(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of exchange on which registered |
99.1 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document.) |
OCEANEERING INTERNATIONAL, INC. | |||
Date: | May 13, 2020 | By: | /S/ WITLAND J. LEBLANC, JR. |
Witland J. LeBlanc, Jr. | |||
Vice President and Chief Accounting Officer |
Three Months Ended | ||||||||||||
Mar 31, | Dec 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Revenue | $ | 536,668 | $ | 493,886 | $ | 560,810 | ||||||
Gross Margin | 46,752 | 27,587 | (20,387 | ) | ||||||||
Income (Loss) from Operations | (380,757 | ) | (21,714 | ) | (254,170 | ) | ||||||
Net Income (Loss) | (367,598 | ) | (24,827 | ) | (262,912 | ) | ||||||
Diluted Earnings (Loss) Per Share | $ | (3.71 | ) | $ | (0.25 | ) | $ | (2.66 | ) | |||
OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||
Mar 31, 2020 | Dec 31, 2019 | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets (including cash and cash equivalents of $307,460 and $373,655) | $ | 1,151,906 | $ | 1,244,436 | ||||||||||||||||
Net property and equipment | 671,828 | 776,532 | ||||||||||||||||||
Other assets | 341,363 | 719,695 | ||||||||||||||||||
Total Assets | $ | 2,165,097 | $ | 2,740,663 | ||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities | $ | 485,733 | $ | 600,956 | ||||||||||||||||
Long-term debt | 806,396 | 796,516 | ||||||||||||||||||
Other long-term liabilities | 236,309 | 267,782 | ||||||||||||||||||
Equity | 636,659 | 1,075,409 | ||||||||||||||||||
Total Liabilities and Equity | $ | 2,165,097 | $ | 2,740,663 | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
Mar 31, 2020 | Mar 31, 2019 | Dec 31, 2019 | ||||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||
Revenue | $ | 536,668 | $ | 493,886 | $ | 560,810 | ||||||||||||||
Cost of services and products | 489,916 | 466,299 | 581,197 | |||||||||||||||||
Gross margin | 46,752 | 27,587 | (20,387 | ) | ||||||||||||||||
Selling, general and administrative expense | 55,741 | 49,301 | 59,717 | |||||||||||||||||
Long-lived assets impairments | 68,763 | — | 159,353 | |||||||||||||||||
Goodwill impairment | 303,005 | — | 14,713 | |||||||||||||||||
Income (loss) from operations | (380,757 | ) | (21,714 | ) | (254,170 | ) | ||||||||||||||
Interest income | 1,277 | 2,604 | 1,352 | |||||||||||||||||
Interest expense, net of amounts capitalized | (12,462 | ) | (9,424 | ) | (11,706 | ) | ||||||||||||||
Equity in income (losses) of unconsolidated affiliates | 1,197 | (164 | ) | 941 | ||||||||||||||||
Other income (expense), net | (7,128 | ) | 719 | (3,687 | ) | |||||||||||||||
Income (loss) before income taxes | (397,873 | ) | (27,979 | ) | (267,270 | ) | ||||||||||||||
Provision (benefit) for income taxes | (30,275 | ) | (3,152 | ) | (4,358 | ) | ||||||||||||||
Net Income (Loss) | $ | (367,598 | ) | $ | (24,827 | ) | $ | (262,912 | ) | |||||||||||
Weighted average diluted shares outstanding | 99,055 | 98,714 | 98,930 | |||||||||||||||||
Diluted earnings (loss) per share | $ | (3.71 | ) | $ | (0.25 | ) | $ | (2.66 | ) | |||||||||||
The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q. |
SEGMENT INFORMATION | |||||||||||||||||
For the Three Months Ended | |||||||||||||||||
Mar 31, 2020 | Mar 31, 2019 | Dec 31, 2019 | |||||||||||||||
($ in thousands) | |||||||||||||||||
Remotely Operated Vehicles | |||||||||||||||||
Revenue | $ | 111,780 | $ | 100,346 | $ | 116,020 | |||||||||||
Gross margin | $ | 18,112 | $ | 9,421 | $ | (7,728 | ) | ||||||||||
Operating income (loss) | $ | 9,066 | $ | 1,418 | $ | (18,660 | ) | ||||||||||
Operating income (loss) % | 8 | % | 1 | % | (16 | )% | |||||||||||
Days available | 22,750 | 24,506 | 25,576 | ||||||||||||||
Days utilized | 14,853 | 12,942 | 14,836 | ||||||||||||||
Utilization | 65 | % | 53 | % | 58 | % | |||||||||||
Subsea Products | |||||||||||||||||
Revenue | $ | 194,838 | $ | 128,844 | $ | 183,659 | |||||||||||
Gross margin | $ | 28,639 | $ | 12,315 | $ | 4,527 | |||||||||||
Operating income (loss) | $ | (91,858 | ) | $ | (476 | ) | $ | (10,325 | ) | ||||||||
Operating income (loss) % | (47 | )% | — | % | (6 | )% | |||||||||||
Backlog at end of period | $ | 528,000 | $ | 464,000 | $ | 630,000 | |||||||||||
Subsea Projects | |||||||||||||||||
Revenue | $ | 61,455 | $ | 89,728 | $ | 86,728 | |||||||||||
Gross margin | $ | (2,114 | ) | $ | 9,033 | $ | 1,546 | ||||||||||
Operating income (loss) | $ | (145,290 | ) | $ | 2,892 | $ | (148,075 | ) | |||||||||
Operating income (loss) % | (236 | )% | 3 | % | (171 | )% | |||||||||||
Asset Integrity | |||||||||||||||||
Revenue | $ | 59,132 | $ | 60,689 | $ | 61,835 | |||||||||||
Gross margin | $ | 8,729 | $ | 6,272 | $ | (6,867 | ) | ||||||||||
Operating income (loss) | $ | (109,441 | ) | $ | (713 | ) | $ | (48,919 | ) | ||||||||
Operating income (loss) % | (185 | )% | (1 | )% | (79 | )% | |||||||||||
Advanced Technologies | |||||||||||||||||
Revenue | $ | 109,463 | $ | 114,279 | $ | 112,568 | |||||||||||
Gross margin | $ | 13,428 | $ | 15,248 | $ | 12,354 | |||||||||||
Operating income (loss) | $ | (10,585 | ) | $ | 9,599 | $ | 5,270 | ||||||||||
Operating income (loss) % | (10 | )% | 8 | % | 5 | % | |||||||||||
Unallocated Expenses | |||||||||||||||||
Gross margin | $ | (20,042 | ) | $ | (24,702 | ) | $ | (24,219 | ) | ||||||||
Operating income (loss) | $ | (32,649 | ) | $ | (34,434 | ) | $ | (33,461 | ) | ||||||||
Total | |||||||||||||||||
Revenue | $ | 536,668 | $ | 493,886 | $ | 560,810 | |||||||||||
Gross margin | $ | 46,752 | $ | 27,587 | $ | (20,387 | ) | ||||||||||
Operating income (loss) | $ | (380,757 | ) | $ | (21,714 | ) | $ | (254,170 | ) | ||||||||
Operating income (loss) % | (71 | )% | (4 | )% | (45 | )% | |||||||||||
The above Segment Information does not include adjustments for non-recurring transactions. See the tables in our Reconciliations of Non-GAAP to GAAP Financial Information section for financial measures that management considers representative of our ongoing operations. | |||||||||||||||||
SELECTED CASH FLOW INFORMATION | |||||||||||||||||
For the Three Months Ended | |||||||||||||||||
Mar 31, 2020 | Mar 31, 2019 | Dec 31, 2019 | |||||||||||||||
(in thousands) | |||||||||||||||||
Capital Expenditures, including Acquisitions | $ | 27,229 | $ | 29,964 | $ | 18,837 | |||||||||||
Depreciation and amortization: | |||||||||||||||||
Energy Services and Products | |||||||||||||||||
Remotely Operated Vehicles | $ | 25,725 | $ | 27,990 | $ | 32,043 | |||||||||||
Subsea Products | 62,454 | 12,991 | 30,992 | ||||||||||||||
Subsea Projects | 143,346 | 7,882 | 14,541 | ||||||||||||||
Asset Integrity | 111,385 | 1,634 | 30,529 | ||||||||||||||
Total Energy Services and Products | 342,910 | 50,497 | 108,105 | ||||||||||||||
Advanced Technologies | 12,178 | 830 | 766 | ||||||||||||||
Unallocated Expenses | 1,108 | 1,159 | 1,199 | ||||||||||||||
Total Depreciation and Amortization | $ | 356,196 | $ | 52,486 | $ | 110,070 | |||||||||||
Goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $310 million and $59.4 million, respectively, in the three months ended March 31, 2020 and December 31, 2019. | |||||||||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | |||||||||||||||||||||||||||
(continued) | |||||||||||||||||||||||||||
Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) | |||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||
Mar 31, 2020 | Mar 31, 2019 | Dec 31, 2019 | |||||||||||||||||||||||||
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 | $ | (367,598 | ) | $ | (3.71 | ) | $ | (24,827 | ) | $ | (0.25 | ) | $ | (262,912 | ) | $ | (2.66 | ) | |||||||||
Pre-tax adjustments for the effects of: | |||||||||||||||||||||||||||
Long-lived assets impairments | 68,763 | — | 159,353 | ||||||||||||||||||||||||
Long-lived assets write-offs | 7,328 | — | 44,653 | ||||||||||||||||||||||||
Inventory write-downs | — | — | 21,285 | ||||||||||||||||||||||||
Goodwill impairment | 303,005 | — | 14,713 | ||||||||||||||||||||||||
Restructuring expenses and other | 6,630 | — | 11,751 | ||||||||||||||||||||||||
Foreign currency (gains) losses | 7,050 | (614 | ) | 3,477 | |||||||||||||||||||||||
Total pre-tax adjustments | 392,776 | (614 | ) | 255,232 | |||||||||||||||||||||||
Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods | (45,355 | ) | 129 | (50,653 | ) | ||||||||||||||||||||||
Discrete tax items: | |||||||||||||||||||||||||||
Share-based compensation | 987 | 986 | 2 | ||||||||||||||||||||||||
Uncertain tax positions | (9,652 | ) | 1,022 | 1,276 | |||||||||||||||||||||||
U.S. CARES Act | (33,784 | ) | — | — | |||||||||||||||||||||||
Tax reform | — | — | 272 | ||||||||||||||||||||||||
Valuation allowances | 65,208 | 1,539 | 59,667 | ||||||||||||||||||||||||
Other | 950 | (2,141 | ) | (356 | ) | ||||||||||||||||||||||
Total discrete tax adjustments | 23,709 | 1,406 | 60,861 | ||||||||||||||||||||||||
Total of adjustments | 371,130 | 921 | 265,440 | ||||||||||||||||||||||||
Adjusted Net Income (Loss) | $ | 3,532 | $ | 0.04 | $ | (23,906 | ) | $ | (0.24 | ) | $ | 2,528 | $ | 0.03 | |||||||||||||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) | 99,649 | 98,714 | 99,721 | ||||||||||||||||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | |||||||||||||||
(continued) | |||||||||||||||
EBITDA and Adjusted EBITDA and Margins | |||||||||||||||
For the Three Months Ended | |||||||||||||||
Mar 31, 2020 | Mar 31, 2019 | Dec 31, 2019 | |||||||||||||
($ in thousands) | |||||||||||||||
Net income (loss) | $ | (367,598 | ) | $ | (24,827 | ) | $ | (262,912 | ) | ||||||
Depreciation and amortization | 356,196 | 52,486 | 110,070 | ||||||||||||
Subtotal | (11,402 | ) | 27,659 | (152,842 | ) | ||||||||||
Interest expense, net of interest income | 11,185 | 6,820 | 10,354 | ||||||||||||
Amortization included in interest expense | (333 | ) | (340 | ) | (335 | ) | |||||||||
Provision (benefit) for income taxes | (30,275 | ) | (3,152 | ) | (4,358 | ) | |||||||||
EBITDA | (30,825 | ) | 30,987 | (147,181 | ) | ||||||||||
Adjustments for the effects of: | |||||||||||||||
Long-lived assets impairments | 68,763 | — | 159,353 | ||||||||||||
Inventory write-downs | — | — | 21,285 | ||||||||||||
Restructuring expenses and other | 6,630 | — | 11,751 | ||||||||||||
Foreign currency (gains) losses | 7,050 | (614 | ) | 3,477 | |||||||||||
Total of adjustments | 82,443 | (614 | ) | 195,866 | |||||||||||
Adjusted EBITDA | $ | 51,618 | $ | 30,373 | $ | 48,685 | |||||||||
Revenue | $ | 536,668 | $ | 493,886 | $ | 560,810 | |||||||||
EBITDA margin % | (6 | )% | 6 | % | (26 | )% | |||||||||
Adjusted EBITDA margin % | 10 | % | 6 | % | 9 | % | |||||||||
Free Cash Flow | |||||||||
For the Three Months Ended | |||||||||
Mar 31, 2020 | Mar 31, 2019 | ||||||||
(in thousands) | |||||||||
Net Income (loss) | $ | (367,598 | ) | $ | (24,827 | ) | |||
Non-cash adjustments: | |||||||||
Depreciation and amortization, including goodwill impairment | 356,196 | 52,486 | |||||||
Other non-cash | 64,137 | 62 | |||||||
Other increases (decreases) in cash from operating activities | (84,885 | ) | (8,597 | ) | |||||
Cash flow provided by (used in) operating activities | (32,150 | ) | 19,124 | ||||||
Purchases of property and equipment | (27,229 | ) | (29,964 | ) | |||||
Free Cash Flow | $ | (59,379 | ) | $ | (10,840 | ) | |||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||
Adjusted Operating Income (Loss) and Margins by Segment | ||||||||||||||||||||||||||||||
For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | 9,066 | $ | (91,858 | ) | $ | (145,290 | ) | $ | (109,441 | ) | $ | (10,585 | ) | $ | (32,649 | ) | $ | (380,757 | ) | ||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Long-lived assets impairments | — | 54,859 | 7,689 | — | 6,215 | — | 68,763 | |||||||||||||||||||||||
Long-lived assets write-offs | — | — | 7,328 | — | — | — | 7,328 | |||||||||||||||||||||||
Goodwill impairment | — | 51,302 | 129,562 | 110,753 | 11,388 | — | 303,005 | |||||||||||||||||||||||
Restructuring expenses and other | 713 | 1,668 | 1,480 | 1,694 | 795 | 280 | 6,630 | |||||||||||||||||||||||
Total of adjustments | 713 | 107,829 | 146,059 | 112,447 | 18,398 | 280 | 385,726 | |||||||||||||||||||||||
Adjusted Operating Income (Loss) | $ | 9,779 | $ | 15,971 | $ | 769 | $ | 3,006 | $ | 7,813 | $ | (32,369 | ) | $ | 4,969 | |||||||||||||||
Revenue | $ | 111,780 | $ | 194,838 | $ | 61,455 | $ | 59,132 | $ | 109,463 | $ | 536,668 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | 8 | % | (47 | )% | (236 | )% | (185 | )% | (10 | )% | (71 | )% | ||||||||||||||||||
Operating income (loss)% using adjusted amounts | 9 | % | 8 | % | 1 | % | 5 | % | 7 | % | 1 | % | ||||||||||||||||||
For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
Adjusted Operating Income (Loss) | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
Revenue | $ | 100,346 | $ | 128,844 | $ | 89,728 | $ | 60,689 | $ | 114,279 | $ | 493,886 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
Operating income (loss)% using adjusted amounts | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||
Adjusted Operating Income (Loss) and Margins by Segment | ||||||||||||||||||||||||||||||
For the Three Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | (18,660 | ) | $ | (10,325 | ) | $ | (148,075 | ) | $ | (48,919 | ) | $ | 5,270 | $ | (33,461 | ) | $ | (254,170 | ) | ||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Long-lived assets impairments | — | — | 142,615 | 16,738 | — | — | 159,353 | |||||||||||||||||||||||
Long-lived assets write-offs | 5,697 | 18,757 | 6,091 | 14,108 | — | — | 44,653 | |||||||||||||||||||||||
Inventory write-downs | 15,343 | 3,567 | 1,586 | — | 789 | — | 21,285 | |||||||||||||||||||||||
Goodwill impairment | — | — | — | 14,713 | — | — | 14,713 | |||||||||||||||||||||||
Restructuring expenses and other | 2,297 | 2,650 | 2,851 | 3,082 | 815 | 56 | 11,751 | |||||||||||||||||||||||
Total of adjustments | 23,337 | 24,974 | 153,143 | 48,641 | 1,604 | 56 | 251,755 | |||||||||||||||||||||||
Adjusted Operating Income (Loss) | $ | 4,677 | $ | 14,649 | $ | 5,068 | $ | (278 | ) | $ | 6,874 | $ | (33,405 | ) | $ | (2,415 | ) | |||||||||||||
Revenue | $ | 116,020 | $ | 183,659 | $ | 86,728 | $ | 61,835 | $ | 112,568 | $ | 560,810 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | (16 | )% | (6 | )% | (171 | )% | (79 | )% | 5 | % | (45 | )% | ||||||||||||||||||
Operating income (loss) % using adjusted amounts | 4 | % | 8 | % | 6 | % | — | % | 6 | % | — | % | ||||||||||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | 9,066 | $ | (91,858 | ) | $ | (145,290 | ) | $ | (109,441 | ) | $ | (10,585 | ) | $ | (32,649 | ) | $ | (380,757 | ) | ||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Depreciation and amortization | 25,725 | 62,454 | 143,346 | 111,385 | 12,178 | 1,108 | 356,196 | |||||||||||||||||||||||
Other pre-tax | — | — | — | — | — | (6,264 | ) | (6,264 | ) | |||||||||||||||||||||
EBITDA | 34,791 | (29,404 | ) | (1,944 | ) | 1,944 | 1,593 | (37,805 | ) | (30,825 | ) | |||||||||||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Long-lived assets impairments | — | 54,859 | 7,689 | — | 6,215 | — | 68,763 | |||||||||||||||||||||||
Restructuring expenses and other | 713 | 1,668 | 1,480 | 1,694 | 795 | 280 | 6,630 | |||||||||||||||||||||||
Foreign currency (gains) losses | — | — | — | — | — | 7,050 | 7,050 | |||||||||||||||||||||||
Total of adjustments | 713 | 56,527 | 9,169 | 1,694 | 7,010 | 7,330 | 82,443 | |||||||||||||||||||||||
Adjusted EBITDA | $ | 35,504 | $ | 27,123 | $ | 7,225 | $ | 3,638 | $ | 8,603 | $ | (30,475 | ) | $ | 51,618 | |||||||||||||||
Revenue | $ | 111,780 | $ | 194,838 | $ | 61,455 | $ | 59,132 | $ | 109,463 | $ | 536,668 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | 8 | % | (47 | )% | (236 | )% | (185 | )% | (10 | )% | (71 | )% | ||||||||||||||||||
EBITDA Margin | 31 | % | (15 | )% | (3 | )% | 3 | % | 1 | % | (6 | )% | ||||||||||||||||||
Adjusted EBITDA Margin | 32 | % | 14 | % | 12 | % | 6 | % | 8 | % | 10 | % | ||||||||||||||||||
For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Depreciation and amortization | 27,990 | 12,991 | 7,882 | 1,634 | 830 | 1,159 | 52,486 | |||||||||||||||||||||||
Other pre-tax | — | — | — | — | — | 215 | 215 | |||||||||||||||||||||||
EBITDA | 29,408 | 12,515 | 10,774 | 921 | 10,429 | (33,060 | ) | 30,987 | ||||||||||||||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Foreign currency (gains) losses | — | — | — | — | — | (614 | ) | (614 | ) | |||||||||||||||||||||
Total of adjustments | — | — | — | — | — | (614 | ) | (614 | ) | |||||||||||||||||||||
Adjusted EBITDA | $ | 29,408 | $ | 12,515 | $ | 10,774 | $ | 921 | $ | 10,429 | $ | (33,674 | ) | $ | 30,373 | |||||||||||||||
Revenue | $ | 100,346 | $ | 128,844 | $ | 89,728 | $ | 60,689 | $ | 114,279 | $ | 493,886 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
EBITDA Margin | 29 | % | 10 | % | 12 | % | 2 | % | 9 | % | 6 | % | ||||||||||||||||||
Adjusted EBITDA Margin | 29 | % | 10 | % | 12 | % | 2 | % | 9 | % | 6 | % |
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
For the Three Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||
Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||
Operating Income (Loss) as reported in accordance with GAAP | $ | (18,660 | ) | $ | (10,325 | ) | $ | (148,075 | ) | $ | (48,919 | ) | $ | 5,270 | $ | (33,461 | ) | $ | (254,170 | ) | ||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Depreciation and amortization | 32,043 | 30,992 | 14,541 | 30,529 | 766 | 1,199 | 110,070 | |||||||||||||||||||||||
Other pre-tax | — | — | — | — | — | (3,081 | ) | (3,081 | ) | |||||||||||||||||||||
EBITDA | 13,383 | 20,667 | (133,534 | ) | (18,390 | ) | 6,036 | (35,343 | ) | (147,181 | ) | |||||||||||||||||||
Adjustments for the effects of: | ||||||||||||||||||||||||||||||
Long-lived assets impairments | — | — | 142,615 | 16,738 | — | — | 159,353 | |||||||||||||||||||||||
Inventory write-downs | 15,343 | 3,567 | 1,586 | — | 789 | — | 21,285 | |||||||||||||||||||||||
Restructuring expenses and other | 2,297 | 2,650 | 2,851 | 3,082 | 815 | 56 | 11,751 | |||||||||||||||||||||||
Foreign currency (gains) losses | — | — | — | — | — | 3,477 | 3,477 | |||||||||||||||||||||||
Total of adjustments | 17,640 | 6,217 | 147,052 | 19,820 | 1,604 | 3,533 | 195,866 | |||||||||||||||||||||||
Adjusted EBITDA | $ | 31,023 | $ | 26,884 | $ | 13,518 | $ | 1,430 | $ | 7,640 | $ | (31,810 | ) | $ | 48,685 | |||||||||||||||
Revenue | $ | 116,020 | $ | 183,659 | $ | 86,728 | $ | 61,835 | $ | 112,568 | $ | 560,810 | ||||||||||||||||||
Operating income (loss) % as reported in accordance with GAAP | (16 | )% | (6 | )% | (171 | )% | (79 | )% | 5 | % | (45 | )% | ||||||||||||||||||
EBITDA Margin | 12 | % | 11 | % | (154 | )% | (30 | )% | 5 | % | (26 | )% | ||||||||||||||||||
Adjusted EBITDA Margin | 27 | % | 15 | % | 16 | % | 2 | % | 7 | % | 9 | % |
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end
9\Y#-V9=!B=>WG6?.3/@7#K.>E+?Q[
M+5Z:JB+KIN+T#4?1'=>R9-W2)=TPAI9LC0;J2RE>?NUTXD4^6WIY^O.9<_7K
MQ0/?^_VUY?(T\W_:*!'AL
M.'EEO@#' CJ+B^91 7\Z_D5YL'$6A14?>1K)<4.HZ6P+EURCB/*--E1&%-1X
M)XO))0N/F=XB]6<4>;-02C)KU'S33;96.9._"CQGNQ@^/=E,/%M0G"+(_>3<
M=5GKI"RJU)KP+[MG?I 30%@F'H^27!GD7N+I)N%\%)@)(%L\S;5P,2"=]882
M868IW4>YFR3K(^EMYR00 F5IQKI5,RA?*(8S?[KU2/QFX;ERT K8@]HX=S=9
MW% 150
M ;5^2T>0,"0,"4/"/UW]_9@RX>7-OE?_+C0M\$-^-%N.UMY_6G#\7!ZF/-[-
M'D TH8PF+/S^"6\UP2SU>S\4?,L^+[X@C.*1\-(7J:UK&6T578C+@R"_^H\#
M[4!]%OKC3C^O@7WKCWA"+OD#N8Y&;&5"F45EL^:Q21I-O\AT1GWSX'OI\*33
M/>YICF&_G\Y7A.H&;)SPD^D?GY8G)P>K<6U=.WA^@I&]R'K_Z6#%%F:7'.?Y
M:WJQ2T;I3]SZ956<>F';$[ V:8R'C"'C 9&CCUIR&!59@;<00"1E#QI Q9 P90\:0
M<:MPMPDK9-Q\K*V4<:4" 4TG,_ !WXOBI9V?6*"G6 #) WBG(U#6ZZ'X)CL'Q+CFNNKBBLS8X5IUC
M-G:H[PZF0V5CP[(^^AQTTK",3\GQKZ>3]T?#M.%7X&J51$[3Y67,NPD9MJ'3
M-UU*V=]"$J.&^?TC9X-H&!TULJS^^ESV978]3@),E_K^]S^5-<@MY20 !HNA
M4(:AD)4/D4RD$P"&0E@6+.O9**-M?7^T'(8%PX)A/3F\G206&!8,"X;UY/"1
MQ:C/.C&M31S[5N$!#!&&**DAVCYUA0J52CO$297J/N/U@ 0ZYT( @ZVM*II7*EOSOK,EB9C#MUVVJBCCV^X*_/"97
MDJ%98X0+OSITJW8YW?=2V%XL"RLED[&LH:-$*H0C+]Q+7STXZK-L=!>&T$\?
MGY.:L"I#YBG!S7P(2>:>/36FNFW*H@NYO^S?)7F*_^GM4PKZJI"$=(.>-"PW
MP5G">?%(1S"H369HTD\X$[/12,Z)DB7[LV%&LG;ZE]4X$3ZFZ'TQZ,0J+7Y>
MKV+ZPUQLZZ=6@@;?6#B1TT9A@3SIA&;M6K2"JXT9\?3I-)3<\/C>STV)<'G3
M;-QZON4T
/3\D!RL#K Z=V#YR.>
MV8MTZ_VG@Q7[FE^S-UPK]C.CV!,W7-K4_C:^;*&'USH]^IXS4;[:-BX;'W6_
M^OB0Z7$_"CSQ@)OSW[Z=7]Z2B\LO5]??3F\OKB[;ZD-4;&G#;L\\!E !%5 !
M=3FJI.L[WPT,@>X::J7&UJ;+%/B #_@:B^\M1\9-L\]"0?
OJ=I!%1__WBATS+4N
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M'D[=V-MT2]34B>QG/W%C+N:?
0]^$% _-&8^;$TRA7ID:J>!BS5B2NG/IWM4+U7
MY"CK2SE8XOYB\*GR?+(-:A5*FKTO.F%DJL_(=)4*T"2
]PC_4=R.$G$'W[X 2/3VSB#>RSJ?F@:5+>WV4-8-#-5
M\4KO&)/ 6[U'=<,J/B!MQT!,@5XFI>^3V!VJR4\TD$.,&$[21[5RPO^:^&.L
MBS31530ZU#"V3X985U\1[*TW>WNTYVPQL-2^
M&_#]G2A\17> -_OBS%]?WCLZM6S46P#MVT5[NT=UTP#M0?M6T5[7
M>M2J52W3%O"^4O&9NNEXT_'!AJT,W:93LU*838U%7HUYS%+Q0N*';C3BY%!6
MJ/E WA.6D)B/HU@>TO9#PEPWBCT6NIP\^.F0_'9Z^KV=]J'&Y:^*:-QJ[^_;
MY+T'[VK&NT.K2&;&ZC'O ZA7.^H9I@/N@7M[X9[>+1*6!?? O1*X5V0!&-2K
M'/404:H]OCJ;D8[>7#/2U*!.EE./?&/QG1]"Y6JFO7V?9XR\L@FM^>)GQX+^'P55Y.6^#
M^#:XS_>>DV'C&C>%VK2FK_[_">)&J?CZ_Z.D-,/5^Z]/D*39O)3K:WR8L8*E
M5AD)>1P_?/OO/6.O?E^:6OCXON%63:(YS\D9OR47Z3S8L/UY'>9:75ZP+-+'
M#U8PUY_<1M-B5AY="O]0O[PT\#A8Y/SMXQ_OU@'>:X@1LKV&$.+#%:_.8>V_
MV]LPNM57SK>_8N-GOA/ZRFO[!R4YEZ^I7+K>P^W.U1R19_V&Y+_I&[=UZ?7Q
M]=O;E7.\3.-I^0,7Q[^=G_UV^N'T:')Z?O:9G)^0L_.SPVIK+)F$C 3-I2"^-+ ZY3PN +8LUT Z+4L%L1FD"?:$/.&]4SLR2+HNE0/2XH
M/+
B$OB>W5B[;2I7;/7H2RG,N]H.,H_/63;05>(2
M+R_[?XXNQL03([F!EFE@L9\H\C)XEB^ 58TG5.D'$:/*JJ