Exhibit 99.1
Oceaneering Reports Second Quarter 2019 Results
HOUSTON, July 24, 2019 – Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported a net loss of $35.2 million, or $(0.36) per share, on revenue of $496 million for the three months ended June 30, 2019. During the prior quarter ended March 31, 2019, Oceaneering reported a net loss of $24.8 million, or $(0.25) per share, on revenue of $494 million, and an adjusted net loss of $23.9 million, or $(0.24) per share.
Adjusted operating income (loss), operating margins, net income (loss) and earnings (loss) per share, EBITDA and adjusted EBITDA (as well as EBITDA and adjusted EBITDA margins and forecasted 2019 EBITDA) and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and EBITDA Margins, 2019 EBITDA Estimates, Free Cash Flow, Adjusted Operating Income (Loss) and Margins by Segment, and EBITDA and Adjusted EBITDA and Margins by Segment. These tables are included below under the caption Reconciliations of Non-GAAP to GAAP Financial Information.
Summary of Results
(in thousands, except per share amounts)
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| Jun 30, | Mar 31, | Jun 30, | ||||||||||||||||||
| 2019 | 2018 | 2019 | 2019 | 2018 | ||||||||||||||||
| Revenue | $ | 495,781 | $ | 478,674 | $ | 493,886 | $ | 989,667 | $ | 895,087 | ||||||||||
| Gross Margin | 41,983 | 29,728 | 27,587 | 69,570 | 48,556 | |||||||||||||||
| Income (Loss) from Operations | (9,635 | ) | (19,637 | ) | (21,714 | ) | (31,349 | ) | (46,786 | ) | ||||||||||
| Net Income (Loss) | (35,182 | ) | (33,076 | ) | (24,827 | ) | (60,009 | ) | (82,209 | ) | ||||||||||
| Diluted Earnings (Loss) Per Share | $ | (0.36 | ) | $ | (0.34 | ) | $ | (0.25 | ) | $ | (0.61 | ) | $ | (0.83 | ) | |||||
Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "Overall, the sequential improvement in our second quarter 2019 operating results met our expectations. Our energy segments, as a whole, performed well, while our non-energy segment, Advanced Technologies, fell short of our expectations. Unallocated Expenses were lower than forecast. For the second quarter, consolidated EBITDA of $40.3 million was in line with consensus estimates, and we generated $12.7 million of free cash flow.
"Sequentially, ROV operating income improved as expected, resulting from higher seasonal activity for vessel-based services and an increase in the number of working floating rigs for which we provide drill support. Our fleet use during the quarter was 63% in drill support and 37% in vessel-based activity, compared to 69% and 31%, respectively, during the prior quarter. Revenue grew 20%, principally due to the 19% increase in ROV days on hire. ROV EBITDA margin improved by 23 basis points to 30%.
"At the end of June 2019, our ROV fleet size was 276 vehicles, utilization improved to 62% from 53% in the first quarter, and we had ROV contracts on 101 of the 161 floating rigs under contract, resulting in a drill support market share of 63%.
"Subsea Products operating income improved during the second quarter of 2019 on a modest sequential increase in quarterly revenue. These operating results were better than expected due to a substantial increase in revenue within our manufactured products business and an exceptional operating margin within our service and rental business. Our Subsea Products backlog at June 30, 2019 was $596 million, compared to our March 31, 2019 backlog of $464 million. This includes the recently announced award for umbilicals, hardware and aftermarket services related to the Mozambique LNG project. Our book-to-bill ratio for the trailing twelve months was 1.65.
"The second quarter 2019 Subsea Projects operating income was sequentially lower than forecast as the expected increase in call-out work did not materialize, and operational issues on a couple of projects caused cost overruns. We continue to believe that pricing for diving and deepwater vessel services in our international and U.S. Gulf of Mexico markets has generally stabilized. We are pleased to report that the Ocean Evolution was put to work on her first project in June.
"The second quarter 2019 Asset Integrity operating results decreased slightly on flat revenue compared to the first quarter, as pricing for inspection services remains very competitive.
"For our non-energy segment, Advanced Technologies, second quarter 2019 operating income declined sequentially, predominantly due to our not securing a large anticipated U.S. Navy contract and production timing associated with certain theme park projects. Unallocated Expenses were lower quarter over quarter, as we deferred expenditures into the second half of 2019.
"For the third quarter of 2019, compared to the second quarter, we are expecting a slight improvement in our overall operating results on moderately higher revenue. For our energy segments, we expect declines in operating contribution from our ROV segment on flat activity levels due to a change in operating mix, a decline in profitability in Subsea Products, due to a greater proportion of segment revenue coming from manufacturing, and relatively flat results in our Subsea Projects and Asset Integrity segments. For our non-energy segment, Advanced Technologies, we expect revenue to increase and operating margins to improve to the low double-digit range. Unallocated Expenses are expected to be in the mid-$30 million range.
"For the first half of 2019, we generated $70.7 million of adjusted EBITDA. Based on our first half results and our expectations for the remainder of the year, we are narrowing our EBITDA guidance by lowering the top end of our guidance range from $180 million to $170 million, due primarily to project call-out work not materializing to the degree necessary to achieve the high end of our prior guidance. We now expect our 2019 adjusted EBITDA to be between $150 million and $170 million.
"Our confidence in our guidance for the second half of 2019 is based on our existing backlog and expected order intake in Subsea Products and Advanced Technologies, as well as our anticipation of an increase in the number of working floating drilling rigs. We are affirming our expectation to generate positive free cash flow for the full year 2019."
This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs and future expected business, financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: outlook and EBITDA guidance for the third quarter and full year of 2019; projected positive free cash flow; anticipated consolidated EBITDA and segment EBITDA contributions; expected segment contributions to periodic and full-year 2019 operating results; Subsea Products backlog; Subsea Products and Advanced Technologies order intake; forecasted Unallocated Expenses; and overall view of market conditions, including an anticipated increase in working floating drilling rigs. The forward-looking statements included in this release are based on our current expectations and are subject to certain risks, assumptions, trends and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Among the factors that could cause actual results to differ materially include: factors affecting the level
of activity in the oil and gas industry; supply and demand of drilling rigs; oil and natural gas demand and production growth; oil and natural gas prices; fluctuations in currency markets worldwide; future global economic conditions; the loss of major contracts or alliances; future performance under our customer contracts; and the effects of competition. For a more complete discussion of these and other risk factors, please see Oceaneering’s latest annual report on Form 10-K and subsequent quarterly reports on Form 10‑Q filed with the Securities and Exchange Commission.
Oceaneering is a global provider of engineered services and products, primarily to the offshore energy industry. Through the use of its applied technology expertise, Oceaneering also serves the defense, entertainment, and aerospace industries.
For more information on Oceaneering, please visit www.oceaneering.com.
Contact:
Mark Peterson
Vice President, Corporate Development and Investor Relations
Oceaneering International, Inc.
713-329-4507
investorrelations@oceaneering.com
- Tables follow on next page -
| OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||||||||||
| Jun 30, 2019 | Dec 31, 2018 | ||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||
| Current assets (including cash and cash equivalents of $355,838 and $354,259) | $ | 1,195,193 | $ | 1,244,889 | |||||||||||||||||||||||
| Net property and equipment | 947,787 | 964,670 | |||||||||||||||||||||||||
| Other assets | 795,655 | 615,439 | |||||||||||||||||||||||||
| Total Assets | $ | 2,938,635 | $ | 2,824,998 | |||||||||||||||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||||||||||||||
| Current liabilities | $ | 491,044 | $ | 494,741 | |||||||||||||||||||||||
| Long-term debt | 795,639 | 786,580 | |||||||||||||||||||||||||
| Other long-term liabilities | 292,919 | 128,379 | |||||||||||||||||||||||||
| Equity | 1,359,033 | 1,415,298 | |||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 2,938,635 | $ | 2,824,998 | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | Jun 30, 2018 | |||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||||||
| Revenue | $ | 495,781 | $ | 478,674 | $ | 493,886 | $ | 989,667 | $ | 895,087 | |||||||||||||||||
| Cost of services and products | 453,798 | 448,946 | 466,299 | 920,097 | 846,531 | ||||||||||||||||||||||
| Gross margin | 41,983 | 29,728 | 27,587 | 69,570 | 48,556 | ||||||||||||||||||||||
| Selling, general and administrative expense | 51,618 | 49,365 | 49,301 | 100,919 | 95,342 | ||||||||||||||||||||||
| Income (loss) from operations | (9,635 | ) | (19,637 | ) | (21,714 | ) | (31,349 | ) | (46,786 | ) | |||||||||||||||||
| Interest income | 1,848 | 2,950 | 2,604 | 4,452 | 5,542 | ||||||||||||||||||||||
| Interest expense, net of amounts capitalized | (10,199 | ) | (8,802 | ) | (9,424 | ) | (19,623 | ) | (18,173 | ) | |||||||||||||||||
| Equity in income (losses) of unconsolidated affiliates | — | (737 | ) | (164 | ) | (164 | ) | (1,580 | ) | ||||||||||||||||||
| Other income (expense), net | 7 | (3,556 | ) | 719 | 726 | (12,030 | ) | ||||||||||||||||||||
| Income (loss) before income taxes | (17,979 | ) | (29,782 | ) | (27,979 | ) | (45,958 | ) | (73,027 | ) | |||||||||||||||||
| Provision (benefit) for income taxes | 17,203 | 3,294 | (3,152 | ) | 14,051 | 9,182 | |||||||||||||||||||||
| Net Income (Loss) | $ | (35,182 | ) | $ | (33,076 | ) | $ | (24,827 | ) | $ | (60,009 | ) | $ | (82,209 | ) | ||||||||||||
| Weighted average diluted shares outstanding | 98,929 | 98,531 | 98,714 | 98,822 | 98,457 | ||||||||||||||||||||||
| Diluted earnings (loss) per share | $ | (0.36 | ) | $ | (0.34 | ) | $ | (0.25 | ) | $ | (0.61 | ) | $ | (0.83 | ) | ||||||||||||
| The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q. | |||||||||||||||||||||||||||
| SEGMENT INFORMATION | ||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | Jun 30, 2018 | ||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Remotely Operated Vehicles | ||||||||||||||||||||||||
| Revenue | $ | 120,363 | $ | 107,426 | $ | 100,346 | $ | 220,709 | $ | 193,020 | ||||||||||||||
| Gross margin | $ | 17,360 | $ | 12,176 | $ | 9,421 | $ | 26,781 | $ | 17,131 | ||||||||||||||
| Operating income (loss) | $ | 8,688 | $ | 4,542 | $ | 1,418 | $ | 10,106 | $ | 2,144 | ||||||||||||||
| Operating income (loss) % | 7 | % | 4 | % | 1 | % | 5 | % | 1 | % | ||||||||||||||
| Days available | 25,006 | 25,386 | 24,506 | 49,512 | 50,524 | |||||||||||||||||||
| Days utilized | 15,423 | 13,654 | 12,942 | 28,365 | 24,688 | |||||||||||||||||||
| Utilization | 62 | % | 54 | % | 53 | % | 57 | % | 49 | % | ||||||||||||||
| Subsea Products | ||||||||||||||||||||||||
| Revenue | $ | 138,910 | $ | 121,704 | $ | 128,844 | $ | 267,754 | $ | 248,392 | ||||||||||||||
| Gross margin | $ | 21,029 | $ | 16,075 | $ | 12,315 | $ | 33,344 | $ | 31,080 | ||||||||||||||
| Operating income (loss) | $ | 7,413 | $ | 2,295 | $ | (476 | ) | $ | 6,937 | $ | 4,050 | |||||||||||||
| Operating income (loss) % | 5 | % | 2 | % | — | % | 3 | % | 2 | % | ||||||||||||||
| Backlog at end of period | $ | 596,000 | $ | 245,000 | $ | 464,000 | $ | 596,000 | $ | 245,000 | ||||||||||||||
| Subsea Projects | ||||||||||||||||||||||||
| Revenue | $ | 75,104 | $ | 78,036 | $ | 89,728 | $ | 164,832 | $ | 134,896 | ||||||||||||||
| Gross margin | $ | 5,472 | $ | (5,145 | ) | $ | 9,033 | $ | 14,505 | $ | (4,028 | ) | ||||||||||||
| Operating income (loss) | $ | 87 | $ | (10,358 | ) | $ | 2,892 | $ | 2,979 | $ | (12,717 | ) | ||||||||||||
| Operating income (loss) % | — | % | (13 | )% | 3 | % | 2 | % | (9 | )% | ||||||||||||||
| Asset Integrity | ||||||||||||||||||||||||
| Revenue | $ | 61,156 | $ | 67,422 | $ | 60,689 | $ | 121,845 | $ | 128,710 | ||||||||||||||
| Gross margin | $ | 6,423 | $ | 9,461 | $ | 6,272 | $ | 12,695 | $ | 17,479 | ||||||||||||||
| Operating income (loss) | $ | (1,302 | ) | $ | 3,357 | $ | (713 | ) | $ | (2,015 | ) | $ | 5,036 | |||||||||||
| Operating income (loss) % | (2 | )% | 5 | % | (1 | )% | (2 | )% | 4 | % | ||||||||||||||
| Advanced Technologies | ||||||||||||||||||||||||
| Revenue | $ | 100,248 | $ | 104,086 | $ | 114,279 | $ | 214,527 | $ | 190,069 | ||||||||||||||
| Gross margin | $ | 13,386 | $ | 13,999 | $ | 15,248 | $ | 28,634 | $ | 21,821 | ||||||||||||||
| Operating income (loss) | $ | 7,241 | $ | 7,886 | $ | 9,599 | $ | 16,840 | $ | 9,554 | ||||||||||||||
| Operating income (loss) % | 7 | % | 8 | % | 8 | % | 8 | % | 5 | % | ||||||||||||||
| Unallocated Expenses | ||||||||||||||||||||||||
| Gross margin | $ | (21,687 | ) | $ | (16,838 | ) | $ | (24,702 | ) | $ | (46,389 | ) | $ | (34,927 | ) | |||||||||
| Operating income (loss) | $ | (31,762 | ) | $ | (27,359 | ) | $ | (34,434 | ) | $ | (66,196 | ) | $ | (54,853 | ) | |||||||||
| Total | ||||||||||||||||||||||||
| Revenue | $ | 495,781 | $ | 478,674 | $ | 493,886 | $ | 989,667 | $ | 895,087 | ||||||||||||||
| Gross margin | $ | 41,983 | $ | 29,728 | $ | 27,587 | $ | 69,570 | $ | 48,556 | ||||||||||||||
| Operating income (loss) | $ | (9,635 | ) | $ | (19,637 | ) | $ | (21,714 | ) | $ | (31,349 | ) | $ | (46,786 | ) | |||||||||
| Operating income (loss) % | (2 | )% | (4 | )% | (4 | )% | (3 | )% | (5 | )% | ||||||||||||||
| SELECTED CASH FLOW INFORMATION | ||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | Jun 30, 2018 | ||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Capital Expenditures, including Acquisitions | $ | 40,898 | $ | 27,798 | $ | 29,964 | $ | 70,862 | $ | 121,928 | ||||||||||||||
| Depreciation and amortization: | ||||||||||||||||||||||||
| Energy Services and Products | ||||||||||||||||||||||||
| Remotely Operated Vehicles | $ | 26,871 | $ | 28,269 | $ | 27,990 | $ | 54,861 | $ | 55,911 | ||||||||||||||
| Subsea Products | 12,366 | 14,914 | 12,991 | 25,357 | 28,939 | |||||||||||||||||||
| Subsea Projects | 7,550 | 13,053 | 7,882 | 15,432 | 21,366 | |||||||||||||||||||
| Asset Integrity | 1,570 | 1,836 | 1,634 | 3,204 | 3,684 | |||||||||||||||||||
| Total Energy Services and Products | 48,357 | 58,072 | 50,497 | 98,854 | 109,900 | |||||||||||||||||||
| Advanced Technologies | 765 | 737 | 830 | 1,595 | 1,503 | |||||||||||||||||||
| Unallocated Expenses | 1,182 | 1,034 | 1,159 | 2,341 | 2,568 | |||||||||||||||||||
| Total Depreciation and Amortization | $ | 50,304 | $ | 59,843 | $ | 52,486 | $ | 102,790 | $ | 113,971 | ||||||||||||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
In addition to financial results determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this Press Release also includes non-GAAP financial measures (as defined under SEC Regulation G). We have included Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share, each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins, 2019 EBITDA Estimates and Free Cash Flow, as well as the following by segment: Adjusted Operating Income and Margins, EBITDA, EBITDA Margins, Adjusted EBITDA and Adjusted EBITDA Margins. We define EBITDA Margin as EBITDA divided by revenue. Adjusted EBITDA and Adjusted EBITDA Margins as well as Adjusted Operating Income and Margin and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. EBITDA and EBITDA Margins, Adjusted EBITDA and Adjusted EBITDA Margins, and Adjusted Operating Income and Margin and related information by segment are each non-GAAP financial measures. We define Free Cash Flow as cash flow provided by operating activities less organic capital expenditures (i.e., purchases of property and equipment other than those in business acquisitions). We have included these disclosures in this press release because EBITDA, EBITDA Margins and Free Cash Flow are widely used by investors for valuation and comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof (as well as Adjusted Operating Income and Margin by Segment) provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA Margins and Free Cash Flow (and the Adjusted amounts thereof) may not be comparable to similarly titled measures other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | |||||||||||||||||||||||||||
(continued) | |||||||||||||||||||||||||||
| Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS) | |||||||||||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | Mar 31, 2019 | |||||||||||||||||||||||||
| Net Income | Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||||||
| Net income (loss) and diluted EPS as reported in accordance with GAAP | $ | (35,182 | ) | $ | (0.36 | ) | $ | (33,076 | ) | $ | (0.34 | ) | $ | (24,827 | ) | $ | (0.25 | ) | |||||||||
| Pre-tax adjustments for the effects of: | |||||||||||||||||||||||||||
| Fixed asset write-offs | — | 4,233 | — | ||||||||||||||||||||||||
| Intangible asset write-offs | — | 3,458 | — | ||||||||||||||||||||||||
| Foreign currency (gains) losses | (59 | ) | 3,418 | (614 | ) | ||||||||||||||||||||||
| Total pre-tax adjustments | (59 | ) | 11,109 | (614 | ) | ||||||||||||||||||||||
| Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods | 12 | (2,173 | ) | 129 | |||||||||||||||||||||||
| Discrete tax items | |||||||||||||||||||||||||||
| Share-based compensation | 1 | 14 | 986 | ||||||||||||||||||||||||
| Uncertain tax positions | 1,268 | 1,357 | 1,022 | ||||||||||||||||||||||||
| Valuation allowances | — | — | 1,539 | ||||||||||||||||||||||||
| Other | 2,436 | (191 | ) | (2,141 | ) | ||||||||||||||||||||||
| Total discrete tax adjustments | 3,705 | 1,180 | 1,406 | ||||||||||||||||||||||||
| Total of adjustments | $ | 3,658 | $ | 10,116 | $ | 921 | |||||||||||||||||||||
| Adjusted Net Income (Loss) | $ | (31,524 | ) | $ | (0.32 | ) | $ | (22,960 | ) | $ | (0.23 | ) | $ | (23,906 | ) | $ | (0.24 | ) | |||||||||
| Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) | 98,929 | 98,531 | 98,714 | ||||||||||||||||||||||||
| For the Six Months Ended | |||||||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | ||||||||||||||||||||||||||
| Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||||||
| Net income (loss) and diluted EPS as reported in accordance with GAAP | $ | (60,009 | ) | $ | (0.61 | ) | $ | (82,209 | ) | $ | (0.83 | ) | |||||||||||||||
| Pre-tax adjustments for the effects of: | |||||||||||||||||||||||||||
| Fixed asset write-offs | — | 4,233 | |||||||||||||||||||||||||
| Intangible asset write-offs | — | 3,458 | |||||||||||||||||||||||||
| Foreign currency (gains) losses | (673 | ) | 11,733 | ||||||||||||||||||||||||
| Total pre-tax adjustments | (673 | ) | 19,424 | ||||||||||||||||||||||||
| Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods | 141 | (3,919 | ) | ||||||||||||||||||||||||
| Discrete tax items | |||||||||||||||||||||||||||
| Share-based compensation | 987 | 1,820 | |||||||||||||||||||||||||
| Uncertain tax positions | 2,290 | 1,261 | |||||||||||||||||||||||||
| Valuation allowances | 1,539 | — | |||||||||||||||||||||||||
| Other | 295 | 499 | |||||||||||||||||||||||||
| Total discrete tax adjustments | 5,111 | 3,580 | |||||||||||||||||||||||||
| Total of adjustments | 4,579 | 19,085 | |||||||||||||||||||||||||
| Adjusted Net Income (Loss) | $ | (55,430 | ) | $ | (0.56 | ) | $ | (63,124 | ) | $ | (0.64 | ) | |||||||||||||||
| Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) | 98,822 | 98,457 | |||||||||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | |||||||||||||||||||||||||
| (continued) | |||||||||||||||||||||||||
| EBITDA and EBITDA Margins | |||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||||||||
| Jun 30, 2019 | Jun 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | Jun 30, 2018 | |||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||
| Net income (loss) | $ | (35,182 | ) | $ | (33,076 | ) | $ | (24,827 | ) | $ | (60,009 | ) | $ | (82,209 | ) | ||||||||||
| Depreciation and amortization | 50,304 | 59,843 | 52,486 | 102,790 | 113,971 | ||||||||||||||||||||
| Subtotal | 15,122 | 26,767 | 27,659 | 42,781 | 31,762 | ||||||||||||||||||||
| Interest expense, net of interest income | 8,351 | 5,852 | 6,820 | 15,171 | 12,631 | ||||||||||||||||||||
| Amortization included in interest expense | (335 | ) | (333 | ) | (340 | ) | (675 | ) | (1,107 | ) | |||||||||||||||
| Provision (benefit) for income taxes | 17,203 | 3,294 | (3,152 | ) | 14,051 | 9,182 | |||||||||||||||||||
| EBITDA | $ | 40,341 | $ | 35,580 | $ | 30,987 | $ | 71,328 | $ | 52,468 | |||||||||||||||
| Revenue | $ | 495,781 | $ | 478,674 | $ | 493,886 | $ | 989,667 | $ | 895,087 | |||||||||||||||
| EBITDA margin % | 8 | % | 7 | % | 6 | % | 7 | % | 6 | % | |||||||||||||||
| 2019 EBITDA Estimates | |||||||||
| Low | High | ||||||||
| (in thousands) | |||||||||
| Income (loss) before income taxes | $ | (95,000 | ) | (75,000 | ) | ||||
| Depreciation and amortization | 210,000 | 210,000 | |||||||
| Subtotal | 115,000 | 135,000 | |||||||
| Interest expense, net of interest income | 35,000 | 35,000 | |||||||
| EBITDA | $ | 150,000 | $ | 170,000 | |||||
| Free Cash Flow | |||||||||
| For the Six Months Ended | |||||||||
| Jun 30, 2019 | Jun 30, 2018 | ||||||||
| (in thousands) | |||||||||
| Net Income (loss) | $ | (60,009 | ) | $ | (82,209 | ) | |||
| Depreciation and amortization | 102,790 | 113,971 | |||||||
| Other increases (decreases) in cash from operating activities | 29,928 | (16,077 | ) | ||||||
| Cash flow provided by operating activities | 72,709 | 15,685 | |||||||
| Purchases of property and equipment | (70,862 | ) | (53,530 | ) | |||||
| Free Cash Flow | $ | 1,847 | $ | (37,845 | ) | ||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| Adjusted Operating Income (Loss) and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating Income (Loss) as reported in accordance with GAAP | $ | 8,688 | $ | 7,413 | $ | 87 | $ | (1,302 | ) | $ | 7,241 | $ | (31,762 | ) | $ | (9,635 | ) | |||||||||||||
| Adjusted Operating Income (Loss) | $ | 8,688 | $ | 7,413 | $ | 87 | $ | (1,302 | ) | $ | 7,241 | $ | (31,762 | ) | $ | (9,635 | ) | |||||||||||||
| Revenue | $ | 120,363 | $ | 138,910 | $ | 75,104 | $ | 61,156 | $ | 100,248 | $ | 495,781 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 7 | % | 5 | % | — | % | (2 | )% | 7 | % | (2 | )% | ||||||||||||||||||
| Operating income (loss)% using adjusted amounts | 7 | % | 5 | % | — | % | (2 | )% | 7 | % | (2 | )% | ||||||||||||||||||
| For the Three Months Ended June 30, 2018 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating Income (Loss) as reported in accordance with GAAP | $ | 4,542 | $ | 2,295 | $ | (10,358 | ) | $ | 3,357 | $ | 7,886 | $ | (27,359 | ) | $ | (19,637 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Fixed asset write-offs | 617 | 1,531 | 2,085 | — | — | — | 4,233 | |||||||||||||||||||||||
| Intangible assets write-offs | — | — | 3,458 | — | — | — | 3,458 | |||||||||||||||||||||||
| Total of adjustments | 617 | 1,531 | 5,543 | — | — | — | 7,691 | |||||||||||||||||||||||
| Adjusted Operating Income (Loss) | $ | 5,159 | $ | 3,826 | $ | (4,815 | ) | $ | 3,357 | $ | 7,886 | $ | (27,359 | ) | $ | (11,946 | ) | |||||||||||||
| Revenue | $ | 107,426 | $ | 121,704 | $ | 78,036 | $ | 67,422 | $ | 104,086 | $ | 478,674 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 4 | % | 2 | % | (13 | )% | 5 | % | 8 | % | (4 | )% | ||||||||||||||||||
| Operating income (loss)% using adjusted amounts | 5 | % | 3 | % | (6 | )% | 5 | % | 8 | % | (2 | )% | ||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| Adjusted Operating Income (Loss) and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating Income (Loss) as reported in accordance with GAAP | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
| Adjusted Operating Income (Loss) | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
| Revenue | $ | 100,346 | $ | 128,844 | $ | 89,728 | $ | 60,689 | $ | 114,279 | $ | 493,886 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
| Operating income (loss) % using adjusted amounts | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| Adjusted Operating Income and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating Income (Loss) as reported in accordance with GAAP | $ | 10,106 | $ | 6,937 | $ | 2,979 | $ | (2,015 | ) | $ | 16,840 | $ | (66,196 | ) | $ | (31,349 | ) | |||||||||||||
| Adjusted Operating Income (Loss) | $ | 10,106 | $ | 6,937 | $ | 2,979 | $ | (2,015 | ) | $ | 16,840 | $ | (66,196 | ) | $ | (31,349 | ) | |||||||||||||
| Revenue | $ | 220,709 | $ | 267,754 | $ | 164,832 | $ | 121,845 | $ | 214,527 | $ | 989,667 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 5 | % | 3 | % | 2 | % | (2 | )% | 8 | % | (3 | )% | ||||||||||||||||||
| Operating income (loss) % using adjusted amounts | 5 | % | 3 | % | 2 | % | (2 | )% | 8 | % | (3 | )% | ||||||||||||||||||
| For the Six Months Ended June 30, 2018 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating Income (Loss) as reported in accordance with GAAP | $ | 2,144 | $ | 4,050 | $ | (12,717 | ) | $ | 5,036 | $ | 9,554 | $ | (54,853 | ) | $ | (46,786 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Fixed asset write-offs | 617 | 1,531 | 2,085 | — | — | — | 4,233 | |||||||||||||||||||||||
| Intangible assets write-offs | — | — | 3,458 | — | — | — | 3,458 | |||||||||||||||||||||||
| Total of adjustments | 617 | 1,531 | 5,543 | — | — | — | 7,691 | |||||||||||||||||||||||
| Adjusted Operating Income (Loss) | $ | 2,761 | $ | 5,581 | $ | (7,174 | ) | $ | 5,036 | $ | 9,554 | $ | (54,853 | ) | $ | (39,095 | ) | |||||||||||||
| Revenue | $ | 193,020 | $ | 248,392 | $ | 134,896 | $ | 128,710 | $ | 190,069 | $ | 895,087 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 1 | % | 2 | % | (9 | )% | 4 | % | 5 | % | (5 | )% | ||||||||||||||||||
| Operating income (loss) % using adjusted amounts | 1 | % | 2 | % | (5 | )% | 4 | % | 5 | % | (4 | )% | ||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating income (loss) as reported in accordance with GAAP | $ | 8,688 | $ | 7,413 | $ | 87 | $ | (1,302 | ) | $ | 7,241 | $ | (31,762 | ) | $ | (9,635 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 26,871 | 12,366 | 7,550 | 1,570 | 765 | 1,182 | 50,304 | |||||||||||||||||||||||
| Other pre-tax | — | — | — | — | — | (328 | ) | (328 | ) | |||||||||||||||||||||
| EBITDA | 35,559 | 19,779 | 7,637 | 268 | 8,006 | (30,908 | ) | 40,341 | ||||||||||||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Foreign currency (gains) losses | — | — | — | — | — | (59 | ) | (59 | ) | |||||||||||||||||||||
| Total of adjustments | — | — | — | — | — | (59 | ) | (59 | ) | |||||||||||||||||||||
| Adjusted EBITDA | $ | 35,559 | $ | 19,779 | $ | 7,637 | $ | 268 | $ | 8,006 | $ | (30,967 | ) | $ | 40,282 | |||||||||||||||
| Revenue | $ | 120,363 | $ | 138,910 | $ | 75,104 | $ | 61,156 | $ | 100,248 | $ | 495,781 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 7 | % | 5 | % | — | % | (2 | )% | 7 | % | (2 | )% | ||||||||||||||||||
| EBITDA Margin | 30 | % | 14 | % | 10 | % | — | % | 8 | % | 8 | % | ||||||||||||||||||
| Adjusted EBITDA Margin | 30 | % | 14 | % | 10 | % | — | % | 8 | % | 8 | % | ||||||||||||||||||
| For the Three Months Ended June 30, 2018 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating income (loss) as reported in accordance with GAAP | $ | 4,542 | $ | 2,295 | $ | (10,358 | ) | $ | 3,357 | $ | 7,886 | $ | (27,359 | ) | $ | (19,637 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 28,269 | 14,914 | 13,053 | 1,836 | 737 | 1,034 | 59,843 | |||||||||||||||||||||||
| Other pre-tax | — | — | — | — | — | (4,626 | ) | (4,626 | ) | |||||||||||||||||||||
| EBITDA | 32,811 | 17,209 | 2,695 | 5,193 | 8,623 | (30,951 | ) | 35,580 | ||||||||||||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Foreign currency (gains) losses | — | — | — | — | — | 3,418 | 3,418 | |||||||||||||||||||||||
| Total of adjustments | — | — | — | — | — | 3,418 | 3,418 | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 32,811 | $ | 17,209 | $ | 2,695 | $ | 5,193 | $ | 8,623 | $ | (27,533 | ) | $ | 38,998 | |||||||||||||||
| Revenue | $ | 107,426 | $ | 121,704 | 78,036 | $ | 67,422 | $ | 104,086 | $ | 478,674 | |||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 4 | % | 2 | % | (13 | )% | 5 | % | 8 | % | (4 | )% | ||||||||||||||||||
| EBITDA Margin | 31 | % | 14 | % | 3 | % | 8 | % | 8 | % | 7 | % | ||||||||||||||||||
| Adjusted EBITDA Margin | 31 | % | 14 | % | 3 | % | 8 | % | 8 | % | 8 | % | ||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating income (loss) as reported in accordance with GAAP | $ | 1,418 | $ | (476 | ) | $ | 2,892 | $ | (713 | ) | $ | 9,599 | $ | (34,434 | ) | $ | (21,714 | ) | ||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 27,990 | 12,991 | 7,882 | 1,634 | 830 | 1,159 | 52,486 | |||||||||||||||||||||||
| Other pre-tax | — | — | — | — | — | 215 | 215 | |||||||||||||||||||||||
| EBITDA | 29,408 | 12,515 | 10,774 | 921 | 10,429 | (33,060 | ) | 30,987 | ||||||||||||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Foreign currency (gains) losses | — | — | — | — | — | (614 | ) | (614 | ) | |||||||||||||||||||||
| Total of adjustments | — | — | — | — | — | (614 | ) | (614 | ) | |||||||||||||||||||||
| Adjusted EBITDA | $ | 29,408 | $ | 12,515 | $ | 10,774 | $ | 921 | $ | 10,429 | $ | (33,674 | ) | $ | 30,373 | |||||||||||||||
| Revenue | $ | 100,346 | $ | 128,844 | $ | 89,728 | $ | 60,689 | $ | 114,279 | $ | 493,886 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 1 | % | — | % | 3 | % | (1 | )% | 8 | % | (4 | )% | ||||||||||||||||||
| EBITDA Margin | 29 | % | 10 | % | 12 | % | 2 | % | 9 | % | 6 | % | ||||||||||||||||||
| Adjusted EBITDA Margin | 29 | % | 10 | % | 12 | % | 2 | % | 9 | % | 6 | % | ||||||||||||||||||
| RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||
| (continued) | ||||||||||||||||||||||||||||||
| EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating income (loss) as reported in accordance with GAAP | $ | 10,106 | $ | 6,937 | $ | 2,979 | $ | (2,015 | ) | $ | 16,840 | $ | (66,196 | ) | $ | (31,349 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 54,861 | 25,357 | 15,432 | 3,204 | 1,595 | 2,341 | 102,790 | |||||||||||||||||||||||
| Other pre-tax | — | — | — | — | — | (113 | ) | (113 | ) | |||||||||||||||||||||
| EBITDA | 64,967 | 32,294 | 18,411 | 1,189 | 18,435 | (63,968 | ) | 71,328 | ||||||||||||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Foreign currency (gains) losses | — | — | — | — | — | (673 | ) | (673 | ) | |||||||||||||||||||||
| Total of adjustments | — | — | — | — | — | (673 | ) | (673 | ) | |||||||||||||||||||||
| Adjusted EBITDA | $ | 64,967 | $ | 32,294 | $ | 18,411 | $ | 1,189 | $ | 18,435 | $ | (64,641 | ) | $ | 70,655 | |||||||||||||||
| Revenue | $ | 220,709 | $ | 267,754 | $ | 164,832 | $ | 121,845 | $ | 214,527 | $ | 989,667 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 5 | % | 3 | % | 2 | % | (2 | )% | 8 | % | (3 | )% | ||||||||||||||||||
| EBITDA Margin | 29 | % | 12 | % | 11 | % | 1 | % | 9 | % | 7 | % | ||||||||||||||||||
| Adjusted EBITDA Margin | 29 | % | 12 | % | 11 | % | 1 | % | 9 | % | 7 | % | ||||||||||||||||||
| For the Six Months Ended June 30, 2018 | ||||||||||||||||||||||||||||||
| Remotely Operated Vehicles | Subsea Products | Subsea Projects | Asset Integrity | Advanced Tech. | Unallocated Expenses and other | Total | ||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||
| Operating income (loss) as reported in accordance with GAAP | $ | 2,144 | $ | 4,050 | $ | (12,717 | ) | $ | 5,036 | $ | 9,554 | $ | (54,853 | ) | $ | (46,786 | ) | |||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 55,911 | 28,939 | 21,366 | 3,684 | 1,503 | 2,568 | 113,971 | |||||||||||||||||||||||
| Other pre-tax | — | — | — | — | — | (14,717 | ) | (14,717 | ) | |||||||||||||||||||||
| EBITDA | 58,055 | 32,989 | 8,649 | 8,720 | 11,057 | (67,002 | ) | 52,468 | ||||||||||||||||||||||
| Adjustments for the effects of: | ||||||||||||||||||||||||||||||
| Foreign currency (gains) losses | — | — | — | — | — | 11,733 | 11,733 | |||||||||||||||||||||||
| Total of adjustments | — | — | — | — | — | 11,733 | 11,733 | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 58,055 | $ | 32,989 | $ | 8,649 | $ | 8,720 | $ | 11,057 | $ | (55,269 | ) | $ | 64,201 | |||||||||||||||
| Revenue | $ | 193,020 | $ | 248,392 | $ | 134,896 | $ | 128,710 | $ | 190,069 | $ | 895,087 | ||||||||||||||||||
| Operating income (loss) % as reported in accordance with GAAP | 1 | % | 2 | % | (9 | )% | 4 | % | 5 | % | (5 | )% | ||||||||||||||||||
| EBITDA Margin | 30 | % | 13 | % | 6 | % | 7 | % | 6 | % | 6 | % | ||||||||||||||||||
| Adjusted EBITDA Margin | 30 | % | 13 | % | 6 | % | 7 | % | 6 | % | 7 | % | ||||||||||||||||||