Oil States Announces Fourth Quarter 2025 Results
-
Consolidated revenues of
$178 million increased 8% sequentially -
Adjusted EBITDA (a non-GAAP measure(1)) of
$23 million improved 9% from the prior quarter -
Adjusted net income totaled
$8 million , or$0.13 per share, excluding asset impairments, restructuring charges and valuation allowances established onU.S. deferred tax assets (a non-GAAP measure(1)) -
Offshore Manufactured Products segment's backlog increased 9% sequentially, with quarterly bookings totaling
$160 million , yielding a book-to-bill ratio of 1.3x -
Generated cash flows from operations of
$50 million -
Purchased
$50 million principal amount of convertible senior notes -
Cash on-hand exceeded outstanding debt by
$15 million at year-end -
Entered into an amended and restated cash-flow based credit agreement in
January 2026 providing for borrowings of up to:$75 million under a revolving credit facility and$50 million under a multi-draw term loan facility, replacing the existing asset-based revolving credit agreement
|
|
Three Months Ended |
|
% Change |
||||||||||||||
|
(Unaudited, In Thousands, Except Per Share Amounts) |
|
|
|
|
|
|
Sequential |
|
Year-over-Year |
||||||||
|
Consolidated results: |
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
$ |
178,464 |
|
|
$ |
165,180 |
|
|
$ |
164,595 |
|
|
8 |
% |
|
8 |
% |
|
Operating income (loss)(2) |
|
(113,635 |
) |
|
|
4,748 |
|
|
|
18,484 |
|
|
n.m. |
|
n.m. |
||
|
Adjusted operating income, excluding charges and credits(1) |
|
10,973 |
|
|
|
8,308 |
|
|
|
6,297 |
|
|
32 |
% |
|
74 |
% |
|
Net income (loss) |
|
(117,246 |
) |
|
|
1,900 |
|
|
|
15,164 |
|
|
n.m. |
|
n.m. |
||
|
Adjusted net income, excluding charges and credits(1) |
|
7,549 |
|
|
|
4,717 |
|
|
|
5,537 |
|
|
60 |
% |
|
36 |
% |
|
Adjusted EBITDA(1) |
|
22,771 |
|
|
|
20,804 |
|
|
|
18,734 |
|
|
9 |
% |
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues by segment: |
|
|
|
|
|
|
|
|
|
||||||||
|
Offshore Manufactured Products |
$ |
123,284 |
|
|
$ |
108,627 |
|
|
$ |
107,253 |
|
|
13 |
% |
|
15 |
% |
|
Completion and Production Services |
|
23,080 |
|
|
|
27,525 |
|
|
|
30,090 |
|
|
(16 |
)% |
|
(23 |
)% |
|
Downhole Technologies |
|
32,100 |
|
|
|
29,028 |
|
|
|
27,252 |
|
|
11 |
% |
|
18 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues by destination: |
|
|
|
|
|
|
|
|
|
||||||||
|
Offshore and international |
$ |
136,526 |
|
|
$ |
123,356 |
|
|
$ |
118,187 |
|
|
11 |
% |
|
16 |
% |
|
|
|
41,938 |
|
|
|
41,824 |
|
|
|
46,408 |
|
|
— |
% |
|
(10 |
)% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss) by segment(2): |
|
|
|
|
|
|
|
|
|
||||||||
|
Offshore Manufactured Products |
$ |
20,296 |
|
|
$ |
17,603 |
|
|
$ |
21,009 |
|
|
15 |
% |
|
(3 |
)% |
|
Completion and Production Services |
|
(2,313 |
) |
|
|
948 |
|
|
|
(4,004 |
) |
|
n.m. |
|
42 |
% |
|
|
Downhole Technologies |
|
(113,544 |
) |
|
|
(4,667 |
) |
|
|
(4,031 |
) |
|
n.m. |
|
n.m. |
||
|
Corporate |
|
(18,074 |
) |
|
|
(9,136 |
) |
|
|
5,510 |
|
|
(98 |
)% |
|
n.m. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted Segment EBITDA(1): |
|
|
|
|
|
|
|
|
|
||||||||
|
Offshore Manufactured Products |
$ |
25,043 |
|
|
$ |
22,275 |
|
|
$ |
24,748 |
|
|
12 |
% |
|
1 |
% |
|
Completion and Production Services |
|
7,354 |
|
|
|
7,953 |
|
|
|
3,545 |
|
|
(8 |
)% |
|
107 |
% |
|
Downhole Technologies |
|
1,273 |
|
|
|
(689 |
) |
|
|
131 |
|
|
n.m. |
|
n.m. |
||
|
Corporate |
|
(10,899 |
) |
|
|
(8,735 |
) |
|
|
(9,690 |
) |
|
(25 |
)% |
|
(12 |
)% |
|
___________________ |
||
|
(1) |
These are non-GAAP measures. See “Reconciliations of GAAP to Non-GAAP Financial Information” tables below for reconciliations to their most comparable GAAP measures as well as further clarification and explanation. |
|
|
(2) |
Operating income (loss) for the three months ended |
|
Oil States’ President and Chief Executive Officer,
“Our team achieved another strong quarter, reporting Adjusted EBITDA that exceeded our guidance and quarterly cash flows from operations at historically high levels. During the quarter, we used our strong cash position to retire
Business Segment Results
(See Segment Data and Adjusted Segment EBITDA tables below)
Offshore Manufactured Products
Offshore Manufactured Products reported revenues of
Backlog totaled
Completion and Production Services
Our Completion and Production Services segment reported revenues of
In 2024, the segment began implementing actions in its
Downhole Technologies
Downhole Technologies reported revenues of
During the fourth quarter of 2025, the Downhole Technologies segment recorded non-cash long-lived asset and inventory impairment charges totaling
Corporate
Corporate operating expenses in the fourth quarter of 2025 totaled
In the fourth quarter of 2025, impairment charges of
Interest Expense, Net
Net interest expense totaled
Income Taxes
During the fourth quarter of 2025, the Company recognized income tax expense of
Cash Flows
During the fourth quarter of 2025, the Company generated
Financial Condition
Cash on-hand totaled
On
As of
2025 Technology Highlights
Managed Pressure Drilling and Riser Gas Handling System
During 2025, the Company was awarded multiple new contracts for deepwater Managed Pressure Drilling and Riser Gas Handling (“MPD” and “RGH”) Systems, which integrates managed pressure drilling and riser gas handling into a deepwater drilling riser. The equipment is designed to reduce non-productive time, promote faster connections and lower the total cost of ownership. The MPD and RGH System's innovative design features retrievable annular packers to reduce maintenance and non-productive time while its smaller size can reduce the rig footprint by up to 40 percent.
Low Impact Workover Package
With a diameter of less than 50 inches, the LIWP deploys through the rotary table and incorporates an interchangeable interface that fits most horizontal and vertical subsea christmas trees. The engineered system is delivered pre-assembled and tested as a single unit, reducing the need for time- and cost-intensive moonpool assembly or subsea tethering operations.
Merlin™ Deepsea Mineral Riser System
Conference Call Information
The call is scheduled for
About
For more information on the Company, please visit Oil States International’s website at www.oilstatesintl.com.
Cautionary Language Concerning Forward Looking Statements
The foregoing contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements included herein are based on current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those forward-looking statements. Such risks and uncertainties include, among others, the impact of changes in tariffs and duties on imported materials and exported finished goods, the level of supply and demand for oil and natural gas, fluctuations in the current and future prices of oil and natural gas, the level of exploration, drilling and completion activity, general global economic conditions, the cyclical nature of the oil and natural gas industry, geopolitical conflicts and tensions, the financial health of our customers, the actions of the
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||
|
(In Thousands, Except Per Share Amounts) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Products |
$ |
122,012 |
|
|
$ |
106,492 |
|
|
$ |
98,859 |
|
|
$ |
436,397 |
|
|
$ |
402,565 |
|
|
Services |
|
56,452 |
|
|
|
58,688 |
|
|
|
65,736 |
|
|
|
232,591 |
|
|
|
290,023 |
|
|
|
|
178,464 |
|
|
|
165,180 |
|
|
|
164,595 |
|
|
|
668,988 |
|
|
|
692,588 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Product costs(1) |
|
117,571 |
|
|
|
85,561 |
|
|
|
77,821 |
|
|
|
367,397 |
|
|
|
314,628 |
|
|
Service costs |
|
41,500 |
|
|
|
43,085 |
|
|
|
47,807 |
|
|
|
168,337 |
|
|
|
221,573 |
|
|
Cost of revenues (exclusive of depreciation and amortization expense presented below)(1) |
|
159,071 |
|
|
|
128,646 |
|
|
|
125,628 |
|
|
|
535,734 |
|
|
|
536,201 |
|
|
Selling, general and administrative expense |
|
24,158 |
|
|
|
20,756 |
|
|
|
23,386 |
|
|
|
90,425 |
|
|
|
95,009 |
|
|
Depreciation and amortization expense |
|
11,388 |
|
|
|
12,128 |
|
|
|
12,180 |
|
|
|
47,439 |
|
|
|
54,708 |
|
|
Long-lived and other asset impairments |
|
98,963 |
|
|
|
— |
|
|
|
1,188 |
|
|
|
100,321 |
|
|
|
24,554 |
|
|
Other operating income, net |
|
(1,481 |
) |
|
|
(1,098 |
) |
|
|
(16,271 |
) |
|
|
(6,960 |
) |
|
|
(16,195 |
) |
|
|
|
292,099 |
|
|
|
160,432 |
|
|
|
146,111 |
|
|
|
766,959 |
|
|
|
694,277 |
|
|
Operating income (loss) |
|
(113,635 |
) |
|
|
4,748 |
|
|
|
18,484 |
|
|
|
(97,971 |
) |
|
|
(1,689 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net |
|
(809 |
) |
|
|
(1,773 |
) |
|
|
(1,745 |
) |
|
|
(5,852 |
) |
|
|
(7,731 |
) |
|
Other income, net |
|
155 |
|
|
|
362 |
|
|
|
257 |
|
|
|
1,291 |
|
|
|
1,568 |
|
|
Income (loss) before income taxes |
|
(114,289 |
) |
|
|
3,337 |
|
|
|
16,996 |
|
|
|
(102,532 |
) |
|
|
(7,852 |
) |
|
Income tax provision(2) |
|
(2,957 |
) |
|
|
(1,437 |
) |
|
|
(1,832 |
) |
|
|
(6,845 |
) |
|
|
(3,406 |
) |
|
Net income (loss) |
$ |
(117,246 |
) |
|
$ |
1,900 |
|
|
$ |
15,164 |
|
|
$ |
(109,377 |
) |
|
$ |
(11,258 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic |
$ |
(2.04 |
) |
|
$ |
0.03 |
|
|
$ |
0.24 |
|
|
$ |
(1.86 |
) |
|
$ |
(0.18 |
) |
|
Diluted |
|
(2.04 |
) |
|
|
0.03 |
|
|
|
0.24 |
|
|
|
(1.86 |
) |
|
|
(0.18 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||||||
|
Basic |
|
57,520 |
|
|
|
57,946 |
|
|
|
60,947 |
|
|
|
58,697 |
|
|
|
62,004 |
|
|
Diluted |
|
57,520 |
|
|
|
58,016 |
|
|
|
61,392 |
|
|
|
58,697 |
|
|
|
62,004 |
|
|
________________ |
||
|
(1) |
Cost of revenues (exclusive of depreciation and amortization expense) for the three months and year ended |
|
|
(2) |
Income tax provision for the three months and year ended |
|
|
|
|||||||
|
|
|||||||
|
CONSOLIDATED BALANCE SHEETS |
|||||||
|
(In Thousands) |
|||||||
|
|
|
|
|
||||
|
|
(Unaudited) |
|
|
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
69,914 |
|
|
$ |
65,363 |
|
|
Accounts receivable, net |
|
202,445 |
|
|
|
194,336 |
|
|
Inventories, net |
|
183,409 |
|
|
|
214,836 |
|
|
Assets held for sale |
|
17,350 |
|
|
|
6,492 |
|
|
Prepaid expenses and other current assets |
|
22,173 |
|
|
|
17,199 |
|
|
Total current assets |
|
495,291 |
|
|
|
498,226 |
|
|
|
|
|
|
||||
|
Property, plant, and equipment, net |
|
244,382 |
|
|
|
266,871 |
|
|
Operating lease assets, net |
|
12,731 |
|
|
|
19,537 |
|
|
|
|
70,524 |
|
|
|
69,709 |
|
|
Other intangible assets, net |
|
31,455 |
|
|
|
125,862 |
|
|
Other noncurrent assets |
|
29,048 |
|
|
|
24,903 |
|
|
Total assets |
$ |
883,431 |
|
|
$ |
1,005,108 |
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Current portion of long-term debt |
$ |
53,370 |
|
|
$ |
633 |
|
|
Accounts payable |
|
68,090 |
|
|
|
57,708 |
|
|
Accrued liabilities |
|
38,480 |
|
|
|
36,861 |
|
|
Current operating lease liabilities |
|
7,286 |
|
|
|
7,284 |
|
|
Income taxes payable |
|
1,759 |
|
|
|
2,818 |
|
|
Deferred revenue |
|
97,195 |
|
|
|
52,399 |
|
|
Total current liabilities |
|
266,180 |
|
|
|
157,703 |
|
|
|
|
|
|
||||
|
Long-term debt |
|
1,670 |
|
|
|
124,654 |
|
|
Long-term operating lease liabilities |
|
12,654 |
|
|
|
17,989 |
|
|
Deferred income taxes |
|
5,765 |
|
|
|
5,350 |
|
|
Other noncurrent liabilities |
|
23,971 |
|
|
|
18,758 |
|
|
Total liabilities |
|
310,240 |
|
|
|
324,454 |
|
|
|
|
|
|
||||
|
Stockholders’ equity: |
|
|
|
||||
|
Common stock |
|
805 |
|
|
|
786 |
|
|
Additional paid-in capital |
|
1,145,642 |
|
|
|
1,137,949 |
|
|
Retained earnings |
|
164,283 |
|
|
|
273,660 |
|
|
Accumulated other comprehensive loss |
|
(66,264 |
) |
|
|
(79,532 |
) |
|
|
|
(671,275 |
) |
|
|
(652,209 |
) |
|
Total stockholders’ equity |
|
573,191 |
|
|
|
680,654 |
|
|
Total liabilities and stockholders’ equity |
$ |
883,431 |
|
|
$ |
1,005,108 |
|
|
|
|||||||
|
|
|||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
(In Thousands) |
|||||||
|
|
Year Ended |
||||||
|
|
2025 |
|
2024 |
||||
|
|
(Unaudited) |
|
|
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net loss |
$ |
(109,377 |
) |
|
$ |
(11,258 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization expense |
|
47,439 |
|
|
|
54,708 |
|
|
Impairments of long-lived assets, goodwill and assets held for sale |
|
100,321 |
|
|
|
24,554 |
|
|
Impairment of inventories |
|
20,798 |
|
|
|
— |
|
|
Stock-based compensation expense |
|
7,712 |
|
|
|
8,723 |
|
|
Amortization of deferred financing costs |
|
1,515 |
|
|
|
1,497 |
|
|
Deferred income tax provision (benefit) |
|
585 |
|
|
|
(2,356 |
) |
|
Gains on disposals of assets |
|
(7,701 |
) |
|
|
(18,333 |
) |
|
Net gains on extinguishment of 4.75% convertible senior notes |
|
(120 |
) |
|
|
(515 |
) |
|
Other, net |
|
(2,360 |
) |
|
|
(452 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Accounts receivable |
|
(4,140 |
) |
|
|
5,191 |
|
|
Inventories |
|
3,184 |
|
|
|
(14,704 |
) |
|
Accounts payable and accrued liabilities |
|
5,877 |
|
|
|
(19,382 |
) |
|
Deferred revenue |
|
44,796 |
|
|
|
15,642 |
|
|
Other operating assets and liabilities, net |
|
(3,406 |
) |
|
|
2,579 |
|
|
Net cash flows provided by operating activities |
|
105,123 |
|
|
|
45,894 |
|
|
|
|
|
|
||||
|
Cash flows from investing activities: |
|
|
|
||||
|
Capital expenditures |
|
(31,191 |
) |
|
|
(37,508 |
) |
|
Proceeds from disposition of property and equipment |
|
11,836 |
|
|
|
5,594 |
|
|
Proceeds from disposition of assets held for sale |
|
8,409 |
|
|
|
35,070 |
|
|
Other, net |
|
(108 |
) |
|
|
(454 |
) |
|
Net cash flows provided by (used in) investing activities |
|
(11,054 |
) |
|
|
2,702 |
|
|
|
|
|
|
||||
|
Cash flows from financing activities: |
|
|
|
||||
|
Revolving credit facility borrowings |
|
564 |
|
|
|
22,739 |
|
|
Revolving credit facility repayments |
|
(564 |
) |
|
|
(22,739 |
) |
|
Purchases of 4.75% convertible senior notes |
|
(70,440 |
) |
|
|
(10,846 |
) |
|
Other debt and finance lease repayments, net |
|
(461 |
) |
|
|
(652 |
) |
|
Payment of financing costs |
|
(188 |
) |
|
|
(1,178 |
) |
|
Purchases of treasury stock |
|
(16,608 |
) |
|
|
(14,212 |
) |
|
Shares added to treasury stock as a result of net share settlements due to vesting of stock awards |
|
(2,458 |
) |
|
|
(2,596 |
) |
|
Net cash flows used in financing activities |
|
(90,155 |
) |
|
|
(29,484 |
) |
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents |
|
637 |
|
|
|
(860 |
) |
|
Net change in cash and cash equivalents |
|
4,551 |
|
|
|
18,252 |
|
|
Cash and cash equivalents, beginning of period |
|
65,363 |
|
|
|
47,111 |
|
|
Cash and cash equivalents, end of period |
$ |
69,914 |
|
|
$ |
65,363 |
|
|
|
|
|
|
||||
|
Cash paid for: |
|
|
|
||||
|
Interest |
$ |
7,153 |
|
|
$ |
7,439 |
|
|
Income taxes, net |
|
7,087 |
|
|
|
3,847 |
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
SEGMENT DATA |
|||||||||||||||||||
|
(In Thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Offshore Manufactured Products |
|
|
|
|
|
|
|
|
|
||||||||||
|
Project-driven: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Products |
$ |
79,782 |
|
|
$ |
67,729 |
|
|
$ |
61,814 |
|
|
$ |
275,288 |
|
|
$ |
232,867 |
|
|
Services |
|
32,848 |
|
|
|
30,172 |
|
|
|
34,895 |
|
|
|
115,351 |
|
|
|
123,906 |
|
|
|
|
112,630 |
|
|
|
97,901 |
|
|
|
96,709 |
|
|
|
390,639 |
|
|
|
356,773 |
|
|
Military and other products |
|
10,654 |
|
|
|
10,726 |
|
|
|
10,544 |
|
|
|
40,454 |
|
|
|
41,127 |
|
|
Total Offshore Manufactured Products |
|
123,284 |
|
|
|
108,627 |
|
|
|
107,253 |
|
|
|
431,093 |
|
|
|
397,900 |
|
|
Completion and Production Services |
|
23,080 |
|
|
|
27,525 |
|
|
|
30,090 |
|
|
|
114,548 |
|
|
|
163,902 |
|
|
Downhole Technologies |
|
32,100 |
|
|
|
29,028 |
|
|
|
27,252 |
|
|
|
123,347 |
|
|
|
130,786 |
|
|
Total revenues |
$ |
178,464 |
|
|
$ |
165,180 |
|
|
$ |
164,595 |
|
|
$ |
668,988 |
|
|
$ |
692,588 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
||||||||||
|
Offshore Manufactured Products |
$ |
20,296 |
|
|
$ |
17,603 |
|
|
$ |
21,009 |
|
|
$ |
69,164 |
|
|
$ |
65,279 |
|
|
Completion and Production Services |
|
(2,313 |
) |
|
|
948 |
|
|
|
(4,004 |
) |
|
|
4,015 |
|
|
|
(23,225 |
) |
|
Downhole Technologies |
|
(113,544 |
) |
|
|
(4,667 |
) |
|
|
(4,031 |
) |
|
|
(124,327 |
) |
|
|
(20,904 |
) |
|
Corporate |
|
(18,074 |
) |
|
|
(9,136 |
) |
|
|
5,510 |
|
|
|
(46,823 |
) |
|
|
(22,839 |
) |
|
Total operating income (loss) |
$ |
(113,635 |
) |
|
$ |
4,748 |
|
|
$ |
18,484 |
|
|
$ |
(97,971 |
) |
|
$ |
(1,689 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted operating income (loss)(1): |
|
|
|
|
|
|
|
|
|
||||||||||
|
Offshore Manufactured Products |
$ |
21,056 |
|
|
$ |
18,178 |
|
|
$ |
21,009 |
|
|
$ |
70,772 |
|
|
$ |
68,643 |
|
|
Completion and Production Services |
|
2,678 |
|
|
|
3,635 |
|
|
|
(875 |
) |
|
|
14,802 |
|
|
|
1,037 |
|
|
Downhole Technologies |
|
(1,762 |
) |
|
|
(4,667 |
) |
|
|
(4,031 |
) |
|
|
(11,338 |
) |
|
|
(10,294 |
) |
|
Corporate |
|
(10,999 |
) |
|
|
(8,838 |
) |
|
|
(9,806 |
) |
|
|
(39,450 |
) |
|
|
(38,121 |
) |
|
Total adjusted operating income (loss) |
$ |
10,973 |
|
|
$ |
8,308 |
|
|
$ |
6,297 |
|
|
$ |
34,786 |
|
|
$ |
21,265 |
|
|
________________ |
||
|
(1) |
These are non-GAAP measures. See “Reconciliations of GAAP to Non-GAAP Financial Information” tables below for reconciliations to their most comparable GAAP measures as well as for further detail of charges and credit excluded from adjusted operating income (loss) in each of the periods presented. |
|
|
|
||||||||||||||||||
|
|
||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
||||||||||||||||||
|
ADJUSTED OPERATING INCOME, EXCLUDING CHARGES AND CREDITS (A) |
||||||||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating (loss) income |
$ |
(113,635 |
) |
|
$ |
4,748 |
|
$ |
18,484 |
|
|
$ |
(97,971 |
) |
|
$ |
(1,689 |
) |
|
Impairments of: |
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Intangible assets |
|
80,248 |
|
|
|
— |
|
|
— |
|
|
|
80,248 |
|
|
|
10,787 |
|
|
Fixed and lease assets |
|
11,640 |
|
|
|
— |
|
|
1,188 |
|
|
|
12,998 |
|
|
|
3,767 |
|
|
Assets held for sale |
|
7,075 |
|
|
|
— |
|
|
— |
|
|
|
7,075 |
|
|
|
— |
|
|
Inventories |
|
20,798 |
|
|
|
— |
|
|
— |
|
|
|
20,798 |
|
|
|
— |
|
|
Facility consolidation/closure and other charges |
|
4,847 |
|
|
|
3,560 |
|
|
1,941 |
|
|
|
11,638 |
|
|
|
13,716 |
|
|
Gain on disposal of property held for sale |
|
— |
|
|
|
— |
|
|
(15,316 |
) |
|
|
— |
|
|
|
(15,316 |
) |
|
Adjusted operating income |
$ |
10,973 |
|
|
$ |
8,308 |
|
$ |
6,297 |
|
|
$ |
34,786 |
|
|
$ |
21,265 |
|
|
________________ |
||
|
(A) |
Adjusted operating income, excluding charges and credits consists of operating income (loss) plus impairments of assets and facility consolidation/closure and other charges, less a gain on the sale of an idle property. Adjusted operating income, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for operating income (loss) as prepared in accordance with GAAP. The Company has included adjusted operating income, excluding charges and credits as a supplemental disclosure because its management believes that adjusted operating income, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||
|
ADJUSTED SEGMENT OPERATING INCOME (LOSS), EXCLUDING CHARGES AND CREDITS (B) |
|||||||||||||||||||
|
(In Thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Offshore Manufactured Products: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income |
$ |
20,296 |
|
|
$ |
17,603 |
|
|
$ |
21,009 |
|
|
$ |
69,164 |
|
|
$ |
65,279 |
|
|
Facility consolidation/closure and other charges |
|
760 |
|
|
|
575 |
|
|
|
— |
|
|
|
1,608 |
|
|
|
3,364 |
|
|
Adjusted segment operating income |
$ |
21,056 |
|
|
$ |
18,178 |
|
|
$ |
21,009 |
|
|
$ |
70,772 |
|
|
$ |
68,643 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Completion and Production Services: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss) |
$ |
(2,313 |
) |
|
$ |
948 |
|
|
$ |
(4,004 |
) |
|
$ |
4,015 |
|
|
$ |
(23,225 |
) |
|
Impairments of: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Intangible assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,787 |
|
|
Fixed and lease assets |
|
904 |
|
|
|
— |
|
|
|
1,188 |
|
|
|
1,307 |
|
|
|
3,280 |
|
|
Facility consolidation/closure and other charges |
|
4,087 |
|
|
|
2,687 |
|
|
|
1,941 |
|
|
|
9,480 |
|
|
|
10,195 |
|
|
Adjusted segment operating income (loss) |
$ |
2,678 |
|
|
$ |
3,635 |
|
|
$ |
(875 |
) |
|
$ |
14,802 |
|
|
$ |
1,037 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Downhole Technologies: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating loss |
$ |
(113,544 |
) |
|
$ |
(4,667 |
) |
|
$ |
(4,031 |
) |
|
$ |
(124,327 |
) |
|
$ |
(20,904 |
) |
|
Impairments of: |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Intangible assets |
|
80,248 |
|
|
|
— |
|
|
|
— |
|
|
|
80,248 |
|
|
|
— |
|
|
Fixed and lease assets |
|
10,736 |
|
|
|
— |
|
|
|
— |
|
|
|
11,691 |
|
|
|
487 |
|
|
Inventories |
|
20,798 |
|
|
|
— |
|
|
|
— |
|
|
|
20,798 |
|
|
|
— |
|
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
252 |
|
|
|
123 |
|
|
Adjusted segment operating loss |
$ |
(1,762 |
) |
|
$ |
(4,667 |
) |
|
$ |
(4,031 |
) |
|
$ |
(11,338 |
) |
|
$ |
(10,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss) |
$ |
(18,074 |
) |
|
$ |
(9,136 |
) |
|
$ |
5,510 |
|
|
$ |
(46,823 |
) |
|
$ |
(22,839 |
) |
|
Impairment of assets held for sale |
|
7,075 |
|
|
|
— |
|
|
|
— |
|
|
|
7,075 |
|
|
|
— |
|
|
Other charges |
|
— |
|
|
|
298 |
|
|
|
— |
|
|
|
298 |
|
|
|
34 |
|
|
Gain on disposal of property held for sale |
|
— |
|
|
|
— |
|
|
|
(15,316 |
) |
|
|
— |
|
|
|
(15,316 |
) |
|
Adjusted segment operating loss |
$ |
(10,999 |
) |
|
$ |
(8,838 |
) |
|
$ |
(9,806 |
) |
|
$ |
(39,450 |
) |
|
$ |
(38,121 |
) |
|
________________ |
||
|
(B) |
Adjusted segment operating income (loss), excluding charges and credits consists of operating income (loss) plus impairments of assets and facility consolidation/closure and other charges, less a gain on the sale of an idle property. Adjusted segment operating income (loss), excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for segment operating income (loss) as prepared in accordance with GAAP. The Company has included adjusted segment operating income (loss), excluding charges and credits as a supplemental disclosure because its management believes that adjusted segment operating income (loss), excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
|
|
||||||||||||||||||
|
|
||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
||||||||||||||||||
|
ADJUSTED EBITDA (C) |
||||||||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net income (loss) |
$ |
(117,246 |
) |
|
$ |
1,900 |
|
$ |
15,164 |
|
|
$ |
(109,377 |
) |
|
$ |
(11,258 |
) |
|
Interest expense, net |
|
809 |
|
|
|
1,773 |
|
|
1,745 |
|
|
|
5,852 |
|
|
|
7,731 |
|
|
Income tax provision |
|
2,957 |
|
|
|
1,437 |
|
|
1,832 |
|
|
|
6,845 |
|
|
|
3,406 |
|
|
Depreciation and amortization expense |
|
11,388 |
|
|
|
12,128 |
|
|
12,180 |
|
|
|
47,439 |
|
|
|
54,708 |
|
|
Impairments of: |
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Intangible assets |
|
80,248 |
|
|
|
— |
|
|
— |
|
|
|
80,248 |
|
|
|
10,787 |
|
|
Fixed and lease assets |
|
11,640 |
|
|
|
— |
|
|
1,188 |
|
|
|
12,998 |
|
|
|
3,767 |
|
|
Assets held for sale |
|
7,075 |
|
|
|
— |
|
|
— |
|
|
|
7,075 |
|
|
|
— |
|
|
Inventories |
|
20,798 |
|
|
|
— |
|
|
— |
|
|
|
20,798 |
|
|
|
— |
|
|
Facility consolidation/closure and other charges |
|
4,847 |
|
|
|
3,560 |
|
|
1,941 |
|
|
|
11,638 |
|
|
|
13,716 |
|
|
Gain on disposal of property held for sale |
|
— |
|
|
|
— |
|
|
(15,316 |
) |
|
|
— |
|
|
|
(15,316 |
) |
|
Losses (gains) on extinguishment of 4.75% convertible senior notes |
|
255 |
|
|
|
6 |
|
|
— |
|
|
|
(120 |
) |
|
|
(515 |
) |
|
Adjusted EBITDA |
$ |
22,771 |
|
|
$ |
20,804 |
|
$ |
18,734 |
|
|
$ |
83,396 |
|
|
$ |
77,026 |
|
|
________________ |
||
|
(C) |
The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, impairments of assets and facility consolidation/closure and other charges, less a gain on the sale of an idle property and losses (gains) on extinguishment of Convertible Notes. Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles (“GAAP”) and should not be considered in isolation from or as a substitute for net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted EBITDA as a supplemental disclosure because its management believes that Adjusted EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted EBITDA to compare and to monitor the performance of the Company and its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted EBITDA to net income (loss), which is the most directly comparable measure of financial performance calculated under GAAP. |
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||
|
ADJUSTED SEGMENT EBITDA (D) |
|||||||||||||||||||
|
(In Thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Offshore Manufactured Products: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income |
$ |
20,296 |
|
|
$ |
17,603 |
|
|
$ |
21,009 |
|
|
$ |
69,164 |
|
|
$ |
65,279 |
|
|
Other income, net |
|
46 |
|
|
|
139 |
|
|
|
105 |
|
|
|
367 |
|
|
|
134 |
|
|
Depreciation and amortization expense |
|
3,941 |
|
|
|
3,958 |
|
|
|
3,634 |
|
|
|
15,210 |
|
|
|
15,205 |
|
|
Facility consolidation/closure and other charges |
|
760 |
|
|
|
575 |
|
|
|
— |
|
|
|
1,608 |
|
|
|
3,364 |
|
|
Adjusted Segment EBITDA |
$ |
25,043 |
|
|
$ |
22,275 |
|
|
$ |
24,748 |
|
|
$ |
86,349 |
|
|
$ |
83,982 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Completion and Production Services: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss) |
$ |
(2,313 |
) |
|
$ |
948 |
|
|
$ |
(4,004 |
) |
|
$ |
4,015 |
|
|
$ |
(23,225 |
) |
|
Other income, net |
|
364 |
|
|
|
229 |
|
|
|
152 |
|
|
|
804 |
|
|
|
919 |
|
|
Depreciation and amortization expense |
|
4,312 |
|
|
|
4,089 |
|
|
|
4,268 |
|
|
|
16,756 |
|
|
|
22,143 |
|
|
Impairments of: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Intangible assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,787 |
|
|
Fixed and lease assets |
|
904 |
|
|
|
— |
|
|
|
1,188 |
|
|
|
1,307 |
|
|
|
3,280 |
|
|
Facility consolidation/closure and other charges |
|
4,087 |
|
|
|
2,687 |
|
|
|
1,941 |
|
|
|
9,480 |
|
|
|
10,195 |
|
|
Adjusted Segment EBITDA |
$ |
7,354 |
|
|
$ |
7,953 |
|
|
$ |
3,545 |
|
|
$ |
32,362 |
|
|
$ |
24,099 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Downhole Technologies: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating loss |
$ |
(113,544 |
) |
|
$ |
(4,667 |
) |
|
$ |
(4,031 |
) |
|
$ |
(124,327 |
) |
|
$ |
(20,904 |
) |
|
Depreciation and amortization expense |
|
3,035 |
|
|
|
3,978 |
|
|
|
4,162 |
|
|
|
15,047 |
|
|
|
16,808 |
|
|
Impairments of: |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Intangible assets |
|
80,248 |
|
|
|
— |
|
|
|
— |
|
|
|
80,248 |
|
|
|
— |
|
|
Fixed and lease assets |
|
10,736 |
|
|
|
— |
|
|
|
— |
|
|
|
11,691 |
|
|
|
487 |
|
|
Inventories |
|
20,798 |
|
|
|
— |
|
|
|
— |
|
|
|
20,798 |
|
|
|
— |
|
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
252 |
|
|
|
123 |
|
|
Adjusted Segment EBITDA |
$ |
1,273 |
|
|
$ |
(689 |
) |
|
$ |
131 |
|
|
$ |
3,709 |
|
|
$ |
6,514 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss) |
$ |
(18,074 |
) |
|
$ |
(9,136 |
) |
|
$ |
5,510 |
|
|
$ |
(46,823 |
) |
|
$ |
(22,839 |
) |
|
Other income (expense), net |
|
(255 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
120 |
|
|
|
515 |
|
|
Depreciation and amortization expense |
|
100 |
|
|
|
103 |
|
|
|
116 |
|
|
|
426 |
|
|
|
552 |
|
|
Impairment of assets held for sale |
|
7,075 |
|
|
|
— |
|
|
|
— |
|
|
|
7,075 |
|
|
|
— |
|
|
Other charges |
|
— |
|
|
|
298 |
|
|
|
— |
|
|
|
298 |
|
|
|
34 |
|
|
Gain on disposal of property held for sale |
|
— |
|
|
|
— |
|
|
|
(15,316 |
) |
|
|
— |
|
|
|
(15,316 |
) |
|
Losses (gains) on extinguishment of 4.75% convertible senior notes |
|
255 |
|
|
|
6 |
|
|
|
— |
|
|
|
(120 |
) |
|
|
(515 |
) |
|
Adjusted Segment EBITDA |
$ |
(10,899 |
) |
|
$ |
(8,735 |
) |
|
$ |
(9,690 |
) |
|
$ |
(39,024 |
) |
|
$ |
(37,569 |
) |
|
________________ |
||
|
(D) |
The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, impairments of assets and facility consolidation/closure and other charges, less a gain on the sale of an idle property and losses (gains) on extinguishment of Convertible Notes. Adjusted Segment EBITDA is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for operating income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted Segment EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted Segment EBITDA as supplemental disclosure because its management believes that Adjusted Segment EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted Segment EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted Segment EBITDA to operating income (loss), which is the most directly comparable measure of financial performance calculated under GAAP. |
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||
|
ADJUSTED NET INCOME (LOSS), EXCLUDING CHARGES AND CREDITS (E) AND |
|||||||||||||||||||
|
ADJUSTED NET INCOME (LOSS) PER SHARE, EXCLUDING CHARGES AND CREDITS (F) |
|||||||||||||||||||
|
(In Thousands, Except Per Share Amounts) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) |
$ |
(117,246 |
) |
|
$ |
1,900 |
|
|
$ |
15,164 |
|
|
$ |
(109,377 |
) |
|
$ |
(11,258 |
) |
|
Impairment of: |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Intangible assets |
|
80,248 |
|
|
|
— |
|
|
|
— |
|
|
|
80,248 |
|
|
|
10,787 |
|
|
Fixed and lease assets |
|
11,640 |
|
|
|
— |
|
|
|
1,188 |
|
|
|
12,998 |
|
|
|
3,767 |
|
|
Assets held for sale |
|
7,075 |
|
|
|
— |
|
|
|
— |
|
|
|
7,075 |
|
|
|
— |
|
|
Inventories |
|
20,798 |
|
|
|
— |
|
|
|
— |
|
|
|
20,798 |
|
|
|
— |
|
|
Facility consolidation/closure and other charges |
|
4,847 |
|
|
|
3,560 |
|
|
|
1,941 |
|
|
|
11,638 |
|
|
|
13,716 |
|
|
Gain on disposal of property held for sale |
|
— |
|
|
|
— |
|
|
|
(15,316 |
) |
|
|
— |
|
|
|
(15,316 |
) |
|
Losses (gains) on extinguishment of 4.75% convertible senior notes |
|
255 |
|
|
|
6 |
|
|
|
— |
|
|
|
(120 |
) |
|
|
(515 |
) |
|
Total adjustments, before taxes |
|
124,863 |
|
|
|
3,566 |
|
|
|
(12,187 |
) |
|
|
132,637 |
|
|
|
22,439 |
|
|
Income tax provision (benefit) impact of adjustments, net |
|
(68 |
) |
|
|
(749 |
) |
|
|
2,560 |
|
|
|
(1,701 |
) |
|
|
(430 |
) |
|
Total adjustments, net of taxes |
|
124,795 |
|
|
|
2,817 |
|
|
|
(9,627 |
) |
|
|
130,936 |
|
|
|
22,009 |
|
|
Adjusted net income, excluding charges and credits |
$ |
7,549 |
|
|
$ |
4,717 |
|
|
$ |
5,537 |
|
|
$ |
21,559 |
|
|
$ |
10,751 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average number of diluted common shares outstanding |
|
57,520 |
|
|
|
58,016 |
|
|
|
61,392 |
|
|
|
58,697 |
|
|
|
62,376 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted diluted net income per share, excluding charges and credits |
$ |
0.13 |
|
|
$ |
0.08 |
|
|
$ |
0.09 |
|
|
$ |
0.37 |
|
|
$ |
0.17 |
|
|
________________ |
||
|
(E) |
Adjusted net income, excluding charges and credits consists of net income (loss) plus impairments of assets and facility consolidation/closure and other charges, less a gain on the sale of an idle property, losses (gains) on extinguishment of Convertible Notes and the impact of these adjustments on income tax provision (benefit). Adjusted net income, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) as prepared in accordance with GAAP. The Company has included adjusted net income, excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
|
(F) |
Adjusted net income per share, excluding charges and credits is calculated as adjusted net income, excluding charges and credits divided by the weighted average number of common shares outstanding. Adjusted net income per share, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) per share as prepared in accordance with GAAP. The Company has included adjusted net income per share, excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income per share, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||
|
FREE CASH FLOW (G) |
|||||||||||||||||||
|
(In Thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash flows provided by (used in) operating activities |
$ |
50,148 |
|
|
$ |
30,685 |
|
|
$ |
18,210 |
|
|
$ |
105,123 |
|
|
$ |
45,894 |
|
|
Less: Capital expenditures |
|
(3,005 |
) |
|
|
(8,706 |
) |
|
|
(14,199 |
) |
|
|
(31,191 |
) |
|
|
(37,508 |
) |
|
Plus: Proceeds from disposition of property and equipment |
|
6,420 |
|
|
|
1,199 |
|
|
|
462 |
|
|
|
11,836 |
|
|
|
5,594 |
|
|
Proceeds from disposition of assets held for sale |
|
— |
|
|
|
— |
|
|
|
24,791 |
|
|
|
8,409 |
|
|
|
35,070 |
|
|
Free cash flow |
$ |
53,563 |
|
|
$ |
23,178 |
|
|
$ |
29,264 |
|
|
$ |
94,177 |
|
|
$ |
49,050 |
|
|
________________ |
|
|
(G) |
The term free cash flow consists of net cash flows provided by operating activities less capital expenditures plus proceeds from the disposition of property and equipment and assets held for sale. Free cash flow is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for cash flow measures prepared in accordance with GAAP. The table above sets forth reconciliations of free cash flow to net cash flows provided by operating activities, which is the most directly comparable measure of financial performance calculated under GAAP. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260219384382/en/
Company Contact:
Executive Vice President, Chief Financial Officer and Treasurer
(713) 652-0582
Source: