XML 57 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Business Segment Information  
Schedule of financial data by reportable segment Information about our segment revenues and our measure of segment profit or loss is shown as follows (in thousands):

Well

Shallow Water

Production

Intervention

    

Robotics

    

Abandonment

    

Facilities

    

Total

Year ended December 31, 2024

 

  

 

  

 

  

  

External revenues

$

823,472

$

259,639

$

186,740

$

88,709

$

1,358,560

Intersegment revenues (1)

 

6,390

 

38,039

 

239

 

 

44,668

Segment revenues

829,862

297,678

186,979

88,709

1,403,228

Elimination of intersegment revenues

(44,668)

Total consolidated net revenues

$

1,358,560

Less (2):

Direct cost of revenues

 

(704,120)

 

(203,849)

 

(175,111)

 

(64,429)

 

Operations support

 

(15,130)

 

(5,542)

 

(12,645)

 

(514)

 

Selling, general and administrative expenses

 

(16,991)

 

(10,944)

 

(8,396)

 

(2,513)

 

Other segment items (3)

 

(416)

 

 

(150)

 

87

 

Segment operating income (loss)

$

93,205

$

77,343

$

(9,323)

$

21,340

$

182,565

Well

Shallow Water

Production

Intervention

    

Robotics

    

Abandonment

    

Facilities

    

Total

Year ended December 31, 2023

 

  

 

  

 

  

  

External revenues

$

704,365

$

222,612

$

274,866

$

87,885

$

1,289,728

Intersegment revenues (1)

 

3,353

 

35,263

 

88

 

 

38,704

Segment revenues

707,718

257,875

274,954

87,885

1,328,432

Elimination of intersegment revenues

(38,704)

Total consolidated net revenues

$

1,289,728

Less (2):

Direct cost of revenues

 

(646,127)

 

(192,419)

 

(186,873)

 

(63,785)

 

Operations support

 

(14,427)

 

(4,838)

 

(16,820)

 

(606)

 

Selling, general and administrative expenses

 

(14,766)

 

(8,468)

 

(5,088)

 

(2,662)

 

Other segment items (3)

 

 

300

 

67

 

 

Segment operating income

$

32,398

$

52,450

$

66,240

$

20,832

$

171,920

Year ended December 31, 2022

 

  

 

  

 

  

  

External revenues

$

507,696

$

158,279

$

124,810

$

82,315

$

873,100

Intersegment revenues (1)

 

635

 

33,642

 

 

 

34,277

Segment revenues

508,331

191,921

124,810

82,315

907,377

Elimination of intersegment revenues

(34,277)

Total consolidated net revenues

$

873,100

Less (2):

Direct cost of revenues

 

(536,923)

 

(150,020)

 

(92,036)

 

(51,165)

 

Operations support

 

(11,515)

 

(4,394)

 

(8,855)

 

(484)

 

Selling, general and administrative expenses

 

(12,949)

 

(7,526)

 

(1,735)

 

(3,465)

 

Segment operating income (loss)

$

(53,056)

$

29,981

$

22,184

$

27,201

$

26,310

(1)Intersegment amounts are derived primarily from equipment and services provided to other business segments. Beginning in 2024, certain intersegment revenues of Well Intervention are no longer evaluated by the CODM in his assessment of the segment’s results as those revenues are pass-through amounts related to non-core services. For the years ended December 31, 2024, 2023 and 2022, $27.6 million, $25.0 million and $15.9 million, respectively, have been removed from Well Intervention segment revenues and related intersegment eliminations. This change has no impact on our segment profit or our consolidated revenues and operating income (loss).
(2)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. Intersegment expenses are included within the amounts shown.
(3)Other segment items relate to gain (loss) on disposition of assets, net.
Schedule of reconciliation of segment profit (loss) to income (loss) before income taxes

The table below provides a reconciliation of segment profit to income (loss) before income taxes (in thousands):

Year Ended December 31, 

2024

    

2023

    

2022

Reconciliation of segment profit —

 

  

 

  

 

  

Segment operating income

$

182,565

$

171,920

$

26,310

Change in fair value of contingent consideration

(42,246)

(16,054)

Corporate, eliminations and other

 

(55,130)

 

(66,164)

 

(55,111)

Net interest expense

(22,629)

(17,338)

(18,950)

Losses related to convertible senior notes

(20,922)

(37,277)

Other non-operating expense, net

(1,820)

(1,381)

(11,376)

Income (loss) before income taxes

$

82,064

$

7,514

$

(75,181)

Schedule of other items regularly provided to the CODM

The following items are also regularly provided to the CODM (in thousands):

Year Ended December 31, 

2024

    

2023

    

2022

Capital expenditures (1)

Well Intervention

$

10,955

$

7,763

$

17,617

Robotics

 

10,402

 

3,957

 

15,603

Shallow Water Abandonment

1,403

6,890

532

Production Facilities

 

 

 

(1,424)

Corporate, eliminations and other

 

543

 

978

 

1,176

Total

$

23,303

$

19,588

$

33,504

Depreciation and amortization (2)

Well Intervention

$

123,517

$

113,025

$

103,952

Robotics

 

7,601

 

9,604

 

12,209

Shallow Water Abandonment

20,463

20,150

8,172

Production Facilities

 

21,279

 

21,028

 

18,520

Corporate and eliminations

 

432

 

309

 

(167)

Total

$

173,292

$

164,116

$

142,686

(1)Represent cash paid principally for the acquisition, construction, upgrade, modification and refurbishment of long-lived property and equipment.
(2)Represents an aggregate of depreciation and amortization expense included within the segment expense captions “Direct cost of revenues” and “Selling, general and administrative expenses” as well as the line item caption “Corporate, eliminations and other” presented above.
Schedule of revenue by individually significant geographic location

Revenues by individually significant geographic location are as follows (in thousands):

    

Year Ended December 31,

    

2024

    

2023

    

2022

U.S.

$

542,860

$

644,755

$

447,205

North Sea (1)

 

249,968

 

274,745

 

206,647

Brazil

 

185,538

 

177,070

 

81,940

Asia Pacific

222,119

163,957

43,648

West Africa

71,960

8,423

87,488

Other

 

86,115

 

20,778

 

6,172

Total

$

1,358,560

$

1,289,728

$

873,100

(1)Includes revenues generated from the U.K. of $181.8 million, $236.2 million and $167.0 million, respectively, during the years ended December 31, 2024, 2023 and 2022.
Schedule of property and equipment, net of accumulated depreciation, by individually significant geographic location The following table provides our property and equipment, net of accumulated depreciation, by individually significant country where those assets are based (in thousands):

    

December 31,

2024

    

2023

U.S.

$

659,721

$

735,406

U.K.

 

578,505

 

617,819

Brazil

 

199,627

 

219,624

Total

$

1,437,853

$

1,572,849