Oceaneering Reports First Quarter 2026 Results
First Quarter 2026 Results
-
As compared to the first quarter of 2025:
-
Revenue was
$692 million , an increase of 3%. -
Operating income was
$57.8 million , a decrease of 21%. -
Net income was
$36.1 million , a decrease of 28%. -
Adjusted EBITDA was
$83.7 million , a decrease of 13%.
-
Revenue was
-
Cash Flow
-
Cash flow used in operating activities was
$(59.1) million . -
Free cash flow was
$(76.5) million . -
Quarter-end cash and cash equivalents totaled
$607 million , compared to$382 million at the end of the same period last year.
-
Cash flow used in operating activities was
"We also achieved several notable commercial and technology milestones during the quarter. On a consolidated basis, we generated total orders of approximately
"Considering the balance of 2026, we continue to believe that ADTech will be our primary growth driver. We also anticipate that offshore activity levels will improve in the second half of the year. This outlook, combined with our backlog, gives us the confidence to maintain our full-year EBITDA guidance range of
Updated 2026 Guidance
Full-year 2026 consolidated and segment guidance remains as provided in the fourth quarter 2025 earnings release and conference call, with the exception of IMDS operating income, which is expected to increase year over year but at a lower level than previously anticipated. In addition, the Manufactured Products book-to-bill ratio is expected to be in the range of 0.9 to 1.0 for the full year.
First Quarter 2026 Segment Results
As compared to the first quarter of 2025:
-
SSR revenue increased to
$214 million ; however, operating income decreased 7% to$55.5 million and EBITDA margin declined to 32%. This was primarily attributable to a decline in ROV fleet utilization from 67% to 61%. Results were also impacted by geographic mix and costs associated with development of the Freedom™ vehicle for theDIU and deployment of the Ocean Intervention II. ROV revenue per day utilized increased to$12,401 , reflecting a mix of improved pricing and discrete first-quarter items. -
Manufactured Products operating income increased to
$26.1 million and margin expanded to 18% on a 6% increase in revenue. These improvements were driven by continued execution of higher-margin backlog and strong performance in Rotator valves. As ofMarch 31, 2026 , backlog was$492 million , with the decrease due to the timing of awards. The book-to-bill ratio was 0.91 for the 12-month period ending onMarch 31, 2026 . -
As anticipated,
Offshore Projects Group (OPG) operating income of$18.3 million was lower and margin declined to 14% on an 18% decrease in revenue. The year-over-year decline primarily reflects the comparison to an unusually strong first quarter of 2025, with the first quarter of 2026 reflecting more typical seasonality in theU.S. Gulf and decreased international activity. -
IMDS revenue decreased by 5% and operating income decreased by
$4.5 million on lower volume inWest Africa andAustralia . Activity in theMiddle East , which was expected to grow, was flat in the first quarter due to the recent conflict. -
ADTech revenue increased 35% to
$131 million , driven by higher activity tied to the large contract awarded in 2025 and increased submarine repair and maintenance activity. Operating income decreased 24% to$8.1 million and margin declined to 6% due to an accrual associated with the aforementioned resolution of a contract dispute. -
At the corporate level, Unallocated Expenses increased 10% to
$49.3 million , consistent with expectations. - No shares were repurchased during the quarter.
Second Quarter 2026 Guidance
As compared to the second quarter of 2025:
Consolidated second quarter 2026 revenue is projected to increase and EBITDA is expected to be in the range of
At the segment level, for the second quarter of 2026:
- SSR revenue is expected to increase while operating income is expected to be flat.
- Manufactured Products revenue and operating income are forecasted to increase.
- OPG revenue is expected to be relatively flat and operating income is expected to decrease slightly on changes in project mix.
-
IMDS revenue and operating income are projected to decrease due to lower volumes in
West Africa andAustralia and uncertainty inMiddle East volumes. - ADTech is expected to generate increased operating income on significantly higher revenue.
-
Unallocated Expenses are expected to be in the
$50 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, Second Quarter 2026 Consolidated EBITDA Estimate, 2026 Consolidated EBITDA Estimate, 2026 Free Cash Flow Estimate, 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 expectations regarding: the resolution of an ADTech contract dispute, ADTech and the offshore markets for 2026; IMDS operating income for the full year of 2026; Manufactured Products book-to-bill ratio for the full year of 2026; second quarter 2026 guidance for consolidated revenue, consolidated EBITDA, revenue, and operating income by segment, and Unallocated Expenses; full-year 2026 guidance for net income, consolidated EBITDA, free cash flow, capital expenditures, and that share purchase activity will continue in 2026; 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, considerable, 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 |
|
$ |
1,516,910 |
|
|
$ |
1,512,400 |
|
|||
|
Net property and equipment |
|
|
|
444,930 |
|
|
|
451,693 |
|
||
|
Other assets |
|
|
|
681,355 |
|
|
|
703,161 |
|
||
|
Total Assets |
|
$ |
2,643,195 |
|
|
$ |
2,667,254 |
|
|||
|
|
|
|
|
|
|
||||||
|
LIABILITIES AND EQUITY |
|
|
|
|
|||||||
|
Current liabilities |
|
|
$ |
729,247 |
|
|
$ |
761,726 |
|
||
|
Long-term debt |
|
|
|
488,813 |
|
|
|
487,417 |
|
||
|
Other long-term liabilities |
|
|
312,380 |
|
|
|
341,448 |
|
|||
|
Equity |
|
|
|
1,112,755 |
|
|
|
1,076,663 |
|
||
|
Total Liabilities and Equity |
|
$ |
2,643,195 |
|
|
$ |
2,667,254 |
|
|||
|
|
|
|
|
|
|
||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
|
|
(in thousands, except per share amounts) |
||||||||||
|
|
|
|
|
|
|
||||||
|
Revenue |
$ |
692,429 |
|
|
$ |
674,523 |
|
|
$ |
668,574 |
|
|
Cost of services and products |
|
565,159 |
|
|
|
539,512 |
|
|
|
536,302 |
|
|
Gross margin |
|
127,270 |
|
|
|
135,011 |
|
|
|
132,272 |
|
|
Selling, general and administrative expense |
|
69,482 |
|
|
|
61,539 |
|
|
|
66,889 |
|
|
Operating income (loss) |
|
57,788 |
|
|
|
73,472 |
|
|
|
65,383 |
|
|
Interest income |
|
5,061 |
|
|
|
3,644 |
|
|
|
4,118 |
|
|
Interest expense, net of amounts capitalized |
|
(9,105 |
) |
|
|
(9,075 |
) |
|
|
(9,049 |
) |
|
Equity in income (losses) of unconsolidated affiliates |
|
277 |
|
|
|
362 |
|
|
|
276 |
|
|
Other income (expense), net |
|
808 |
|
|
|
975 |
|
|
|
(2,529 |
) |
|
Income (loss) before income taxes |
|
54,829 |
|
|
|
69,378 |
|
|
|
58,199 |
|
|
Provision (benefit) for income taxes |
|
18,722 |
|
|
|
19,001 |
|
|
|
(119,454 |
) |
|
Net Income (Loss) |
$ |
36,107 |
|
|
$ |
50,377 |
|
|
$ |
177,653 |
|
|
|
|
|
|
|
|
||||||
|
Weighted average diluted shares outstanding |
|
100,613 |
|
|
|
101,903 |
|
|
|
100,760 |
|
|
Diluted earnings (loss) per share |
$ |
0.36 |
|
|
$ |
0.49 |
|
|
$ |
1.76 |
|
|
|
|
|
|
|
|
||||||
|
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 |
|||||||||||
|
|
|
|
|
|
|
|||||||
|
($ in thousands) |
||||||||||||
|
Subsea Robotics |
|
|
|
|
|
|||||||
|
Revenue |
$ |
214,273 |
|
|
$ |
205,976 |
|
|
$ |
211,687 |
|
|
|
Operating income (loss) |
$ |
55,508 |
|
|
$ |
59,632 |
|
|
$ |
67,828 |
|
|
|
Operating income (loss) % |
|
26 |
% |
|
|
29 |
% |
|
|
32 |
% |
|
|
ROV days available |
|
22,500 |
|
|
|
22,500 |
|
|
|
23,000 |
|
|
|
ROV days utilized |
|
13,674 |
|
|
|
15,093 |
|
|
|
14,285 |
|
|
|
ROV utilization |
|
61 |
% |
|
|
67 |
% |
|
|
62 |
% |
|
|
|
|
|
|
|
|
|||||||
|
Manufactured Products |
|
|
|
|
|
|||||||
|
Revenue |
$ |
143,648 |
|
|
$ |
135,037 |
|
|
$ |
132,405 |
|
|
|
Operating income (loss) |
$ |
26,085 |
|
|
$ |
8,667 |
|
|
$ |
20,370 |
|
|
|
Operating income (loss) % |
|
18 |
% |
|
|
6 |
% |
|
|
15 |
% |
|
|
Backlog at end of period |
$ |
492,000 |
|
|
$ |
543,000 |
|
|
$ |
511,000 |
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
Revenue |
$ |
135,376 |
|
|
$ |
164,941 |
|
|
$ |
130,777 |
|
|
|
Operating income (loss) |
$ |
18,344 |
|
|
$ |
35,666 |
|
|
$ |
15,037 |
|
|
|
Operating income (loss) % |
|
14 |
% |
|
|
22 |
% |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
Revenue |
$ |
67,884 |
|
|
$ |
71,418 |
|
|
$ |
66,454 |
|
|
|
Operating income (loss) |
$ |
(998 |
) |
|
$ |
3,462 |
|
|
$ |
(124 |
) |
|
|
Operating income (loss) % |
|
(1 |
)% |
|
|
5 |
% |
|
|
— |
% |
|
|
|
|
|
|
|
|
|||||||
|
Aerospace and Defense Technologies |
|
|
|
|
|
|||||||
|
Revenue |
$ |
131,248 |
|
|
$ |
97,151 |
|
|
$ |
127,251 |
|
|
|
Operating income (loss) |
$ |
8,111 |
|
|
$ |
10,665 |
|
|
$ |
14,223 |
|
|
|
Operating income (loss) % |
|
6 |
% |
|
|
11 |
% |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|||||||
|
Unallocated Expenses |
|
|
|
|
|
|||||||
|
Operating income (loss) |
$ |
(49,262 |
) |
|
$ |
(44,620 |
) |
|
$ |
(51,951 |
) |
|
|
|
|
|
|
|
|
|||||||
|
Total |
|
|
|
|
|
|||||||
|
Revenue |
$ |
692,429 |
|
|
$ |
674,523 |
|
|
$ |
668,574 |
|
|
|
Operating income (loss) |
$ |
57,788 |
|
|
$ |
73,472 |
|
|
$ |
65,383 |
|
|
|
Operating income (loss) % |
|
8 |
% |
|
|
11 |
% |
|
|
10 |
% |
|
|
|
||||||||||||
|
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 |
|||||||
|
|
|
|
|
|
|
|
|||
|
|
|
(in thousands) |
|||||||
|
|
|
|
|
|
|
|
|||
|
Capital expenditures, including acquisitions |
|
$ |
17,405 |
|
$ |
26,088 |
|
$ |
30,440 |
|
Capitalized cloud-based service contract costs |
|
|
6,964 |
|
|
1,727 |
|
|
5,588 |
|
Total Capital Expenditures |
|
$ |
24,369 |
|
$ |
27,815 |
|
$ |
36,028 |
|
|
|
|
|
|
|
|
|||
|
Depreciation and Amortization: |
|
|
|
|
|
|
|||
|
Energy Services and Products |
|
|
|
|
|
|
|||
|
Subsea Robotics |
|
$ |
13,718 |
|
$ |
11,736 |
|
$ |
13,388 |
|
Manufactured Products |
|
|
2,774 |
|
|
2,650 |
|
|
2,765 |
|
|
|
|
4,755 |
|
|
4,689 |
|
|
4,389 |
|
|
|
|
1,942 |
|
|
1,730 |
|
|
1,887 |
|
Total Energy Services and Products |
|
|
23,189 |
|
|
20,805 |
|
|
22,429 |
|
Aerospace and Defense Technologies |
|
|
1,006 |
|
|
833 |
|
|
904 |
|
Unallocated Expenses |
|
|
2,976 |
|
|
2,810 |
|
|
2,951 |
|
Total Depreciation and Amortization |
|
$ |
27,171 |
|
$ |
24,448 |
|
$ |
26,284 |
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 |
|
$ |
36,107 |
|
|
$ |
0.36 |
|
$ |
50,377 |
|
|
$ |
0.49 |
|
$ |
177,653 |
|
|
$ |
1.76 |
|
|
Adjustments, net of tax effect, for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Foreign currency (gains) losses |
|
|
(2,663 |
) |
|
|
|
|
(365 |
) |
|
|
|
|
1,332 |
|
|
|
|
|||
|
Total adjustments, net of tax effect |
|
|
(2,663 |
) |
|
|
|
|
(365 |
) |
|
|
|
|
1,332 |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Discrete tax items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Share-based compensation |
|
|
(2,169 |
) |
|
|
|
|
(1,103 |
) |
|
|
|
|
— |
|
|
|
|
|||
|
Uncertain tax positions |
|
|
(573 |
) |
|
|
|
|
(2,411 |
) |
|
|
|
|
1,044 |
|
|
|
|
|||
|
Valuation allowances |
|
|
423 |
|
|
|
|
|
(3,261 |
) |
|
|
|
|
(155,503 |
) |
|
|
|
|||
|
Other |
|
|
(1,039 |
) |
|
|
|
|
780 |
|
|
|
|
|
21,091 |
|
|
|
|
|||
|
Total discrete tax adjustments |
|
|
(3,358 |
) |
|
|
|
|
(5,995 |
) |
|
|
|
|
(133,368 |
) |
|
|
|
|||
|
Total of adjustments |
|
|
(6,021 |
) |
|
|
|
|
(6,360 |
) |
|
|
|
|
(132,036 |
) |
|
|
|
|||
|
Adjusted Net Income (Loss) |
|
$ |
30,086 |
|
|
$ |
0.30 |
|
$ |
44,017 |
|
|
$ |
0.43 |
|
$ |
45,617 |
|
|
$ |
0.45 |
|
|
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) |
|
|
|
|
100,613 |
|
|
|
|
101,903 |
|
|
|
|
100,760 |
|
||||||
|
EBITDA and Adjusted EBITDA and Margins |
||||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
($ in thousands) |
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) |
|
$ |
36,107 |
|
|
$ |
50,377 |
|
|
$ |
177,653 |
|
|
Depreciation and amortization |
|
|
27,171 |
|
|
|
24,448 |
|
|
|
26,284 |
|
|
Subtotal |
|
|
63,278 |
|
|
|
74,825 |
|
|
|
203,937 |
|
|
Interest expense, net of interest income |
|
|
4,044 |
|
|
|
5,431 |
|
|
|
4,931 |
|
|
Amortization included in interest expense |
|
|
(1,649 |
) |
|
|
(1,556 |
) |
|
|
(1,648 |
) |
|
Provision (benefit) for income taxes |
|
|
18,722 |
|
|
|
19,001 |
|
|
|
(119,454 |
) |
|
EBITDA |
|
|
84,395 |
|
|
|
97,701 |
|
|
|
87,766 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
||||||
|
Foreign currency (gains) losses |
|
|
(728 |
) |
|
|
(1,050 |
) |
|
|
2,721 |
|
|
Total of adjustments |
|
|
(728 |
) |
|
|
(1,050 |
) |
|
|
2,721 |
|
|
Adjusted EBITDA |
|
$ |
83,667 |
|
|
$ |
96,651 |
|
|
$ |
90,487 |
|
|
|
|
|
|
|
|
|
||||||
|
Revenue |
|
$ |
692,429 |
|
|
$ |
674,523 |
|
|
$ |
668,574 |
|
|
|
|
|
|
|
|
|
||||||
|
EBITDA margin % |
|
|
12 |
% |
|
|
14 |
% |
|
|
13 |
% |
|
Adjusted EBITDA margin % |
|
|
12 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
|
|
|
|
|
|
||||||
|
Free Cash Flow |
||||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands) |
||||||||||
|
Net Income (loss) |
|
$ |
36,107 |
|
|
$ |
50,377 |
|
|
$ |
177,653 |
|
|
Non-cash adjustments: |
|
|
|
|
|
|
||||||
|
Depreciation and amortization |
|
|
27,171 |
|
|
|
24,448 |
|
|
|
26,284 |
|
|
Other non-cash |
|
|
9,168 |
|
|
|
14,429 |
|
|
|
(133,269 |
) |
|
Other increases (decreases) in cash from operating activities |
|
|
(131,564 |
) |
|
|
(169,972 |
) |
|
|
150,461 |
|
|
Cash flow provided by (used in) operating activities |
|
|
(59,118 |
) |
|
|
(80,718 |
) |
|
|
221,129 |
|
|
Purchases of property and equipment |
|
|
(17,405 |
) |
|
|
(26,088 |
) |
|
|
(30,440 |
) |
|
Free Cash Flow |
|
$ |
(76,523 |
) |
|
$ |
(106,806 |
) |
|
$ |
190,689 |
|
|
Second Quarter 2026 Consolidated EBITDA Estimate |
||||||||
|
|
|
|
|
|
||||
|
|
|
For the Three Months Ending |
||||||
|
|
|
|
||||||
|
|
|
Low |
|
High |
||||
|
|
|
(in thousands) |
||||||
|
Income (loss) before income taxes |
|
$ |
69,000 |
|
|
$ |
75,000 |
|
|
Depreciation and amortization |
|
|
27,000 |
|
|
|
30,000 |
|
|
Subtotal |
|
|
96,000 |
|
|
|
105,000 |
|
|
Interest expense, net of interest income |
|
|
6,000 |
|
|
|
7,000 |
|
|
Amortization included in interest expense |
|
|
(2,000 |
) |
|
|
(2,000 |
) |
|
Consolidated EBITDA |
|
$ |
100,000 |
|
|
$ |
110,000 |
|
|
|
|
|
|
|
||||
|
2026 Consolidated EBITDA Estimate |
||||||||
|
|
|
|
|
|
||||
|
|
|
For the Year Ending |
||||||
|
|
|
|
||||||
|
|
|
Low |
|
High |
||||
|
|
|
(in thousands) |
||||||
|
Income (loss) before income taxes |
|
$ |
270,000 |
|
|
$ |
307,000 |
|
|
Depreciation and amortization |
|
|
105,000 |
|
|
|
114,000 |
|
|
Subtotal |
|
|
375,000 |
|
|
|
421,000 |
|
|
Interest expense, net of interest income |
|
|
21,000 |
|
|
|
26,000 |
|
|
Amortization included in interest expense |
|
|
(6,000 |
) |
|
|
(7,000 |
) |
|
Consolidated EBITDA |
|
$ |
390,000 |
|
|
$ |
440,000 |
|
|
|
|
|
|
|
||||
|
2026 Free Cash Flow Estimate |
||||||||
|
|
|
|
|
|
||||
|
|
|
For the Year Ending |
||||||
|
|
|
|
||||||
|
|
|
Low |
|
High |
||||
|
|
|
(in thousands) |
||||||
|
Net income (loss) |
|
$ |
178,000 |
|
|
$ |
203,000 |
|
|
Depreciation and amortization |
|
|
105,000 |
|
|
|
114,000 |
|
|
Other increases (decreases) in cash from operating activities |
|
|
(78,000 |
) |
|
|
(82,000 |
) |
|
Cash flow provided by (used in) operating activities |
|
|
205,000 |
|
|
|
235,000 |
|
|
Purchases of property and equipment |
|
|
(105,000 |
) |
|
|
(115,000 |
) |
|
Free Cash Flow |
|
$ |
100,000 |
|
|
$ |
120,000 |
|
|
EBITDA and Adjusted EBITDA and Margins by Segment |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses
|
|
Total |
||||||||||||||
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
|
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
55,508 |
|
|
$ |
26,085 |
|
|
$ |
18,344 |
|
|
$ |
(998 |
) |
|
$ |
8,111 |
|
|
$ |
(49,262 |
) |
|
$ |
57,788 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Depreciation and amortization |
|
|
13,718 |
|
|
|
2,774 |
|
|
|
4,755 |
|
|
|
1,942 |
|
|
|
1,006 |
|
|
|
2,976 |
|
|
|
27,171 |
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(564 |
) |
|
|
(564 |
) |
|
EBITDA |
|
|
69,226 |
|
|
|
28,859 |
|
|
|
23,099 |
|
|
|
944 |
|
|
|
9,117 |
|
|
|
(46,850 |
) |
|
|
84,395 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(728 |
) |
|
|
(728 |
) |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(728 |
) |
|
|
(728 |
) |
|
Adjusted EBITDA |
|
$ |
69,226 |
|
|
$ |
28,859 |
|
|
$ |
23,099 |
|
|
$ |
944 |
|
|
$ |
9,117 |
|
|
$ |
(47,578 |
) |
|
$ |
83,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Revenue |
|
$ |
214,273 |
|
|
$ |
143,648 |
|
|
$ |
135,376 |
|
|
$ |
67,884 |
|
|
$ |
131,248 |
|
|
|
|
$ |
692,429 |
|
||
|
Operating income (loss) % as reported in accordance with GAAP |
|
|
26 |
% |
|
|
18 |
% |
|
|
14 |
% |
|
|
(1 |
)% |
|
|
6 |
% |
|
|
|
|
8 |
% |
||
|
EBITDA Margin |
|
|
32 |
% |
|
|
20 |
% |
|
|
17 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
|
|
12 |
% |
||
|
Adjusted EBITDA Margin |
|
|
32 |
% |
|
|
20 |
% |
|
|
17 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
|
|
12 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses
|
|
Total |
||||||||||||||
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
|
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
59,632 |
|
|
$ |
8,667 |
|
|
$ |
35,666 |
|
|
$ |
3,462 |
|
|
$ |
10,665 |
|
|
$ |
(44,620 |
) |
|
$ |
73,472 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Depreciation and amortization |
|
|
11,736 |
|
|
|
2,650 |
|
|
|
4,689 |
|
|
|
1,730 |
|
|
|
833 |
|
|
|
2,810 |
|
|
|
24,448 |
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(219 |
) |
|
|
(219 |
) |
|
EBITDA |
|
|
71,368 |
|
|
|
11,317 |
|
|
|
40,355 |
|
|
|
5,192 |
|
|
|
11,498 |
|
|
|
(42,029 |
) |
|
|
97,701 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,050 |
) |
|
|
(1,050 |
) |
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,050 |
) |
|
|
(1,050 |
) |
|
Adjusted EBITDA |
|
$ |
71,368 |
|
|
$ |
11,317 |
|
|
$ |
40,355 |
|
|
$ |
5,192 |
|
|
$ |
11,498 |
|
|
$ |
(43,079 |
) |
|
$ |
96,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Revenue |
|
$ |
205,976 |
|
|
$ |
135,037 |
|
|
$ |
164,941 |
|
|
$ |
71,418 |
|
|
$ |
97,151 |
|
|
|
|
$ |
674,523 |
|
||
|
Operating income (loss) % as reported in accordance with GAAP |
|
|
29 |
% |
|
|
6 |
% |
|
|
22 |
% |
|
|
5 |
% |
|
|
11 |
% |
|
|
|
|
11 |
% |
||
|
EBITDA Margin |
|
|
35 |
% |
|
|
8 |
% |
|
|
24 |
% |
|
|
7 |
% |
|
|
12 |
% |
|
|
|
|
14 |
% |
||
|
Adjusted EBITDA Margin |
|
|
35 |
% |
|
|
8 |
% |
|
|
24 |
% |
|
|
7 |
% |
|
|
12 |
% |
|
|
|
|
14 |
% |
||
|
|
|
For the Three Months Ended |
||||||||||||||||||||||||||
|
|
|
SSR |
|
MP |
|
OPG |
|
IMDS |
|
ADTech |
|
Unallocated Expenses
|
|
Total |
||||||||||||||
|
|
|
($ in thousands) |
||||||||||||||||||||||||||
|
Operating Income (Loss) as reported in accordance with GAAP |
|
$ |
67,828 |
|
|
$ |
20,370 |
|
|
$ |
15,037 |
|
|
$ |
(124 |
) |
|
$ |
14,223 |
|
|
$ |
(51,951 |
) |
|
$ |
65,383 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Depreciation and amortization |
|
|
13,388 |
|
|
|
2,765 |
|
|
|
4,389 |
|
|
|
1,887 |
|
|
|
904 |
|
|
|
2,951 |
|
|
|
26,284 |
|
|
Other pre-tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,901 |
) |
|
|
(3,901 |
) |
|
EBITDA |
|
|
81,216 |
|
|
|
23,135 |
|
|
|
19,426 |
|
|
|
1,763 |
|
|
|
15,127 |
|
|
|
(52,901 |
) |
|
|
87,766 |
|
|
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Foreign currency (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,721 |
|
|
|
2,721 |
|
|
Total of adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,721 |
|
|
|
2,721 |
|
|
Adjusted EBITDA |
|
$ |
81,216 |
|
|
$ |
23,135 |
|
|
$ |
19,426 |
|
|
$ |
1,763 |
|
|
$ |
15,127 |
|
|
$ |
(50,180 |
) |
|
$ |
90,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Revenue |
|
$ |
211,687 |
|
|
$ |
132,405 |
|
|
$ |
130,777 |
|
|
$ |
66,454 |
|
|
$ |
127,251 |
|
|
|
|
$ |
668,574 |
|
||
|
Operating income (loss) % as reported in accordance with GAAP |
|
|
32 |
% |
|
|
15 |
% |
|
|
11 |
% |
|
|
— |
% |
|
|
11 |
% |
|
|
|
|
10 |
% |
||
|
EBITDA Margin |
|
|
38 |
% |
|
|
17 |
% |
|
|
15 |
% |
|
|
3 |
% |
|
|
12 |
% |
|
|
|
|
13 |
% |
||
|
Adjusted EBITDA Margin |
|
|
38 |
% |
|
|
17 |
% |
|
|
15 |
% |
|
|
3 |
% |
|
|
12 |
% |
|
|
|
|
14 |
% |
||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260422610169/en/
investorrelations@oceaneering.com
Senior Director, Investor Relations
713-329-4755
Source: