RPC, Inc. Reports Fourth Quarter And Full Year 2025 Financial Results
Non-GAAP and adjusted measures may include adjusted revenues, adjusted operating income, adjusted net income, adjusted net income margin, adjusted earnings per share (diluted), EBITDA and adjusted EBITDA, adjusted EBITDA margin, and free cash flow which are reconciled to the most directly comparable GAAP measures in the appendices of this earnings release.
Sequential comparisons are to 3Q:25. The Company believes quarterly sequential comparisons are most useful in assessing industry trends and RPC's recent financial results. Both sequential and year-over-year comparisons are available in the tables at the end of this earnings release.
Fourth Quarter 2025 Highlights
- Revenues decreased 5% sequentially to
$425.8 million - Net loss was
$3.1 million , compared to net income of$13.0 million in the prior quarter, and Loss Per Share was$0.02 ; Net (loss) income margin decreased 360 basis points sequentially to (0.7)% - Adjusted net income was
$9.4 million , compared to$16.8 million in the prior quarter, and adjusted diluted Earnings per Share (EPS) was$0.04 ; Adjusted net income margin was 2.2%. See Appendices B and C for additional details - Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) was
$55.1 million , compared to$67.8 million in the prior quarter; Adjusted EBITDA margin decreased 230 basis points sequentially to 12.9%. Adjusted EBITDA was negatively impacted by approximately$4.6 million in wireline cable expenses incurred during the quarter. Previously, wireline cables were capitalized. See Appendix C for additional details
Full Year 2025 Highlights
- Revenues increased 15% compared to the prior year to
$1.6 billion primarily due to the Pintail Completions acquisition which closedApril 1, 2025 - Net income was
$32.1 million , down 65% compared to the prior year, and EPS was$0.15 ; Net income margin decreased 450 basis points compared to the prior year to 2.0% - Adjusted net income was
$53.6 million , down 41% compared to the prior year, and adjusted diluted EPS was$0.25 ; Adjusted net income margin was 3.3% - Adjusted EBITDA was
$232.7 million , essentially unchanged from the prior year; Adjusted EBITDA margin decreased 220 basis points sequentially to 14.3% - Net cash from operating activities was
$201.3 million ; free cash flow was$52.9 million unaffected by the transition to expensing wireline cables - The Company paid
$35.1 million in dividends, and repurchased$2.9 million of common stock in 2025
Management Commentary
"During the fourth quarter we experienced modest revenue declines primarily due to the holiday slowdowns. Our Technical Services segment revenues declined 4% sequentially. Within Technical Services,
"We experienced a solid start to the fourth quarter but encountered a weak December as a number of our customers reduced activity, particularly late in the month. The macro environment remains challenging, with crude oil prices showing increased volatility due to recent geopolitical developments. As we look ahead, our focus remains on delivering full cycle returns by maintaining cost discipline, deploying capital strategically, and positioning the company for long-term success."
Selected Industry Data
(Source:
|
|
|
4Q:25 |
|
3Q:25 |
|
Change |
|
% Change |
|
4Q:24 |
|
Change |
|
% Change |
|
|||||
|
|
|
|
548 |
|
|
540 |
|
|
8 |
|
1.5 |
% |
|
586 |
|
|
(38) |
|
(6.5) |
% |
|
Oil price ($/barrel) |
|
$ |
59.79 |
|
$ |
65.85 |
|
$ |
(6.06) |
|
(9.2) |
% |
$ |
70.59 |
|
$ |
(10.80) |
|
(15.3) |
% |
|
Natural gas ($/Mcf) |
|
$ |
3.69 |
|
$ |
3.04 |
|
$ |
0.65 |
|
21.4 |
% |
$ |
2.43 |
|
$ |
1.26 |
|
51.9 |
% |
4Q:25 Consolidated Financial Results (sequential comparisons to previous quarter)
Revenues
were
Cost of revenues
, which excludes depreciation and amortization of
Selling, general and administrative expenses
were
Acquisition related employment costs
were approximately
Interest income
totaled
Interest expense
totaled
Income tax provision
was
Net loss and Loss per share
were a loss of
Adjusted net income and Adjusted diluted EPS
were
Adjusted EBITDA
was
Balance Sheet, Cash Flow and Capital Allocation
Cash and cash equivalents
increased to
Net cash provided by operating activities and Free cash flow
were
Payment of dividends
totaled
Share repurchases
totaled
Segment Operations (sequential comparisons versus the previous quarter)
Technical Services performs value-added completion, production and maintenance services directly to a customer's well. These services include pressure pumping, downhole tools, wireline, coiled tubing, cementing, and other offerings.
- Revenues were
$405.2 million , down 4% - Operating income was
$8.5 million , down 65% - Operating income was negatively impacted by approximately
$8 million due to the transition to expensing wireline cables during the quarter. See Appendix A for additional details
Support Services provides equipment for customer use or services to assist customer operations, including rental tools, pipe inspection services and storage.
- Revenues were
$20.5 million , down 18% - Operating income was
$1.7 million , down 63% - Lower revenues were driven by decreased activity in rental tools, particularly in December
|
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Services |
|
$ |
405,244 |
|
$ |
422,206 |
|
$ |
314,635 |
|
$ |
1,536,048 |
|
$ |
1,326,005 |
|
Support Services |
|
|
20,533 |
|
|
24,897 |
|
|
20,726 |
|
|
90,518 |
|
|
88,994 |
|
Total revenues |
|
$ |
425,777 |
|
$ |
447,103 |
|
$ |
335,361 |
|
$ |
1,626,566 |
|
$ |
1,414,999 |
|
Operating (loss) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Services |
|
$ |
8,457 |
(1) |
$ |
24,448 |
|
$ |
10,603 |
|
$ |
68,031 |
|
$ |
89,101 |
|
Support Services |
|
|
1,688 |
|
|
4,604 |
|
|
2,572 |
|
|
13,592 |
|
|
15,836 |
|
Corporate expenses |
|
|
(7,748) |
|
|
(5,348) |
|
|
(4,515) |
|
|
(24,771) |
|
|
(15,598) |
|
Acquisition related employment costs |
|
|
(7,291) |
|
|
(6,467) |
|
|
— |
|
|
(20,312) |
|
|
— |
|
Gain on disposition of assets, net |
|
|
904 |
|
|
3,563 |
|
|
1,857 |
|
|
8,192 |
|
|
8,199 |
|
Total operating (loss) income |
|
$ |
(3,990) |
|
$ |
20,800 |
|
$ |
10,517 |
|
$ |
44,732 |
|
$ |
97,538 |
|
Interest expense |
|
|
(942) |
|
|
(949) |
|
|
(130) |
|
|
(3,029) |
|
|
(724) |
|
Interest income |
|
|
1,654 |
|
|
1,748 |
|
|
3,303 |
|
|
8,415 |
|
|
13,134 |
|
Other income, net |
|
|
3,426 |
|
|
968 |
|
|
350 |
|
|
6,431 |
|
|
2,854 |
|
Income before income taxes |
|
$ |
148 |
|
$ |
22,567 |
|
$ |
14,040 |
|
$ |
56,549 |
|
$ |
112,802 |
|
|
|
(1) Beginning in the fourth quarter of 2025, wireline cables, previously capitalized and depreciated over 18 months, are now being expensed due to a change in their estimated useful lives. Wireline cable adjustments year-to-date totaled approximately |
Conference Call Information
About RPC
RPC provides a broad range of specialized oilfield services and equipment primarily to independent and major oilfield companies engaged in the exploration, production and development of oil and gas properties throughout
Forward Looking Statements
Certain statements and information included in this press release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include statements that look forward in time or express management's beliefs, expectations or hopes. In particular, such statements include, without limitation: our focus on disciplined execution, leveraging our strong brands and diversified offerings, our belief that the macro environment remains challenging, with crude oil prices showing increased volatility due to recent geopolitical developments, and our focus on delivering full cycle returns by maintaining cost discipline, deploying capital strategically, and positioning the company for long-term success. Risk factors that could cause such future events not to occur as expected include the following: the price of oil and natural gas and overall performance of the
For information about
Vice President, Corporate Finance and Investor Relations
(404) 321-2152
Chief Financial Officer
(404) 321-2140
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|
|
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
$ |
425,777 |
|
$ |
447,103 |
|
$ |
335,361 |
|
$ |
1,626,566 |
|
$ |
1,414,999 |
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of depreciation and amortization |
|
|
336,568 |
|
|
334,673 |
|
|
250,248 |
|
|
1,232,882 |
|
|
1,036,648 |
|
Selling, general and administrative expenses |
|
|
47,687 |
|
|
44,628 |
|
|
41,249 |
|
|
175,639 |
|
|
156,437 |
|
Acquisition related employment costs |
|
|
7,291 |
|
|
6,467 |
|
|
— |
|
|
20,312 |
|
|
— |
|
Depreciation and amortization |
|
|
39,125 |
|
|
44,098 |
|
|
35,204 |
|
|
161,193 |
|
|
132,575 |
|
Gain on disposition of assets, net |
|
|
(904) |
|
|
(3,563) |
|
|
(1,857) |
|
|
(8,192) |
|
|
(8,199) |
|
Operating (loss) income |
|
|
(3,990) |
|
|
20,800 |
|
|
10,517 |
|
|
44,732 |
|
|
97,538 |
|
Interest expense |
|
|
(942) |
|
|
(949) |
|
|
(130) |
|
|
(3,029) |
|
|
(724) |
|
Interest income |
|
|
1,654 |
|
|
1,748 |
|
|
3,303 |
|
|
8,415 |
|
|
13,134 |
|
Other income, net |
|
|
3,426 |
|
|
968 |
|
|
350 |
|
|
6,431 |
|
|
2,854 |
|
Income before income taxes |
|
|
148 |
|
|
22,567 |
|
|
14,040 |
|
|
56,549 |
|
|
112,802 |
|
Income tax provision |
|
|
3,209 |
|
|
9,604 |
|
|
1,278 |
|
|
24,469 |
|
|
21,358 |
|
NET (LOSS) INCOME |
|
$ |
(3,061) |
|
$ |
12,963 |
|
$ |
12,762 |
|
$ |
32,080 |
|
$ |
91,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) EARNINGS PER SHARE (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.02) |
|
$ |
0.06 |
|
$ |
0.06 |
|
$ |
0.15 |
|
$ |
0.43 |
|
Diluted |
|
$ |
(0.02) |
|
$ |
0.06 |
|
$ |
0.06 |
|
$ |
0.15 |
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
212,247 |
|
|
220,575 |
|
|
214,950 |
|
|
219,362 |
|
|
214,942 |
|
Diluted |
|
|
212,247 |
|
|
220,575 |
|
|
214,950 |
|
|
219,362 |
|
|
214,942 |
|
|
|
|
(1) |
For the three months ended |
|
(2) |
Average shares outstanding were reduced by 8,327 and 7,204 shares of participating securities for the three and twelve months ended |
|
RPC INCORPORATED AND SUBSIDIARIES |
||||||
|
|
||||||
|
|
|
|
||||
|
|
|
|
|
|
||
|
|
|
2025 |
|
2024 |
||
|
|
|
|
(Unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
209,974 |
|
$ |
325,975 |
|
Accounts receivable, net |
|
|
327,668 |
|
|
276,577 |
|
Inventories |
|
|
119,004 |
|
|
107,628 |
|
Income taxes receivable |
|
|
6,302 |
|
|
4,332 |
|
Prepaid expenses |
|
|
18,307 |
|
|
16,136 |
|
Other current assets |
|
|
23,215 |
|
|
2,194 |
|
Total current assets |
|
|
704,470 |
|
|
732,842 |
|
Property, plant and equipment, net |
|
|
531,556 |
|
|
513,516 |
|
Operating lease right-of-use assets |
|
|
24,094 |
|
|
27,465 |
|
Finance lease right-of-use assets |
|
|
1,934 |
|
|
4,400 |
|
|
|
|
83,422 |
|
|
50,824 |
|
Other intangibles, net |
|
|
97,499 |
|
|
13,843 |
|
Retirement plan assets |
|
|
— |
|
|
30,666 |
|
Other assets |
|
|
25,410 |
|
|
12,933 |
|
Total assets |
|
$ |
1,468,385 |
|
$ |
1,386,489 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
119,757 |
|
$ |
84,494 |
|
Accrued payroll and related expenses |
|
|
38,636 |
|
|
25,243 |
|
Accrued insurance expenses |
|
|
7,194 |
|
|
7,942 |
|
Accrued state, local and other taxes |
|
|
3,543 |
|
|
3,234 |
|
Income taxes payable |
|
|
787 |
|
|
446 |
|
Unearned revenue |
|
|
13,233 |
|
|
45,376 |
|
Current portion of operating lease liabilities |
|
|
7,606 |
|
|
7,108 |
|
Current portion of finance lease liabilities |
|
|
977 |
|
|
3,522 |
|
Current portion of notes payable |
|
|
20,000 |
|
|
— |
|
Accrued expenses and other liabilities |
|
|
5,419 |
|
|
4,548 |
|
Total current liabilities |
|
|
217,152 |
|
|
181,913 |
|
Accrued insurance expenses |
|
|
15,570 |
|
|
12,175 |
|
Retirement plan liabilities |
|
|
— |
|
|
24,539 |
|
Notes payable |
|
|
30,000 |
|
|
— |
|
Operating lease liabilities |
|
|
17,762 |
|
|
21,724 |
|
Finance lease liabilities |
|
|
1,041 |
|
|
559 |
|
Other long-term liabilities |
|
|
10,814 |
|
|
9,099 |
|
Deferred income taxes |
|
|
76,875 |
|
|
58,189 |
|
Total liabilities |
|
|
369,214 |
|
|
308,198 |
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
Common stock |
|
|
22,057 |
|
|
21,494 |
|
Capital in excess of par value |
|
|
— |
|
|
— |
|
Retained earnings |
|
|
1,079,664 |
|
|
1,059,625 |
|
Accumulated other comprehensive loss |
|
|
(2,550) |
|
|
(2,828) |
|
Total stockholders' equity |
|
|
1,099,171 |
|
|
1,078,291 |
|
Total liabilities and stockholders' equity |
|
$ |
1,468,385 |
|
$ |
1,386,489 |
|
RPC INCORPORATED AND SUBSIDIARIES |
||||||
|
|
||||||
|
|
|
|
||||
|
Twelve months ended |
|
2025 |
|
2024 |
||
|
|
|
|
(Unaudited) |
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net income |
|
$ |
32,080 |
|
$ |
91,444 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
161,193 |
|
|
132,575 |
|
Acquisition related employment costs |
|
|
20,312 |
|
|
— |
|
Working capital |
|
|
(37,395) |
|
|
116,663 |
|
Other operating activities |
|
|
25,141 |
|
|
8,704 |
|
Net cash provided by operating activities |
|
|
201,331 |
|
|
349,386 |
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Capital expenditures |
|
|
(148,407) |
|
|
(219,930) |
|
Proceeds from sale of assets |
|
|
19,508 |
|
|
18,379 |
|
Purchase of business, net of cash and debt assumed |
|
|
(153,420) |
|
|
— |
|
Proceeds from benefit plan financing arrangement |
|
|
33,096 |
|
|
2,380 |
|
Distribution from benefit plan financing arrangement |
|
|
(24,474) |
|
|
(2,380) |
|
Net cash used for investing activities |
|
|
(273,697) |
|
|
(201,551) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Payment of dividends |
|
|
(35,122) |
|
|
(34,433) |
|
Repayment of debt assumed at acquisition |
|
|
(4,502) |
|
|
— |
|
Cash paid for common stock purchased and retired |
|
|
(2,868) |
|
|
(9,938) |
|
Cash paid for finance lease and finance obligations |
|
|
(1,143) |
|
|
(799) |
|
Net cash used for financing activities |
|
|
(43,635) |
|
|
(45,170) |
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(116,001) |
|
|
102,665 |
|
Cash and cash equivalents at beginning of period |
|
|
325,975 |
|
|
223,310 |
|
Cash and cash equivalents at end of period |
|
$ |
209,974 |
|
$ |
325,975 |
Non-GAAP Measures
A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.
Set forth in the appendices below are reconciliations of these non-GAAP measures with their most directly comparable GAAP measures. These reconciliations also appear on
|
Appendix A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Operating (Loss) Income to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
$ |
(3,990) |
|
$ |
20,800 |
|
$ |
10,517 |
|
$ |
44,732 |
|
$ |
97,538 |
|
Wireline cable expenses |
|
|
4,818 |
(1) |
|
(2,040) |
(2) |
|
— |
|
|
— |
|
|
— |
|
Acquisition related employment costs |
|
|
7,291 |
|
|
6,467 |
|
|
— |
|
|
20,312 |
|
|
— |
|
Adjusted operating income |
|
$ |
8,119 |
|
$ |
25,226 |
|
$ |
10,517 |
|
$ |
65,044 |
|
$ |
97,538 |
|
|
|
(1) Beginning in the fourth quarter of 2025, wireline cables, previously capitalized and depreciated over 18 months, are now being expensed due to a change in their estimated useful lives. Wireline cable adjustments year-to-date totaled approximately |
|
(2) Third quarter operating income would have been negatively impacted by |
|
Appendix B |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Net (Loss) Income to Adjusted Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(3,061) |
|
$ |
12,963 |
|
$ |
12,762 |
|
$ |
32,080 |
|
$ |
91,444 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline cable expenses, before taxes (1) |
|
|
4,818 |
|
|
(2,040) |
(2) |
|
— |
|
|
— |
|
|
— |
|
Tax effect of wireline cable expenses |
|
|
(1,132) |
|
|
479 |
|
|
— |
|
|
— |
|
|
|
|
Acquisition related employment costs, before taxes (1) |
|
|
7,291 |
|
|
6,467 |
|
|
— |
|
|
20,312 |
|
|
— |
|
Tax effect of Acquisition related employment costs |
|
|
(2,504) |
|
|
(1,051) |
|
|
— |
|
|
(2,753) |
|
|
— |
|
Taxes on company owned life insurance liquidation |
|
|
3,962 |
|
|
— |
|
|
— |
|
|
3,962 |
|
|
— |
|
Total adjustments, net of tax |
|
|
12,435 |
|
|
3,855 |
|
|
— |
|
|
21,521 |
|
|
— |
|
Adjusted net income |
|
$ |
9,373 |
|
$ |
16,818 |
|
$ |
12,762 |
|
$ |
53,601 |
|
$ |
91,444 |
|
|
|
(1) Beginning in the fourth quarter of 2025, wireline cables, previously capitalized and depreciated over 18 months, are now being expensed due to a change in their estimated useful lives. Wireline cable adjustments year-to-date totaled approximately |
|
(2) Third quarter net income would have been negatively impacted by |
|
(Unaudited) |
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Diluted (Loss) Earnings Per Share to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share |
|
$ |
(0.02) |
|
$ |
0.06 |
|
$ |
0.06 |
|
$ |
0.15 |
|
$ |
0.43 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wireline cable expenses, before taxes (1) |
|
|
0.02 |
(2) |
|
(0.01) |
(3) |
|
— |
|
|
— |
|
|
— |
|
Tax effect of wireline cable expenses |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Acquisition related employment costs, before taxes |
|
|
0.03 |
|
|
0.03 |
|
|
— |
|
|
0.09 |
|
|
— |
|
Tax effect of Acquisition related employment costs |
|
|
(0.01) |
|
|
— |
|
|
— |
|
|
(0.01) |
|
|
— |
|
Taxes on company owned life insurance liquidation |
|
|
0.02 |
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|
Total adjustments, net of tax |
|
|
0.06 |
|
|
0.02 |
|
|
— |
|
|
0.10 |
|
|
— |
|
Adjusted diluted earnings per share |
|
$ |
0.04 |
|
$ |
0.08 |
|
$ |
0.06 |
|
$ |
0.25 |
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (in thousands) |
|
|
220,574 |
(2) |
|
220,575 |
|
|
214,950 |
|
|
219,362 |
|
|
214,942 |
|
|
|
(1) Beginning in the fourth quarter of 2025, wireline cables, previously capitalized and depreciated over 18 months, are now being expensed due to a change in their estimated useful lives. Wireline cable adjustments year-to-date totaled approximately |
|
(2) Includes participating securities that were excluded in the computation of loss per share since they were anti-dilutive. |
|
(3) Third quarter EPS would have been negatively impacted by ( |
|
Appendix C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Net Income to EBITDA and Adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(3,061) |
|
$ |
12,963 |
|
$ |
12,762 |
|
$ |
32,080 |
|
$ |
91,444 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Income tax provision |
|
|
3,209 |
|
|
9,604 |
|
|
1,278 |
|
|
24,469 |
|
|
21,358 |
|
Add: Interest expense |
|
|
942 |
|
|
949 |
|
|
130 |
|
|
3,029 |
|
|
724 |
|
Add: Depreciation and amortization |
|
|
39,125 |
|
|
44,098 |
|
|
35,204 |
|
|
161,193 |
|
|
132,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Interest income |
|
|
1,654 |
|
|
1,748 |
|
|
3,303 |
|
|
8,415 |
|
|
13,134 |
|
EBITDA |
|
$ |
38,561 |
|
$ |
65,866 |
|
$ |
46,071 |
|
$ |
212,356 |
|
$ |
232,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Wireline cable expenses |
|
|
9,251 |
(2) |
|
(4,531) |
(3) |
|
— |
|
|
— |
|
|
— |
|
Add: Acquisition related employment costs |
|
|
7,291 |
|
|
6,467 |
|
|
— |
|
|
20,312 |
|
|
— |
|
Adjusted EBITDA |
|
$ |
55,103 |
|
$ |
67,802 |
(3) |
$ |
46,071 |
|
$ |
232,668 |
|
$ |
232,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
425,777 |
|
$ |
447,103 |
|
$ |
335,361 |
|
$ |
1,626,566 |
|
$ |
1,414,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income margin(1) |
|
|
(0.72) % |
|
|
2.90 % |
|
|
3.81 % |
|
|
1.97 % |
|
|
6.46 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income margin(1) |
|
|
2.20 % |
(2) |
|
3.76 % |
|
|
3.81 % |
|
|
3.30 % |
|
|
6.46 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin(1) |
|
|
12.94 % |
(2) |
|
15.16 % |
(3) |
|
13.74 % |
|
|
14.30 % |
|
|
16.46 % |
|
|
|
(1) Net income margin is calculated as Net income divided by Revenues. Adjusted net income margin is calculated as Adjusted net income divided by Revenues. Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenues. |
|
(2) Beginning in the fourth quarter of 2025, wireline cables, previously capitalized and depreciated over 18 months, are now being expensed due to a change in their estimated useful lives. Wireline cable adjustments year-to-date totaled approximately |
|
(3) Third quarter Adjusted EBITDA would have been negatively impacted by approximately |
|
Appendix D |
|
|
|
|
|
|
(Unaudited) |
Twelve months ended |
||||
|
(In thousands) |
2025 |
|
2024 |
||
|
Reconciliation of Operating Cash Flow to Free Cash Flow |
|
|
|
|
|
|
Net cash provided by operating activities |
$ |
201,331 |
|
$ |
349,386 |
|
Capital expenditures |
|
(148,407) |
|
|
(219,930) |
|
Free cash flow |
$ |
52,924 |
|
$ |
129,456 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/rpc-inc-reports-fourth-quarter-and-full-year-2025-financial-results-302676947.html
SOURCE