Oceaneering Reports Third Quarter 2024 Results
Summary of Results |
||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
679,811 |
|
$ |
635,180 |
|
$ |
668,808 |
|
$ |
1,947,711 |
|
$ |
1,770,077 |
|
Operating Income (Loss) |
|
|
71,333 |
|
|
57,929 |
|
|
60,364 |
|
|
168,390 |
|
|
133,878 |
|
Net Income (Loss) |
|
|
41,237 |
|
|
29,812 |
|
|
34,997 |
|
|
91,369 |
|
|
52,874 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Earnings (Loss) Per Share |
|
$ |
0.40 |
|
$ |
0.29 |
|
$ |
0.34 |
|
$ |
0.89 |
|
$ |
0.52 |
|
|
|
|
|
|
For the third quarter of 2024:
-
Net income was
$41.2 million and adjusted EBITDA was$98.1 million -
Consolidated operating income was
$71.3 million -
Cash flow provided by operating activities was
$91.9 million and free cash flow was$67.0 million , with an ending cash position of$452 million -
The company repurchased 422,229 shares for approximately
$10 million
As of
-
Remotely Operated Vehicles (ROV): fleet count was 250; Q3 utilization was 69%; and Q3 average revenue per day utilized was
$10,576 -
Manufactured Products backlog was
$671 million
Revised full-year 2024 guidance and initial full-year 2025 guidance:
-
2024 consolidated adjusted EBITDA in the range of
$340 million to$350 million -
2025 consolidated EBITDA in the range of
$400 million to$430 million - 2025 free cash flow to exceed that generated in 2024
“We have updated our full-year 2024 consolidated adjusted EBITDA range, which at the midpoint of
Third Quarter 2024 Segment Results v. Third Quarter 2023 Segment Results
As compared to the third quarter of 2023:
-
SSR third quarter 2024 operating income of
$65.7 was 37% higher. EBITDA margin was 36%, as compared to 31% for the same period last year.
ROV revenue per day utilized of$10,576 was 13% higher and fleet utilization was essentially flat at 69%. ROV fleet use during the quarter was 66% in drill support and 34% in vessel-based activity, compared to 61% and 39%. -
Manufactured Products operating income improved 37% on a 17% increase in revenue, with operating income margin improving to 8%. Backlog was
$671 million onSeptember 30, 2024 , an increase of$115 million , compared to the same period in 2023. The book-to-bill ratio was 1.21 for the 12-month period endingSeptember 30, 2024 , as compared to 1.41 for the trailing 12-month period endingSeptember 30, 2023 . -
Offshore Projects Group (OPG) operating income declined 24% on a 2% decrease in revenue due to changes in project mix in our international markets, vessel crane repair costs, and associated vessel downtime. Operating income margin declined to 14% from 18%. -
Integrity Management and Digital Solutions (IMDS) operating income and operating income margin decreased on a 11% increase in revenue. The decline in operating income was due to the one-time, non-cash charge associated with the divestiture of the Maritime Intelligence division in
September 2024 . - Aerospace and Defense Technologies (ADTech) revenue was relatively flat. Operating income declined 14% due to increased project proposal costs and changes in project mix.
-
At the corporate level, Unallocated Expenses of
$38.9 million were in line with guidance for the quarter and lower than for the same period last year.
Fourth Quarter 2024 Guidance v. Third Quarter 2024 Guidance
On a consolidated basis, fourth quarter 2024 revenue is expected to increase slightly as compared to the third quarter of 2024, and fourth quarter 2024 adjusted EBITDA is expected to be in line with third quarter 2024 results. At the segment level, for the fourth quarter of 2024, as compared to the third quarter of 2024:
- SSR revenue and operating profitability are forecasted to decrease slightly due to normal seasonality;
- Manufactured Products operating profitability is expected to be significantly lower on higher revenue;
- OPG revenue is projected to increase and generate significantly higher operating profitability;
- IMDS operating profitability is expected to improve on a decline in revenue;
- ADTech revenue and operating profitability are expected to decrease; and
-
Unallocated Expenses are expected to be in the
$40 million range.
Initial 2025 Guidance
For 2025, year over year, Oceaneering anticipates increased revenue and improved operating performance across all segments, led by gains from SSR, Manufactured Products, and ADTech. Consolidated EBITDA for 2025 is forecasted to be in the range of
Non-GAAP Financial Measures
Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (as well as EBITDA and adjusted EBITDA margins); and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, 2024 Consolidated Adjusted EBITDA and Free Cash Flow Estimates, 2025 Consolidated EBITDA 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.
Conference Call Details
Oceaneering has scheduled a conference call and webcast on
This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs, future expected business, and financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: full-year 2024 guidance range for consolidated adjusted EBITDA; fourth-quarter 2024 guidance for consolidated revenue, consolidated adjusted EBITDA, operating segment revenue and operating profitability, and Unallocated Expenses; full-year 2025 guidance for consolidated EBITDA and expectation that 2025 will generate positive free cash flow in excess of that generated in 2024; expectations for improved financial performance in 2025, led by gains in SSR, Manufactured Products, and ADTech; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamic, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days utilized, average ROV revenue per day utilized, vessel utilization, growth, bidding activity, outlook, performance, opportunities, and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, healthy or significant (which is used herein to indicate a change of 20% or greater).
The forward-looking statements included in this release are based on Oceaneering's current expectations and are subject to certain risks, assumptions, trends, and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth and the supply and demand of offshore drilling rigs; the indirect consequences of climate change and climate-related business trends; actions by members of
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 |
|
$ |
1,411,099 |
|
|
$ |
1,305,659 |
|
||||||||||||||||||
|
Net property and equipment |
|
|
423,579 |
|
|
|
424,293 |
|
||||||||||||||||||
|
Other assets |
|
|
|
|
|
|
|
|
|
|
521,815 |
|
|
|
509,054 |
|
||||||||||
|
|
|
Total Assets |
|
|
|
|
|
$ |
2,356,493 |
|
|
$ |
2,239,006 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Current liabilities |
|
|
|
|
|
|
|
|
|
$ |
800,143 |
|
|
$ |
732,476 |
|
||||||||||
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
480,706 |
|
|
|
477,058 |
|
||||||||||
|
Other long-term liabilities |
|
|
|
|
|
|
371,603 |
|
|
|
395,389 |
|
||||||||||||||
|
Equity |
|
|
|
|
|
|
|
|
|
|
704,041 |
|
|
|
634,083 |
|
||||||||||
|
|
|
Total Liabilities and Equity |
|
|
|
|
|
$ |
2,356,493 |
|
|
$ |
2,239,006 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands, except per share amounts) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue |
|
|
|
|
|
$ |
679,811 |
|
|
$ |
635,180 |
|
|
$ |
668,808 |
|
|
$ |
1,947,711 |
|
|
$ |
1,770,077 |
|
||
|
Cost of services and products |
|
|
548,849 |
|
|
|
520,483 |
|
|
|
548,597 |
|
|
|
1,604,154 |
|
|
|
1,476,735 |
|
||||||
|
|
Gross margin |
|
|
130,962 |
|
|
|
114,697 |
|
|
|
120,211 |
|
|
|
343,557 |
|
|
|
293,342 |
|
|||||
|
Selling, general and administrative expense |
|
|
59,629 |
|
|
|
56,768 |
|
|
|
59,847 |
|
|
|
175,167 |
|
|
|
159,464 |
|
||||||
|
|
Operating income (loss) |
|
|
|
|
71,333 |
|
|
|
57,929 |
|
|
|
60,364 |
|
|
|
168,390 |
|
|
|
133,878 |
|
|||
|
Interest income |
|
|
|
|
3,275 |
|
|
|
3,724 |
|
|
|
2,402 |
|
|
|
8,717 |
|
|
|
12,344 |
|
||||
|
Interest expense |
|
|
(9,456 |
) |
|
|
(9,802 |
) |
|
|
(9,516 |
) |
|
|
(28,176 |
) |
|
|
(28,602 |
) |
||||||
|
Equity in income (losses) of unconsolidated affiliates |
|
|
323 |
|
|
|
498 |
|
|
|
295 |
|
|
|
787 |
|
|
|
1,616 |
|
||||||
|
Other income (expense), net |
|
|
3,133 |
|
|
|
968 |
|
|
|
1,759 |
|
|
|
6,372 |
|
|
|
(4,800 |
) |
||||||
|
|
Income (loss) before income taxes |
|
|
68,608 |
|
|
|
53,317 |
|
|
|
55,304 |
|
|
|
156,090 |
|
|
|
114,436 |
|
|||||
|
Provision (benefit) for income taxes |
|
|
27,371 |
|
|
|
23,505 |
|
|
|
20,307 |
|
|
|
64,721 |
|
|
|
61,562 |
|
||||||
|
|
Net Income (Loss) |
|
$ |
41,237 |
|
|
$ |
29,812 |
|
|
$ |
34,997 |
|
|
$ |
91,369 |
|
|
$ |
52,874 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average diluted shares outstanding |
|
|
102,613 |
|
|
|
102,206 |
|
|
|
102,472 |
|
|
|
102,445 |
|
|
|
102,086 |
|
|||||||
Diluted earnings (loss) per share |
|
$ |
0.40 |
|
|
$ |
0.29 |
|
|
$ |
0.34 |
|
|
$ |
0.89 |
|
|
$ |
0.52 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
($ in thousands) |
|||||||||||||||||||
Subsea Robotics |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
215,715 |
|
|
$ |
197,343 |
|
|
$ |
214,985 |
|
|
$ |
617,632 |
|
|
$ |
553,016 |
|
Operating income (loss) |
|
|
$ |
65,698 |
|
|
$ |
47,818 |
|
|
$ |
61,750 |
|
|
$ |
171,685 |
|
|
$ |
123,699 |
|
||
Operating income (loss) % |
|
|
|
30 |
% |
|
|
24 |
% |
|
|
29 |
% |
|
|
28 |
% |
|
|
22 |
% |
||
ROV days available |
|
|
|
23,000 |
|
|
|
23,000 |
|
|
|
22,750 |
|
|
|
68,500 |
|
|
|
68,250 |
|
||
ROV days utilized |
|
|
|
15,796 |
|
|
|
15,932 |
|
|
|
15,839 |
|
|
|
46,171 |
|
|
|
46,192 |
|
||
ROV utilization |
|
|
|
69 |
% |
|
|
69 |
% |
|
|
70 |
% |
|
|
67 |
% |
|
|
68 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Manufactured Products |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
143,734 |
|
|
$ |
122,877 |
|
|
$ |
139,314 |
|
|
$ |
412,501 |
|
|
$ |
360,698 |
|
Operating income (loss) |
|
|
$ |
11,278 |
|
|
$ |
8,229 |
|
|
$ |
14,369 |
|
|
$ |
38,837 |
|
|
$ |
30,116 |
|
||
Operating income (loss) % |
|
|
|
8 |
% |
|
|
7 |
% |
|
|
10 |
% |
|
|
9 |
% |
|
|
8 |
% |
||
Backlog at end of period |
|
|
$ |
671,000 |
|
|
$ |
556,000 |
|
|
$ |
713,000 |
|
|
$ |
671,000 |
|
|
$ |
556,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
147,539 |
|
|
$ |
150,273 |
|
|
$ |
144,058 |
|
|
$ |
406,651 |
|
|
$ |
385,127 |
|
Operating income (loss) |
|
|
$ |
20,294 |
|
|
$ |
26,745 |
|
|
$ |
13,248 |
|
|
$ |
34,386 |
|
|
$ |
49,391 |
|
||
Operating income (loss) % |
|
|
|
14 |
% |
|
|
18 |
% |
|
|
9 |
% |
|
|
8 |
% |
|
|
13 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
73,622 |
|
|
$ |
66,056 |
|
|
$ |
73,492 |
|
|
$ |
216,804 |
|
|
$ |
189,305 |
|
Operating income (loss) |
|
|
$ |
714 |
|
|
$ |
3,242 |
|
|
$ |
3,473 |
|
|
$ |
7,802 |
|
|
$ |
10,168 |
|
||
Operating income (loss) % |
|
|
|
1 |
% |
|
|
5 |
% |
|
|
5 |
% |
|
|
4 |
% |
|
|
5 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
99,201 |
|
|
$ |
98,631 |
|
|
$ |
96,959 |
|
|
$ |
294,123 |
|
|
$ |
281,931 |
|
Operating income (loss) |
|
|
$ |
12,219 |
|
|
$ |
14,140 |
|
|
$ |
7,244 |
|
|
$ |
32,271 |
|
|
$ |
33,993 |
|
||
Operating income (loss) % |
|
|
|
12 |
% |
|
|
14 |
% |
|
|
7 |
% |
|
|
11 |
% |
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unallocated Expenses |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
|
|
$ |
(38,870 |
) |
|
$ |
(42,245 |
) |
|
$ |
(39,720 |
) |
|
$ |
(116,591 |
) |
|
$ |
(113,489 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
679,811 |
|
|
$ |
635,180 |
|
|
$ |
668,808 |
|
|
$ |
1,947,711 |
|
|
$ |
1,770,077 |
|
Operating income (loss) |
|
|
$ |
71,333 |
|
|
$ |
57,929 |
|
|
$ |
60,364 |
|
|
$ |
168,390 |
|
|
$ |
133,878 |
|
||
Operating income (loss) % |
|
|
|
10 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
8 |
% |
||
|
|||||||||||||||||||||||
The above Segment Information does not include adjustments for non-recurring transactions. See the tables below under the caption "Reconciliations of Non-GAAP to GAAP Financial Information" for financial measures that our management considers in evaluating our ongoing operations. |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED CASH FLOW INFORMATION |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
(in thousands) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Capital Expenditures, including Acquisitions |
|
|
$ |
24,886 |
|
$ |
25,945 |
|
$ |
22,858 |
|
$ |
73,262 |
|
$ |
66,681 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Energy Services and Products |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Subsea Robotics |
|
|
$ |
12,076 |
|
$ |
12,805 |
|
$ |
11,981 |
|
$ |
36,867 |
|
$ |
41,101 |
|||
|
Manufactured Products |
|
|
|
3,061 |
|
|
3,067 |
|
|
3,237 |
|
|
9,473 |
|
|
9,124 |
|||
|
|
|
|
|
5,399 |
|
|
6,931 |
|
|
5,584 |
|
|
17,418 |
|
|
21,035 |
|||
|
Integrity Management & Digital Solutions |
|
|
|
1,348 |
|
|
909 |
|
|
1,803 |
|
|
4,410 |
|
|
2,706 |
|||
Total Energy Services and Products |
|
|
|
21,884 |
|
|
23,712 |
|
|
22,605 |
|
|
68,168 |
|
|
73,966 |
||||
Aerospace and Defense Technologies |
|
|
|
696 |
|
|
600 |
|
|
616 |
|
|
1,915 |
|
|
1,885 |
||||
Unallocated Expenses |
|
|
|
2,683 |
|
|
1,284 |
|
|
2,759 |
|
|
8,218 |
|
|
3,612 |
||||
|
Total Depreciation and Amortization |
|
|
$ |
25,263 |
|
$ |
25,596 |
|
$ |
25,980 |
|
$ |
78,301 |
|
$ |
79,463 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
In addition to financial results determined in accordance with
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
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 |
|
$ |
41,237 |
|
|
$ |
0.40 |
|
$ |
29,812 |
|
|
$ |
0.29 |
|
$ |
34,997 |
|
|
$ |
0.34 |
|
|||
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
(424 |
) |
|
|
|
|
(944 |
) |
|
|
|
|
(1,034 |
) |
|
|
|
|||||
Total pre-tax adjustments |
|
|
(424 |
) |
|
|
|
|
(944 |
) |
|
|
|
|
(1,034 |
) |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
603 |
|
|
|
|
|
615 |
|
|
|
|
|
70 |
|
|
|
|
||||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
|
(2 |
) |
|
|
|
|
— |
|
|
|
|
|
(48 |
) |
|
|
|
||||||
Uncertain tax positions |
|
|
(1,178 |
) |
|
|
|
|
13,076 |
|
|
|
|
|
1,706 |
|
|
|
|
||||||
Valuation allowances |
|
|
(1,759 |
) |
|
|
|
|
9,353 |
|
|
|
|
|
520 |
|
|
|
|
||||||
Other |
|
|
(1,247 |
) |
|
|
|
|
(13,430 |
) |
|
|
|
|
(7,645 |
) |
|
|
|
||||||
|
Total discrete tax adjustments |
|
|
(4,186 |
) |
|
|
|
|
8,999 |
|
|
|
|
|
(5,467 |
) |
|
|
|
|||||
|
Total of adjustments |
|
|
(4,007 |
) |
|
|
|
|
8,670 |
|
|
|
|
|
(6,431 |
) |
|
|
|
|||||
Adjusted Net Income (Loss) |
|
$ |
37,230 |
|
|
$ |
0.36 |
|
$ |
38,482 |
|
|
$ |
0.38 |
|
$ |
28,566 |
|
|
$ |
0.28 |
|
|||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
102,613 |
|
|
|
|
102,206 |
|
|
|
|
102,472 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
For the Nine 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 |
|
|
|
|
|
$ |
91,369 |
|
|
$ |
0.89 |
|
$ |
52,874 |
|
|
$ |
0.52 |
|
||||||
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
|
|
|
|
(3,655 |
) |
|
|
|
|
3,634 |
|
|
|
|
|||||||
Total pre-tax adjustments |
|
|
|
|
|
|
(3,655 |
) |
|
|
|
|
3,634 |
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
|
|
|
|
1,463 |
|
|
|
|
|
(1,688 |
) |
|
|
|
||||||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
|
|
|
|
|
(1,976 |
) |
|
|
|
|
(1,370 |
) |
|
|
|
||||||||
Uncertain tax positions |
|
|
|
|
|
|
379 |
|
|
|
|
|
17,477 |
|
|
|
|
||||||||
Valuation allowances |
|
|
|
|
|
|
3,332 |
|
|
|
|
|
4,251 |
|
|
|
|
||||||||
Other |
|
|
|
|
|
|
(11,228 |
) |
|
|
|
|
(12,660 |
) |
|
|
|
||||||||
|
Total discrete tax adjustments |
|
|
|
|
|
|
(9,493 |
) |
|
|
|
|
7,698 |
|
|
|
|
|||||||
|
Total of adjustments |
|
|
|
|
|
|
(11,685 |
) |
|
|
|
|
9,644 |
|
|
|
|
|||||||
Adjusted Net Income (Loss) |
|
|
|
|
|
$ |
79,684 |
|
|
$ |
0.78 |
|
$ |
62,518 |
|
|
$ |
0.61 |
|
||||||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
102,445 |
|
|
|
|
102,086 |
|
EBITDA and Adjusted EBITDA and Margins |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
($ in thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
|
|
$ |
41,237 |
|
|
$ |
29,812 |
|
|
$ |
34,997 |
|
|
$ |
91,369 |
|
|
$ |
52,874 |
|
||
Depreciation and amortization |
|
|
|
25,263 |
|
|
|
25,596 |
|
|
|
25,980 |
|
|
|
78,301 |
|
|
|
79,463 |
|
||
|
Subtotal |
|
|
|
66,500 |
|
|
|
55,408 |
|
|
|
60,977 |
|
|
|
169,670 |
|
|
|
132,337 |
|
|
Interest expense, net of interest income |
|
|
6,181 |
|
|
|
6,078 |
|
|
|
7,114 |
|
|
|
19,459 |
|
|
|
16,258 |
|
|||
Amortization included in interest expense |
|
|
(1,537 |
) |
|
|
51 |
|
|
|
(1,504 |
) |
|
|
(4,520 |
) |
|
|
114 |
|
|||
Provision (benefit) for income taxes |
|
|
|
27,371 |
|
|
|
23,505 |
|
|
|
20,307 |
|
|
|
64,721 |
|
|
|
61,562 |
|
||
|
EBITDA |
|
|
|
98,515 |
|
|
|
85,042 |
|
|
|
86,894 |
|
|
|
249,330 |
|
|
|
210,271 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
|
(424 |
) |
|
|
(944 |
) |
|
|
(1,034 |
) |
|
|
(3,655 |
) |
|
$ |
3,634 |
|
|
|
|
Total of adjustments |
|
|
|
(424 |
) |
|
|
(944 |
) |
|
|
(1,034 |
) |
|
|
(3,655 |
) |
|
|
3,634 |
|
|
Adjusted EBITDA |
|
|
$ |
98,091 |
|
|
$ |
84,098 |
|
|
$ |
85,860 |
|
|
$ |
245,675 |
|
|
$ |
213,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
679,811 |
|
|
$ |
635,180 |
|
|
$ |
668,808 |
|
|
$ |
1,947,711 |
|
|
$ |
1,770,077 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA margin % |
|
|
|
14 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
12 |
% |
||
Adjusted EBITDA margin % |
|
|
|
14 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Free Cash Flow |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
(in thousands) |
||||||||||||||||||
Net Income (loss) |
|
$ |
41,237 |
|
|
$ |
29,812 |
|
|
$ |
34,997 |
|
|
$ |
91,369 |
|
|
$ |
52,874 |
|
|
Non-cash adjustments: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Depreciation and amortization |
|
|
25,263 |
|
|
|
25,596 |
|
|
|
25,980 |
|
|
|
78,301 |
|
|
|
79,463 |
|
|
Other non-cash |
|
|
7,440 |
|
|
|
6,381 |
|
|
|
1,744 |
|
|
|
11,866 |
|
|
|
9,116 |
|
Other increases (decreases) in cash from operating activities |
|
|
17,991 |
|
|
|
17,819 |
|
|
|
(10,098 |
) |
|
|
(106,699 |
) |
|
|
(84,313 |
) |
|
Cash flow provided by (used in) operating activities |
|
|
91,931 |
|
|
|
79,608 |
|
|
|
52,623 |
|
|
|
74,837 |
|
|
|
57,140 |
|
|
Purchases of property and equipment |
|
|
(24,886 |
) |
|
|
(25,945 |
) |
|
|
(22,858 |
) |
|
|
(73,262 |
) |
|
|
(66,681 |
) |
|
Free Cash Flow |
|
$ |
67,045 |
|
|
$ |
53,663 |
|
|
$ |
29,765 |
|
|
$ |
1,575 |
|
|
$ |
(9,541 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2024 Consolidated Adjusted EBITDA Estimate |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
219,000 |
|
|
$ |
225,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
103,000 |
|
|||||||
|
Subtotal |
|
|
|
|
|
|
|
|
319,000 |
|
|
|
328,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
25,000 |
|
|
|
26,000 |
|
|||||||
Foreign currency (gains) losses |
|
|
|
|
|
|
|
|
(4,000 |
) |
|
|
(4,000 |
) |
|||||||
|
Consolidated Adjusted EBITDA |
|
|
|
|
|
|
|
$ |
340,000 |
|
|
$ |
350,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2024 Free Cash Flow Estimate |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Net income (loss) |
|
|
|
|
|
|
|
$ |
130,000 |
|
|
$ |
132,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
103,000 |
|
|||||||
Other increases (decreases) in cash from operating activities |
|
|
|
|
|
|
(10,000 |
) |
|
|
45,000 |
|
|||||||||
Cash flow provided by (used in) operating activities |
|
|
|
|
|
|
220,000 |
|
|
|
280,000 |
|
|||||||||
Purchases of property and equipment |
|
|
|
|
|
|
|
|
(110,000 |
) |
|
|
(130,000 |
) |
|||||||
Free Cash Flow |
|
|
|
|
|
|
|
$ |
110,000 |
|
|
$ |
150,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2025 Consolidated EBITDA Estimate |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
285,000 |
|
|
$ |
307,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
95,000 |
|
|
|
100,000 |
|
|||||||
|
Subtotal |
|
|
|
|
|
|
|
|
380,000 |
|
|
|
407,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
20,000 |
|
|
|
23,000 |
|
|||||||
|
Consolidated EBITDA |
|
|
|
|
|
|
|
$ |
400,000 |
|
|
$ |
430,000 |
|
||||||
|
|
|
|
|
|
|
|
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 |
|
$ |
65,698 |
|
|
$ |
11,278 |
|
|
$ |
20,294 |
|
|
$ |
714 |
|
|
$ |
12,219 |
|
|
$ |
(38,870 |
) |
|
$ |
71,333 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
12,076 |
|
|
|
3,061 |
|
|
|
5,399 |
|
|
|
1,348 |
|
|
|
696 |
|
|
|
2,683 |
|
|
|
25,263 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,919 |
|
|
|
1,919 |
|
|
|
EBITDA |
|
|
77,774 |
|
|
|
14,339 |
|
|
|
25,693 |
|
|
|
2,062 |
|
|
|
12,915 |
|
|
|
(34,268 |
) |
|
|
98,515 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(424 |
) |
|
|
(424 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(424 |
) |
|
|
(424 |
) |
Adjusted EBITDA |
|
$ |
77,774 |
|
|
$ |
14,339 |
|
|
$ |
25,693 |
|
|
$ |
2,062 |
|
|
$ |
12,915 |
|
|
$ |
(34,692 |
) |
|
$ |
98,091 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
215,715 |
|
|
$ |
143,734 |
|
|
$ |
147,539 |
|
|
$ |
73,622 |
|
|
$ |
99,201 |
|
|
|
|
$ |
679,811 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
30 |
% |
|
|
8 |
% |
|
|
14 |
% |
|
|
1 |
% |
|
|
12 |
% |
|
|
|
|
10 |
% |
||||
EBITDA Margin |
|
|
36 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
3 |
% |
|
|
13 |
% |
|
|
|
|
14 |
% |
||||
Adjusted EBITDA Margin |
|
|
36 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
3 |
% |
|
|
13 |
% |
|
|
|
|
14 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
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 |
|
$ |
47,818 |
|
|
$ |
8,229 |
|
|
$ |
26,745 |
|
|
$ |
3,242 |
|
|
$ |
14,140 |
|
|
$ |
(42,245 |
) |
|
$ |
57,929 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
12,805 |
|
|
|
3,067 |
|
|
|
6,931 |
|
|
|
909 |
|
|
|
600 |
|
|
|
1,284 |
|
|
|
25,596 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,517 |
|
|
|
1,517 |
|
|
|
EBITDA |
|
|
60,623 |
|
|
|
11,296 |
|
|
|
33,676 |
|
|
|
4,151 |
|
|
|
14,740 |
|
|
|
(39,444 |
) |
|
|
85,042 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(944 |
) |
|
|
(944 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(944 |
) |
|
|
(944 |
) |
Adjusted EBITDA |
|
$ |
60,623 |
|
|
$ |
11,296 |
|
|
$ |
33,676 |
|
|
$ |
4,151 |
|
|
$ |
14,740 |
|
|
$ |
(40,388 |
) |
|
$ |
84,098 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
197,343 |
|
|
$ |
122,877 |
|
|
$ |
150,273 |
|
|
$ |
66,056 |
|
|
$ |
98,631 |
|
|
|
|
$ |
635,180 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
24 |
% |
|
|
7 |
% |
|
|
18 |
% |
|
|
5 |
% |
|
|
14 |
% |
|
|
|
|
9 |
% |
||||
EBITDA Margin |
|
|
31 |
% |
|
|
9 |
% |
|
|
22 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
13 |
% |
||||
Adjusted EBITDA Margin |
|
|
31 |
% |
|
|
9 |
% |
|
|
22 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
|
|
13 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
61,750 |
|
|
$ |
14,369 |
|
|
$ |
13,248 |
|
|
$ |
3,473 |
|
|
$ |
7,244 |
|
|
$ |
(39,720 |
) |
|
$ |
60,364 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
11,981 |
|
|
|
3,237 |
|
|
|
5,584 |
|
|
|
1,803 |
|
|
|
616 |
|
|
|
2,759 |
|
|
|
25,980 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
550 |
|
|
|
550 |
|
|
|
EBITDA |
|
|
73,731 |
|
|
|
17,606 |
|
|
|
18,832 |
|
|
|
5,276 |
|
|
|
7,860 |
|
|
|
(36,411 |
) |
|
|
86,894 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,034 |
) |
|
|
(1,034 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,034 |
) |
|
|
(1,034 |
) |
Adjusted EBITDA |
|
$ |
73,731 |
|
|
$ |
17,606 |
|
|
$ |
18,832 |
|
|
$ |
5,276 |
|
|
$ |
7,860 |
|
|
$ |
(37,445 |
) |
|
$ |
85,860 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
214,985 |
|
|
$ |
139,314 |
|
|
$ |
144,058 |
|
|
$ |
73,492 |
|
|
$ |
96,959 |
|
|
|
|
$ |
668,808 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
29 |
% |
|
|
10 |
% |
|
|
9 |
% |
|
|
5 |
% |
|
|
7 |
% |
|
|
|
|
9 |
% |
||||
EBITDA Margin |
|
|
34 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
|
|
13 |
% |
||||
Adjusted EBITDA Margin |
|
|
34 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
|
|
13 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||||
|
|
|
|
For the Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
171,685 |
|
|
$ |
38,837 |
|
|
$ |
34,386 |
|
|
$ |
7,802 |
|
|
$ |
32,271 |
|
|
$ |
(116,591 |
) |
|
$ |
168,390 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
36,867 |
|
|
|
9,473 |
|
|
|
17,418 |
|
|
|
4,410 |
|
|
|
1,915 |
|
|
|
8,218 |
|
|
|
78,301 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,639 |
|
|
|
2,639 |
|
|
|
EBITDA |
|
|
208,552 |
|
|
|
48,310 |
|
|
|
51,804 |
|
|
|
12,212 |
|
|
|
34,186 |
|
|
|
(105,734 |
) |
|
|
249,330 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,655 |
) |
|
|
(3,655 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,655 |
) |
|
|
(3,655 |
) |
Adjusted EBITDA |
|
$ |
208,552 |
|
|
$ |
48,310 |
|
|
$ |
51,804 |
|
|
$ |
12,212 |
|
|
$ |
34,186 |
|
|
$ |
(109,389 |
) |
|
$ |
245,675 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
617,632 |
|
|
$ |
412,501 |
|
|
$ |
406,651 |
|
|
$ |
216,804 |
|
|
$ |
294,123 |
|
|
|
|
$ |
1,947,711 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
28 |
% |
|
|
9 |
% |
|
|
8 |
% |
|
|
4 |
% |
|
|
11 |
% |
|
|
|
|
9 |
% |
||||
EBITDA Margin |
|
|
34 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
13 |
% |
||||
Adjusted EBITDA Margin |
|
|
34 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
13 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
For the Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
123,699 |
|
|
$ |
30,116 |
|
|
$ |
49,391 |
|
|
$ |
10,168 |
|
|
$ |
33,993 |
|
|
$ |
(113,489 |
) |
|
$ |
133,878 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
41,101 |
|
|
|
9,124 |
|
|
|
21,035 |
|
|
|
2,706 |
|
|
|
1,885 |
|
|
|
3,612 |
|
|
|
79,463 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,070 |
) |
|
|
(3,070 |
) |
|
|
EBITDA |
|
|
164,800 |
|
|
|
39,240 |
|
|
|
70,426 |
|
|
|
12,874 |
|
|
|
35,878 |
|
|
|
(112,947 |
) |
|
|
210,271 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,634 |
|
|
|
3,634 |
|
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,634 |
|
|
|
3,634 |
|
Adjusted EBITDA |
|
$ |
164,800 |
|
|
$ |
39,240 |
|
|
$ |
70,426 |
|
|
$ |
12,874 |
|
|
$ |
35,878 |
|
|
$ |
(109,313 |
) |
|
$ |
213,905 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
553,016 |
|
|
$ |
360,698 |
|
|
$ |
385,127 |
|
|
$ |
189,305 |
|
|
$ |
281,931 |
|
|
|
|
$ |
1,770,077 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
22 |
% |
|
|
8 |
% |
|
|
13 |
% |
|
|
5 |
% |
|
|
12 |
% |
|
|
|
|
8 |
% |
||||
EBITDA Margin |
|
|
30 |
% |
|
|
11 |
% |
|
|
18 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||||
Adjusted EBITDA Margin |
|
|
30 |
% |
|
|
11 |
% |
|
|
18 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241023731451/en/
investorrelations@oceaneering.com
Senior Director, Investor Relations
713-329-4755
Source: