Oceaneering Reports Fourth Quarter 2024 and Full Year 2024 Results
Fourth Quarter 2024 Results
-
Revenue of
$713 million , a 9% increase year over year -
Operating income of
$77.9 million , a 64% increase year over year -
Net income of
$56.1 million , a 26% increase year over year -
Adjusted EBITDA of
$102 million , a 35% increase year over year -
Cash flow provided by operating activities of
$128 million and free cash flow of$94.5 million , with an ending cash position of$498 million
Full Year 2024 Results
-
Revenue of
$2.7 billion , a 10% increase year over year -
Operating income of
$246 million , a 36% increase year over year -
Net income of
$147 million , a 51% increase year over year -
Adjusted EBITDA of
$347 million , a 20% increase year over year -
Cash flow provided by operating activities of
$203 million and free cash flow of$96.1 million -
Share repurchases of 825,427 for approximately
$20.0 million , including 403,198 shares repurchased in the fourth quarter for approximately$10.1 million
"For the full year 2024, we generated consolidated revenue of
"Looking into 2025 and beyond, I'm excited for our future. In 2025, our team will remain focused on growing the company and delivering on our plan that projects growth in revenue and operating income in each operating segment. During the year, we will continue to integrate and identify market expansion opportunities for
Full Year 2025 Guidance:
-
Net income is expected in the range of
$160 million to$190 million -
Consolidated EBITDA is expected in the range of
$380 million to$430 million -
Free cash flow is expected in the range of
$110 million to$130 million -
Capital expenditures are expected in the range of
$130 million to$140 million , inclusive of$15 million to$20 million related to implementation of a new ERP system
Fourth Quarter 2024 Segment Results
As compared to the fourth quarter of 2023:
-
SSR operating income of
$63.5 million reflected an increase of 26%. EBITDA margin was 36%, an increase of 361 basis points compared to the same period last year. Although Remotely Operated Vehicle (ROV) fleet utilization declined slightly from 68% to 66%, the impact of fewer days utilized was more than offset by a 12% year-over-year increase in ROV average revenue per day utilized to$10,786 . -
Manufactured Products operating income declined
$1.3 million on an 8% increase in revenue, with operating income margin declining to 3%. Backlog was$604 million onDecember 31, 2024 , a 3% decrease compared to the same period in 2023, with declines in Mobile Robotics outpacing gains in energy products. The book-to-bill ratio was 0.97 for the 12-month period ending onDecember 31, 2024 . -
OPG operating income of
$39.3 million represented a significant year-over-year improvement, primarily due to increased activity in theGulf of Mexico andWest Africa . Revenue increased 14% and operating income margin improved to 21% from 9% in the fourth quarter of 2023. -
Integrity Management and Digital Solutions (IMDS) operating income was
$1.2 million lower and operating income margin decreased to 3% from 5% on a 14% increase in revenue. -
Aerospace and Defense Technologies (ADTech) revenue increased slightly year over year to
$98.8 million . Operating income decreased approximately$1.1 million and margin declined to 10% from 12% due to costs associated with an ERP implementation and changes in project mix. -
At the corporate level, Unallocated Expenses of
$41.1 million were in line with guidance for the quarter.
First Quarter 2025 Guidance
As compared to the first quarter of 2024, consolidated first quarter 2025 revenue is expected to increase and EBITDA is expected to increase significantly to the range of
At the segment level, for the first quarter of 2025, as compared to the first quarter of 2024:
- SSR revenue is expected to increase and operating profitability is expected to significantly increase.
- Manufactured Products revenue and operating profitability are forecasted to remain flat.
- OPG revenue and operating profitability are projected to improve significantly.
- IMDS revenue and operating profitability are expected to remain flat.
- ADTech revenue and operating profitability are projected to remain flat.
-
Unallocated Expenses are expected to be in the
$45 million range.
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, 2025 Consolidated EBITDA and Free Cash Flow Estimates, 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
Forward-Looking Statements
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 2025 guidance range for net income, consolidated EBITDA, free cash flow generation, and capital expenditures; first quarter 2025 guidance for consolidated revenue, consolidated EBITDA, revenue and profitability by operating segment, and Unallocated Expenses; expectations for improved financial performance and condition in the first quarter of 2025, led by gains in SSR and OPG; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamics, 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
About Oceaneering
Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, and manufacturing industries.
For more information, please visit www.oceaneering.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets (including cash and cash equivalents of |
|
|
|
|
|
$ |
1,387,896 |
|
|
$ |
1,305,659 |
|
||||||||||||||
|
Net property and equipment |
|
|
|
|
|
|
|
420,098 |
|
|
|
424,293 |
|
|||||||||||||
|
Other assets |
|
|
|
|
|
|
|
|
|
|
528,353 |
|
|
|
509,054 |
|
||||||||||
|
|
|
Total Assets |
|
|
|
|
|
$ |
2,336,347 |
|
|
$ |
2,239,006 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Current liabilities |
|
|
|
|
|
|
|
|
|
$ |
796,938 |
|
|
$ |
732,476 |
|
||||||||||
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
482,009 |
|
|
|
477,058 |
|
||||||||||
|
Other long-term liabilities |
|
|
|
|
|
|
337,078 |
|
|
|
395,389 |
|
||||||||||||||
|
Equity |
|
|
|
|
|
|
|
|
|
|
720,322 |
|
|
|
634,083 |
|
||||||||||
|
|
|
Total Liabilities and Equity |
|
|
|
|
|
$ |
2,336,347 |
|
|
$ |
2,239,006 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands, except per share amounts) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue |
|
|
|
|
|
$ |
713,450 |
|
|
$ |
654,629 |
|
|
$ |
679,811 |
|
|
$ |
2,661,161 |
|
|
$ |
2,424,706 |
|
||
|
Cost of services and products |
|
|
571,513 |
|
|
|
549,000 |
|
|
|
548,849 |
|
|
|
2,175,667 |
|
|
|
2,025,735 |
|
||||||
|
|
Gross margin |
|
|
141,937 |
|
|
|
105,629 |
|
|
|
130,962 |
|
|
|
485,494 |
|
|
|
398,971 |
|
|||||
|
Selling, general and administrative expense |
|
|
64,057 |
|
|
|
58,179 |
|
|
|
59,629 |
|
|
|
239,224 |
|
|
|
217,643 |
|
||||||
|
|
Operating income (loss) |
|
|
|
|
77,880 |
|
|
|
47,450 |
|
|
|
71,333 |
|
|
|
246,270 |
|
|
|
181,328 |
|
|||
|
Interest income |
|
|
|
|
|
|
3,407 |
|
|
|
3,081 |
|
|
|
3,275 |
|
|
|
12,124 |
|
|
|
15,425 |
|
||
|
Interest expense |
|
|
(9,741 |
) |
|
|
(7,921 |
) |
|
|
(9,456 |
) |
|
|
(37,917 |
) |
|
|
(36,523 |
) |
||||||
|
Equity in income (losses) of unconsolidated affiliates |
|
|
142 |
|
|
|
445 |
|
|
|
323 |
|
|
|
929 |
|
|
|
2,061 |
|
||||||
|
Other income (expense), net |
|
|
(2,862 |
) |
|
|
3,564 |
|
|
|
3,133 |
|
|
|
3,510 |
|
|
|
(1,236 |
) |
||||||
|
|
Income (loss) before income taxes |
|
|
68,826 |
|
|
|
46,619 |
|
|
|
68,608 |
|
|
|
224,916 |
|
|
|
161,055 |
|
|||||
|
Provision (benefit) for income taxes |
|
|
12,727 |
|
|
|
2,090 |
|
|
|
27,371 |
|
|
|
77,448 |
|
|
|
63,652 |
|
||||||
|
|
Net Income (Loss) |
|
$ |
56,099 |
|
|
$ |
44,529 |
|
|
$ |
41,237 |
|
|
$ |
147,468 |
|
|
$ |
97,403 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average diluted shares outstanding |
|
|
102,140 |
|
|
|
102,366 |
|
|
|
102,613 |
|
|
|
102,369 |
|
|
|
102,156 |
|
|||||||
Diluted earnings (loss) per share |
|
$ |
0.55 |
|
|
$ |
0.43 |
|
|
$ |
0.40 |
|
|
$ |
1.44 |
|
|
$ |
0.95 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
($ in thousands) |
|||||||||||||||||||
Subsea Robotics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenue |
|
|
$ |
212,190 |
|
|
$ |
199,505 |
|
|
$ |
215,715 |
|
|
$ |
829,822 |
|
|
$ |
752,521 |
|
|
Operating income (loss) |
|
|
$ |
63,526 |
|
|
$ |
50,594 |
|
|
$ |
65,698 |
|
|
$ |
235,211 |
|
|
$ |
174,293 |
|
|||
Operating income (loss) % |
|
|
|
30 |
% |
|
|
25 |
% |
|
|
30 |
% |
|
|
28 |
% |
|
|
23 |
% |
|||
|
ROV days available |
|
|
|
23,000 |
|
|
|
23,000 |
|
|
|
23,000 |
|
|
|
91,500 |
|
|
|
91,250 |
|
||
|
ROV days utilized |
|
|
|
15,211 |
|
|
|
15,682 |
|
|
|
15,796 |
|
|
|
61,382 |
|
|
|
61,874 |
|
||
|
ROV utilization |
|
|
|
66 |
% |
|
|
68 |
% |
|
|
69 |
% |
|
|
67 |
% |
|
|
68 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Manufactured Products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenue |
|
|
$ |
142,999 |
|
|
$ |
132,994 |
|
|
$ |
143,734 |
|
|
$ |
555,500 |
|
|
$ |
493,692 |
|
|
Operating income (loss) |
|
|
$ |
4,163 |
|
|
$ |
5,435 |
|
|
$ |
11,278 |
|
|
$ |
43,000 |
|
|
$ |
35,551 |
|
|||
Operating income (loss) % |
|
|
|
3 |
% |
|
|
4 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
7 |
% |
|||
Backlog at end of period |
|
|
$ |
604,000 |
|
|
$ |
622,000 |
|
|
$ |
671,000 |
|
|
$ |
604,000 |
|
|
$ |
622,000 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenue |
|
|
$ |
184,386 |
|
|
$ |
161,239 |
|
|
$ |
147,539 |
|
|
$ |
591,037 |
|
|
$ |
546,366 |
|
|
Operating income (loss) |
|
|
$ |
39,313 |
|
|
$ |
15,155 |
|
|
$ |
20,294 |
|
|
$ |
73,699 |
|
|
$ |
64,546 |
|
|||
Operating income (loss) % |
|
|
|
21 |
% |
|
|
9 |
% |
|
|
14 |
% |
|
|
12 |
% |
|
|
12 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Integrity Management & Digital Solutions |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
75,062 |
|
|
$ |
65,977 |
|
|
$ |
73,622 |
|
|
$ |
291,866 |
|
|
$ |
255,282 |
|
|
Operating income (loss) |
|
|
$ |
2,025 |
|
|
$ |
3,205 |
|
|
$ |
714 |
|
|
$ |
9,827 |
|
|
$ |
13,373 |
|
|||
Operating income (loss) % |
|
|
|
3 |
% |
|
|
5 |
% |
|
|
1 |
% |
|
|
3 |
% |
|
|
5 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aerospace and Defense Technologies |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Revenue |
|
|
$ |
98,813 |
|
|
$ |
94,914 |
|
|
$ |
99,201 |
|
|
$ |
392,936 |
|
|
$ |
376,845 |
|
|
Operating income (loss) |
|
|
$ |
9,930 |
|
|
$ |
11,010 |
|
|
$ |
12,219 |
|
|
$ |
42,201 |
|
|
$ |
45,003 |
|
|||
Operating income (loss) % |
|
|
|
10 |
% |
|
|
12 |
% |
|
|
12 |
% |
|
|
11 |
% |
|
|
12 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Unallocated Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
|
|
$ |
(41,077 |
) |
|
$ |
(37,949 |
) |
|
$ |
(38,870 |
) |
|
$ |
(157,668 |
) |
|
$ |
(151,438 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Revenue |
|
|
$ |
713,450 |
|
|
$ |
654,629 |
|
|
$ |
679,811 |
|
|
$ |
2,661,161 |
|
|
$ |
2,424,706 |
|
Operating income (loss) |
|
|
$ |
77,880 |
|
|
$ |
47,450 |
|
|
$ |
71,333 |
|
|
$ |
246,270 |
|
|
$ |
181,328 |
|
|||
Operating income (loss) % |
|
|
|
11 |
% |
|
|
7 |
% |
|
|
10 |
% |
|
|
9 |
% |
|
|
7 |
% |
|||
|
||||||||||||||||||||||||
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 Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
(in thousands) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Capital Expenditures, including Acquisitions |
|
|
$ |
61,023 |
|
$ |
34,045 |
|
$ |
24,886 |
|
$ |
134,285 |
|
$ |
100,726 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Energy Services and Products |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Subsea Robotics |
|
|
$ |
12,049 |
|
$ |
13,264 |
|
$ |
12,076 |
|
$ |
48,916 |
|
$ |
54,365 |
||
|
Manufactured Products |
|
|
|
2,979 |
|
|
3,096 |
|
|
3,061 |
|
|
12,452 |
|
|
12,220 |
||
|
|
|
|
|
5,033 |
|
|
6,921 |
|
|
5,399 |
|
|
22,451 |
|
|
27,956 |
||
|
Integrity Management & Digital Solutions |
|
|
|
1,615 |
|
|
902 |
|
|
1,348 |
|
|
6,025 |
|
|
3,608 |
||
Total Energy Services and Products |
|
|
|
21,676 |
|
|
24,183 |
|
|
21,884 |
|
|
89,844 |
|
|
98,149 |
|||
Aerospace and Defense Technologies |
|
|
|
705 |
|
|
619 |
|
|
696 |
|
|
2,620 |
|
|
2,504 |
|||
Unallocated Expenses |
|
|
|
2,761 |
|
|
695 |
|
|
2,683 |
|
|
10,979 |
|
|
4,307 |
|||
|
Total Depreciation and Amortization |
|
|
$ |
25,142 |
|
$ |
25,497 |
|
$ |
25,263 |
|
$ |
103,443 |
|
$ |
104,960 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
56,099 |
|
|
$ |
0.55 |
|
$ |
44,529 |
|
|
$ |
0.43 |
|
$ |
41,237 |
|
|
$ |
0.40 |
|||
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
2,789 |
|
|
|
|
|
(2,275 |
) |
|
|
|
|
(424 |
) |
|
|
|||||
Total pre-tax adjustments |
|
|
2,789 |
|
|
|
|
|
(2,275 |
) |
|
|
|
|
(424 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
77 |
|
|
|
|
|
851 |
|
|
|
|
|
603 |
|
|
|
||||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
|
(9 |
) |
|
|
|
|
(58 |
) |
|
|
|
|
(2 |
) |
|
|
||||||
Uncertain tax positions |
|
|
2,744 |
|
|
|
|
|
(2,036 |
) |
|
|
|
|
(1,178 |
) |
|
|
||||||
Valuation allowances |
|
|
(24,058 |
) |
|
|
|
|
(20,350 |
) |
|
|
|
|
(1,759 |
) |
|
|
||||||
Other |
|
|
(182 |
) |
|
|
|
|
(1,230 |
) |
|
|
|
|
(1,247 |
) |
|
|
||||||
|
Total discrete tax adjustments |
|
|
(21,505 |
) |
|
|
|
|
(23,674 |
) |
|
|
|
|
(4,186 |
) |
|
|
|||||
|
Total of adjustments |
|
|
(18,639 |
) |
|
|
|
|
(25,098 |
) |
|
|
|
|
(4,007 |
) |
|
|
|||||
Adjusted Net Income (Loss) |
|
$ |
37,460 |
|
|
$ |
0.37 |
|
$ |
19,431 |
|
|
$ |
0.19 |
|
$ |
37,230 |
|
|
$ |
0.36 |
|||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
102,140 |
|
|
|
|
102,366 |
|
|
|
|
102,613 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
For the Year 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 |
|
|
|
|
|
$ |
147,468 |
|
|
$ |
1.44 |
|
$ |
97,403 |
|
|
$ |
0.95 |
||||||
Pre-tax adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
|
|
|
|
(866 |
) |
|
|
|
|
1,359 |
|
|
|
|||||||
Total pre-tax adjustments |
|
|
|
|
|
|
(866 |
) |
|
|
|
|
1,359 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods |
|
|
|
|
|
|
1,540 |
|
|
|
|
|
(837 |
) |
|
|
||||||||
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
|
|
|
|
|
(1,985 |
) |
|
|
|
|
(1,428 |
) |
|
|
||||||||
Uncertain tax positions |
|
|
|
|
|
|
3,123 |
|
|
|
|
|
15,441 |
|
|
|
||||||||
Valuation allowances |
|
|
|
|
|
|
(20,726 |
) |
|
|
|
|
(16,099 |
) |
|
|
||||||||
Other |
|
|
|
|
|
|
(11,410 |
) |
|
|
|
|
(13,890 |
) |
|
|
||||||||
|
Total discrete tax adjustments |
|
|
|
|
|
|
(30,998 |
) |
|
|
|
|
(15,976 |
) |
|
|
|||||||
|
Total of adjustments |
|
|
|
|
|
|
(30,324 |
) |
|
|
|
|
(15,454 |
) |
|
|
|||||||
Adjusted Net Income (Loss) |
|
|
|
|
|
$ |
117,144 |
|
|
$ |
1.14 |
|
$ |
81,949 |
|
|
$ |
0.80 |
||||||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
102,369 |
|
|
|
|
102,156 |
||||||||||
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA and Adjusted EBITDA and Margins |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
($ in thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
|
|
$ |
56,099 |
|
|
$ |
44,529 |
|
|
$ |
41,237 |
|
|
$ |
147,468 |
|
|
$ |
97,403 |
|
||
Depreciation and amortization |
|
|
|
25,142 |
|
|
|
25,497 |
|
|
|
25,263 |
|
|
|
103,443 |
|
|
|
104,960 |
|
||
|
Subtotal |
|
|
|
81,241 |
|
|
|
70,026 |
|
|
|
66,500 |
|
|
|
250,911 |
|
|
|
202,363 |
|
|
Interest expense, net of interest income |
|
|
6,334 |
|
|
|
4,840 |
|
|
|
6,181 |
|
|
|
25,793 |
|
|
|
21,098 |
|
|||
Amortization included in interest expense |
|
|
(1,555 |
) |
|
|
460 |
|
|
|
(1,537 |
) |
|
|
(6,075 |
) |
|
|
574 |
|
|||
Provision (benefit) for income taxes |
|
|
|
12,727 |
|
|
|
2,090 |
|
|
|
27,371 |
|
|
|
77,448 |
|
|
|
63,652 |
|
||
|
EBITDA |
|
|
|
98,747 |
|
|
|
77,416 |
|
|
|
98,515 |
|
|
|
348,077 |
|
|
|
287,687 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency (gains) losses |
|
|
|
2,789 |
|
|
|
(2,275 |
) |
|
|
(424 |
) |
|
|
(866 |
) |
|
|
1,359 |
|
|
|
|
Total of adjustments |
|
|
|
2,789 |
|
|
|
(2,275 |
) |
|
|
(424 |
) |
|
|
(866 |
) |
|
|
1,359 |
|
|
Adjusted EBITDA |
|
|
$ |
101,536 |
|
|
$ |
75,141 |
|
|
$ |
98,091 |
|
|
$ |
347,211 |
|
|
$ |
289,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
|
$ |
713,450 |
|
|
$ |
654,629 |
|
|
$ |
679,811 |
|
|
$ |
2,661,161 |
|
|
$ |
2,424,706 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA margin % |
|
|
|
14 |
% |
|
|
12 |
% |
|
|
14 |
% |
|
|
13 |
% |
|
|
12 |
% |
||
Adjusted EBITDA margin % |
|
|
|
14 |
% |
|
|
11 |
% |
|
|
14 |
% |
|
|
13 |
% |
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Free Cash Flow |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
For the Three Months Ended |
|
For the Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
(in thousands) |
||||||||||||||||||
Net Income (loss) |
|
$ |
56,099 |
|
|
$ |
44,529 |
|
|
$ |
41,237 |
|
|
$ |
147,468 |
|
|
$ |
97,403 |
|
|
Non-cash adjustments: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Depreciation and amortization |
|
|
25,142 |
|
|
|
25,497 |
|
|
|
25,263 |
|
|
|
103,443 |
|
|
|
104,960 |
|
|
Other non-cash |
|
|
(8,575 |
) |
|
|
(22,486 |
) |
|
|
7,440 |
|
|
|
3,291 |
|
|
|
(13,370 |
) |
Other increases (decreases) in cash from operating activities |
|
|
55,711 |
|
|
|
105,275 |
|
|
|
17,991 |
|
|
|
(50,988 |
) |
|
|
20,962 |
|
|
Cash flow provided by (used in) operating activities |
|
|
128,377 |
|
|
|
152,815 |
|
|
|
91,931 |
|
|
|
203,214 |
|
|
|
209,955 |
|
|
Purchases of property and equipment |
|
|
(33,874 |
) |
|
|
(34,045 |
) |
|
|
(24,886 |
) |
|
|
(107,136 |
) |
|
|
(100,726 |
) |
|
Free Cash Flow |
|
$ |
94,503 |
|
|
$ |
118,770 |
|
|
$ |
67,045 |
|
|
$ |
96,078 |
|
|
$ |
109,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION |
|||||||||||||||||||||
2025 Consolidated EBITDA Estimate |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Three Months Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
49,000 |
|
|
$ |
57,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
25,000 |
|
|
|
26,000 |
|
|||||||
|
Subtotal |
|
|
|
|
|
|
|
|
74,000 |
|
|
|
83,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
6,000 |
|
|
|
7,000 |
|
|||||||
|
Consolidated EBITDA |
|
|
|
|
|
|
|
$ |
80,000 |
|
|
$ |
90,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
$ |
254,000 |
|
|
$ |
295,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
105,000 |
|
|||||||
|
Subtotal |
|
|
|
|
|
|
|
|
354,000 |
|
|
|
400,000 |
|
||||||
Interest expense, net of interest income |
|
|
|
|
|
|
|
|
26,000 |
|
|
|
30,000 |
|
|||||||
|
Consolidated EBITDA |
|
|
|
|
|
|
|
$ |
380,000 |
|
|
$ |
430,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2025 Free Cash Flow Estimate |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
For the Year Ending |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Low |
|
High |
||||||||||
|
|
|
|
|
|
|
|
|
(in thousands) |
||||||||||||
Net income (loss) |
|
|
|
|
|
|
|
$ |
160,000 |
|
|
$ |
190,000 |
|
|||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
100,000 |
|
|
|
105,000 |
|
|||||||
Other increases (decreases) in cash from operating activities |
|
|
|
|
|
|
(20,000 |
) |
|
|
(25,000 |
) |
|||||||||
Cash flow provided by (used in) operating activities |
|
|
|
|
|
|
240,000 |
|
|
|
270,000 |
|
|||||||||
Purchases of property and equipment |
|
|
|
|
|
|
|
|
(130,000 |
) |
|
|
(140,000 |
) |
|||||||
Free Cash Flow |
|
|
|
|
|
|
|
$ |
110,000 |
|
|
$ |
130,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
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 |
|
$ |
63,526 |
|
|
$ |
4,163 |
|
|
$ |
39,313 |
|
|
$ |
2,025 |
|
|
$ |
9,930 |
|
|
$ |
(41,077 |
) |
|
$ |
77,880 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
12,049 |
|
|
|
2,979 |
|
|
|
5,033 |
|
|
|
1,615 |
|
|
|
705 |
|
|
|
2,761 |
|
|
|
25,142 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,275 |
) |
|
|
(4,275 |
) |
|
|
EBITDA |
|
|
75,575 |
|
|
|
7,142 |
|
|
|
44,346 |
|
|
|
3,640 |
|
|
|
10,635 |
|
|
|
(42,591 |
) |
|
|
98,747 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,789 |
|
|
|
2,789 |
|
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,789 |
|
|
|
2,789 |
|
Adjusted EBITDA |
|
$ |
75,575 |
|
|
$ |
7,142 |
|
|
$ |
44,346 |
|
|
$ |
3,640 |
|
|
$ |
10,635 |
|
|
$ |
(39,802 |
) |
|
$ |
101,536 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
212,190 |
|
|
$ |
142,999 |
|
|
$ |
184,386 |
|
|
$ |
75,062 |
|
|
$ |
98,813 |
|
|
|
|
$ |
713,450 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
30 |
% |
|
|
3 |
% |
|
|
21 |
% |
|
|
3 |
% |
|
|
10 |
% |
|
|
|
|
11 |
% |
||||
EBITDA Margin |
|
|
36 |
% |
|
|
5 |
% |
|
|
24 |
% |
|
|
5 |
% |
|
|
11 |
% |
|
|
|
|
14 |
% |
||||
Adjusted EBITDA Margin |
|
|
36 |
% |
|
|
5 |
% |
|
|
24 |
% |
|
|
5 |
% |
|
|
11 |
% |
|
|
|
|
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 |
|
$ |
50,594 |
|
|
$ |
5,435 |
|
|
$ |
15,155 |
|
|
$ |
3,205 |
|
|
$ |
11,010 |
|
|
$ |
(37,949 |
) |
|
$ |
47,450 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
13,264 |
|
|
|
3,096 |
|
|
|
6,921 |
|
|
|
902 |
|
|
|
619 |
|
|
|
695 |
|
|
|
25,497 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,469 |
|
|
|
4,469 |
|
|
|
EBITDA |
|
|
63,858 |
|
|
|
8,531 |
|
|
|
22,076 |
|
|
|
4,107 |
|
|
|
11,629 |
|
|
|
(32,785 |
) |
|
|
77,416 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,275 |
) |
|
|
(2,275 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,275 |
) |
|
|
(2,275 |
) |
Adjusted EBITDA |
|
$ |
63,858 |
|
|
$ |
8,531 |
|
|
$ |
22,076 |
|
|
$ |
4,107 |
|
|
$ |
11,629 |
|
|
$ |
(35,060 |
) |
|
$ |
75,141 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
199,505 |
|
|
$ |
132,994 |
|
|
$ |
161,239 |
|
|
$ |
65,977 |
|
|
$ |
94,914 |
|
|
|
|
$ |
654,629 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
25 |
% |
|
|
4 |
% |
|
|
9 |
% |
|
|
5 |
% |
|
|
12 |
% |
|
|
|
|
7 |
% |
||||
EBITDA Margin |
|
|
32 |
% |
|
|
6 |
% |
|
|
14 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
12 |
% |
||||
Adjusted EBITDA Margin |
|
|
32 |
% |
|
|
6 |
% |
|
|
14 |
% |
|
|
6 |
% |
|
|
12 |
% |
|
|
|
|
11 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|
|
|
For the Year Ended |
||||||||||||||||||||||||||
|
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
235,211 |
|
|
$ |
43,000 |
|
|
$ |
73,699 |
|
|
$ |
9,827 |
|
|
$ |
42,201 |
|
|
$ |
(157,668 |
) |
|
$ |
246,270 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
48,916 |
|
|
|
12,452 |
|
|
|
22,451 |
|
|
|
6,025 |
|
|
|
2,620 |
|
|
|
10,979 |
|
|
|
103,443 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,636 |
) |
|
|
(1,636 |
) |
|
|
EBITDA |
|
|
284,127 |
|
|
|
55,452 |
|
|
|
96,150 |
|
|
|
15,852 |
|
|
|
44,821 |
|
|
|
(148,325 |
) |
|
|
348,077 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(866 |
) |
|
|
(866 |
) |
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(866 |
) |
|
|
(866 |
) |
Adjusted EBITDA |
|
$ |
284,127 |
|
|
$ |
55,452 |
|
|
$ |
96,150 |
|
|
$ |
15,852 |
|
|
$ |
44,821 |
|
|
$ |
(149,191 |
) |
|
$ |
347,211 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
829,822 |
|
|
$ |
555,500 |
|
|
$ |
591,037 |
|
|
$ |
291,866 |
|
|
$ |
392,936 |
|
|
|
|
$ |
2,661,161 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
28 |
% |
|
|
8 |
% |
|
|
12 |
% |
|
|
3 |
% |
|
|
11 |
% |
|
|
|
|
9 |
% |
||||
EBITDA Margin |
|
|
34 |
% |
|
|
10 |
% |
|
|
16 |
% |
|
|
5 |
% |
|
|
11 |
% |
|
|
|
|
13 |
% |
||||
Adjusted EBITDA Margin |
|
|
34 |
% |
|
|
10 |
% |
|
|
16 |
% |
|
|
5 |
% |
|
|
11 |
% |
|
|
|
|
13 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
For the Year Ended |
||||||||||||||||||||||||||
|
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses and other |
|
Total |
||||||||||||||
|
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
174,293 |
|
|
$ |
35,551 |
|
|
$ |
64,546 |
|
|
$ |
13,373 |
|
|
$ |
45,003 |
|
|
$ |
(151,438 |
) |
|
$ |
181,328 |
|
||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Depreciation and amortization |
|
|
54,365 |
|
|
|
12,220 |
|
|
|
27,956 |
|
|
|
3,608 |
|
|
|
2,504 |
|
|
|
4,307 |
|
|
|
104,960 |
|
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,399 |
|
|
|
1,399 |
|
|
|
EBITDA |
|
|
228,658 |
|
|
|
47,771 |
|
|
|
92,502 |
|
|
|
16,981 |
|
|
|
47,507 |
|
|
|
(145,732 |
) |
|
|
287,687 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,359 |
|
|
|
1,359 |
|
|
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,359 |
|
|
|
1,359 |
|
Adjusted EBITDA |
|
$ |
228,658 |
|
|
$ |
47,771 |
|
|
$ |
92,502 |
|
|
$ |
16,981 |
|
|
$ |
47,507 |
|
|
$ |
(144,373 |
) |
|
$ |
289,046 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue |
|
$ |
752,521 |
|
|
$ |
493,692 |
|
|
$ |
546,366 |
|
|
$ |
255,282 |
|
|
$ |
376,845 |
|
|
|
|
$ |
2,424,706 |
|
||||
Operating income (loss) % as reported in accordance with GAAP |
|
|
23 |
% |
|
|
7 |
% |
|
|
12 |
% |
|
|
5 |
% |
|
|
12 |
% |
|
|
|
|
7 |
% |
||||
EBITDA Margin |
|
|
30 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||||
Adjusted EBITDA Margin |
|
|
30 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
7 |
% |
|
|
13 |
% |
|
|
|
|
12 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250219694673/en/
investorrelations@oceaneering.com
Senior Director, Investor Relations
713-329-4755
Source: