EX-99.1 2 ex_446342.htm EXHIBIT 99.1 ex_446342.htm

Exhibit 99.1

 

Tidewater Inc.

842 West Sam Houston Parkway North, Suite 400

Houston, TX 77024, USA

+1.713.470.5300

primarylogo01.jpg

  

 

Tidewater Reports Results for the Three and Twelve Months Ended December 31, 2022

 

                                                        Full-Year 2023 Guidance

Forecasted revenue for 2023 of approximately $900 million, an increase of 39.0% compared to full-year 2022 revenue of $647.7 million
Forecasted 2023 vessel operating margin of approximately 50.0%, an increase of 11.9 percentage points compared to full-year 2022 vessel operating margin of 38.1%

       

 

                                                         Full-Year 2022 Highlights

Revenue of $647.7 million, an increase of 74.6% compared to full-year 2021 revenue of $371.0 million
Vessel operating margin of 38.1%, an increase of 10.5 percentage points compared to full-year 2021 vessel operating margin of 27.6%
Operating income of $26.7 million, an increase of 128.1% compared to full-year 2021 operating loss of $95.0 million
Adjusted EBITDA of $166.7 million, an increase of 380.3% compared to full-year 2021 adjusted EBITDA of $34.7 million

 

 

                                                        Fourth Quarter 2022 Highlights

Adjusted EBITDA of $51.2 million
Free cash flow of $53.3 million
Year-end net debt balance of $9.6 million
Second consecutive quarter of positive net income, generating $10.6 million in the fourth quarter of 2022

 

 

HOUSTON, February 27, 2023 - Tidewater Inc. (NYSE:TDW) announced today revenue for the three and twelve months ended December 31, 2022 of $186.7 million and $647.7 million, respectively, compared with $105.2 million and $371.0 million, respectively, for the three and twelve months ended December 31, 2021. Tidewater's net income (losses) for the three and twelve months ended December 31, 2022, were $10.6 million ($0.20 per common share) and $(21.7) million ($0.49 per common share), respectively, compared with $(37.9) million ($0.92 per common share) and $(129.0) million ($3.14 per common share), respectively, for the three and twelve months ended December 31, 2021. Included in the net income for the three months ended December 31, 2022 were merger and severance expenses of $5.1 million. Included in the net losses for the twelve months ended December 31, 2022 were long-lived asset impairment and other of $0.7 million; gain on bargain purchase of $1.3 million; loss on warrants of $14.2 million and merger and severance expenses of $19.1 million. Excluding these items, we would have reported a net income for the three months ended December 31, 2022 of $15.8 million ($0.30 per common share) and net profit for the twelve months ended December 31, 2022 of $10.9 million ($0.22 per common share). Included in the net losses for the three and twelve months ending December 31, 2021 were impairment charges related to assets held for sale, affiliate credit loss expense, inventory obsolescence, loss on debt extinguishment and severance expenses totaling $26.2 million and $28.4 million, respectively. Excluding these costs, we would have reported a net loss for the three months ending December 31, 2021 of $11.7 million ($0.28 per common share) and a net loss for the twelve months ending December 31, 2021 of $100.6 million ($2.45 per common share).

 

Quintin Kneen, Tidewater’s President and Chief Executive Officer, commented, “As we mentioned in this year’s second quarter earnings press release, 2022 marked an inflection point in the recovery of the offshore vessel market. I am pleased by our annual financial performance and by our accomplishments during the year. Revenue improved by approximately 75.0% due to the acquisition of Swire Pacific Offshore in April and an increase in offshore activity that has been driven by the need to ensure reliable and secure sources of hydrocarbons for a global economy still emerging from the pandemic. This increase in demand combined with an underinvestment in vessels over the past eight years allowed the industry to push utilization and day rates globally. By all financial measures, 2022 represented a marked improvement in our results. Our primary goal is to build a business that maximizes long-term free cash flow generation within the principles and risk tolerances appropriate for this industry and age. We generated over $50.0 million of free cash flow during 2022 and as such we ended the year in a strong cash position, resulting in a net debt balance of only $9.6 million. The acquisition in April further bolstered our fleet, providing a compelling platform to take advantage of the continued strength in the offshore vessel market.

 

 

 

 

“ While we are pleased with the momentum that was built throughout 2022, we believe that the macroeconomic trends driving the business will persist and that Tidewater is well-positioned to drive continued financial performance and cash flow generation in 2023 and beyond. We are forecasting revenue for 2023 of approximately $900.0 million, up almost 40.0% from 2022, and for vessel operating margin for 2023 of approximately 50.0%, up about 12 percentage points from 2022.

 

“Our West Africa business continued to perform well during the fourth quarter, with revenue up about 6.8% sequentially, driven by an increase in average day rates. Likewise, our Americas region experienced a strong fourth quarter, with revenue also up 6.8% sequentially, all of which was driven by an 8.1% increase in day rates, with notable day rate enhancement in the U.S. Gulf of Mexico and Mexico. Further, revenue in the Mediterranean expanded by about 9.3% sequentially, resulting from a 4.5% increase in day rates and additional capacity brought to the area from the U.S. Gulf of Mexico. The North Sea experienced typical seasonality which resulted in total revenue in the fourth quarter declining by 2.6% sequentially. Further, our Asia Pacific segment was adversely impacted by a combination of vessels in transit along with drydocking activity and idle time as vessels came off contract; we expect this frictional unemployment to subside in the first quarter. Activity levels in rest of the world were slightly up during the fourth quarter. Overall day rates remained flat from the prior quarter, and if we exclude the declines in our North Sea and Asia Pacific business, our average day rate increased 4.8% sequentially.

 

“As we look forward into 2023, we are confident that not only is the recovery here, but that the demand for offshore vessels will continue to strengthen throughout this year. The renewed global focus on securing reliable sources of hydrocarbons has prioritized offshore oil and gas development and we believe that offshore oil and gas capital spending plans will accelerate throughout 2023 and beyond.

 

“Just as encouraging as the acceleration in demand for offshore vessels services is the continued reduction in the available supply of offshore vessels. The number of large OSVs that are currently laid up is quite limited and the likelihood any of these vessels returning to the market is remote. We see a similar situation developing in the mid-sized OSV fleet, where additional available supply is also very limited. We see essentially no new vessels on order, indicating that the supply of vessels will continue to decline modestly as vessels naturally attrition out of the global fleet. Accordingly, it is our view that the industry is positioned to benefit from an increase in demand over the medium-to-long term and a slowly shrinking supply of vessels. We believe this imbalance in supply and demand will continue to provide the opportunity for day rate and utilization increases, and we remain committed to maximizing the earnings and cash flow generation from our fleet.

 

“Finally, we are excited to announce that we will be publishing our 2022 Sustainability Report later this week. Tidewater remains committed to excellence in safe vessel operations as well as leading the industry through the energy transition. Look for the report later this week on our website.”

 

 

 

 

In addition to the number of outstanding shares, as of December 31, 2022, the company also has the following in-the-money warrants.

 

Common shares outstanding

    50,554,179  

New Creditor Warrants (strike price $0.001 per common share)

    80,954  

GulfMark Creditor Warrants (strike price $0.01 per common share)

    165,479  

Total

    50,800,612  

 

Tidewater will hold a conference call to discuss results for the three and twelve months ending December 31, 2022 on February 28, 2023, at 8:00 a.m. Central Time. Investors and interested parties may listen to the earnings conference call via telephone by calling +1.888.770.7135 if calling from the U.S. or Canada (+1.929.203.0820 if calling from outside the U.S.) and provide Conference ID: 2444624 prior to the scheduled start time. A live webcast of the call will also be available in the Investor Relations section of Tidewater’s website at investor.tdw.com.

 

A replay of the conference call will be available beginning at 11:00 a.m. Central Time on February 28, 2023 and will continue until 11:59 p.m. Central Time on March 28, 2023. To access the replay, visit the Investor Relations section of Tidewater’s website at investor.tdw.com.

 

About Tidewater

 

Tidewater owns and operates the largest fleet of offshore support vessels in the industry, with 65 years of experience supporting offshore energy exploration, production and offshore wind activities worldwide. To learn more, visit www.tdw.com.

 

Cautionary Statement 

 

This news release contains “forward-looking statements” within the meaning of the U.S. federal securities laws – that is, any statements that are not historical facts. Such statements often contain words such as “expect,” “believe,” “think,” “anticipate,” “predict,” “plan,” “assume,” “estimate,” “forecast,” “target,” “projections,” “intend,” “should,” “will,” “shall” and other similar words. Forward-looking statements address matters that are, to varying degrees, uncertain and based on our management’s current expectations and beliefs concerning future developments and their potential impact on Tidewater Inc. and its subsidiaries (the “Company”).

 

These forward-looking statements involve risks and uncertainties that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: fluctuations in worldwide energy demand and oil and gas prices; fleet additions by competitors and industry overcapacity; limited capital resources available to replenish our asset base as needed, including through acquisitions or vessel construction, and to fund our capital expenditure needs; uncertainty of global financial market conditions and potential constraints in accessing capital or credit if and when needed with favorable terms, if at all; changes in decisions and capital spending by customers based on industry expectations for offshore exploration, field development and production; consolidation of our customer base; loss of a major customer; changing customer demands for vessel specifications, which may make some of our older vessels technologically obsolete for certain customer projects or in certain markets; rapid technological changes; delays and other problems associated with vessel maintenance; the continued availability of qualified personnel and our ability to attract and retain them; the operating risks normally incident to our lines of business, including the potential impact of liquidated counterparties; our ability to comply with covenants in our indentures and other debt instruments; acts of terrorism and piracy; the impact of regional or global public health crises or pandemics; the impact of potential information technology, cybersecurity or data security breaches; integration of acquired businesses and entry into new lines of business; disagreements with our joint venture partners; natural disasters or significant weather conditions; unsettled political conditions, war, civil unrest and governmental actions, such as expropriation or enforcement of customs or other laws that are not well developed or consistently enforced; risks associated with our international operations, including local content, local currency or similar requirements especially in higher political risk countries where we operate; interest rate and foreign currency fluctuations; labor changes proposed by international conventions; increased regulatory burdens and oversight; changes in laws governing the taxation of foreign source income; retention of skilled workers; enforcement of laws related to the environment, labor and foreign corrupt practices; increased global concern, regulation and scrutiny regarding climate change; increased stockholder activism; the potential liability for remedial actions or assessments under existing or future environmental regulations or litigation; the effects of asserted and unasserted claims and the extent of available insurance coverage; the resolution of pending legal proceedings; and other risks and uncertainties detailed in our most recent Forms 10-K, Form 10-Qs and Form 8-Ks filed with or furnished to the SEC.

 

2

 

 

If one or more of these or other risks or uncertainties materialize (or the consequences of any such development changes), or should our underlying assumptions prove incorrect, actual results or outcomes may vary materially from those reflected in our forward-looking statements. Forward-looking and other statements in this presentation regarding our environmental, social and other sustainability plans, goals or activities are not an indication that these statements are necessarily material to investors or required to be disclosed in our filings with the SEC. In addition, historical, current, and forward-looking environmental, social and sustainability-related statements may be based on standards still developing, internal controls and processes that we continue to evolve, and assumptions subject to change in the future. Statements in this release are made as of the date hereof, and the Company disclaims any intention or obligation to update publicly or revise such statements, whether as a result of new information, future events or otherwise.

 

Financial information is displayed beginning on the next page.

 

The financial statements and supplementary information presented in this press release have been audited. This press release presents extracts from the Consolidated Balance Sheets at December 31, 2022 and December 31, 2021; the Consolidated Statements of Operations and Consolidated Statements of Equity for the three and twelve months ended December 31, 2022 and 2021; and the Consolidated Statements of Cash Flows for the twelve months ended December 31, 2022 and 2021. Extracts are drawn from the December 31, 2022 and 2021 audited annual financial statements of Tidewater Inc. All per-share amounts are stated on a diluted basis.

 

In conjunction with the acquisition of Swire Pacific Offshore (SPO), we realigned our reportable segments to better reflect the post-acquisition operating environment. The previous Middle East/Asia Pacific segment has been split into the Middle East segment and the Asia Pacific segment. Our previous operations in Southeast Asia and Australia, along with the legacy SPO operations in the Asia Pacific region, now form the new Asia Pacific segment. Our segment disclosures reflect the current segment alignment for all periods presented.

 

3

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, except per share data) 

 

   

Three Months Ended

   

Twelve Months Ended

 
   

December 31, 2022

   

December 31, 2021

   

December 31, 2022

   

December 31, 2021

 

Revenues:

                               

Vessel revenues

  $ 185,106     $ 100,428     $ 641,404     $ 361,569  

Other operating revenues

    1,640       4,747       6,280       9,464  

Total revenues

    186,746       105,175       647,684       371,033  

Costs and expenses:

                               

Vessel operating costs

    115,496       71,187       397,301       261,814  

Costs of other operating revenues

    694       228       2,130       2,231  

General and administrative

    28,633       17,641       101,921       68,516  

Depreciation and amortization

    29,881       28,288       119,160       114,544  

Long-lived asset impairment and other

          13,476       714       15,643  

Affiliate credit loss impairment

          1,400             400  

(Gain) loss on asset dispositions, net

    (1,076 )     (53 )     (250 )     2,901  

Total costs and expenses

    173,628       132,167       620,976       466,049  

Operating income (loss)

    13,118       (26,992 )     26,708       (95,016 )

Other income (expense):

                               

Foreign exchange gain (loss)

    2,105       582       (2,827 )     (369 )

Equity in net earnings (losses) of unconsolidated companies

    14       (1,625 )     (221 )     (3,322 )

Interest income and other, net

    981       1,426       5,397       1,605  

Loss on warrants

                (14,175 )      

Loss on early extinguishment of debt

          (11,100 )           (11,100 )

Interest and other debt costs, net

    (4,339 )     (3,417 )     (17,189 )     (15,583 )

Total other expense

    (1,239 )     (14,134 )     (29,015 )     (28,769 )

Income (loss) before income taxes

    11,879       (41,126 )     (2,307 )     (123,785 )

Income tax expense (benefit)

    1,697       (3,047 )     19,886       5,875  

Net income (loss)

    10,182       (38,079 )     (22,193 )     (129,660 )

Less: Net loss attributable to noncontrolling interests

    (438 )     (145 )     (444 )     (691 )

Net income (loss) attributable to Tidewater Inc.

  $ 10,620     $ (37,934 )   $ (21,749 )   $ (128,969 )

Basic income (loss) per common share

  $ 0.22     $ (0.92 )   $ (0.49 )   $ (3.14 )

Diluted income (loss) per common share

  $ 0.20     $ (0.92 )   $ (0.49 )   $ (3.14 )

Weighted average common shares outstanding

    48,766       41,280       44,132       41,009  

Dilutive effect of warrants, restricted stock units and stock options

    3,069                    

Adjusted weighted average common shares

    51,835       41,280       44,132       41,009  

 

4

 

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands, except share and par value data)

 

   

December 31, 2022

   

December 31, 2021

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 164,192     $ 149,037  

Restricted cash

    1,241       1,240  

Trade and other receivables, less allowance for credit losses of $2,362 and $1,948 at December 31, 2022 and December 31, 2021, respectively

    156,465       86,503  

Due from affiliates, less allowance for credit losses of $11,698 and $72,456 at December 31, 2022 and December 31, 2021, respectively

          70,134  

Marine operating supplies

    30,830       12,606  

Assets held for sale

    4,195       14,421  

Prepaid expenses and other current assets

    20,985       8,731  

Total current assets

    377,908       342,672  

Net properties and equipment

    796,655       688,040  

Deferred drydocking and survey costs

    61,080       40,734  

Indemnification assets

    28,369        

Other assets

    33,644       24,334  

Total assets

  $ 1,297,656     $ 1,095,780  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               

Current liabilities:

               

Accounts payable

  $ 38,946     $ 20,788  

Accrued costs and expenses

    105,518       51,734  

Due to affiliates

          61,555  

Other current liabilities

    50,323       23,865  

Total current liabilities

    194,787       157,942  

Long-term debt

    169,036       167,885  

Other liabilities and deferred credits

    67,843       68,184  
                 

Commitments and contingencies

               
                 

Equity:

               

Common stock

    51       41  

Additional paid-in-capital

    1,556,990       1,376,494  

Accumulated deficit

    (699,649 )     (677,900 )

Accumulated other comprehensive loss

    8,576       2,668  

Total stockholders' equity

    865,968       701,303  

Noncontrolling interests

    22       466  

Total equity

    865,990       701,769  

Total liabilities and equity

  $ 1,297,656     $ 1,095,780  

 

5

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In Thousands)

 

   

Three Months Ended

   

Twelve Months Ended

 
   

December 31, 2022

   

December 31, 2021

   

December 31, 2022

   

December 31, 2021

 

Net income (loss)

  $ 10,182     $ (38,079 )   $ (22,193 )   $ (129,660 )

Other comprehensive income (loss):

                               

Unrealized (gain) loss on note receivable

    779             (496 )      

Change in supplemental executive retirement plan pension liability, net of tax

    4,561       (763 )     4,561       (763 )

Change in liability of pension plans

    1,762       3,957       1,843       4,235  

Total comprehensive income (loss)

  $ 17,284     $ (34,885 )   $ (16,285 )   $ (126,188 )

 

6

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

 

   

Twelve Months

   

Twelve Months

 
   

Ended

   

Ended

 
   

December 31, 2022

   

December 31, 2021

 

Operating activities:

               

Net loss

  $ (22,193 )   $ (129,660 )

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

               

Depreciation and amortization

    83,522       73,223  

Amortization of deferred drydocking and survey costs

    35,638       41,321  

Amortization of debt premiums and discounts

    1,679       3,171  

Provision for deferred income taxes

    36       (1,287 )

(Gain) loss on asset dispositions, net

    (250 )     2,901  

Gain on bargain purchase

    (1,300 )      

Affiliate credit loss impairment

          400  

Long-lived asset impairment and other

    714       15,643  

Loss on warrants

    14,175        

Loss on debt extinguishment

          11,100  

Stock-based compensation expense

    7,372       5,638  

Changes in assets and liabilities, net of effects of business acquisition:

               

Trade and other receivables

    (4,129 )     26,120  

Changes in due to/from affiliate, net

    (20 )     (123 )

Accounts payable

    16,481       3,807  

Accrued expenses

    (1,340 )     (688 )

Deferred drydocking and survey costs

    (56,000 )     (27,282 )

Other, net

    (34,159 )     (9,278 )

Net cash provided by (used in) operating activities

    40,226       15,006  

Cash flows from investing activities:

               

Proceeds from sales of assets

    13,568       34,010  

Acquisitions, net of cash acquired

    (20,740 )      

Additions to properties and equipment

    (16,637 )     (8,951 )

Net cash provided by (used in) investing activities

    (23,809 )     25,059  

Cash flows from financing activities:

               

Proceeds from stock offering

    187,832        

Repurchase of SPO Acquisition Warrants

    (187,832 )      

Issuance of long-term debt

          172,375  

Principal payments on long-term debt

          (198,918 )

Debt extinguishment premium

          (7,781 )

Debt issuance and modification costs

    (393 )     (5,737 )

Tax on share-based awards

    (2,323 )     (953 )

Net cash used in financing activities

    (2,716 )     (41,014 )

Net change in cash, cash equivalents and restricted cash

    13,701       (949 )

Cash, cash equivalents and restricted cash at beginning of period

    154,276       155,225  

Cash, cash equivalents and restricted cash at end of period

  $ 167,977     $ 154,276  

 

 

7

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

 

             
    Twelve Months     Twelve Months  
    Ended     Ended  
    December 31, 2022     December 31, 2021  

Supplemental disclosure of cash flow information:

               

Cash paid during the year for:

               

Interest, net of amounts capitalized

  $ 15,554     $ 13,747  

Income taxes

  $ 22,275     $ 19,013  

Supplemental disclosure of noncash investing activities:

               

Acquisition of SPO

  $ 162,648     $  

Supplemental disclosure of noncash financing activities:

               

Warrants issued for SPO acquisition

  $ 162,648     $  

Repurchase of SPO Acquisition Warrants

  $ 1,365     $  

 

Note:  Cash, cash equivalents and restricted cash at December 31, 2022 includes $2.5 million in long-term restricted cash, which is included in other assets in our consolidated balance sheet.

 

8

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(In Thousands)

 

   

Three Months Ended

 
                           

Accumulated

                 
           

Additional

           

other

   

Non

         
   

Common

   

paid-in

   

Accumulated

   

comprehensive

   

controlling

         
   

stock

   

capital

   

deficit

   

income (loss)

   

interest

   

Total

 

Balance at September 30, 2022

  $ 46     $ 1,555,388     $ (710,269 )   $ 1,474     $ 460     $ 847,099  

Total comprehensive income (loss)

                10,620       7,102       (438 )     17,284  

Issuance of common stock

    5       120,629                         120,634  

Repurchase of SPO Acquisition Warrants

          (121,007 )                       (121,007 )

Amortization of share-based awards

          1,980                         1,980  

Balance at December 31, 2022

  $ 51     $ 1,556,990     $ (699,649 )   $ 8,576     $ 22     $ 865,990  
                                                 

Balance at September 30, 2021

  $ 41     $ 1,375,215     $ (639,966 )   $ (1,289 )   $ 611     $ 734,612  

Total comprehensive loss

                (37,934 )     3,957       (145 )     (34,122 )

Amortization of share-based awards

          1,279                         1,279  

Balance at December 31, 2021

  $ 41     $ 1,376,494     $ (677,900 )   $ 2,668     $ 466     $ 701,769  

 

   

Twelve Months Ended

 
                           

Accumulated

                 
           

Additional

           

other

   

Non

         
   

Common

   

paid-in

   

Accumulated

   

comprehensive

   

controlling

         
   

stock

   

capital

   

deficit

   

income (loss)

   

interest

   

Total

 

Balance at December 31, 2021

  $ 41     $ 1,376,494     $ (677,900 )   $ 2,668     $ 466     $ 701,769  

Total comprehensive income (loss)

                (21,749 )     5,908       (444 )     (16,285 )

Issuance of common stock

    10       192,881                         192,891  

SPO acquisition warrants

          176,823                         176,823  

Repurchase of SPO Acquisition Warrants

          (194,256 )                       (194,256 )

Amortization of share-based awards

          5,048                         5,048  

Balance at December 31, 2022

  $ 51     $ 1,556,990     $ (699,649 )   $ 8,576     $ 22     $ 865,990  
                                                 

Balance at December 31, 2020

  $ 41     $ 1,371,809     $ (548,931 )   $ (804 )   $ 1,157     $ 823,272  

Total comprehensive loss

                (128,969 )     3,472       (691 )     (126,188 )

Amortization of share-based awards

          4,685                         4,685  

Balance at December 31, 2021

  $ 41     $ 1,376,494     $ (677,900 )   $ 2,668     $ 466     $ 701,769  

 

9

 

The company’s vessel revenues and vessel operating costs and the related percentage of total vessel revenues, were as follows:

 

(In Thousands)

 

Three Months Ended

   

Twelve Months Ended

 
   

December 31, 2022

   

December 31, 2021

   

December 31, 2022

   

December 31, 2021

 

Vessel revenues:

                                                               

Americas

  $ 41,785       23 %   $ 27,882       28 %   $ 146,871       23 %   $ 102,151       28 %

Asia Pacific

    19,070       10 %     4,914       5 %     64,231       10 %     18,142       5 %

Middle East

    30,575       16 %     21,948       22 %     110,375       17 %     84,395       24 %

Europe/Mediterranean

    33,482       18 %     22,501       22 %     129,578       20 %     80,914       22 %

West Africa

    60,194       33 %     23,183       23 %     190,349       30 %     75,967       21 %

Total vessel revenues

  $ 185,106       100 %   $ 100,428       100 %   $ 641,404       100 %   $ 361,569       100 %

Vessel operating costs:

                                                               

Crew costs

  $ 69,699       37 %   $ 39,715       40 %   $ 242,364       38 %   $ 148,171       41 %

Repair and maintenance

    14,774       8 %     11,502       11 %     51,256       8 %     40,970       11 %

Insurance

    2,027       1 %     517       1 %     6,765       1 %     1,815       1 %

Fuel, lube and supplies

    12,841       7 %     6,405       6 %     43,729       7 %     25,557       7 %

Other

    16,155       9 %     13,048       13 %     53,187       8 %     45,301       12 %

Total vessel operating costs

    115,496       62 %     71,187       71 %     397,301       62 %     261,814       72 %

Vessel operating margin (A)

  $ 69,610       38 %   $ 29,241       29 %   $ 244,103       38 %   $ 99,755       28 %

 

Note (A):  Vessel operating margin equals vessel revenues less vessel operating costs.

 

The company’s operating loss and other components of loss before income taxes and its related percentage of total revenues, were as follows:

 

(In Thousands)

 

Three Months Ended

   

Twelve Months Ended

 
   

December 31, 2022

   

December 31, 2021

   

December 31, 2022

   

December 31, 2021

 

Vessel operating profit (loss):

                                                               

Americas

  $ 3,216       2 %   $ (2,909 )     (3 )%   $ 12,016       2 %   $ (11,270 )     (3 )%

Asia Pacific

    (808 )     (0 )%     1,873       2 %     3,726       (0 )%     4,896       2 %

Middle East

    492       0 %     (747 )     (1 )%     (1,093 )     (0 )%     (6,070 )     (2 )%

Europe/Mediterranean

    3,874       2 %     (4,095 )     (4 )%     18,844       3 %     (16,968 )     (5 )%

West Africa

    18,305       10 %     (1,139 )     (1 )%     43,112       7 %     (16,985 )     (5 )%

Other operating profit

    946       (0 )%     4,519       4 %     4,150       1 %     7,233       2 %
      26,025       14 %     (2,498 )     (3 )%     80,755       13 %     (39,164 )     (11 )%
                                                                 

Corporate expenses (A)

    (13,983 )     (7 )%     (9,671 )     (9 )%     (53,583 )     (9 )%     (36,908 )     (10 )%

Gain (loss) on asset dispositions, net

    1,076       1 %     53       0 %     250       0 %     (2,901 )     (1 )%

Affiliate credit loss impairment

          0 %     (1,400 )     (1 )%           0 %     (400 )     (0 )%

Long-lived asset impairments and other

          0 %     (13,476 )     (13 )%     (714 )     (0 )%     (15,643 )     (4 )%

Operating income (loss)

  $ 13,118       7 %   $ (26,992 )     (26 )%   $ 26,708       4 %   $ (95,016 )     (26 )%

 

Note (A):  General and administrative expenses for the three months and twelve months ended December 31, 2022 include stock-based compensation of $2.1 million and $7.4 million, respectively. General and administrative expenses for the three and twelve months ended December 31, 2021 include stock-based compensation of $1.4 million and $5.6 million, respectively. In addition, vessel operating and general and administrative costs for the three months and twelve months ended December 31, 2022, include $5.1 million and $19.1 million in one-time acquisition, restructuring and integration related costs, respectively. Vessel operating and general and administrative costs for the three and twelve months ended December 31, 2021 include $0.2 million and $1.2 million, of one-time restructuring and integration related costs, respectively.

 

10

 

TIDEWATER INC.

CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) – QUARTERLY DATA

(In Thousands, except per share data) 

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  

Revenues:

                                       

Vessel revenues

  $ 185,106     $ 190,247     $ 162,175     $ 103,876     $ 100,428  

Other operating revenues

    1,640       1,515       1,272       1,853       4,747  

Total revenues

    186,746       191,762       163,447       105,729       105,175  

Costs and expenses:

                                       

Vessel operating costs (A)

    115,496       113,037       100,257       68,511       71,187  

Costs of other operating revenue

    694       592       483       361       228  

General and administrative (A)

    28,633       27,267       27,804       18,217       17,641  

Depreciation and amortization

    29,881       30,856       31,766       26,657       28,288  

Long-lived asset impairment (credit) and other

          1,214             (500 )     13,476  

Affiliate credit loss impairment expense

                            1,400  

(Gain) loss on asset dispositions, net

    (1,076 )     (264 )     1,297       (207 )     (53 )

Total operating costs and expenses

    173,628       172,702       161,607       113,039       132,167  

Operating income (loss)

    13,118       19,060       1,840       (7,310 )     (26,992 )

Other income (expense):

                                       

Foreign exchange gain (loss)

    2,105       (3,997 )     (1,881 )     946       582  

Equity in net earnings (losses) of unconsolidated companies

    14       9       (244 )           (1,625 )

Interest income and other, net

    981       581       349       3,486       1,426  

Loss on early extinguishment of debt

                            (11,100 )

Loss on warrants

                (14,175 )            

Interest and other debt costs, net

    (4,339 )     (4,391 )     (4,284 )     (4,175 )     (3,417 )

Total other expense

    (1,239 )     (7,798 )     (20,235 )     257       (14,134 )

Income (loss) before income taxes

    11,879       11,262       (18,395 )     (7,053 )     (41,126 )

Income tax (benefit) expense

    1,697       6,352       6,619       5,218       (3,047 )

Net income (loss)

    10,182       4,910       (25,014 )     (12,271 )     (38,079 )

Net income (loss) attributable to noncontrolling interests

    (438 )     (470 )     567       (103 )     (145 )

Net income (loss) attributable to Tidewater Inc.

  $ 10,620     $ 5,380     $ (25,581 )   $ (12,168 )   $ (37,934 )

Basic income (loss) per common share

  $ 0.22     $ 0.12     $ (0.61 )   $ (0.29 )   $ (0.92 )

Diluted income (loss) per common share

  $ 0.20     $ 0.10     $ (0.61 )   $ (0.29 )   $ (0.92 )

Weighted average common shares outstanding

    48,766       44,451       41,814       41,412       41,280  

Dilutive effect of warrants, restricted stock units and stock options

    3,069       7,069                    

Adjusted weighted average common shares

    51,835       51,520       41,814       41,412       41,280  
                                         

Vessel operating margin

  $ 69,610     $ 77,210     $ 61,918     $ 35,365     $ 29,241  
                                         

Note (A): One-time acquisition, restructuring and integration related costs

  $ 5,150     $ 4,332     $ 7,314     $ 2,305     $ 221  

 

11

 

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands) 

   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
    2022     2022     2022     2022     2021  

ASSETS

                                       

Current assets:

                                       

Cash and cash equivalents

  $ 164,192     $ 115,014     $ 87,981     $ 136,234     $ 149,037  

Restricted cash

    1,241       4,965       1,240       4,958       1,240  

Trade and other receivables, net

    156,465       181,646       189,259       112,953       86,503  

Due from affiliates, net

                      21,191       70,134  

Marine operating supplies

    30,830       20,764       21,182       13,252       12,606  

Assets held for sale

    4,195       6,815       6,862       8,591       14,421  

Prepaid expenses and other current assets

    20,985       17,509       23,259       12,012       8,731  

Total current assets

    377,908       346,713       329,783       309,191       342,672  

Net properties and equipment

    796,655       815,990       838,612       677,580       688,040  

Deferred drydocking and survey costs

    61,080       57,877       53,661       44,362       40,734  

Indemnification assets

    28,369       30,117       30,269              

Other assets

    33,644       32,364       30,410       22,997       24,334  

Total assets

  $ 1,297,656     $ 1,283,061     $ 1,282,735     $ 1,054,130     $ 1,095,780  
                                         

LIABILITIES AND EQUITY

                                       

Current liabilities:

                                       

Accounts payable

  $ 38,946     $ 31,829     $ 30,537     $ 23,696     $ 20,788  

Accrued costs and expenses

    105,518       105,945       109,212       55,141       51,734  

Due to affiliates

                      21,191       61,555  

Other current liabilities

    50,323       46,629       47,872       25,471       23,865  

Total current liabilities

    194,787       184,403       187,621       125,499       157,942  

Long-term debt

    169,036       168,649       168,279       167,997       167,885  

Other liabilities and deferred credits

    67,843       82,910       85,188       70,892       68,184  
                                         
                                         

Equity:

                                       

Common stock

    51       46       42       42       41  

Additional paid-in-capital

    1,556,990       1,555,388       1,554,561       1,376,934       1,376,494  

Accumulated deficit

    (699,649 )     (710,269 )     (715,649 )     (690,068 )     (677,900 )

Accumulated other comprehensive income

    8,576       1,474       1,763       2,471       2,668  

Total stockholders' equity

    865,968       846,639       840,717       689,379       701,303  

Noncontrolling interests

    22       460       930       363       466  

Total equity

    865,990       847,099       841,647       689,742       701,769  

Total liabilities and equity

  $ 1,297,656     $ 1,283,061     $ 1,282,735     $ 1,054,130     $ 1,095,780  
                                         

Supplemental information

                                       

Due from related parties, net of due to related parties:

                                       

Sonatide (Angola)

  $     $     $     $     $ 8,579  

 

12

 

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - QUATERLY DATA

(In Thousands)

 

   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

Operating activities:

                                       

Net income (loss)

  $ 10,182     $ 4,910     $ (25,014 )   $ (12,271 )   $ (38,079 )

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

                                       

Depreciation and amortization

    20,983       22,252       22,614       17,673       18,618  

Amortization of deferred drydocking and survey costs

    8,898       8,604       9,152       8,984       9,670  

Amortization of debt premiums and discounts

    522       392       390       375       509  

Provision for deferred income taxes

    (98 )     (11 )     (32 )     177       (1,454 )

(Gain) loss on asset dispositions, net

    (1,076 )     (264 )     1,297       (207 )     (53 )

Gain on bargain purchase

                      (1,300 )      

Affiliate credit loss impairment expense

                            1,400  

Long-lived asset impairment and other

          1,214             (500 )     13,476  

Loss on warrants

                14,175              

Loss on debt extinguishment

                            11,041  

Stock-based compensation expense

    2,028       1,923       1,963       1,458       1,439  

Changes in assets and liabilities, net of effects of business acquisition:

                                       

Trade and other receivables

    26,172       4,784       (19,515 )     (15,570 )     (488 )

Changes in due to/from affiliate, net

                      (20 )     (1,333 )

Accounts payable

    7,117       1,292       5,247       2,825       2,746  

Accrued expenses

    (427 )     (3,267 )     (853 )     3,207       (215 )

Deferred drydocking and survey costs

    (12,117 )     (12,820 )     (18,451 )     (12,612 )     (9,894 )

Other, net

    (16,844 )     (896 )     (12,576 )     (3,843 )     (445 )

Net cash provided by (used in) operating activities

    45,340       28,113       (21,603 )     (11,624 )     6,938  

Cash flows from investing activities:

                                       

Proceeds from sales of assets

    5,093       312       3,535       4,628       54  

Acquisitions, net of cash acquired

          8,785       (28,486 )     (1,039 )      

Additions to properties and equipment

    (4,929 )     (6,328 )     (4,151 )     (1,229 )     (6,368 )

Net cash provided by (used in) investing activities

    164       2,769       (29,102 )     2,360       (6,314 )

Cash flows from financing activities:

                                       

Proceeds from stock offering

    117,202       70,630                    

Repurchase of SPO Acquisition Warrants

    (117,202 )     (70,630 )                  

Issuance of long-term debt

                            172,375  

Principal payments on long-term debt

                            (159,659 )

Debt extinguishment premium

                            (7,722 )

Debt issuance and modification costs

          (22 )     (108 )     (263 )     (4,882 )

Tax on share-based awards

    (47 )     (100 )     (1,159 )     (1,017 )     (160 )

Net cash used in financing activities

    (47 )     (122 )     (1,267 )     (1,280 )     (48 )

Net change in cash, cash equivalents and restricted cash

    45,457       30,760       (51,972 )     (10,544 )     576  

Cash, cash equivalents and restricted cash at beginning of period

    122,520       91,760       143,732       154,276       153,700  

Cash, cash equivalents and restricted cash at end of period

  $ 167,977     $ 122,520     $ 91,760     $ 143,732     $ 154,276  
                                         

Supplemental disclosure of cash flow information:

                                       

Cash paid during the year for:

                                       

Interest, net of amounts capitalized

  $ 7,575     $ 353     $ 7,626     $     $ 3,664  

Income taxes

  $ 6,132     $ 6,813     $ 6,130     $ 3,200     $ 4,278  

Supplemental disclosure of noncash investing activities:

                                       

Acquisition of SPO

  $     $     $ 162,648     $     $  

Supplemental disclosure of noncash financing activities:

                                       

Warrants issued for SPO acquisition

  $     $     $ 162,648     $     $  

Repurchase of SPO Acquisition Warrants

  $ 373     $ 992     $     $     $  

 

13

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

VESSEL REVENUE BY VESSEL CLASS

                                       
                                         

Americas fleet:

                                       

PSV > 900

  $ 17,814     $ 15,676     $ 15,204     $ 9,462     $ 10,491  

PSV < 900

    16,486       16,460       15,470       14,628       14,261  

AHTS > 16K

    2,873       3,429       2,390       971       409  

AHTS 8 - 16K

    1,899       1,601       1,130       774       683  

AHTS 4 - 8K

    1,553       1,185       1,438       1,472       875  

Other

    1,160       771       1,888       1,137       1,163  

Total

    41,785       39,122       37,520       28,444       27,882  

Asia Pacific fleet:

                                       

PSV > 900

    6,692       10,896       7,258       3,923       3,951  

PSV < 900

    3,120       3,891       3,006              

AHTS > 16K

    3,260       3,128       1,504              

AHTS 8 - 16K

    4,364       4,333       2,940              

AHTS 4 - 8K

    1,584       1,605       1,433       974       963  

Other

    50       49       221              

Total

    19,070       23,902       16,362       4,897       4,914  

Middle East fleet:

                                       

PSV > 900

    1,218       2,771       2,814       1,183       1,203  

PSV < 900

    15,517       16,063       13,798       9,559       10,279  

AHTS > 16K

    2,351       2,350       1,750              

AHTS 8 - 16K

    4,146       3,397       3,808       4,137       4,076  

AHTS 4 - 8K

    7,343       6,605       6,226       5,339       6,390  

Total

    30,575       31,186       28,396       20,218       21,948  

Europe/Mediterranean fleet:

                                       

PSV > 900

    24,783       27,167       23,684       18,390       17,993  

PSV < 900

    7,874       7,092       6,868       5,375       4,351  

AHTS > 16K

    643       5,251       1,776              

Other

    182       192       147       154       157  

Total

    33,482       39,702       32,475       23,919       22,501  

West Africa fleet:

                                       

PSV > 900

    10,534       8,041       6,487       3,987       4,011  

PSV < 900

    20,494       18,249       13,801       8,499       8,076  

AHTS > 16K

    5,385       6,152       4,315              

AHTS 8 - 16K

    11,810       11,236       10,724       5,049       4,388  

AHTS 4 - 8K

    5,780       6,445       4,576       1,547       782  

Other

    6,191       6,212       7,519       7,316       5,926  

Total

    60,194       56,335       47,422       26,398       23,183  

Worldwide fleet:

                                       

PSV > 900

    61,041       64,551       55,447       36,945       37,649  

PSV < 900

    63,491       61,755       52,943       38,061       36,967  

AHTS > 16K

    14,512       20,310       11,735       971       409  

AHTS 8 - 16K

    22,219       20,567       18,602       9,960       9,147  

AHTS 4 - 8K

    16,260       15,840       13,673       9,332       9,010  

Other

    7,583       7,224       9,775       8,607       7,246  

Total

  $ 185,106     $ 190,247     $ 162,175     $ 103,876     $ 100,428  

 

14

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

AVERAGE NUMBER OF VESSELS:

                                       
                                         

Americas fleet:

                                       

PSV > 900

    10       11       10       10       11  

PSV < 900

    16       17       17       17       17  

AHTS > 16K

    2       2       2       1       1  

AHTS 8 - 16K

    2       1       1       1       1  

AHTS 4 - 8K

    2       2       3       3       3  

Other

    1       1       1       2       2  

Total

    33       34       34       34       35  

Stacked vessels

    (2 )     (3 )     (5 )     (7 )     (9 )

Active vessels

    31       31       29       27       26  

Asia Pacific fleet:

                                       

PSV > 900

    5       5       6       3       3  

PSV < 900

    2       2       2              

AHTS > 16K

    2       2       1              

AHTS 8 - 16K

    3       3       2              

AHTS 4 - 8K

    3       4       3       2       2  

Other

    1       1       5              

Total

    16       17       19       5       5  

Stacked vessels

    (2 )     (2 )     (1 )            

Active vessels

    14       15       18       5       5  

Middle East fleet:

                                       

PSV > 900

    2       2       2       1       1  

PSV < 900

    20       20       19       14       14  

AHTS > 16K

    2       2       1              

AHTS 8 - 16K

    5       5       6       5       5  

AHTS 4 - 8K

    14       13       13       13       13  

Total

    43       42       41       33       33  

Stacked vessels

                            (1 )

Active vessels

    43       42       41       33       32  

Europe/Mediterranean fleet:

                                       

PSV > 900

    20       19       19       19       18  

PSV < 900

    6       6       7       9       10  

AHTS > 16K

    1       1       1              

Total

    27       26       27       28       28  

Stacked vessels

                (2 )     (4 )     (5 )

Active vessels

    27       26       25       24       23  

West Africa fleet:

                                       

PSV > 900

    6       6       4       3       3  

PSV < 900

    18       18       15       12       13  

AHTS > 16K

    4       4       3              

AHTS 8 - 16K

    11       12       10       5       6  

AHTS 4 - 8K

    8       8       6       3       3  

Other

    28       28       29       29       27  

Total

    75       76       67       52       52  

Stacked vessels

    (10 )     (9 )     (8 )     (10 )     (13 )

Active vessels

    65       67       59       42       39  

Worldwide fleet:

                                       

PSV > 900

    43       43       41       36       36  

PSV < 900

    62       63       60       52       54  

AHTS > 16K

    11       11       8       1       1  

AHTS 8 - 16K

    21       21       19       11       12  

AHTS 4 - 8K

    27       27       25       21       21  

Other

    30       30       35       31       29  

Total

    194       195       188       152       153  

Stacked vessels

    (14 )     (14 )     (16 )     (21 )     (28 )

Active vessels

    180       181       172       131       125  
                                         

Total active

    180       181       172       131       125  

Total stacked

    14       14       16       21       28  

Total joint venture

    1       1       1       1       3  

Total

    195       196       189       153       156  

 

15

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

AVAILABLE DAYS - TOTAL FLEET:

                                       
                                         

Americas fleet:

                                       

PSV > 900

    922       1,012       943       900       981  

PSV < 900

    1,499       1,564       1,547       1,530       1,564  

AHTS > 16K

    184       184       152       90       92  

AHTS 8 - 16K

    184       122       91       90       92  

AHTS 4 - 8K

    184       184       246       270       276  

Other

    92       92       121       145       184  

Total

    3,065       3,158       3,100       3,025       3,189  

Asia Pacific fleet:

                                       

PSV > 900

    460       460       507       270       276  

PSV < 900

    184       184       183              

AHTS > 16K

    184       184       122              

AHTS 8 - 16K

    276       276       183              

AHTS 4 - 8K

    292       368       304       180       184  

Other

    92       92       453              

Total

    1,488       1,564       1,752       450       460  

Middle East fleet:

                                       

PSV > 900

    92       123       152       90       92  

PSV < 900

    1,840       1,840       1,700       1,269       1,288  

AHTS > 16K

    184       184       122              

AHTS 8 - 16K

    460       465       546       458       460  

AHTS 4 - 8K

    1,288       1,217       1,183       1,170       1,196  

Total

    3,864       3,829       3,703       2,987       3,036  

Europe/Mediterranean fleet:

                                       

PSV > 900

    1,838       1,748       1,729       1,710       1,687  

PSV < 900

    552       552       696       826       920  

AHTS > 16K

    92       92       61              

Total

    2,482       2,392       2,486       2,536       2,607  

West Africa fleet:

                                       

PSV > 900

    644       613       406       270       276  

PSV < 900

    1,656       1,656       1,367       1,103       1,196  

AHTS > 16K

    368       368       244              

AHTS 8 - 16K

    1,012       1,074       882       470       552  

AHTS 4 - 8K

    736       736       548       255       276  

Other

    2,545       2,582       2,639       2,610       2,484  

Total

    6,961       7,029       6,086       4,708       4,784  

Worldwide fleet:

                                       

PSV > 900

    3,956       3,956       3,737       3,240       3,312  

PSV < 900

    5,731       5,796       5,493       4,728       4,968  

AHTS > 16K

    1,012       1,012       701       90       92  

AHTS 8 - 16K

    1,932       1,937       1,702       1,018       1,104  

AHTS 4 - 8K

    2,500       2,505       2,281       1,875       1,932  

Other

    2,729       2,766       3,213       2,755       2,668  

Total

    17,860       17,972       17,127       13,706       14,076  

 

16

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

OUT-OF-SERVICE - STACKED DAYS:

                                       
                                         

Americas fleet:

                                       

PSV > 900

                155       180       271  

PSV < 900

    211       276       273       270       350  

AHTS 4 - 8K

                64       90       92  

Other

                      55       92  

Total

    211       276       492       595       805  

Asia Pacific fleet:

                                       

AHTS 4 - 8K

    54       61                    

Other

    92       92       61              

Total

    146       153       61              

Middle East fleet:

                                       

PSV < 900

                      25       92  

Total

                      25       92  

Europe/Mediterranean fleet:

                                       

PSV > 900

                      90       106  

PSV < 900

                150       286       368  

Total

                150       376       474  

West Africa fleet:

                                       

PSV < 900

                18       203       307  

AHTS 8 - 16K

                      20       92  

AHTS 4 - 8K

    158       92       56       75       106  

Other

    797       747       678       630       690  

Total

    955       839       752       928       1,195  

Worldwide fleet:

                                       

PSV > 900

                155       270       377  

PSV < 900

    211       276       441       784       1,117  

AHTS 8 - 16K

                      20       92  

AHTS 4 - 8K

    212       153       120       165       198  

Other

    889       839       739       685       782  

Total

    1,312       1,268       1,455       1,924       2,566  

 

17

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

AVAILABLE DAYS - ACTIVE FLEET:

                                       
                                         

Americas fleet:

                                       

PSV > 900

    922       1,012       788       720       710  

PSV < 900

    1,288       1,288       1,274       1,260       1,214  

AHTS > 16K

    184       184       152       90       92  

AHTS 8 - 16K

    184       122       91       90       92  

AHTS 4 - 8K

    184       184       182       180       184  

Other

    92       92       121       90       92  

Total

    2,854       2,882       2,608       2,430       2,384  

Asia Pacific fleet:

                                       

PSV > 900

    460       460       507       270       276  

PSV < 900

    184       184       183              

AHTS > 16K

    184       184       122              

AHTS 8 - 16K

    276       276       183              

AHTS 4 - 8K

    238       307       304       180       184  

Other

                392              

Total

    1,342       1,411       1,691       450       460  

Middle East fleet:

                                       

PSV > 900

    92       123       152       90       92  

PSV < 900

    1,840       1,840       1,700       1,244       1,196  

AHTS > 16K

    184       184       122              

AHTS 8 - 16K

    460       465       546       458       460  

AHTS 4 - 8K

    1,288       1,217       1,183       1,170       1,196  

Total

    3,864       3,829       3,703       2,962       2,944  

Europe/Mediterranean fleet:

                                       

PSV > 900

    1,838       1,748       1,729       1,620       1,581  

PSV < 900

    552       552       546       540       552  

AHTS > 16K

    92       92       61              

Total

    2,482       2,392       2,336       2,160       2,133  

West Africa fleet:

                                       

PSV > 900

    644       613       406       270       276  

PSV < 900

    1,656       1,656       1,349       900       889  

AHTS > 16K

    368       368       244              

AHTS 8 - 16K

    1,012       1,074       882       450       460  

AHTS 4 - 8K

    578       644       492       180       170  

Other

    1,748       1,835       1,961       1,980       1,794  

Total

    6,006       6,190       5,334       3,780       3,589  

Worldwide fleet:

                                       

PSV > 900

    3,956       3,956       3,582       2,970       2,935  

PSV < 900

    5,520       5,520       5,052       3,944       3,851  

AHTS > 16K

    1,012       1,012       701       90       92  

AHTS 8 - 16K

    1,932       1,937       1,702       998       1,012  

AHTS 4 - 8K

    2,288       2,352       2,161       1,710       1,734  

Other

    1,840       1,927       2,474       2,070       1,886  

Total

    16,548       16,704       15,672       11,782       11,510  

 

18

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
 

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

UTILIZATION - TOTAL FLEET:

                                       
                                         

Americas fleet:

                                       

PSV > 900

    82.6 %     74.6 %     74.4 %     54.6 %     54.0 %

PSV < 900

    68.1       69.3       67.7       63.3       69.2  

AHTS > 16K

    48.2       92.4       90.2       57.6       26.2  

AHTS 8 - 16K

    76.8       89.5       100.0       68.9       76.4  

AHTS 4 - 8K

    99.2       74.4       67.2       63.7       40.0  

Other

    100.0       66.5       100.0       62.1       50.0  

Total

    74.6 %     73.3 %     73.0 %     60.7 %     59.9 %

Asia Pacific fleet:

                                       

PSV > 900

    62.6 %     94.5 %     65.5 %     100.0 %     100.0 %

PSV < 900

    78.4       100.0       66.7              

AHTS > 16K

    90.8       89.9       50.0              

AHTS 8 - 16K

    85.4       97.2       91.2              

AHTS 4 - 8K

    79.5       64.5       56.9       97.9       100.0  

Other

                74.0              

Total

    71.7 %     82.5 %     67.9 %     99.2 %     100.0 %

Middle East fleet:

                                       

PSV > 900

    100.0 %     93.6 %     100.0 %     100.0 %     100.0 %

PSV < 900

    78.3       84.1       76.5       78.0       79.3  

AHTS > 16K

    100.0       94.7       100.0              

AHTS 8 - 16K

    84.8       68.5       70.9       99.7       96.3  

AHTS 4 - 8K

    86.3       84.9       87.1       80.4       93.2  

Total

    83.3 %     83.3 %     80.8 %     82.9 %     88.0 %

Europe/Mediterranean fleet:

                                       

PSV > 900

    87.1 %     95.8 %     88.4 %     84.7 %     85.8 %

PSV < 900

    93.8       96.4       71.5       63.5       47.8  

AHTS > 16K

    65.5       76.9       53.4              

Total

    87.8 %     95.2 %     82.8 %     77.8 %     72.4 %

West Africa fleet:

                                       

PSV > 900

    85.7 %     70.9 %     96.3 %     100.0 %     97.1 %

PSV < 900

    89.9       86.6       80.6       66.0       57.8  

AHTS > 16K

    89.4       100.0       98.1              

AHTS 8 - 16K

    91.1       85.7       95.4       95.7       73.3  

AHTS 4 - 8K

    62.1       82.6       82.6       69.6       33.3  

Other

    45.4       44.4       52.9       52.2       44.5  

Total

    70.5 %     69.9 %     72.7 %     63.5 %     53.5 %

Worldwide fleet:

                                       

PSV > 900

    83.3 %     86.3 %     83.1 %     79.3 %     78.9 %

PSV < 900

    80.5       82.5       74.1       67.9       65.1  

AHTS > 16K

    81.9       93.7       84.4       57.6       26.2  

AHTS 8 - 16K

    87.4       83.4       87.4       95.1       83.1  

AHTS 4 - 8K

    79.4       80.5       79.8       78.2       77.7  

Other

    45.7       43.7       57.7       52.7       44.9  

Total

    76.5 %     77.8 %     75.5 %     70.9 %     67.4 %

 

19

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
 

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

UTILIZATION - ACTIVE FLEET:

                                       
                                         

Americas fleet:

                                       

PSV > 900

    82.6 %     74.6 %     89.1 %     68.2 %     74.6 %

PSV < 900

    79.3       84.1       82.3       76.8       89.2  

AHTS > 16K

    48.2       92.4       90.2       57.6       26.2  

AHTS 8 - 16K

    76.8       89.5       100.0       68.9       76.4  

AHTS 4 - 8K

    99.2       74.4       90.8       95.5       60.0  

Other

    100.0       66.5       100.0       100.0       100.0  

Total

    80.1 %     80.3 %     86.8 %     75.5 %     80.1 %

Asia Pacific fleet:

                                       

PSV > 900

    62.6 %     94.5 %     65.5 %     100.0 %     100.0 %

PSV < 900

    78.4       100.0       66.7              

AHTS > 16K

    90.8       89.9       50.0              

AHTS 8 - 16K

    85.4       97.2       91.2              

AHTS 4 - 8K

    97.4       77.4       56.9       97.9       100.0  

Other

                85.5              

Total

    79.5 %     91.4 %     70.4 %     99.2 %     100.0 %

Middle East fleet:

                                       

PSV > 900

    100.0 %     93.6 %     100.0 %     100.0 %     100.0 %

PSV < 900

    78.3       84.1       76.5       79.6       85.3  

AHTS > 16K

    100.0       94.7       100.0              

AHTS 8 - 16K

    84.8       68.5       70.9       99.7       96.3  

AHTS 4 - 8K

    86.3       84.9       87.1       80.4       93.2  

Total

    83.3 %     83.3 %     80.8 %     83.6 %     90.7 %

Europe/Mediterranean fleet:

                                       

PSV > 900

    87.1 %     95.8 %     88.4 %     89.4 %     91.6 %

PSV < 900

    93.8       96.4       91.1       97.1       79.7  

AHTS > 16K

    65.5       76.9       53.4              

Total

    87.8 %     95.2 %     88.1 %     91.3 %     88.5 %

West Africa fleet:

                                       

PSV > 900

    85.7 %     70.9 %     96.3 %     100.0 %     97.1 %

PSV < 900

    89.9       86.6       81.7       80.9       77.8  

AHTS > 16K

    89.4       100.0       98.1              

AHTS 8 - 16K

    91.1       85.7       95.4       100.0       88.0  

AHTS 4 - 8K

    79.1       94.5       92.0       98.6       54.1  

Other

    66.1       62.5       71.2       68.8       61.6  

Total

    81.7 %     79.4 %     82.9 %     79.1 %     71.4 %

Worldwide fleet:

                                       

PSV > 900

    83.3 %     86.3 %     86.7 %     86.5 %     89.1 %

PSV < 900

    83.6       86.6       80.6       81.4       84.0  

AHTS > 16K

    81.9       93.7       84.4       57.6       26.2  

AHTS 8 - 16K

    87.4       83.4       87.4       97.0       90.7  

AHTS 4 - 8K

    86.7       85.7       84.3       85.8       86.6  

Other

    67.8       62.7       74.9       70.2       63.5  

Total

    82.5 %     83.7 %     82.5 %     82.5 %     82.4 %

 

20

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 

AVERAGE VESSEL DAY RATES: (A)

                                       
                                         

Americas fleet:

                                       

PSV > 900

  $ 23,401     $ 20,775     $ 21,658     $ 19,265     $ 19,806  

PSV < 900

    16,146       15,197       14,762       15,111       13,169  

AHTS > 16K

    32,368       20,175       17,430       18,745       16,942  

AHTS 8 - 16K

    13,431       14,668       12,424       12,480       9,724  

AHTS 4 - 8K

    8,511       8,654       8,701       8,562       7,929  

Other

    12,611       12,616       15,601       12,633       12,644  

Total

    18,271       16,901       16,569       15,501       14,603  

Asia Pacific fleet:

                                       

PSV > 900

    23,237       25,072       21,850       14,529       14,315  

PSV < 900

    21,627       21,148       24,640              

AHTS > 16K

    19,519       18,902       24,664              

AHTS 8 - 16K

    18,509       16,144       17,609              

AHTS 4 - 8K

    6,822       6,759       8,281       5,528       5,236  

Other

                660              

Total

    17,868       18,530       13,748       10,975       10,683  

Middle East fleet:

                                       

PSV > 900

    13,234       24,061       18,513       13,147       13,071  

PSV < 900

    10,768       10,378       10,607       9,658       10,071  

AHTS > 16K

    12,777       13,487       14,348              

AHTS 8 - 16K

    10,627       10,666       9,832       9,058       9,201  

AHTS 4 - 8K

    6,604       6,396       6,044       5,672       5,730  

Total

    9,498       9,781       9,490       8,160       8,217  

Europe/Mediterranean fleet:

                                       

PSV > 900

    15,476       16,229       15,496       12,697       12,426  

PSV < 900

    15,212       13,323       13,806       10,248       9,887  

AHTS > 16K

    10,682       74,231       54,472              

Total

    15,364       17,436       15,776       12,124       11,917  

West Africa fleet:

                                       

PSV > 900

    19,096       18,502       16,592       14,768       14,966  

PSV < 900

    13,758       12,721       12,528       11,672       11,682  

AHTS > 16K

    16,367       16,719       18,036              

AHTS 8 - 16K

    12,809       12,212       12,743       11,219       10,842  

AHTS 4 - 8K

    12,637       10,595       10,105       8,721       8,500  

Other

    5,359       5,415       5,381       5,368       5,362  

Total

    12,272       11,467       10,721       8,834       9,052  

Worldwide fleet:

                                       

PSV > 900

    18,529       18,914       17,854       14,378       14,404  

PSV < 900

    13,762       12,915       13,008       11,855       11,427  

AHTS > 16K

    17,505       21,415       19,824       18,745       16,942  

AHTS 8 - 16K

    13,153       12,726       12,511       10,281       9,965  

AHTS 4 - 8K

    8,196       7,859       7,507       6,362       6,000  

Other

    6,080       5,979       5,275       5,924       6,053  

Total

  $ 13,554     $ 13,606     $ 12,544     $ 10,687     $ 10,583  

 

Note (A):  Average Vessel Day Rates equals Vessel Revenue / Days Worked.

 

21

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

Americas

                                       

Vessel revenues

  $ 41,785     $ 39,122     $ 37,520     $ 28,444     $ 27,882  
                                         

Vessel operating costs:

                                       

Crew costs

    16,486       16,080       12,949       11,252       11,080  

Repair and maintenance

    3,619       3,594       2,866       2,627       2,487  

Insurance

    410       414       248       367       161  

Fuel, lube and supplies

    2,387       2,557       2,326       2,385       2,019  

Other

    5,102       3,090       3,054       2,196       4,347  

Total vessel operating costs

    28,004       25,735       21,443       18,827       20,094  
                                         

Vessel operating margin ($)

    13,781       13,387       16,077       9,617       7,788  

Vessel operating margin (%)

    33.0 %     34.2 %     42.8 %     33.8 %     27.9 %
                                         

Americas - Select operating statistics

                                       

Average vessels - Total fleet

    33       34       34       34       35  

Utilization - Total fleet

    74.6 %     73.3 %     73.0 %     60.7 %     59.9 %
                                         

Average vessels - Active fleet

    31       31       29       27       26  

Utilization - Active fleet

    80.1 %     80.3 %     86.8 %     75.5 %     80.1 %
                                         

Average day rates

  $ 18,271     $ 16,901     $ 16,569     $ 15,501     $ 14,603  
                                         

Vessels commencing drydocks

    2       4       3       5       5  
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 21,772     $ 19,208     $ 18,422     $ 16,270     $ 13,124  

Cash paid for deferred drydocking and survey costs

    4,389       5,678       3,857       5,060       6,470  

Amortization of deferred drydocking and survey costs

    (3,025 )     (2,932 )     (3,071 )     (2,908 )     (2,909 )

Disposals, intersegment transfers and other

    (1,416 )     (182 )                 (415 )

Deferred drydocking and survey costs - ending balance

  $ 21,720     $ 21,772     $ 19,208     $ 18,422     $ 16,270  

 

22

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 
                                         

Asia Pacific

                                       

Vessel revenues

  $ 19,070     $ 23,902     $ 16,362     $ 4,897     $ 4,914  
                                         

Vessel operating costs:

                                       

Crew costs

    9,876       10,631       8,138       788       883  

Repair and maintenance

    901       947       945       284       342  

Insurance

    183       189       90       54       24  

Fuel, lube and supplies

    1,299       1,145       1,590       105       166  

Other

    1,574       1,909       1,176       422       459  

Total vessel operating costs

    13,833       14,821       11,939       1,653       1,874  
                                         

Vessel operating margin ($)

    5,237       9,081       4,423       3,244       3,040  

Vessel operating margin (%)

    27.5 %     38.0 %     27.0 %     66.2 %     61.9 %
                                         

Asia Pacific - Select operating statistics

                                       

Average vessels - Total fleet

    16       17       19       5       5  

Utilization - Total fleet

    71.7 %     82.5 %     67.9 %     99.2 %     100.0 %
                                         

Average vessels - Active fleet

    14       15       18       5       5  

Utilization - Active fleet

    79.5 %     91.4 %     70.4 %     99.2 %     100.0 %
                                         

Average day rates

  $ 17,868     $ 18,530     $ 13,748     $ 10,975     $ 10,683  
                                         

Vessels commencing drydocks

    2             2              
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 979     $ 852     $ 542     $ 710     $ 1,019  

Cash paid for deferred drydocking and survey costs

    156       702       1,262              

Amortization of deferred drydocking and survey costs

    (117 )     (139 )     (163 )     (168 )     (309 )

Disposals, intersegment transfers and other

    (465 )     (436 )     (789 )            

Deferred drydocking and survey costs - ending balance

  $ 553     $ 979     $ 852     $ 542     $ 710  

 

23

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2022

   

2022

   

2022

   

2022

   

2021

 
                                         

Middle East

                                       

Vessel revenues

  $ 30,575     $ 31,186     $ 28,396     $ 20,218     $ 21,948  
                                         

Vessel operating costs:

                                       

Crew costs

    12,472       12,814       11,193       8,465       8,827  

Repair and maintenance

    3,216       3,441       3,429       2,124       2,804  

Insurance

    384       406       325       297       179  

Fuel, lube and supplies

    2,991       3,281       2,700       1,559       1,148  

Other

    2,505       1,804       2,249       2,457       2,708  

Total vessel operating costs

    21,568       21,746       19,896       14,902       15,666  
                                         

Vessel operating margin ($)

    9,007       9,440       8,500       5,316       6,282  

Vessel operating margin (%)

    29.5 %     30.3 %     29.9 %     26.3 %     28.6 %
                                         

Middle East - Select operating statistics

                                       

Average vessels - Total fleet

    43       42       41       33       33  

Utilization - Total fleet

    83.3 %     83.3 %     80.8 %     82.9 %     88.0 %
                                         

Average vessels - Active fleet

    43       42       41       33       32  

Utilization - Active fleet

    83.3 %     83.3 %     80.8 %     83.6 %     90.7 %
                                         

Average day rates

  $ 9,498     $ 9,781     $ 9,490     $ 8,160     $ 8,217  
                                         

Vessels commencing drydocks

    5       5       7       2       2  
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 14,993     $ 14,980     $ 10,665     $ 8,994     $ 10,809  

Cash paid for deferred drydocking and survey costs

    1,930       2,345       6,362       3,855       327  

Amortization of deferred drydocking and survey costs

    (2,323 )     (2,346 )     (2,308 )     (2,184 )     (2,142 )

Disposals, intersegment transfers and other

    462       14       261              

Deferred drydocking and survey costs - ending balance

  $ 15,062     $ 14,993     $ 14,980     $ 10,665     $ 8,994  

 

24

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

Europe/Mediterranean

                                       

Vessel revenues

  $ 33,482     $ 39,702     $ 32,475     $ 23,919     $ 22,501  
                                         

Vessel operating costs:

                                       

Crew costs

    13,010       12,347       12,349       12,003       11,235  

Repair and maintenance

    3,067       1,652       2,414       2,106       3,562  

Insurance

    386       440       307       309       38  

Fuel, lube and supplies

    2,051       1,158       1,740       1,077       936  

Other

    1,762       2,170       2,468       2,026       1,919  

Total vessel operating costs

    20,276       17,767       19,278       17,521       17,690  
                                         

Vessel operating margin ($)

    13,206       21,935       13,197       6,398       4,811  

Vessel operating margin (%)

    39.4 %     55.2 %     40.6 %     26.7 %     21.4 %
                                         

Europe/Mediterranean - Select operating statistics

                                       

Average vessels - Total fleet

    27       26       27       28       28  

Utilization - Total fleet

    87.8 %     95.2 %     82.8 %     77.8 %     72.4 %
                                         

Average vessels - Active fleet

    27       26       25       24       23  

Utilization - Active fleet

    87.8 %     95.2 %     88.1 %     91.3 %     88.5 %
                                         

Average day rates

  $ 15,364     $ 17,436     $ 15,776     $ 12,124     $ 11,917  
                                         

Vessels commencing drydocks

    3       1       3       1       1  
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 8,588     $ 9,231     $ 6,425     $ 4,983     $ 5,571  

Cash paid for deferred drydocking and survey costs

    1,175       315       4,206       2,575       93  

Amortization of deferred drydocking and survey costs

    (1,523 )     (1,244 )     (1,400 )     (1,133 )     (1,096 )

Disposals, intersegment transfers and other

    1,326       286                   415  

Deferred drydocking and survey costs - ending balance

  $ 9,566     $ 8,588     $ 9,231     $ 6,425     $ 4,983  

 

25

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

West Africa

                                       

Vessel revenues

  $ 60,194     $ 56,335     $ 47,422     $ 26,398     $ 23,183  
                                         

Vessel operating costs:

                                       

Crew costs

    17,855       19,317       16,010       8,329       7,690  

Repair and maintenance

    3,971       3,910       3,823       2,320       2,307  

Insurance

    664       539       396       357       115  

Fuel, lube and supplies

    4,113       4,150       3,165       1,950       2,136  

Other

    5,212       5,052       4,307       2,652       3,615  

Total vessel operating costs

    31,815       32,968       27,701       15,608       15,863  
                                         

Vessel operating margin ($)

    28,379       23,367       19,721       10,790       7,320  

Vessel operating margin (%)

    47.1 %     41.5 %     41.6 %     40.9 %     31.6 %
                                         

West Africa - Select operating statistics

                                       

Average vessels - Total fleet

    75       76       67       52       52  

Utilization - Total fleet

    70.5 %     69.9 %     72.7 %     63.5 %     53.5 %
                                         

Average vessels - Active fleet

    65       67       59       42       39  

Utilization - Active fleet

    81.7 %     79.4 %     82.9 %     79.1 %     71.4 %
                                         

Average day rates

  $ 12,272     $ 11,467     $ 10,721     $ 8,834     $ 9,052  
                                         

Vessels commencing drydocks

    2       5       5       3       3  
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 11,545     $ 9,390     $ 8,308     $ 9,777     $ 9,987  

Cash paid for deferred drydocking and survey costs

    4,467       3,780       2,764       1,122       3,004  

Amortization of deferred drydocking and survey costs

    (1,909 )     (1,943 )     (2,210 )     (2,591 )     (3,214 )

Disposals, intersegment transfers and other

    76       318       528              

Deferred drydocking and survey costs - ending balance

  $ 14,179     $ 11,545     $ 9,390     $ 8,308     $ 9,777  

 

26

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

Worldwide

                                       

Vessel revenues

  $ 185,106     $ 190,247     $ 162,175     $ 103,876     $ 100,428  
                                         

Vessel operating costs:

                                       

Crew costs

    69,699       71,189       60,639       40,837       39,715  

Repair and maintenance

    14,774       13,544       13,477       9,461       11,502  

Insurance

    2,027       1,988       1,366       1,384       517  

Fuel, lube and supplies

    12,841       12,291       11,521       7,076       6,405  

Other

    16,155       14,025       13,254       9,753       13,048  

Total vessel operating costs

    115,496       113,037       100,257       68,511       71,187  
                                         

Vessel operating margin ($)

    69,610       77,210       61,918       35,365       29,241  

Vessel operating margin (%)

    37.6 %     40.6 %     38.2 %     34.0 %     29.1 %
                                         

Worldwide - Select operating statistics

                                       

Average vessels - Total fleet

    194       195       188       152       153  

Utilization - Total fleet

    76.5 %     77.8 %     75.5 %     70.9 %     67.4 %
                                         

Average vessels - Active fleet

    180       181       172       131       125  

Utilization - Active fleet

    82.5 %     83.7 %     82.5 %     82.5 %     82.4 %
                                         

Average day rates

  $ 13,554     $ 13,606     $ 12,544     $ 10,687     $ 10,583  
                                         

Vessels commencing drydocks

    14       15       20       11       11  
                                         
                                         

Deferred drydocking and survey costs - beginning balance

  $ 57,877     $ 53,661     $ 44,362     $ 40,734     $ 40,510  

Cash paid for deferred drydocking and survey costs

    12,117       12,820       18,451       12,612       9,894  

Amortization of deferred drydocking and survey costs

    (8,897 )     (8,604 )     (9,152 )     (8,984 )     (9,670 )

Disposals, intersegment transfers and other

    (17 )                        

Deferred drydocking and survey costs - ending balance

  $ 61,080     $ 57,877     $ 53,661     $ 44,362     $ 40,734  

 

27

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

Net income (loss)

  $ 10,182     $ 4,910     $ (25,014 )   $ (12,271 )   $ (38,079 )
                                         

Interest and other debt costs

    4,339       4,391       4,284       4,175       3,417  

Income tax (benefit) expense

    1,697       6,352       6,619       5,218       (3,047 )

Depreciation

    20,983       22,252       22,614       17,673       18,618  

Amortization of deferred drydock and survey costs

    8,898       8,604       9,152       8,984       9,670  

EBITDA (A), (B), (C)

    46,099       46,509       17,655       23,779       (9,421 )
                                         

Long-lived asset impairment (credit) and other

          1,214             (500 )     13,476  

Affiliate credit loss impairment expense

                            1,400  

Loss on early extinguishment of debt

                            11,100  

Loss on warrants

                14,175              

Gain on bargain purchase

                      (1,300 )      

One-time acquisition, restructuring and integration related costs

    5,150       4,332       7,314       2,305       221  

Adjusted EBITDA (A), (B), (C)

  $ 51,249     $ 52,055     $ 39,144     $ 24,284     $ 16,776  

 

Note (A):  EBITDA excludes interest and other debt costs, income tax expense, depreciation and amortization. Additionally, Adjusted EBITDA excludes impairment charges, loss on early extinguishment of debt, loss on warrants, gain on bargain purchase and acquisition, restructuring and integration related costs.

 

Note (B):  EBITDA and Adjusted EBITDA for the three months ended December 31, 2022, and for each of the prior four quarters includes non-cash, stock-based compensation expense of $2,028, $1,923, $1,963, $1,458, and $1,439 respectively.

 

Note (C):  EBITDA and Adjusted EBITDA for the three months ended December 31, 2022, and for each of the prior four quarters includes foreign exchange gain (losses) of $2,105, $(3,997), $(1,881), $946, and $582 respectively.

 

Non-GAAP Financial Measures

 

We disclose and discuss EBITDA and Adjusted EBITDA as non-GAAP financial measures in our public releases, including quarterly earnings releases, investor conference calls and other filings with the Securities and Exchange Commission. We define EBITDA as earnings (net income or loss) before interest and other debt costs, income tax expense, depreciation and amortization. Additionally, Adjusted EBITDA excludes impairment charges and merger and integration related costs. Our measures of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures presented by other companies. Other companies may calculate EBITDA and Adjusted EBITDA differently than we do, which may limit its usefulness as a comparative measure.

 

Because EBITDA and Adjusted EBITDA are not measures of financial performance calculated in accordance with GAAP, they should not be considered in isolation or as a substitute for operating income, net income or loss, cash provided (used) in operating activities, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP.

 

EBITDA and Adjusted EBITDA are widely used by investors and other users of our financial statements as a supplemental financial measure that, when viewed with our GAAP results and the accompanying reconciliations, we believe provide additional information that is useful to gain an understanding of the factors and trends affecting our ability to service debt, pay taxes and fund drydocking and survey costs and capital expenditures. We also believe the disclosure of EBITDA and Adjusted EBITDA helps investors meaningfully evaluate and compare our cash flow generating capacity from quarter-to-quarter and year-to-year.

 

EBITDA and Adjusted EBITDA are also financial metrics used by management (i) as a supplemental internal measure for planning and forecasting overall expectations and for evaluating actual results against such expectations; (ii) to compare to the EBITDA and Adjusted EBITDA of other companies when evaluating potential acquisitions; and (iii) to assess our ability to service existing fixed charges and incur additional indebtedness.

 

28

 

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
                                         

Net cash provided by (used in) operating activities (A)

  $ 45,340     $ 28,113     $ (21,603 )   $ (11,624 )   $ 6,938  
                                         

Cash interest expense

    7,575       353       7,626             3,664  

Interest income and other

    (981 )     (581 )     (349 )     (2,186 )     (1,426 )

Additions to property and equipment

    (4,929 )     (6,328 )     (4,151 )     (1,229 )     (6,368 )

Acquisitions

          8,785       (28,486 )     (1,039 )      

Expansion capital

    1,240       (8,441 )     28,678       1,207       2,302  

Free cash flow before proceeds from asset sales

    48,245       21,901       (18,285 )     (14,871 )     5,110  
                                         

Proceeds from asset sales

    5,093       312       3,535       4,628       54  
                                         

Free cash flow

  $ 53,338     $ 22,213     $ (14,750 )   $ (10,243 )   $ 5,164  

  

Free cash flow is a non-GAAP investment performance indicator which we believe provides useful information regarding the net cash generated by the Company before any payments to capital providers. Free cash flow is determined from net cash provided by (used in) operating activities adjusted for capital expenditures, excluding expansion capital, proceeds from asset sales, cash interest expense and interest income. Free cash flow is not defined by U.S. GAAP and is not a substitute for net cash provided by operating activities.

 

Note (A):  Net cash provided by (used in) operating activities is affected by changes in our assets and liabilities and the amounts we pay in cash for our drydocks and vessel surveys as illustrated in the following table:

 

   

Three Months Ended

 
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  

Cash provided by (used in) changes in assets and liabilities, excluding drydock payments

  $ 16,018     $ 1,913     $ (27,697 )   $ (13,401 )   $ 265  

Cash paid for deferred drydock and survey costs

    (12,117 )     (12,820 )     (18,451 )     (12,612 )     (9,894 )

Total sources (uses) of cash for changes in assets and liabilities

  $ 3,901     $ (10,907 )   $ (46,148 )   $ (26,013 )   $ (9,629 )

 

 

Contacts

 

Tidewater Inc.

West Gotcher

Vice President,

Finance and Investor Relations

+1.713.470.5285

 

SOURCE: Tidewater Inc.

 

29