|
|
$
|
289,611
|
|
|
$
|
242,866
|
|
|
|
|
$
|
2,340,688
|
|
|
Operating income % as reported in accordance with GAAP
|
28
|
%
|
|
20
|
%
|
|
17
|
%
|
|
6
|
%
|
|
5
|
%
|
|
|
|
14
|
%
|
|
Operating income % using adjusted amounts
|
28
|
%
|
|
22
|
%
|
|
17
|
%
|
|
7
|
%
|
|
5
|
%
|
|
|
|
15
|
%
|
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
EDITDA and Adjusted EBITDA and Margins by Segment
|
|
|
|
|
|
For the Three Months Ended September 30, 2016
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unallocated Expenses and other
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
(23,845)
|
|
|
$
|
6,109
|
|
|
$
|
15,029
|
|
|
$
|
4,725
|
|
|
$
|
4,357
|
|
|
$
|
(18,231)
|
|
|
$
|
(11,856)
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
43,705
|
|
|
14,205
|
|
|
8,575
|
|
|
5,980
|
|
|
789
|
|
|
946
|
|
|
74,200
|
|
|
Other pre-tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
37
|
|
|
EBITDA
|
19,860
|
|
|
20,314
|
|
|
23,604
|
|
|
10,705
|
|
|
5,146
|
|
|
(17,248)
|
|
|
62,381
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
25,200
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,490
|
|
|
|
Total of adjustments
|
25,200
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,490
|
|
|
Adjusted EBITDA
|
$
|
45,060
|
|
|
$
|
25,604
|
|
|
$
|
23,604
|
|
|
$
|
10,705
|
|
|
$
|
5,146
|
|
|
$
|
(17,248)
|
|
|
$
|
92,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
126,507
|
|
|
$
|
157,269
|
|
|
$
|
110,799
|
|
|
$
|
71,995
|
|
|
$
|
82,705
|
|
|
|
|
$
|
549,275
|
|
|
Operating income (loss) % as reported in accordance with GAAP
|
(19)
|
%
|
|
4
|
%
|
|
14
|
%
|
|
7
|
%
|
|
5
|
%
|
|
|
|
(2)
|
%
|
|
EBITDA Margin
|
16
|
%
|
|
13
|
%
|
|
21
|
%
|
|
15
|
%
|
|
6
|
%
|
|
|
|
11
|
%
|
|
Adjusted EBITDA Margin
|
36
|
%
|
|
16
|
%
|
|
21
|
%
|
|
15
|
%
|
|
6
|
%
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2015
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unallocated Expenses and other
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
52,417
|
|
|
$
|
46,079
|
|
|
$
|
28,841
|
|
|
$
|
8,549
|
|
|
$
|
1,635
|
|
|
$
|
(24,057)
|
|
|
$
|
113,464
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
35,094
|
|
|
12,681
|
|
|
9,782
|
|
|
2,663
|
|
|
618
|
|
|
1,184
|
|
|
62,022
|
|
|
Other pre-tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,798)
|
|
|
(7,798)
|
|
|
EBITDA
|
87,511
|
|
|
58,760
|
|
|
38,623
|
|
|
11,212
|
|
|
2,253
|
|
|
(30,671)
|
|
|
167,688
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring expenses
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
|
Total of adjustments
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
Adjusted EBITDA
|
$
|
91,558
|
|
|
$
|
62,466
|
|
|
$
|
39,257
|
|
|
$
|
13,978
|
|
|
$
|
2,426
|
|
|
$
|
(30,285)
|
|
|
$
|
179,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
198,426
|
|
|
$
|
220,039
|
|
|
$
|
147,191
|
|
|
$
|
95,609
|
|
|
$
|
82,348
|
|
|
|
|
$
|
743,613
|
|
|
Operating income % as reported in accordance with GAAP
|
26
|
%
|
|
21
|
%
|
|
20
|
%
|
|
9
|
%
|
|
2
|
%
|
|
|
|
15
|
%
|
|
EBITDA Margin
|
44
|
%
|
|
27
|
%
|
|
26
|
%
|
|
12
|
%
|
|
3
|
%
|
|
|
|
23
|
%
|
|
Adjusted EBITDA Margin
|
46
|
%
|
|
28
|
%
|
|
27
|
%
|
|
15
|
%
|
|
3
|
%
|
|
|
|
24
|
%
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
|
|
(continued)
|
|
|
|
|
EDITDA and Adjusted EBITDA and Margins by Segment
|
|
|
|
|
|
For the Nine Months Ended September 30, 2016
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unallocated Expenses and other
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
21,162
|
|
|
$
|
71,870
|
|
|
$
|
32,055
|
|
|
$
|
4,354
|
|
|
$
|
10,478
|
|
|
$
|
(65,296)
|
|
|
$
|
74,623
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
111,415
|
|
|
39,964
|
|
|
25,447
|
|
|
11,736
|
|
|
2,329
|
|
|
3,069
|
|
|
193,960
|
|
|
Other pre-tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,140)
|
|
|
(7,140)
|
|
|
EBITDA
|
132,577
|
|
|
111,834
|
|
|
57,502
|
|
|
16,090
|
|
|
12,807
|
|
|
(69,367)
|
|
|
261,443
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
25,200
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,490
|
|
|
Allowance for bad debts
|
340
|
|
|
1,770
|
|
|
127
|
|
|
3,332
|
|
|
—
|
|
|
—
|
|
|
5,569
|
|
|
|
Total of adjustments
|
25,540
|
|
|
7,060
|
|
|
127
|
|
|
3,332
|
|
|
—
|
|
|
—
|
|
|
36,059
|
|
|
Adjusted EBITDA
|
$
|
158,117
|
|
|
$
|
118,894
|
|
|
$
|
57,629
|
|
|
$
|
19,422
|
|
|
$
|
12,807
|
|
|
$
|
(69,367)
|
|
|
$
|
297,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
413,769
|
|
|
$
|
542,978
|
|
|
$
|
378,883
|
|
|
$
|
215,459
|
|
|
$
|
232,069
|
|
|
|
|
$
|
1,783,158
|
|
|
Operating income % as reported in accordance with GAAP
|
5
|
%
|
|
13
|
%
|
|
8
|
%
|
|
2
|
%
|
|
5
|
%
|
|
|
|
4
|
%
|
|
EBITDA Margin
|
32
|
%
|
|
21
|
%
|
|
15
|
%
|
|
7
|
%
|
|
6
|
%
|
|
|
|
15
|
%
|
|
Adjusted EBITDA Margin
|
38
|
%
|
|
22
|
%
|
|
15
|
%
|
|
9
|
%
|
|
6
|
%
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2015
|
|
|
|
|
Remotely Operated Vehicles
|
|
Subsea Products
|
|
Subsea Projects
|
|
Asset
Integrity
|
|
Advanced Tech.
|
|
Unallocated Expenses and other
|
|
Total
|
|
|
|
|
(in thousands)
|
|
Operating income as reported in accordance with GAAP
|
$
|
175,893
|
|
|
$
|
138,379
|
|
|
$
|
81,724
|
|
|
$
|
18,150
|
|
|
$
|
12,922
|
|
|
$
|
(99,014)
|
|
|
$
|
328,054
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
107,236
|
|
|
38,247
|
|
|
24,140
|
|
|
8,222
|
|
|
1,879
|
|
|
3,784
|
|
|
183,508
|
|
|
Other pre-tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,367)
|
|
|
(14,367)
|
|
|
EBITDA
|
283,129
|
|
|
176,626
|
|
|
105,864
|
|
|
26,372
|
|
|
14,801
|
|
|
(109,597)
|
|
|
497,195
|
|
|
Adjustments for the effects of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory write-downs
|
—
|
|
|
9,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,025
|
|
|
Restructuring expenses
|
4,047
|
|
|
3,706
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
11,712
|
|
|
|
Total of adjustments
|
4,047
|
|
|
12,731
|
|
|
634
|
|
|
2,766
|
|
|
173
|
|
|
386
|
|
|
20,737
|
|
|
Adjusted EBITDA
|
$
|
287,176
|
|
|
$
|
189,357
|
|
|
$
|
106,498
|
|
|
$
|
29,138
|
|
|
$
|
14,974
|
|
|
$
|
(109,211)
|
|
|
$
|
517,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
634,299
|
|
|
$
|
700,825
|
|
|
$
|
473,087
|
|
|
$
|
289,611
|
|
|
$
|
242,866
|
|
|
|
|
$
|
2,340,688
|
|
|
Operating income % as reported in accordance with GAAP
|
28
|
%
|
|
20
|
%
|
|
17
|
%
|
|
6
|
%
|
|
5
|
%
|
|
|
|
14
|
%
|
|
EBITDA Margin
|
45
|
%
|
|
25
|
%
|
|
22
|
%
|
|
9
|
%
|
|
6
|
%
|
|
|
|
21
|
%
|
|
Adjusted EBITDA Margin
|
45
|
%
|
|
27
|
%
|
|
23
|
%
|
|
10
|
%
|
|
6
|
%
|
|
|
|
22
|
%
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/oceaneering-reports-third-quarter-2016-results-300353117.html
SOURCE Oceaneering International, Inc.
Source: PR Newswire
(October 27, 2016 - 6:06 PM EDT)
News by QuoteMedia
www.quotemedia.com |
