Oceaneering International, Inc. OII

NYS: OII | ISIN: US6752321025   15/11/2024
26,81 USD (-2,69%)
(-2,69%)   15/11/2024

Oceaneering Reports Second Quarter 2021 Results

HOUSTON, July 28, 2021 /PRNewswire/ -- Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported net income of $6.2 million, or $0.06 per share, on revenue of $498 million for the three months ended June 30, 2021.  Adjusted net income was $10.4 million, or $0.10 per share, reflecting the impact of $3.2 million of pre-tax adjustments associated with a loss on the sale of an asset and foreign exchange losses recognized during the quarter, and $1.6 million of discrete tax adjustments, primarily due to changes in valuation allowances.

During the prior quarter ended March 31, 2021, Oceaneering reported a net loss of $9.4 million, or $(0.09) per share, on revenue of $438 million.  Adjusted net income was $2.8 million, or $0.03 per share, reflecting the impact of $3.2 million of pre-tax adjustments associated with restructuring and other expenses and foreign exchange losses recognized during the quarter, and $9.6 million of discrete tax adjustments.

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, 2021 Adjusted EBITDA 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)














Three Months Ended


Six Months Ended



Jun 30,


Mar 31,


Jun 30,










2021


2020


2021


2021


2020












Revenue


$

498,199



$

427,216



$

437,553



$

935,752



$

963,884


Gross Margin


68,397



42,537



56,657



125,054



89,289


Income (Loss) from Operations


22,819



(5,182)



13,783



36,602



(385,939)


Net Income (Loss)


6,241



(24,788)



(9,365)



(3,124)



(392,386)













Diluted Earnings (Loss) Per Share


$

0.06



$

(0.25)



$

(0.09)



$

(0.03)



$

(3.96)







For the second quarter of 2021:

  • Consolidated Adjusted EBITDA was $60.6 million
  • Consolidated Adjusted Operating Income was $24.2 million
  • Cash flow generated from operations was $50.5 million and free cash flow was $37.9 million
  • Cash position increased by $13.3 million, from $443 million to $456 million
  • We retired $30.5 million of our 2024 senior notes through open market repurchases

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "Based on our first half financial performance and expectations for the second half of 2021, we are raising our adjusted EBITDA guidance to a range of $200 million to $225 million for the full year.  This confidence, despite ongoing uncertainties associated with COVID-19, stems from positive client interactions, supportive oil price expectations, and growing backlog.

"Our second quarter 2021 results returned positive net income, and we produced adjusted EBITDA of $60.6 million, which exceeded consensus estimates.  These positive results were attributable to the increased seasonal demand for our services and products in our energy businesses, growth in our government focused business segment, and forfeitures of long-term incentive accruals in Unallocated Expenses.

Segment Results:

"Sequentially, Subsea Robotics (SSR) revenue and adjusted operating income both increased as expected due to higher seasonal activity for ROV, survey, and tooling services.  SSR adjusted EBITDA margin of 31% was relatively consistent with the first quarter of 2021, with pricing remaining stable across our SSR business lines.

"Second quarter 2021 ROV days on hire were sequentially higher for both drill support and vessel-based services as compared to first quarter 2021.  Fleet utilization rose significantly, averaging 62% for the quarter, as compared to 53% for the first quarter.  Our fleet use during the quarter was 58% in drill support and 42% in vessel-based activity, compared to 64% and 36%, respectively, during the first quarter.  Second quarter 2021 average ROV revenue per day on hire of $8,056 was 2% higher than the first quarter of 2021.

"Manufactured Products (MP) second quarter 2021 adjusted operating income declined from the first quarter of 2021 on lower revenue.  Sequentially, adjusted operating income margin decreased to 1% from 4% in the first quarter of 2021 as lower segment revenue decreased the ability to leverage our cost base.  Our Manufactured Products backlog on June 30, 2021 was $315 million, compared to our March 31, 2021 backlog of $248 million.  Our book-to-bill ratio was 1.3 for the six months ended June 30, 2021 and 0.8 for the trailing 12 months.

"The second quarter 2021 Offshore Projects Group (OPG) adjusted operating income declined as compared to the first quarter of 2021 despite a meaningful increase in revenue.  Revenue benefited from ongoing field activities on several projects in Angola and a seasonal increase in intervention, maintenance and repair (IMR) work in the Gulf of Mexico.  The sequential decline in adjusted operating income margin, from 10% in the first quarter of 2021 to 7% in the second quarter of 2021, was primarily due to unplanned downtime and related costs associated with the Angola riserless light well intervention project, which was partially offset by higher IMR activity levels in the Gulf of Mexico.

"Integrity Management and Digital Solutions (IMDS) sequential adjusted operating income was higher on a 19% increase in revenue.  Higher seasonal activity and the start-up of several new projects contributed to the revenue increase.  Continuing efficiency improvements, including utilization of field personnel, resulted in adjusted operating income margin increasing to 7% in the second quarter 2021 from 5% in the first quarter of 2021.

"Aerospace and Defense Technologies (ADTech) second quarter 2021 adjusted operating income improved from the first quarter of 2021 on a 20% increase in revenue.  Adjusted operating income margin of 18% was better than forecast due to project mix and favorable rate-based adjustments.  At the corporate level for the second quarter of 2021, adjusted Unallocated Expenses of $30.3 million were slightly lower as compared to the first quarter of 2021 due to lower expense accruals related to incentive-based compensation forfeitures.

Third Quarter Outlook:

"For the third quarter, compared to the second quarter, we anticipate relatively flat activity and operating profitability in our SSR, Manufactured Products, and IMDS segments, lower activity levels and relatively flat operating profitability in our OPG segment, and lower activity levels and lower operating profitability in our ADTech segment.  Unallocated Expenses are forecast to be in the mid-$30 million range due primarily to increased information technology infrastructure costs and normalized accruals for incentive-based compensation.  On a consolidated basis, we expect a sequential decline in third quarter 2021 results, with adjusted EBITDA in the range of $50 million to $55 million on slightly lower revenue.

Cash and Liquidity:

"Our cash balance of $456 million, coupled with improved debt markets and our expectation to generate meaningful free cash flow in 2021, will provide us with improved flexibility to address our 2024 debt maturity while we continue to leverage our technologies and core competencies into energy transition opportunities."

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 expectations about: full year 2021 adjusted EBITDA range and the bases for that range; characterization of demand or activity levels as seasonal; references to backlog, to the extent backlog may be an indicator of future revenue or profitability; anticipated third quarter segment activity levels and operating profitability as compared to second quarter 2021; forecasted Unallocated Expenses and the bases for that forecast; expectations about consolidated third quarter 2021 sequential results and revenue, and adjusted EBITDA range; characterization of debt markets and expectation to generate meaningful free cash flow in 2021; and the expectation of improved flexibility to address the 2024 debt maturity.

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 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; the continuing effects of the COVID-19 pandemic and the governmental, customer, supplier, and other responses thereto; 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 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 provider of engineered services and products, primarily to the offshore energy industry. Through the use of its applied technology expertise, Oceaneering also serves the defense, aerospace, and entertainment industries.

For more information on Oceaneering, please visit www.oceaneering.com.

Contact:
Mark Peterson
Vice President, Corporate Development and Investor Relations
Oceaneering International, Inc.
713-329-4507
investorrelations@oceaneering.com

 




















OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES




















CONDENSED CONSOLIDATED BALANCE SHEETS



































Jun 30, 2021


Dec 31, 2020

















(in thousands)


ASSETS


















Current assets (including cash and cash equivalents of $456,087 and $452,016)






$

1,228,876



$

1,170,263




Net property and equipment







537,909



591,107




Other assets










294,764



284,472






Total Assets






$

2,061,549



$

2,045,842






















LIABILITIES AND EQUITY











Current liabilities










$

479,523



$

437,116




Long-term debt










773,423



805,251




Other long-term liabilities






245,871



245,318




Equity










562,732



558,157






Total Liabilities and Equity






$

2,061,549



$

2,045,842






















CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS





























For the Three Months Ended


For the Six Months Ended










Jun 30, 2021


Jun 30, 2020


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020











(in thousands, except per share amounts)






















Revenue






$

498,199



$

427,216



$

437,553



$

935,752



$

963,884




Cost of services and products


429,802



384,679



380,896



810,698



874,595





Gross margin


68,397



42,537



56,657



125,054



89,289




Selling, general and administrative expense


45,578



47,719



42,874



88,452



103,460




Long-lived assets impairments










68,763




Goodwill impairment










303,005





Income (loss) from operations




22,819



(5,182)



13,783



36,602



(385,939)




Interest income






683



511



519



1,202



1,788




Interest expense, net of amounts capitalized


(9,729)



(11,611)



(10,407)



(20,136)



(24,073)




Equity in income (losses) of unconsolidated affiliates


378



674



534



912



1,871




Other income (expense), net


(1,955)



(3,660)



(1,453)



(3,408)



(10,788)





Income (loss) before income taxes


12,196



(19,268)



2,976



15,172



(417,141)




Provision (benefit) for income taxes


5,955



5,520



12,341



18,296



(24,755)





Net Income (Loss)


$

6,241



$

(24,788)



$

(9,365)



$

(3,124)



$

(392,386)






















Weighted average diluted shares outstanding


100,847



99,273



99,461



99,613



99,164



Diluted earnings (loss) per share


$

0.06



$

(0.25)



$

(0.09)



$

(0.03)



$

(3.96)






















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







Jun 30, 2021


Jun 30, 2020 *


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020 *






($ in thousands)

Subsea Robotics
















Revenue



$

141,371



$

119,234



$

119,119



$

260,490



$

259,004



Gross margin



$

31,767



$

21,324



$

24,078



$

55,845



$

40,797


Operating income (loss)



$

21,710



$

11,662



$

14,619



$

36,329



$

(82,421)


Operating income (loss) %



15

%


10

%


12

%


14

%


(32)

%


ROV days available



22,750



22,750



22,469



45,219



45,500



ROV days utilized



14,005



13,501



11,887



25,892



28,354



ROV utilization



62

%


59

%


53

%


57

%


62

%
















Manufactured Products
















Revenue



$

79,127



$

100,570



$

86,825



$

165,952



$

267,104



Gross margin



$

8,391



$

13,679



$

10,004



$

18,395



$

31,628


Operating income (loss)



$

790



$

3,865



$

2,753



$

3,543



$

(62,273)


Operating income (loss) %



1

%


4

%


3

%


2

%


(23)

%

Backlog at end of period



$

315,000



$

380,000



$

248,000



$

315,000



$

380,000

















Offshore Projects Group
















Revenue



$

107,951



$

73,840



$

89,234



$

197,185



$

148,094



Gross margin



$

14,566



$

3,170



$

15,111



$

29,677



$

5,265


Operating income (loss)



$

7,996



$

(4,135)



$

8,813



$

16,809



$

(83,458)


Operating income (loss) %



7

%


(6)

%


10

%


9

%


(56)

%
















Integrity Management & Digital Solutions














Revenue



$

64,070



$

53,969



$

54,048



$

118,118



$

118,698



Gross margin



$

10,462



$

5,455



$

8,209



$

18,671



$

15,247


Operating income (loss)



$

4,721



$

(1,825)



$

2,474



$

7,195



$

(123,360)


Operating income (loss) %



7

%


(3)

%


5

%


6

%


(104)

%
















Aerospace and Defense Technologies














Revenue



$

105,680



$

79,603



$

88,327



$

194,007



$

170,984



Gross margin



$

24,603



$

17,313



$

22,110



$

46,713



$

34,798


Operating income (loss)



$

19,340



$

13,430



$

16,839



$

36,179



$

26,401


Operating income (loss) %



18

%


17

%


19

%


19

%


15

%















Unallocated Expenses















Gross margin



$

(21,392)



$

(18,404)



$

(22,855)



$

(44,247)



$

(38,446)


Operating income (loss)



$

(31,738)



$

(28,179)



$

(31,715)



$

(63,453)



$

(60,828)















Total


















Revenue



$

498,199



$

427,216



$

437,553



$

935,752



$

963,884



Gross margin



$

68,397



$

42,537



$

56,657



$

125,054



$

89,289


Operating income (loss)



$

22,819



$

(5,182)



$

13,783



$

36,602



$

(385,939)


Operating income (loss) %



5

%


(1)

%


3

%


4

%


(40)

%


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.
















* Recast to reflect segment changes.












 

SELECTED CASH FLOW INFORMATION


















For the Three Months Ended


For the Six Months Ended







Jun 30, 2021


Jun 30, 2020


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020







(in thousands)













Capital Expenditures, including Acquisitions



$

12,629



$

10,631



$

10,699



$

23,328



$

37,860




















For the Three Months Ended


For the Six Months Ended







Jun 30, 2021


Jun 30, 2020 *


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020 *







(in thousands)

Depreciation and amortization:












Energy Services and Products













Subsea Robotics



$

22,436



$

25,080



$

22,952



$

45,388



$

164,267



Manufactured Products



3,248



3,587



3,227



6,475



19,551



Offshore Projects Group



6,862



8,255



7,125



13,987



83,162



Integrity Management & Digital Solutions



1,091



757



1,124



2,215



125,100


Total Energy Services and Products



33,637



37,679



34,428



68,065



392,080


Aerospace and Defense Technologies



1,404



658



1,276



2,680



1,345


Unallocated Expenses



184



361



767



951



1,469



Total Depreciation and Amortization



$

35,225



$

38,698



$

36,471



$

71,696



$

394,894

















Goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $310 million

in the six months ended June 30, 2020.
















* Recast to reflect segment changes.












 

RECONCILIATIONS 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 (Loss) and Diluted Earnings (Loss) 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, 2021 Adjusted EBITDA Estimates, and Free Cash Flow, as well as the following by segment:  Adjusted Operating Income and Margins, EBITDA, EBITDA Margins, 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.

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION


(continued)

 



















Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)
























For the Three Months Ended







Jun 30, 2021

Jun 30, 2020

Mar 31, 2021







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


$

6,241



$

0.06



$

(24,788)



$

(0.25)



$

(9,365)



$

(0.09)



Pre-tax adjustments for the effects of:















Loss on sale of asset




1,415














Restructuring expenses and other






5,708





1,308






Foreign currency (gains) losses


1,800





3,908





1,861





Total pre-tax adjustments


3,215





9,616





3,169






















Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods


(674)





(2,331)





(605)





Discrete tax items:














    Share-based compensation


(4)





16





577





    Uncertain tax positions


186





735





(16)





    U.S. CARES Act






1,159









    Valuation allowances


3,525





3,245





6,758





    Other


(2,136)





(1,887)





2,275






Total discrete tax adjustments


1,571





3,268





9,594






Total of adjustments


4,112





10,553





12,158





Adjusted Net Income (Loss)


$

10,353



$

0.10



$

(14,235)



$

(0.14)



$

2,793



$

0.03



Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)




100,847





99,273





100,480





































 

















Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)


























For the Six Months Ended







Jun 30, 2021

Jun 30, 2020










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






$

(3,124)



$

(0.03)



$

(392,386)



$

(3.96)


Pre-tax adjustments for the effects of:














Long-lived assets impairments










68,763





Long-lived assets write-offs










7,328





Goodwill impairment










303,005





Loss on sale of asset








1,415









Restructuring expenses and other






1,308





12,338





Foreign currency (gains) losses






3,661





10,958




Total pre-tax adjustments






6,384





402,392




















Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods






(1,279)





(47,686)




Discrete tax items:













Share-based compensation






573





1,003




Uncertain tax positions






170





(8,917)




U.S. CARES Act










(32,625)




Valuation allowances






10,283





68,453




Other






139





(937)





Total discrete tax adjustments






11,165





26,977





Total of adjustments






16,270





381,683




Adjusted Net Income (Loss)






$

13,146



$

0.13



$

(10,703)



$

(0.11)


Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)








100,672





99,164



 















EBITDA and Adjusted EBITDA and Margins




















For the Three Months Ended


For the Six Months Ended






Jun 30, 2021


Jun 30, 2020


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020






($ in thousands)















Net income (loss)



$

6,241



$

(24,788)



$

(9,365)



$

(3,124)



$

(392,386)


Depreciation and amortization



35,225



38,698



36,471



71,696



394,894



Subtotal



41,466



13,910



27,106



68,572



2,508


Interest expense, net of interest income


9,046



11,100



9,888



18,934



22,285


Amortization included in interest expense


907



333



303



1,210




Provision (benefit) for income taxes



5,955



5,520



12,341



18,296



(24,755)



EBITDA



57,374



30,863



49,638



107,012



38


Adjustments for the effects of:













Long-lived assets impairments











68,763



Loss on sale of asset



1,415







1,415





Restructuring expenses and other





5,708



1,308



1,308



12,338



Foreign currency (gains) losses



1,800



3,908



1,861



3,661



10,958




Total of adjustments



3,215



9,616



3,169



6,384



92,059



Adjusted EBITDA



$

60,589



$

40,479



$

52,807



$

113,396



$

92,097
















Revenue



$

498,199



$

427,216



$

437,553



$

935,752



$

963,884
















EBITDA margin %



12

%


7

%


11

%


11

%


%

Adjusted EBITDA margin %



12

%


9

%


12

%


12

%


10

%















 













Free Cash Flow
















For the Three Months Ended


For the Six Months Ended




Jun 30, 2021


Jun 30, 2020


Mar 31, 2021


Jun 30, 2021


Jun 30, 2020




(in thousands)

Net Income (loss)


$

6,241



$

(24,788)



$

(9,365)



$

(3,124)



$

(392,386)


Non-cash adjustments:












Depreciation and amortization, including goodwill impairment


35,225



38,698



36,471



71,696



394,894



Long-lived asset impairments










68,763



Other non-cash


(1,294)



41



(365)



(1,659)



(4,585)


Other increases (decreases) in cash from operating activities


10,374



23,567



(28,464)



(18,090)



(61,318)


Cash flow provided by (used in) operating activities


50,546



37,518



(1,723)



48,823



5,368


Purchases of property and equipment


(12,629)



(10,631)



(10,699)



(23,328)



(37,860)


Free Cash Flow


$

37,917



$

26,887



$

(12,422)



$

25,495



$

(32,492)






































2021 Adjusted EBITDA Estimates






















For the Three Months Ended










September 30, 2021










Low


High










(in thousands)

Income (loss) before income taxes








$

4,000



$

7,000


Depreciation and amortization








36,000



38,000



Subtotal








40,000



45,000


Interest expense, net of interest income








10,000



10,000



Adjusted EBITDA








$

50,000



$

55,000























For the Year Ended










December 31, 2021










Low


High










(in thousands)

Income (loss) before income taxes








$

15,000



$

35,000


Depreciation and amortization








145,000



150,000



Subtotal








160,000



185,000


Interest expense, net of interest income








40,000



40,000



Adjusted EBITDA








$

200,000



$

225,000















 




Adjusted Operating Income (Loss) and Margins by Segment






For the Three Months Ended June 30, 2021





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 June 30, 2020 *





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

11,662



$

3,865



$

(4,135)



$

(1,825)



$

13,430



$

(28,179)



$

(5,182)


Adjustments for the effects of:















Restructuring expenses and other


1,380



1,212



1,405



1,536





175



5,708




Total of adjustments


1,380



1,212



1,405



1,536





175



5,708



















Adjusted Operating Income (Loss)


$

13,042



$

5,077



$

(2,730)



$

(289)



$

13,430



$

(28,004)



$

526



















Revenue


$

119,234



$

100,570



$

73,840



$

53,969



$

79,603





$

427,216


Operating income (loss) % as reported in accordance with GAAP


10

%


4

%


(6)

%


(3)

%


17

%




(1)

%

Operating income (loss) % using adjusted amounts


11

%


5

%


(4)

%


(1)

%


17

%




%


* Recast to reflect segment changes.



















































For the Three Months Ended March 31, 2021





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

14,619



$

2,753



$

8,813



$

2,474



$

16,839



$

(31,715)



$

13,783


Adjustments for the effects of:
















Restructuring expenses and other


395



537



149



217



10





1,308




Total of adjustments


395



537



149



217



10





1,308


Adjusted Operating Income (Loss)


$

15,014



$

3,290



$

8,962



$

2,691



$

16,849



$

(31,715)



$

15,091



















Revenue


$

119,119



$

86,825



$

89,234



$

54,048



$

88,327





$

437,553


Operating income (loss) % as reported in accordance with GAAP


12

%


3

%


10

%


5

%


19

%




3

%

Operating income (loss) % using adjusted amounts


13

%


4

%


10

%


5

%


19

%




3

%



 




Adjusted Operating Income (Loss) and Margins by Segment






For the Six Months Ended June 30, 2021





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

%






















For the Six Months Ended June 30, 2020 *





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

(82,421)



$

(62,273)



$

(83,458)



$

(123,360)



$

26,401



$

(60,828)



$

(385,939)


Adjustments for the effects of:















Long-lived assets impairments




61,074



7,522



167







68,763



Long-lived assets write-offs


7,328













7,328



Goodwill impairment


102,118



11,388



66,285



123,214







303,005



Restructuring expenses and other


2,299



3,196



2,621



3,767





455



12,338




Total of adjustments


111,745



75,658



76,428



127,148





455



391,434



















Adjusted Operating Income (Loss)


$

29,324



$

13,385



$

(7,030)



$

3,788



$

26,401



$

(60,373)



$

5,495



















Revenue


$

259,004



$

267,104



$

148,094



$

118,698



$

170,984





$

963,884


Operating income (loss) % as reported in accordance with GAAP


(32)

%


(23)

%


(56)

%


(104)

%


15

%




(40)

%

Operating income (loss) % using adjusted amounts


11

%


5

%


(5)

%


3

%


15

%




1

%


* Recast to reflect segment changes.














 




EBITDA and Adjusted EBITDA and Margins by Segment






For the Three Months Ended June 30, 2021





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

%






















For the Three Months Ended June 30, 2020 *





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses
and other


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

11,662



$

3,865



$

(4,135)



$

(1,825)



$

13,430



$

(28,179)



$

(5,182)


Adjustments for the effects of:















Depreciation and amortization


25,080



3,587



8,255



757



658



361



38,698



Other pre-tax












(2,653)



(2,653)



EBITDA


36,742



7,452



4,120



(1,068)



14,088



(30,471)



30,863


Adjustments for the effects of:















Restructuring expenses and other


1,380



1,212



1,405



1,536





175



5,708



Foreign currency (gains) losses












3,908



3,908




Total of adjustments


1,380



1,212



1,405



1,536





4,083



9,616


Adjusted EBITDA


$

38,122



$

8,664



$

5,525



$

468



$

14,088



$

(26,388)



$

40,479



















Revenue


$

119,234



$

100,570



$

73,840



$

53,969



$

79,603





$

427,216


Operating income (loss) % as reported in accordance with GAAP


10

%


4

%


(6)

%


(3)

%


17

%




(1)

%

EBITDA Margin


31

%


7

%


6

%


(2)

%


18

%




7

%

Adjusted EBITDA Margin


32

%


9

%


7

%


1

%


18

%




9

%


















* Recast to reflect segment changes.



















For the Three Months Ended March 31, 2021





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses
and other


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

14,619



$

2,753



$

8,813



$

2,474



$

16,839



$

(31,715)



$

13,783


Adjustments for the effects of:















Depreciation and amortization


22,952



3,227



7,125



1,124



1,276



767



36,471



Other pre-tax












(616)



(616)



EBITDA


37,571



5,980



15,938



3,598



18,115



(31,564)



49,638


Adjustments for the effects of:















Restructuring expenses and other


395



537



149



217



10





1,308



Foreign currency (gains) losses












1,861



1,861




Total of adjustments


395



537



149



217



10



1,861



3,169


Adjusted EBITDA


$

37,966



$

6,517



$

16,087



$

3,815



$

18,125



$

(29,703)



$

52,807



















Revenue


$

119,119



$

86,825



$

89,234



$

54,048



$

88,327





$

437,553


Operating income (loss) % as reported in accordance with GAAP


12

%


3

%


10

%


5

%


19

%




3

%

EBITDA Margin


32

%


7

%


18

%


7

%


21

%




11

%

Adjusted EBITDA Margin


32

%


8

%


18

%


7

%


21

%




12

%


















 




EBITDA and Adjusted EBITDA and Margins by Segment






For the Six Months Ended June 30, 2021





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

%






















For the Six Months Ended June 30, 2020 *





SSR


MP


OPG


IMDS


ADTech


Unallocated
Expenses
and other


Total





($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP


$

(82,421)



$

(62,273)



$

(83,458)



$

(123,360)



$

26,401



$

(60,828)



$

(385,939)


Adjustments for the effects of:















Depreciation and amortization


164,267



19,551



83,162



125,100



1,345



1,469



394,894



Other pre-tax












(8,917)



(8,917)



EBITDA


81,846



(42,722)



(296)



1,740



27,746



(68,276)



38


Adjustments for the effects of:















Long-lived assets impairments




61,074



7,522



167







68,763



Restructuring expenses and other


2,299



3,196



2,621



3,767





455



12,338



Foreign currency (gains) losses












10,958



10,958




Total of adjustments


2,299



64,270



10,143



3,934





11,413



92,059


Adjusted EBITDA


$

84,145



$

21,548



$

9,847



$

5,674



$

27,746



$

(56,863)



$

92,097



















Revenue


$

259,004



$

267,104



$

148,094



$

118,698



$

170,984





$

963,884


Operating income (loss) % as reported in accordance with GAAP


(32)

%


(23)

%


(56)

%


(104)

%


15

%




(40)

%

EBITDA Margin


32

%


(16)

%


%


1

%


16

%




%

Adjusted EBITDA Margin


32

%


8

%


7

%


5

%


16

%




10

%


















* Recast to reflect segment changes.













 

Cision View original content:https://www.prnewswire.com/news-releases/oceaneering-reports-second-quarter-2021-results-301343520.html

SOURCE Oceaneering International, Inc.

Mijn selecties