EX-99.1 2 exhibit9918k1q2019.htm EXHIBIT 99.1 Exhibit



Exhibit 99.1


Oceaneering Reports First Quarter 2019 Results

HOUSTON, April 29, 2019 – Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported a net loss of $24.8 million, or $(0.25) per share, on revenue of $494 million for the three months ended March 31, 2019. Excluding the impacts of $0.9 million of adjustments, comprised of foreign currency exchange gains and tax adjustments related to discrete tax items, adjusted net loss was $23.9 million, or $(0.24) per share.

For the fourth quarter of 2018, Oceaneering reported a net loss of $64.1 million, or $(0.65) per share, on revenue of $495 million. Adjusted net income was $7.3 million, or $0.07 per share, reflecting the impact of $71.4 million of adjustments, primarily a $76.4 million pre-tax goodwill impairment in its Subsea Projects segment.

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 forecasted 2019 EBITDA) 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 EBITDA Margins, 2019 EBITDA Estimates, Free Cash Flow, 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
 
 
 
Mar 31,
 
Dec 31,
 
 
 
 
 
 
 
2019
 
2018
 
2018
 
 
 
 
 
 
 
 
 
Revenue
 
$
493,886

 
$
416,413

 
$
495,095

 
Gross Margin
 
27,587

 
18,828

 
33,035

 
Income (Loss) from Operations
 
(21,714
)
 
(27,149
)
 
(97,144
)
 
Net Income (Loss)
 
(24,827
)
 
(49,133
)
 
(64,139
)
 
 
 
 
 
 
 
 
 
Diluted Earnings (Loss) Per Share
 
$
(0.25
)
 
$
(0.50
)
 
$
(0.65
)
 
 
 

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "We are very pleased that our first quarter results exceeded expectations. Higher than expected activity and good execution within our energy-focused businesses were key factors in achieving this performance. Each of our operating segments generated positive EBITDA, and our consolidated adjusted EBITDA of $30.4 million surpassed published consensus estimates.

"Based on our first quarter results and our expectations for the remainder of 2019, we are narrowing our adjusted EBITDA guidance by raising the low end of the previous range, and now expect to generate between $150 million and $180 million of adjusted EBITDA in 2019. We continue to project positive free cash flow for the year.






"Sequentially, our first quarter ROV revenues and operating results increased. ROV EBITDA margin increased to 29% and utilization increased to 53%. Average ROV revenues per day on hire increased 5% due largely to reimbursement of costs associated with mobilizations and installations. At the end of March, our ROV fleet count remained at 275 vehicles.  Our fleet use during the quarter was 69% in drill support and 31% in vessel-based activity. At the end of March, we had ROV contracts on 97 of the 159 floating rigs under contract, resulting in a drill support market share of 61%.

"Compared to the fourth quarter, Subsea Products first quarter operating results improved on flat quarterly revenues. This improvement was largely due to higher levels of service and rental activity at improved margins achieved by good execution.  Our Subsea Products backlog at March 31, 2019 was $464 million, compared to our December 31, 2018 backlog of $332 million. The backlog increase was largely attributable to umbilical and related hardware order intake. Our book-to-bill ratio for the trailing twelve months was 1.4.

"Sequentially, Subsea Projects operating results improved on flat revenue due to favorable project mix and good execution. Asset Integrity operating income was near breakeven on slightly lower revenue.

"For our non-energy segment, Advanced Technologies, first quarter 2019 operating results declined sequentially, due primarily to a lower number of job completions and contract close-outs in our commercial businesses.  In addition, as anticipated, Unallocated Expenses were higher in the first quarter of 2019 compared to the fourth quarter of 2018.

"During the quarter, we generated $19.1 million of cash flow provided by operating activities, and utilized $30.0 million of cash for maintenance and growth capital expenditures, resulting in a use of $10.8 million in cash during the quarter.

"For the second quarter, compared to the first quarter, we anticipate quarterly operating profitability and improvement in our ROV, Subsea Projects, and Advanced Technologies segments and relatively flat quarter-to-quarter results in our Subsea Products and Asset Integrity segments. Unallocated Expenses are forecast to be in the mid-$30 million range, consistent with the first quarter. On a consolidated basis, we expect the sequential quarterly results to improve substantially, with EBITDA being in line with current published consensus estimates.

"For the full year of 2019, at the segment level, we forecast overall ROV fleet utilization in the upper 50% range and ROV EBITDA margin to remain relatively flat. For Subsea Products, we continue to expect: good order intake during the first half of 2019 driving increased activity in the second half of 2019; a book-to-bill ratio in the range of 1.25 to 1.4 for the full year; and operating margins in the mid-single digit range. We expect good activity levels in our Subsea Projects segment for the remainder of 2019. For Asset Integrity, we expect a slight increase in activity during the second half of 2019 and operating margins in the low-single digit range.

"Our outlook for the energy segments, along with projected improvement in Advanced Technologies’ operating results, give us confidence to narrow our 2019 EBITDA guidance. Our 2019 income tax payments are anticipated to be approximately $25 million, net."

This release contains "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs and future expected business, financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: outlook and EBITDA guidance for the full year and second quarter of 2019; projected positive free cash flow; anticipated consolidated EBITDA and segment EBITDA contributions; expected segment contributions to 2019 operating results; forecasted ROV fleet utilization and EBITDA margins; Subsea Products backlog and expectations of Subsea Products margins and book-to-bill ratio; forecasted Unallocated Expenses; and overall view of the markets. 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; 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; cancellations of contracts, change orders and other contractual modifications 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 filed with the Securities and Exchange Commission.

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, entertainment, and aerospace 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



Tables follow on next page -





 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mar 31, 2019
 
Dec 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Current Assets (including cash and cash equivalents of $341,763 and $354,259)
 
$
1,220,392

 
$
1,244,889

 
 
Net Property and Equipment
 
 
955,739

 
964,670

 
 
Other Assets
 
 
 
 
 
795,387

 
615,439

 
 
 
 
TOTAL ASSETS
 
$
2,971,518

 
$
2,824,998

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
Current Liabilities
 
 
 
 
 
$
500,311

 
$
494,741

 
 
Long-Term Debt
 
 
 
 
 
790,969

 
786,580

 
 
Other Long-Term Liabilities
 
288,738

 
128,379

 
 
Equity
 
 
 
 
 
1,391,500

 
1,415,298

 
 
 
 
TOTAL LIABILITIES AND EQUITY
 
$
2,971,518

 
$
2,824,998

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
 
 
 
 
 
 
 
 
 
Mar 31, 2019
 
Mar 31, 2018
 
Dec 31, 2018
 
 
 
 
 
 
 
 
 
 
(in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
 
 
 
$
493,886

 
$
416,413

 
$
495,095

 
 
Cost of services and products
 
466,299

 
397,585

 
462,060

 
 
 
Gross Margin
 
27,587

 
18,828

 
33,035

 
 
Selling, general and administrative expense
 
49,301

 
45,977

 
53,730

 
 
Goodwill impairment
 

 

 
76,449

 
 
 
Income (loss) from Operations
 
 
 
(21,714
)
 
(27,149
)
 
(97,144
)
 
 
Interest income
 
 
 
 
 
2,604

 
2,592

 
1,775

 
 
Interest expense
 
 
 
 
 
(9,424
)
 
(9,371
)
 
(9,684
)
 
 
Equity earnings (losses) of unconsolidated affiliates
 
(164
)
 
(843
)
 
(519
)
 
 
Other income (expense), net
 
719

 
(8,474
)
 
(2,390
)
 
 
 
Income (loss) before Income Taxes
 
(27,979
)
 
(43,245
)
 
(107,962
)
 
 
Provision (benefit) for income taxes
 
(3,152
)
 
5,888

 
(43,823
)
 
 
 
Net Income (loss)
 
$
(24,827
)
 
$
(49,133
)
 
$
(64,139
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average diluted shares outstanding
 
98,714

 
98,383

 
98,534

 
Diluted Earnings (Loss) per Share
 
$
(0.25
)
 
$
(0.50
)
 
$
(0.65
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
Mar 31, 2019
 
Mar 31, 2018
 
Dec 31, 2018
 
 
 
 
 
 
 
($ in thousands)
 
 
 
 
 
 
 
 
Remotely Operated Vehicles
 
Revenue
 
 
$
100,346

 
$
85,594

 
$
96,736

 
 
Gross Margin
 
 
$
9,421

 
$
4,955

 
$
6,764

 
Operating Income (Loss)
 
 
$
1,418

 
$
(2,398
)
 
$
(1,275
)
 
Operating Income (Loss)%
 
 
1
 %
 
(3
)%
 
(1
)%
 
 
Days available
 
 
24,506

 
25,138

 
25,272

 
 
Days utilized
 
 
12,942

 
11,034

 
13,147

 
 
Utilization
 
 
53
 %
 
44
 %
 
52
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Subsea Products
 
Revenue
 
 
$
128,844

 
$
126,688

 
$
129,509

 
 
Gross Margin
 
 
$
12,315

 
$
15,005

 
$
10,156

 
Operating Income (Loss)
 
 
$
(476
)
 
$
1,755

 
$
(3,803
)
 
Operating Income (Loss)%
 
 
 %
 
1
 %
 
(3
)%
 
Backlog at end of period
 
 
$
464,000

 
$
240,000

 
$
332,000

 
 
 
 
 
 
 
 
 
 
 
 
 
Subsea Projects
 
Revenue
 
 
$
89,728

 
$
56,860

 
$
89,295

 
 
Gross Margin
 
 
$
9,033

 
$
1,117

 
$
2,795

 
Operating Income (Loss)
 
 
$
2,892

 
$
(2,359
)
 
$
(79,379
)
 
Operating Income (Loss) %
 
 
3
 %
 
(4
)%
 
(89
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Integrity
 
 
Revenue
 
 
$
60,689

 
$
61,288

 
$
62,830

 
 
Gross Margin
 
 
$
6,272

 
$
8,018

 
$
8,086

 
Operating Income (Loss)
 
 
$
(713
)
 
$
1,679

 
$
1,349

 
Operating Income (Loss)%
 
 
(1
)%
 
3
 %
 
2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Advanced Technologies
 
Revenue
 
 
$
114,279

 
$
85,983

 
$
116,725

 
 
Gross Margin
 
 
$
15,248

 
$
7,822

 
$
22,314

 
Operating Income (Loss)
 
 
$
9,599

 
$
1,668

 
$
15,406

 
Operating Income (Loss)%
 
 
8
 %
 
2
 %
 
13
 %
 
 
 
 
 
 
 
 
 
 
 
 
Unallocated Expenses
 
 
 
 
 
 
 
 
 
 
Gross Margin
 
 
$
(24,702
)
 
$
(18,089
)
 
$
(17,080
)
 
Operating Income (Loss)
 
 
$
(34,434
)
 
$
(27,494
)
 
$
(29,442
)
 
 
 
 
 
 
 
 
 
 
 
TOTAL
 
 
Revenue
 
 
$
493,886

 
$
416,413

 
$
495,095

 
 
Gross Margin
 
 
$
27,587

 
$
18,828

 
$
33,035

 
Operating Income (Loss)
 
 
$
(21,714
)
 
$
(27,149
)
 
$
(97,144
)
 
Operating Income (Loss) %
 
 
(4
)%
 
(7
)%
 
(20
)%
 
 
 
 
 
 
 
 
 
 
 
 
 





SELECTED CASH FLOW INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
 
 
 
 
 
 
Mar 31, 2019
 
Mar 31, 2018
 
Dec 31, 2018
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
Capital expenditures, including acquisitions
 
 
$
36,487

 
$
94,130

 
$
25,721

 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization:
 
 
 
 
 
 
 
 
Energy Services and Products
 
 
 
 
 
 
 
 
 
Remotely Operated Vehicles
 
 
$
27,990

 
$
27,642

 
$
27,972

 
 
Subsea Products
 
 
12,991

 
14,025

 
11,797

 
 
Subsea Projects
 
 
7,882

 
8,313

 
85,651

 
 
Asset Integrity
 
 
1,634

 
1,848

 
1,585

 
Total Energy Services and Products
 
 
50,497

 
51,828

 
127,005

 
Advanced Technologies
 
 
830

 
766

 
786

 
Unallocated Expenses
 
 
1,159

 
1,534

 
1,125

 
Total depreciation and amortization
 
 
$
52,486

 
$
54,128

 
$
128,916

 
 
 
 
 
 
 
 
 
 
 
 
 





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, 2019 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
 
 
 
 
 
Mar 31, 2019
Mar 31, 2018
Dec 31, 2018
 
 
 
 
 
Net Income
 
Diluted EPS
 
Net Income
 
Diluted EPS
 
Net Income
 
Diluted EPS
 
 
 
 
 
(in thousands, except per share amounts)
 
 
 
 
 
 
 
Net Income (Loss) and Diluted EPS as reported in accordance with GAAP
 
$
(24,827
)
 
$
(0.25
)
 
$
(49,133
)
 
$
(0.50
)
 
$
(64,139
)
 
$
(0.65
)
Pre tax adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill impairment
 

 
 
 

 
 
 
76,449

 
 
 
Foreign currency (gains) losses
 
(614
)
 
 
 
8,315

 
 
 
2,559

 
 
Total pre-tax adjustments
 
(614
)
 
 
 
8,315

 
 
 
79,008

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods (1)
 
129

 
 
 
(1,746
)
 
 
 
(11,914
)
 
 
Discrete tax items
 
 
 
 
 
 
 
 
 
 
 
 
    Share-based compensation
 
986

 
 
 
1,806

 
 
 

 
 
    Uncertain tax positions
 
1,022

 
 
 
(96
)
 
 
 
7,811

 
 
    Tax reform
 

 
 
 

 
 
 
560

 
 
    Valuation allowances
 
1,539

 
 
 

 
 
 
(3,784
)
 
 
    Other
 
(2,141
)
 
 
 
690

 
 
 
(241
)
 
 
 
Total discrete tax adjustments
 
1,406

 
 
 
2,400

 
 
 
4,346

 
 
 
 
 
 
 
$
921

 
 
 
$
8,969

 
 
 
$
71,440

 
 
Adjusted Net Income (Loss)
 
$
(23,906
)
 
$
(0.24
)
 
$
(40,164
)
 
$
(0.41
)
 
$
7,301

 
$
0.07

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)
 
 
 
98,714

 
 
 
98,383

 
 
 
99,331

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
(1
)
For the three months ended December 31, 2018, $22.3 million of goodwill impairment is not deductible for tax purposes.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
 
(continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA and EBITDA Margins
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
 
 
 
 
 
 
 
Mar 31, 2019
 
Mar 31, 2018
 
Dec 31, 2018
 
 
 
 
 
 
 
 
($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
 
$
(24,827
)
 
$
(49,133
)
 
$
(64,139
)
 
Depreciation and amortization
 
 
 
52,486

 
54,128

 
128,916

 
 
Subtotal
 
 
 
27,659

 
4,995

 
64,777

 
Interest expense, net of interest income
 
 
 
6,820

 
6,779

 
7,909

 
Amortization included in interest expense
 
 
 
(340
)
 
(774
)
 
(333
)
 
Provision (benefit) for income taxes
 
 
 
(3,152
)
 
5,888

 
(43,823
)
 
 
EBITDA
 
 
 
$
30,987

 
$
16,888

 
$
28,530

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
 
$
493,886

 
$
416,413

 
$
495,095

 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA margin %
 
 
 
6
%
 
4
%
 
6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 

2019 EBITDA Estimates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Low
 
High
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
Income (loss) before income taxes
 
 
 
 
 
 
$
(100,000
)
 
(70,000
)
 
Depreciation and amortization
 
 
 
 
 
 
212,000

 
212,000

 
 
 
Subtotal
 
 
 
 
 
 
112,000

 
142,000

 
Interest expense, net of interest income
 
 
 
 
 
 
38,000

 
38,000

 
 
 
EBITDA
 
 
 
 
 
 
$
150,000

 
$
180,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Free Cash Flow
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
 
 
 
 
 
 
 
 
 
Mar 31, 2019
 
Mar 31, 2018
 
 
 
 
 
 
 
 
(in thousands)
 
Net Income (loss)
 
 
 
 
 
 
$
(24,827
)
 
$
(49,133
)
 
Depreciation and amortization
 
 
 
 
 
 
52,486

 
54,128

 
Other increases (decreases) in cash from operating activities
 
 
 
 
 
 
(8,535
)
 
623

 
Cash flow provided by operating activities
 
 
 
 
 
 
19,124

 
5,618

 
Purchases of property and equipment
 
 
 
 
 
 
(29,964
)
 
(25,732
)
 
Free Cash Flow
 
 
 
 
 
 
$
(10,840
)
 
$
(20,114
)
 






RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
(continued)
 
 
 
Adjusted Operating Income (Loss) and Margins by Segment
 
 
 
 
 
For the Three Months Ended March 31, 2019
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
1,418

 
$
(476
)
 
$
2,892

 
$
(713
)
 
$
9,599

 
$
(34,434
)
 
$
(21,714
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted operating income (loss)
 
$
1,418

 
$
(476
)
 
$
2,892

 
$
(713
)
 
$
9,599

 
$
(34,434
)
 
$
(21,714
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
100,346

 
$
128,844

 
$
89,728

 
$
60,689

 
$
114,279

 
 
 
$
493,886

Operating income (loss) % as reported in accordance with GAAP
 
1
 %
 
 %
 
3
 %
 
(1
)%
 
8
%
 
 
 
(4
)%
Operating income (loss)% using adjusted amounts
 
1
 %
 
 %
 
3
 %
 
(1
)%
 
8
%
 
 
 
(4
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended March 31, 2018
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
(2,398
)
 
$
1,755

 
$
(2,359
)
 
$
1,679

 
$
1,668

 
$
(27,494
)
 
$
(27,149
)
Adjusted operating income (loss)
 
$
(2,398
)
 
$
1,755

 
$
(2,359
)
 
$
1,679

 
$
1,668

 
$
(27,494
)
 
$
(27,149
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
85,594

 
$
126,688

 
$
56,860

 
$
61,288

 
$
85,983

 
 
 
$
416,413

Operating income (loss) % as reported in accordance with GAAP
 
(3
)%
 
1
 %
 
(4
)%
 
3
 %
 
2
%
 
 
 
(7
)%
Operating income (loss)% using adjusted amounts
 
(3
)%
 
1
 %
 
(4
)%
 
3
 %
 
2
%
 
 
 
(7
)%
 




RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
(continued)
 
 
 
Adjusted Operating Income (Loss) and Margins by Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31, 2018
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
(1,275
)
 
$
(3,803
)
 
$
(79,379
)
 
$
1,349

 
$
15,406

 
$
(29,442
)
 
$
(97,144
)
Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill impairment
 

 

 
76,449

 

 

 

 
76,449

 
 
Total of adjustments
 

 

 
76,449

 

 

 

 
76,449

Adjusted operating income (loss)
 
$
(1,275
)
 
$
(3,803
)
 
$
(2,930
)
 
$
1,349

 
$
15,406

 
$
(29,442
)
 
$
(20,695
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
96,736

 
$
129,509

 
$
89,295

 
$
62,830

 
$
116,725

 
 
 
$
495,095

Operating income (loss) % as reported in accordance with GAAP
 
(1
)%
 
(3
)%
 
(89
)%
 
2
%
 
13
%
 
 
 
(20
)%
Operating income (loss) % using adjusted amounts
 
(1
)%
 
(3
)%
 
(3
)%
 
2
%
 
13
%
 
 
 
(4
)%
 


 




RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
(continued)
 
 
 
EBITDA and Adjusted EBITDA and Margins by Segment
 
 
 
 
 
For the Three Months Ended March 31, 2019
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses and other
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
1,418

 
$
(476
)
 
$
2,892

 
$
(713
)
 
$
9,599

 
$
(34,434
)
 
$
(21,714
)
Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
27,990

 
12,991

 
7,882

 
1,634

 
830

 
1,159

 
52,486

 
Other pre-tax
 

 

 

 

 

 
215

 
215

 
EBITDA
 
29,408

 
12,515

 
10,774

 
921

 
10,429

 
(33,060
)
 
30,987

Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency (gains) losses
 

 

 

 

 

 
(614
)
 
(614
)
 
 
Total of adjustments
 

 

 

 

 

 
(614
)
 
(614
)
Adjusted EBITDA
 
$
29,408

 
$
12,515

 
$
10,774

 
$
921

 
$
10,429

 
$
(33,674
)
 
$
30,373

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
100,346

 
$
128,844

 
$
89,728

 
$
60,689

 
$
114,279

 
 
 
$
493,886

Operating income (loss) % as reported in accordance with GAAP
 
1
 %
 
 %
 
3
 %
 
(1
)%
 
8
%
 
 
 
(4
)%
EBITDA Margin
 
29
 %
 
10
 %
 
12
 %
 
2
 %
 
9
%
 
 
 
6
 %
Adjusted EBITDA Margin
 
29
 %
 
10
 %
 
12
 %
 
2
 %
 
9
%
 
 
 
6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended March 31, 2018
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses and other
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
(2,398
)
 
$
1,755

 
$
(2,359
)
 
$
1,679

 
$
1,668

 
$
(27,494
)
 
$
(27,149
)
Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
27,642

 
14,025

 
8,313

 
1,848

 
766

 
1,534

 
54,128

 
Other pre-tax
 

 

 

 

 

 
(10,091
)
 
(10,091
)
 
EBITDA
 
25,244

 
15,780

 
5,954

 
3,527

 
2,434

 
(36,051
)
 
16,888

Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency (gains) losses
 

 

 

 

 

 
8,315

 
8,315

 
 
Total of adjustments
 

 

 

 

 

 
8,315

 
8,315

Adjusted EBITDA
 
$
25,244

 
$
15,780

 
$
5,954

 
$
3,527

 
$
2,434

 
$
(27,736
)
 
$
25,203

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
85,594

 
$
126,688

 
$
56,860

 
$
61,288

 
$
85,983

 
 
 
$
416,413

Operating income (loss) % as reported in accordance with GAAP
 
(3
)%
 
1
 %
 
(4
)%
 
3
 %
 
2
%
 
 
 
(7
)%
EBITDA Margin
 
29
 %
 
12
 %
 
10
 %
 
6
 %
 
3
%
 
 
 
4
 %
Adjusted EBITDA Margin
 
29
 %
 
12
 %
 
10
 %
 
6
 %
 
3
%
 
 
 
6
 %
`




RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
(continued)
 
 
 
EBITDA and Adjusted EBITDA and Margins by Segment
 
 
 
 
 
For the Three Months Ended December 31, 2018
 
 
 
 
Remotely Operated Vehicles
 
Subsea Products
 
Subsea Projects
 
Asset Integrity
 
Advanced Tech.
 
Unalloc. Expenses and other
 
Total
 
 
 
 
($ in thousands)
Operating income (loss) as reported in accordance with GAAP
 
$
(1,275
)
 
$
(3,803
)
 
$
(79,379
)
 
$
1,349

 
$
15,406

 
$
(29,442
)
 
$
(97,144
)
Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
27,972

 
11,797

 
85,651

 
1,585

 
786

 
1,125

 
128,916

 
Other pre-tax
 

 

 

 

 

 
(3,242
)
 
(3,242
)
 
EBITDA
 
26,697

 
7,994

 
6,272

 
2,934

 
16,192

 
(31,559
)
 
28,530

Adjustments for the effects of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency (gains) losses
 

 

 

 

 

 
2,559

 
2,559

 
 
 
 

 

 

 

 

 
2,559

 
2,559

Adjusted EBITDA
 
$
26,697

 
$
7,994

 
$
6,272

 
$
2,934

 
$
16,192

 
$
(29,000
)
 
$
31,089

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
96,736

 
$
129,509

 
$
89,295

 
$
62,830

 
$
116,725

 
 
 
$
495,095

Operating income (loss) % as reported in accordance with GAAP
 
(1
)%
 
(3
)%
 
(89
)%
 
2
%
 
13
%
 
 
 
(20
)%
EBITDA Margin
 
28
 %
 
6
 %
 
7
 %
 
5
%
 
14
%
 
 
 
6
 %
Adjusted EBITDA Margin
 
28
 %
 
6
 %
 
7
 %
 
5
%
 
14
%
 
 
 
6
 %