|
| | |
| | Frank’s International N.V. |
| | 10260 Westheimer Rd, Suite 700 |
| | Houston, Texas 77042 |
|
| | |
| PRESS RELEASE | | FOR IMMEDIATE RELEASE |
FRANK’S INTERNATIONAL N.V. ANNOUNCES
FOURTH QUARTER AND FULL YEAR 2015 RESULTS
| |
| • | Record safety performance achieved in 2015 |
| |
| • | 2015 revenue of $974.6 million with an adjusted EBITDA margin of 32.6% |
| |
| • | 2015 free cash flow of $328.0 million |
| |
| • | Year-end cash and investments of $602 million |
| |
| • | 2015 diluted earnings per share of $0.60, excluding one-time charges |
February 29, 2016 - Houston, Texas - Frank’s International N.V. (NYSE: FI) (the “Company” or “Frank's”) today reported revenues of $203.0 million, and net income of $6.8 million for the three months ended December 31, 2015. Diluted earnings per share for the fourth quarter were $0.10, excluding $13.0 million in severance and other charges, net of tax, and are referenced in the non-GAAP reconciliation included in this release. Adjusted EBITDA for the quarter was $63.8 million or 31.4% of revenue.
Full year 2015 revenues were $974.6 million and net income was $106.1 million. Diluted earnings per share were $0.60, excluding $21.6 million in severance and other charges, net of tax, with weighted average shares outstanding of 209.2 million. Adjusted EBITDA was $317.4 million or 32.6% of revenue.
Fourth quarter and full year 2015 results include $13.0 million and $21.6 million, or $0.06 and $0.10 per diluted share, respectively, of severance and other charges, net of tax, related to workforce reductions and the transition of the Company’s Executive Chairman.
Gary Luquette, Frank’s International’s President and Chief Executive Officer said, “Despite a challenging 2015, the Frank’s team focused on providing high quality, safe and reliable execution that resulted in our safest operational performance year on record.”
“While we saw our customers respond to lower oil prices by stacking rigs and reducing spending on oil and gas projects around the globe, we focused on controlling costs, introspective examination of our business and implementation of organizational and process improvements that benefited us in 2015 and should benefit us going forward.”
“Looking at 2016, we believe our strong financial position and dedication to meeting our customers’ needs will have us in excellent shape to continue to grow market share, be innovative internally, be opportunistic externally and be well positioned to ramp up quickly when the industry recovers.”
Fourth Quarter 2015 Results
| |
| • | Revenue was $203.0 million, down 15.4% compared to the third quarter of 2015, and down 36.4% compared to the fourth quarter of 2014 |
| |
| ◦ | International Services revenue was $92.2 million, down 10.6% compared to the third quarter of 2015, and down 36.8% year-over-year |
| |
| ◦ | U.S. Services revenue was $64.3 million, down 13.6% compared to the third quarter of 2015, and down 45.6% year-over-year |
| |
| ◦ | Tubular Sales revenue was $46.5 million, down 25.5% compared to the third quarter of 2015, and down 15.5% year-over-year |
| |
| • | Net income was $6.8 million with $7.4 million, or $0.05 per share, attributable to common shareholders |
| |
| • | Adjusted EBITDA totaled $63.8 million with an Adjusted EBITDA margin of 31.4% |
Full Year 2015 Results
| |
| • | Revenue was $974.6 million, down 15.4% year-over-year despite global exploration and production spending and rig count down approximately 23% and 44%, respectively |
| |
| ◦ | International Services revenue was $442.1 million, down 17.7% year-over-year |
| |
| ◦ | U.S. Services revenue was $326.4 million, down 25.7% year-over-year |
| |
| ◦ | Tubular Sales revenue was $206.1 million, up 17.3% year-over-year |
| |
| • | Net income was $106.1 million with $79.1 million, or $0.51 per share, attributable to common shareholders |
| |
| • | Adjusted EBITDA totaled $317.4 million with an Adjusted EBITDA margin of 32.6% |
| |
| • | Effective tax rate for 2015 was 26.0% |
| |
| • | Cash flow from operations for 2015 was $427.8 million, up 16.0% year-over-year |
| |
| • | Free cash flow generation for the year was 33.7% of revenue and 309.1% of net income |
Free cash flow, Adjusted EBITDA, Adjusted EBITDA margin and segment Adjusted EBITDA, which are financial measures not presented in accordance with U.S. generally accepted accounting principles (“GAAP”), are defined and reconciled to their most directly comparable GAAP financial measures below. Free cash flow, Adjusted EBITDA, segment Adjusted EBITDA and the other segment data discussed below do not include income from discontinued operations. Please see “Use of Non-GAAP Financial Measures” and the reconciliations appearing under the heading “Non-GAAP Financial Measures.”
Segment Results
International Services
International Services revenue from external sales was $92.2 million in the fourth quarter of 2015, down 10.6% compared to the third quarter of 2015, and down 36.8% compared to the fourth quarter of 2014. Full year 2015 revenue from external sales was $442.1 million, down 17.7% year-over-year. Full year 2015 revenue decreases were driven primarily by declines in the West Africa region, particularly Angola, as activity levels were lower due to unsuccessful pre-salt drilling and projects were cancelled as a result of the sustained low commodity price environment. Latin America and Europe saw double-digit percentage increases in revenue as services expanded to new areas in Latin America and grew market share in the North Sea.
Segment Adjusted EBITDA for the fourth quarter of 2015 of $35.7 million, or 38.7% of revenue, was down 8.8% compared to the third quarter of 2015, and down 46.0% compared to the fourth quarter of 2014. Segment Adjusted EBITDA for 2015 was $182.5 million, or 41.3% of revenue, down 21.2% year-over-year. Adjusted EBITDA decreased as a decline in activity volumes and lower margin work globally outpaced the Company’s ability to correspondingly reduce costs.
U.S. Services
U.S. Services revenue from external sales was $64.3 million in the fourth quarter of 2015, down 13.6% compared to the third quarter of 2015, and down 45.6% compared to the fourth quarter of 2014. Full year 2015 revenue from external sales was $326.4 million, down 25.7% year-over-year.
For the fourth quarter, onshore revenue within the U.S. Services segment of $18.2 million was down 16.1% compared to the third quarter of 2015 and down 61.2% compared to the fourth quarter of 2014. Full year 2015 revenue was $100.5 million, down 40.5% year-over-year. The onshore business revenue decline was correlated to a 62% reduction in rig count from the fourth quarter 2014. However, addressable market share increased to more than 30% as some cash impaired competitors exited the market.
Offshore revenue within the U.S. Services segment of $46.1 million for the fourth quarter was down 12.5% compared to the third quarter of 2015 and down 35.4% compared to the fourth quarter of 2014. Full year 2015 revenue was $225.9 million, down 16.6% year-over-year. Year-over-year decreases in revenue outperformed the 23% reduction in rig count, but decreased activity and pricing concessions were the key drivers of the decline.
Segment Adjusted EBITDA for the fourth quarter of $14.1 million, or 21.9% of revenue, was down 22.5% compared to the third quarter of 2015 and down 70.6% compared to the fourth quarter of 2014. Segment Adjusted EBITDA for 2015 was $93.9 million, or 28.8% of revenue, down 48.0% year-over-year.
Tubular Sales
Tubular Sales revenue from external sales was $46.5 million in the fourth quarter of 2015, down 25.5% compared to the third quarter of 2015, and down 15.5% compared to the fourth quarter of 2014. Full year 2015 revenue from external sales was $206.1 million, up 17.3% year-over-year.
Segment Adjusted EBITDA for the fourth quarter was $13.9 million, or 29.9% of revenue, down 12.9% compared to the third quarter of 2015, and up 34.6% compared to the fourth quarter of 2014. Segment Adjusted EBITDA for 2015 was $41.0 million, or 19.9% of revenue, up 6.9% year-over-year.
Tubular Sales revenue and EBITDA increased from 2014 levels as the Company took advantage of additional international and spot opportunities while lowering costs through improved processes. Total pipe and connector inventory decreased $47.8 million from December 31, 2014 to $137.2 million at December 31, 2015.
Capital Expenditures and Balance Sheet
Capital expenditures were $99.7 million for 2015, of which $57.7 million was for new rental equipment and $42.0 million was for buildings, improvements and other property, plant and equipment. Deferred revenue decreased $18.5 million from December 31, 2014 to $57.6 million at December 31, 2015. The Company’s consolidated cash balance at December 31, 2015 was $602.4 million compared to $489.4 million at December 31, 2014. At December 31, 2015 there was $95.3 million of unused capacity under the Company’s $100.0 million credit facility, net of outstanding letters of credit.
Dividends
On February 23, 2016, the Board of Managing Directors of the Company (the “Management Board”), with the approval from the Board of Supervisory Directors of the Company (the “Supervisory Board”, and jointly with the Management Board, the “Boards”), declared a cash dividend of $0.15 per share (subject to applicable Dutch dividend withholding tax), payable on March 18, 2016, to all common stockholders of record as of March 7, 2016 as part of its regular quarterly cash dividend program. Future declarations of dividends and their record and payment dates are subject to the final determination of the Boards.
Conference Call
The Company will host a conference call to discuss fourth quarter and full year 2015 results on Monday, February 29, 2016 at 10:00 a.m. Central Time (11:00 a.m. Eastern Time). Participants may join the conference call by dialing (888) 771-4371 or (847) 585-4405. The conference access code is 41621771. To listen via live web cast, please visit the Investor Relations section of the Company’s website, www.franksinternational.com. A presentation will also be posted on the Company’s website prior to the conference call.
An audio replay of the conference call will be available approximately two hours after the conclusion of the call and will remain available for seven days. It can be accessed by dialing (888) 843-7419 or (630) 652-3042. The conference call replay access code is 41621771. The replay will also be available in the Investor Relations section of the Company’s website approximately two hours after the conclusion of the call and remain available for approximately 90 days.
Forward Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections and operating results, the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, which have declined significantly in recent periods, unique risks associated with offshore operations, political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry and other guidance. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 that will be filed with the SEC and in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2015 that has been filed with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.
About Frank’s International
Frank’s International N.V. is a global oil services company that provides a broad and comprehensive range of highly engineered tubular services to leading exploration and production companies in both offshore and onshore environments, with a focus on complex and technically demanding wells. Founded in 1938, Frank’s
has approximately 3,900 employees and provides services in approximately 60 countries on six continents. The Company’s common stock is traded on the NYSE under the symbol “FI.” Additional information is available on the Company’s web site, www.franksinternational.com.
Use of Non-GAAP Financial Measures
This press release and the accompanying schedules include the non-GAAP financial measures of free cash flow, adjusted diluted earnings per share, Adjusted EBITDA, segment Adjusted EBITDA, and Adjusted EBITDA margin, which may be used periodically by management when discussing the Company’s financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. Free cash flow, adjusted diluted earnings per share, Adjusted EBITDA, segment Adjusted EBITDA, and Adjusted EBITDA margin are presented because management believes these metrics provide additional information relative to the performance of the Company’s business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of the Company from period to period and to compare it with the performance of other publicly traded companies within the industry. You should not consider free cash flow, adjusted diluted earnings per share, Adjusted EBITDA, segment Adjusted EBITDA, and Adjusted EBITDA margin in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Because free cash flow, adjusted diluted earnings per share, Adjusted EBITDA, segment Adjusted EBITDA, and Adjusted EBITDA margin may be defined differently by other companies in the Company’s industry, the Company’s presentation of free cash flow, adjusted diluted earnings per share, Adjusted EBITDA, segment Adjusted EBITDA, and Adjusted EBITDA margin may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
The Company defines free cash flow as net cash provided by operating activities less capital expenditures. The Company defines adjusted diluted earnings per share as diluted earnings per share before severance and other charges, net of tax. The Company defines Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss, stock-based compensation, other non-cash adjustments and unusual charges. The Company uses free cash flow and Adjusted EBITDA to assess its financial performance because it allows the Company to compare its operating performance on a consistent basis across periods by removing the effects of its capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of the Company’s management team (such as income tax rates). The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue.
Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.
Contacts:
Blake Holcomb - Director, Investor Relations
blake.holcomb@franksintl.com
713-231-2463
Karen Allen - Director, Communications and External Affairs
karen.allen@franksintl.com
713-358-7325
|
| | | | | | | | | | | | | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| COMBINED STATEMENTS OF INCOME |
| (In thousands, except per share data) |
| (Unaudited) |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| Revenues: | | | | | | | | | |
| Equipment rentals and services | $ | 156,012 |
| | $ | 176,553 |
| | $ | 263,005 |
| | $ | 766,252 |
| | $ | 969,703 |
|
| Products | 46,964 |
| | 63,330 |
| | 56,015 |
| | 208,348 |
| | 182,929 |
|
| Total revenue | 202,976 |
| | 239,883 |
| | 319,020 |
| | 974,600 |
| | 1,152,632 |
|
| | | | | | | | | | |
| Operating expenses: | | | | | | | | | |
| Cost of revenues, exclusive of | | | | | | | | | |
| depreciation and amortization | | | | | | | | | |
| Equipment rentals and services | 61,792 |
| | 72,389 |
| | 97,916 |
| | 304,473 |
| | 369,855 |
|
| Products | 23,837 |
| | 34,174 |
| | 34,599 |
| | 113,918 |
| | 110,126 |
|
| General and administrative expenses | 60,155 |
| | 66,929 |
| | 70,947 |
| | 270,678 |
| | 267,378 |
|
| Depreciation and amortization | 28,219 |
| | 29,032 |
| | 23,699 |
| | 108,962 |
| | 90,041 |
|
| Severance and other charges | 21,276 |
| | 1,186 |
| | — |
| | 35,484 |
| | — |
|
| Change in value of contingent | | | | | | | | | |
| consideration | — |
| | (1,532 | ) | | — |
| | (1,532 | ) | | — |
|
| (Gain) loss on sale of assets | (517 | ) | | (1,392 | ) | | 96 |
| | (1,038 | ) | | 289 |
|
| Operating income | 8,214 |
| | 39,097 |
| | 91,763 |
| | 143,655 |
| | 314,943 |
|
| | | | | | | | | | |
| Other income (expense): | | | | | | | | | |
| Other income | 2,815 |
| | 918 |
| | (37 | ) | | 5,791 |
| | 6,735 |
|
| Interest income (expense), net | 191 |
| | 173 |
| | 64 |
| | 341 |
| | 87 |
|
| Foreign currency gain (loss) | 205 |
| | (5,329 | ) | | (16,515 | ) | | (6,358 | ) | | (17,041 | ) |
| Total other income (expense) | 3,211 |
| | (4,238 | ) | | (16,488 | ) | | (226 | ) | | (10,219 | ) |
| Income before income tax expense | 11,425 |
| | 34,859 |
| | 75,275 |
| | 143,429 |
| | 304,724 |
|
| Income tax expense | 4,657 |
| | 10,771 |
| | 23,814 |
| | 37,319 |
| | 75,412 |
|
| Net income | 6,768 |
| | 24,088 |
| | 51,461 |
| | 106,110 |
| | 229,312 |
|
| Net income attributable to | | | | | | | | | |
| noncontrolling interests | (668 | ) | | 7,523 |
| | 16,849 |
| | 27,000 |
| | 70,275 |
|
| Net income attributable to | | | | | | | | | |
| Frank's International N.V. | $ | 7,436 |
| | $ | 16,565 |
| | $ | 34,612 |
| | $ | 79,110 |
| | $ | 159,037 |
|
| Preferred stock dividends | — |
| | — |
| | — |
| | (2 | ) | | (1 | ) |
| Net income available to | | | | | | | | | |
| Frank's International N.V. | | | | | | | | | |
| common shareholders | $ | 7,436 |
| | $ | 16,565 |
| | $ | 34,612 |
| | $ | 79,108 |
| | $ | 159,036 |
|
| | | | | | | | | | |
| Earnings per common share | | | | | | | | | |
| Basic | $ | 0.05 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.51 |
| | $ | 1.03 |
|
| Diluted | $ | 0.04 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.50 |
| | $ | 1.03 |
|
| | | | | | | | | | |
| Weighted average number of common | | | | | | | | | |
| shares outstanding: | | | | | | | | | |
| Basic | 155,137 |
| | 154,813 |
| | 154,275 |
| | 154,662 |
| | 153,814 |
|
| Diluted | 209,468 |
| | 209,349 |
| | 208,075 |
| | 209,152 |
| | 207,828 |
|
|
| | | | | | | | | | | | | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| SELECTED OPERATING SEGMENT DATA |
| (In thousands) |
| (Unaudited) |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| Revenue | | | | | | | | | |
| International Services | $ | 92,189 |
| | $ | 103,076 |
| | $ | 145,888 |
| | $ | 442,107 |
| | $ | 537,259 |
|
| U.S. Services | 64,317 |
| | 74,417 |
| | 118,170 |
| | 326,437 |
| | 439,638 |
|
| Tubular Sales | 46,470 |
| | 62,390 |
| | 54,962 |
| | 206,056 |
| | 175,735 |
|
| Total | $ | 202,976 |
| | $ | 239,883 |
| | $ | 319,020 |
| | $ | 974,600 |
| | $ | 1,152,632 |
|
| | | | | | | | | | |
| Segment Adjusted EBITDA: | | | | | | | | | |
| International Services | $ | 35,723 |
| | $ | 39,157 |
| | $ | 66,209 |
| | $ | 182,475 |
| | $ | 231,469 |
|
| U.S. Services | 14,104 |
| | 18,190 |
| | 47,932 |
| | 93,871 |
| | 180,575 |
|
| Tubular Sales | 13,917 |
| | 15,985 |
| | 10,338 |
| | 40,999 |
| | 38,366 |
|
| Total | 63,744 |
| | 73,332 |
| | 124,479 |
| | 317,345 |
| | 450,410 |
|
| Corporate and other | 59 |
| | 12 |
| | (40 | ) | | 96 |
| | (34 | ) |
| Adjusted EBITDA Total | $ | 63,803 |
| | $ | 73,344 |
| | $ | 124,439 |
| | $ | 317,441 |
| | $ | 450,376 |
|
| | | | | | | | | | |
|
| | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| SELECTED BALANCE SHEET AND CASH FLOW DATA |
| (In thousands) |
| (Unaudited) |
| | | | | |
| | | December 31, |
| | | 2015 | | 2014 |
| Cash and cash equivalents | | $ | 602,359 |
| | $ | 489,354 |
|
| Working capital | | 834,110 |
| | 900,280 |
|
| Property, plant and equipment, net | | 624,959 |
| | 580,142 |
|
| Total assets | | 1,726,838 |
| | 1,758,681 |
|
| Total debt | | 7,321 |
| | 304 |
|
| Series A preferred stock | | 705 |
| | 705 |
|
| Total stockholders' equity | | 1,211,299 |
| | 1,211,990 |
|
| Noncontrolling interest | | 240,127 |
| | 260,546 |
|
| Total equity | | 1,451,426 |
| | 1,472,536 |
|
| | | | | |
| | | | | |
| | | Year Ended |
| | | December 31, |
| | | 2015 | | 2014 |
| | | | | |
| Net cash provided by operating activities | | $ | 427,758 |
| | $ | 368,860 |
|
| Net cash used in investing activities | | (174,689 | ) | | (173,643 | ) |
| Net cash used in financing activities | | (141,209 | ) | | (115,750 | ) |
| | | 111,860 |
| | 79,467 |
|
| Effect of exchange rate changes on cash activities | | 1,145 |
| | 4,940 |
|
| Increase in cash and cash equivalents | | $ | 113,005 |
| | $ | 84,407 |
|
| | | | | |
| Capital expenditures | | $ | 99,723 |
| | $ | 172,952 |
|
|
| | | | | | | | | | | | | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| NON-GAAP FINANCIAL MEASURES AND RECONCILIATION |
| ($ in thousands) |
| (Unaudited) |
| | | | | | | | | | |
| ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN RECONCILIATION |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| | | | | | | | | | |
| Revenues | $ | 202,976 |
| | $ | 239,883 |
| | $ | 319,020 |
| | $ | 974,600 |
| | $ | 1,152,632 |
|
| | | | | | | | | | |
| Income from continuing operations | $ | 6,768 |
| | $ | 24,088 |
| | $ | 51,461 |
| | $ | 106,110 |
| | $ | 229,312 |
|
| Interest (income) expense, net | (191 | ) | | (173 | ) | | (64 | ) | | (341 | ) | | (87 | ) |
| Income tax expense | 4,657 |
| | 10,771 |
| | 23,814 |
| | 37,319 |
| | 75,412 |
|
| Depreciation and amortization | 28,219 |
| | 29,032 |
| | 23,699 |
| | 108,962 |
| | 90,041 |
|
| (Gain) loss on sale of assets | (517 | ) | | (1,392 | ) | | 96 |
| | (1,038 | ) | | 289 |
|
| Foreign currency (gain) loss | (205 | ) | | 5,329 |
| | 16,515 |
| | 6,358 |
| | 17,041 |
|
| Stock-based compensation expense | 3,796 |
| | 6,035 |
| | 8,918 |
| | 26,119 |
| | 38,368 |
|
| Severance and other charges | 21,276 |
| | 1,186 |
| | — |
| | 35,484 |
| | — |
|
| Change in value of | | | | | | | | | |
| contingent consideration | — |
| | (1,532 | ) | | — |
| | (1,532 | ) | | — |
|
| Adjusted EBITDA | $ | 63,803 |
| | $ | 73,344 |
| | $ | 124,439 |
| | $ | 317,441 |
| | $ | 450,376 |
|
| | | | | | | | | | |
| Adjusted EBITDA margin | 31.4% |
| | 30.6% |
| | 39.0% |
| | 32.6% |
| | 39.1% |
|
|
| | | | | | | | | | | | | | | | | | | |
| SEGMENT ADJUSTED EBITDA RECONCILIATION |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| Segment Adjusted EBITDA: | | | | | | | | | |
| International Services | $ | 35,723 |
| | $ | 39,157 |
| | $ | 66,209 |
| | $ | 182,475 |
| | $ | 231,469 |
|
| U.S. Services | 14,104 |
| | 18,190 |
| | 47,932 |
| | 93,871 |
| | 180,575 |
|
| Tubular Sales | 13,917 |
| | 15,985 |
| | 10,338 |
| | 40,999 |
| | 38,366 |
|
| Total | 63,744 |
| | 73,332 |
| | 124,479 |
| | 317,345 |
| | 450,410 |
|
| Corporate and other | 59 |
| | 12 |
| | (40 | ) | | 96 |
| | (34 | ) |
| Adjusted EBITDA Total | 63,803 |
| | 73,344 |
| | 124,439 |
| | 317,441 |
| | 450,376 |
|
| Interest income (expense), net | 191 |
| | 173 |
| | 64 |
| | 341 |
| | 87 |
|
| Income tax expense | (4,657 | ) | | (10,771 | ) | | (23,814 | ) | | (37,319 | ) | | (75,412 | ) |
| Depreciation and amortization | (28,219 | ) | | (29,032 | ) | | (23,699 | ) | | (108,962 | ) | | (90,041 | ) |
| Gain (loss) on sale of assets | 517 |
| | 1,392 |
| | (96 | ) | | 1,038 |
| | (289 | ) |
| Foreign currency gain (loss) | 205 |
| | (5,329 | ) | | (16,515 | ) | | (6,358 | ) | | (17,041 | ) |
| Stock-based compensation expense | (3,796 | ) | | (6,035 | ) | | (8,918 | ) | | (26,119 | ) | | (38,368 | ) |
| Severance and other charges | (21,276 | ) | | (1,186 | ) | | — |
| | (35,484 | ) | | — |
|
| Change in value of | | | | | | | | | |
| contingent consideration | — |
| | 1,532 |
| | — |
| | 1,532 |
| | — |
|
| Income from continuing operations | $ | 6,768 |
| | $ | 24,088 |
| | $ | 51,461 |
| | $ | 106,110 |
| | $ | 229,312 |
|
| | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| NON-GAAP FINANCIAL MEASURES AND RECONCILIATION |
| ($ in thousands) |
| (Unaudited) |
| | | | | | | | | | |
| RECONCILIATION OF ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER DILUTED SHARE |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| | | | | | | | | | |
| Diluted net income available to | | | | | | | | | |
| common shareholders | $ | 8,707 |
| | $ | 22,476 |
| | $ | 46,807 |
| | $ | 103,894 |
| | $ | 213,903 |
|
| Severance and other charges (net of tax) | 12,972 |
| | 697 |
| | — |
| | 21,635 |
| | — |
|
| Dilutive net income available to | | | | | | | | | |
| common shareholders excluding | | | | | | | | | |
| one-time charges | $ | 21,679 |
| | $ | 23,173 |
| | $ | 46,807 |
| | $ | 125,529 |
| | $ | 213,903 |
|
| | | | | | | | | | |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| | | | | | | | | | |
| Earnings per diluted share | $ | 0.04 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.50 |
| | $ | 1.03 |
|
| Severance and other charges (net of tax) | 0.06 |
| | — |
| | — |
| | 0.10 |
| | — |
|
| Earnings per diluted share excluding | | | | | | | | | |
| specific items | $ | 0.10 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.60 |
| | $ | 1.03 |
|
| | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| FREE CASH FLOW RECONCILIATION |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| Net cash provided by operating | | | | | | | | | |
| activities | $ | 132,371 |
| | $ | 79,475 |
| | $ | 94,933 |
| | $ | 427,758 |
| | $ | 368,860 |
|
| Less: Capital expenditures | 11,427 |
| | 17,453 |
| | 48,765 |
| | 99,723 |
| | 172,952 |
|
| Free cash flow | $ | 120,944 |
| | $ | 62,022 |
| | $ | 46,168 |
| | $ | 328,035 |
| | $ | 195,908 |
|
| | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| FRANK'S INTERNATIONAL N.V. |
| EARNINGS PER SHARE CALCULATIONS |
| (In thousands, except per share amounts) |
| (Unaudited) |
| | | | | | | | | | |
| | Three Months Ended | | |
| | December 31, | | September 30, | | December 31, | | Year Ended December 31, |
| | 2015 | | 2015 | | 2014 | | 2015 | | 2014 |
| Numerator - Basic | | | | | | | | | |
| Income from continuing operations | $ | 6,768 |
| | $ | 24,088 |
| | $ | 51,461 |
| | $ | 106,110 |
| | $ | 229,312 |
|
| Less: Net income attributable to | | | | | | | | | |
| noncontrolling interest | 668 |
| | (7,523 | ) | | (16,849 | ) | | (27,000 | ) | | (70,275 | ) |
| Less: Preferred stock dividends | — |
| | — |
| | — |
| | (2 | ) | | (1 | ) |
| Net income attributable to | | | | | | | | | |
| common shareholders | $ | 7,436 |
| | $ | 16,565 |
| | $ | 34,612 |
| | $ | 79,108 |
| | $ | 159,036 |
|
| | | | | | | | | | |
| Numerator - Diluted | | | | | | | | | |
| Income from continuing operations | | | | | | | | | |
| applicable to common shareholders | $ | 7,436 |
| | $ | 16,565 |
| | $ | 34,612 |
| | $ | 79,108 |
| | $ | 159,036 |
|
| Add: Net income attributable to | | | | | | | | | |
| noncontrolling interest (1) | 1,271 |
| | 5,911 |
| | 12,195 |
| | 24,784 |
| | 54,866 |
|
| Add: Preferred stock dividends | — |
| | — |
| | — |
| | 2 |
| | 1 |
|
| Dilutive net income available to | | | | | | | | | |
| common shareholders | $ | 8,707 |
| | $ | 22,476 |
| | $ | 46,807 |
| | $ | 103,894 |
| | $ | 213,903 |
|
| | | | | | | | | | |
| Denominator | | | | | | | | | |
| Basic weighted average common shares | 155,137 |
| | 154,813 |
| | 154,275 |
| | 154,662 |
| | 153,814 |
|
| Exchange of noncontrolling interest | | | | | | | | | |
| for common stock | 52,976 |
| | 52,976 |
| | 52,976 |
| | 52,976 |
| | 52,976 |
|
| Restricted stock units | 1,351 |
| | 1,559 |
| | 824 |
| | 1,512 |
| | 1,038 |
|
| Stock to be issued pursuant to | | | | | | | | | |
| employee stock purchase plan | 4 |
| | 1 |
| | — |
| | 2 |
| | — |
|
| Diluted weighted average common shares | 209,468 |
| | 209,349 |
| | 208,075 |
| | 209,152 |
| | 207,828 |
|
| | | | | | | | | | |
| Earnings per common share: | | | | | | | | | |
| Basic | $ | 0.05 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.51 |
| | $ | 1.03 |
|
| Diluted | $ | 0.04 |
| | $ | 0.11 |
| | $ | 0.22 |
| | $ | 0.50 |
| | $ | 1.03 |
|
|
| | | | | | | | | | | | | | | | | | | |
| (1) Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock | $ | (1,939 | ) | | $ | 1,612 |
| | $ | 4,654 |
| | $ | 2,216 |
| | $ | 15,409 |
|
