Tidewater (TDW) 8-K Results of Operations and Financial Condition

	Exhibit 99.1
	Press Release

TIDEWATER INC. ● 6002 Rogerdale Road, Suite 600 ● Houston, TX 77072 ● Telephone (713) 470-5300 ● Fax (888) 909-0946

Tidewater Reports Results for the Three and Twelve -Months Ended December 31, 2019

HOUSTON, March 2, 2020 — Tidewater Inc. (NYSE:TDW) announced today revenue for the three and twelve months ended December 31, 2019, of $118.8 million and $486.5 million, and net losses for the same periods of $59.9 million (or $1.52 per common share) and $141.7 million (or $3.71 per common share), respectively. Excluding long-lived asset impairments and one time expenses, net losses for the three and twelve months ended December 31, 2019 were $25.2 million (or $0.64 per common share) and $91.4 million (or $2.39) per common share), respectively.  Highlights for the three months ended December 31, 2019:

• Generated revenue of $118.8 million, an 8%, or $8.5 million, increase from the same period in the prior year; driven by a 4% increase in average day rate and a 4% increase in active vessel days.

• Continued significant streamlining of shore-based operations resulted in a pro forma run rate for general and administrative expense of $81.0 million.

•Active utilization increased to 81.4% for the fourth quarter, up from 80.4% in the third quarter.

• Net cash flows provided by operating activities for the quarter was a positive of $5.3 million, and free cash flow for the quarter was a positive $12.5 million.

• Completed a bond consent and $125 million tender to improve debt covenants, lower overall debt, and reduce pro-forma negative interest carry by $8.0 million.

• Continued high-grading active fleet by identifying 46 lower specification vessels to be disposed of in 2020.

Quintin Kneen, Tidewater’s President and Chief Executive Officer, commented, “Over the course of 2019, Tidewater has taken a series of strategic actions to streamline our fleet and increase our efficiency across the entire organization.  These actions were part of our continuing efforts to achieve our near-term goal of becoming free cash flow positive and part of our longer-term goal of attaining an acceptable free cash flow return on our assets.

“The team made significant strides in the fourth quarter and we are pleased to report that the business had positive operating cash flow in the fourth quarter, was free cash flow positive in the fourth quarter, and  the strong performance in the fourth quarter also resulted in the business being free cash flow positive for the entire year of 2019. Free cash flow for the quarter was $12.5 million and $5.5 million for the year.

“Market conditions around the world continue to improve. Our anticipated revenue for 2020 is similar to our total revenue for 2019, but with fewer ships as we continue to high-grade the active fleet. As of this call, we have $440 million of backlog for 2020, which is over 90% of the revenue we recorded for the prior year. Key operational objectives for 2020 are to continue to improve our active utilization percentage, which results in higher profitability per vessel day, and to lower our annual spend on dry docks and vessel modifications by over $20 million as compared to 2019.

“Through process improvements, headcount reductions and technology implementation, the team successfully achieved merger-related general and administrative cost synergies of $65 million, significantly exceeding the original target of $45 million. We finished 2019 with an annual general and administrative spend run rate of $81 million, which was $19 million lower than our original $100 million target, and substantially lower than Tidewater’s pre-merger general and administrative spend on a stand-alone basis. The improvement in active utilization, reduced spend on drydocks and vessel modifications, and reduced spend on general and administrative costs should result in us nearing our longer-term goal of attaining an acceptable free cash flow return on our assets.

“Part of achieving our return objectives is positioning the Tidewater fleet for the future by obtaining the highest disposal value for our fleet in lay-up. You will notice that we took the step of separating the value of the ongoing fleet from the value of the fleet we intend to sell or scrap, which we are now presenting on the balance sheet as ‘assets held for sale’, which is stated at our expected net realizable value. Marking that portion of the fleet to net realizable value resulted in an impairment in the fourth quarter of $26.7 million, and results in a value of assets to be disposed of totaling $39.3 million. The value that remains on the balance sheet as Net Property and Equipment reflects the book value of the fleet we intend to remain operational.”

Kneen concluded, “All of these actions are part of our efforts to achieve our goal of maximizing free cash flow generation while preserving our pristine balance sheet. We believe the result is a nimble, efficient and scalable platform that will enable us to support our growth initiatives and further advance our leadership position in the offshore industry. This accomplishment was the result of our more than 5,000 employees pulling together to create a new culture focused on establishing the safest, most profitable, most investable offshore vessel company in the world.”

Included in the net loss for the three months and nine months ended December 31, 2019 were general and administrative expenses of $2.1 million ($0.05 per common share) and $12.6 million ($0.33 per common share), respectively, for severance and similar expenses related to integrating Tidewater and GulfMark operations.

In addition to the number of outstanding shares, as of December 31, 2019, the company also has the following in the money warrants.

Common shares outstanding	39,941,327
New Creditor Warrants (strike price $0.001 per common share)	821,308
GulfMark Creditor Warrants (strike price $0.01 per common share)	1,165,066
Total	41,927,701

2

Tidewater will hold a conference call to discuss results for the three and twelve months ended December 31, 2019 on Tuesday, March 3, 2020 at 8:00 a.m. Central Time. Investors and interested parties may listen to the teleconference via telephone by calling 1-888-771-4371 if calling from the U.S. or Canada (1-847-585-4405 if calling from outside the U.S.) and asking for the “Tidewater” call just prior to the scheduled start time. A replay of the conference call will be available beginning at 10:30 a.m. Central Time on March 3, 2020 and will continue until 11:59 p.m. Central Time on April 3, 2020. To access the replay, call 1-888-843-7419 (1-630-652-3042 if calling from outside the U.S.).  The conference call ID number is 49441491.

A simultaneous webcast of the conference call will be available online at the Tidewater Inc. website, www.tdw.com.  The online replay will be available until April 3, 2020.

The conference call will contain forward-looking statements in addition to statements of historical fact.  The actual achievement of any forecasted results or the unfolding of future economic or business developments in a way anticipated or projected by the company involves numerous risks and uncertainties that may cause the company’s actual performance to be materially different from that stated or implied in the forward-looking statements.  Such risks and uncertainties include, among other things, risks associated with the general nature of the oilfield service industry and other factors discussed within the “Risk Factors” section of Tidewater’s most recent Forms 10-Q and 10-K.

Tidewater owns and operates the largest fleet of Offshore Support Vessels in the industry, with over 60 years of experience supporting offshore energy exploration and production activities worldwide.

Note: all per-share amounts are stated on a diluted basis.

Financial information is displayed beginning on the next page.

3

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data) 

		Three Months Ended						Twelve Months Ended
		December 31,			December 31,			December 31,			December 31,
		2019			2018			2019			2018
Revenues:
Vessel revenues	$		116,539			108,527			477,015			397,206
Other operating revenues			2,237			1,707			9,534			9,314
Total revenues			118,776			110,234			486,549			406,520
Costs and expenses:
Vessel operating costs			85,935			74,967			329,196			269,580
Costs of other operating revenues			916			733			2,800			5,530
General and administrative (A)			22,406			36,487			103,716			110,023
Depreciation and amortization			28,226			20,101			101,931			58,293
Gain on asset dispositions, net			(1,217	)		(8,938	)		(2,263	)		(10,624	)
Impairment of due from affiliate			—			20,083			—			20,083
Asset impairments and other			32,549			36,878			37,773			61,132
Total operating costs and expenses			168,815			180,311			573,153			514,017
Operating loss			(50,039	)		(70,077	)		(86,604	)		(107,497	)
Other income (expense):
Foreign exchange gain (loss)			(945	)		1,455			(1,269	)		106
Equity in net earnings (losses) of    unconsolidated companies			(2,717	)		(3,871	)		(3,152	)		(18,864	)
Interest income and other			690			5,799			6,598			11,294
Loss on debt extinguishment			—			(8,119	)		—			(8,119	)
Interest and other debt costs			(6,282	)		(7,708	)		(29,068	)		(30,439	)
Total other expense			(9,254	)		(12,444	)		(26,891	)		(46,022	)
Loss before income taxes			(59,293	)		(82,521	)		(113,495	)		(153,519	)
Income tax expense			1,281			7,856			27,724			18,252
Net loss	$		(60,574	)		(90,377	)		(141,219	)		(171,771	)
Less: Net income (loss) attributable to    noncontrolling interests			(721	)		132			524			(254	)
Net loss attributable to Tidewater Inc.	$		(59,853	)		(90,509	)		(141,743	)		(171,517	)
Basic loss per common share	$		(1.52	)		(2.83	)		(3.71	)		(6.45	)
Diluted loss per common share	$		(1.52	)		(2.83	)		(3.71	)		(6.45	)
Weighted average common shares    outstanding (B)			39,504,154			31,974,802			38,204,934			26,589,883
Dilutive effect of stock options and restricted    stock			—			—			—			—
Adjusted weighted average common shares			39,504,154			31,974,802			38,204,934			26,589,883
Vessel operating margin	$		30,604			33,560			147,819			127,626
Note (A): Restructuring and merger-related    items:
Professional services costs included in    general and administrative expenses    related to the business combination    with GulfMark	$		—			4,465			88			4,553
Integration related costs  related to the    business combination with GulfMark			2,123			—			12,527			10,404
Total	$		2,123			4,465			12,615			14,957
Note (B):
Shares issuable upon the exercise of New    Creditor Warrants held by U.S. citizens    included in weighted average shares    outstanding			—			2,547			—			2,547
Total shares outstanding including warrants
Common shares outstanding									39,941,327			26,589,883
New Creditor Warrants    (strike price $0.001 per common share)									821,308			2,220,857
GulfMark Creditor Warrants    (strike price $0.01 per common share)									1,165,066			2,189,709
Total									41,927,701			41,388,846

4

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and par value data)

		December 31,			December 31,
ASSETS		2019			2018
Current assets:
Cash and cash equivalents	$		218,290			371,791
Restricted cash			5,755			25,953
Trade and other receivables, net			110,180			111,266
Due from affiliates			125,972			132,951
Marine operating supplies			21,856			29,505
Assets held for sale			39,287			—
Prepaid expenses and other current assets			15,956			11,836
Total current assets			537,296			683,302
Investments in, at equity, and advances to    unconsolidated companies			—			1,039
Net properties and equipment			938,961			1,089,857
Deferred drydocking and survey costs			66,936			22,215
Other assets			36,335			31,326
Total assets	$		1,579,528			1,827,739
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$		27,501			31,939
Accrued costs and expenses			74,000			61,784
Due to affiliates			50,186			34,972
Current portion of long-term debt			9,890			8,568
Other current liabilities			24,100			21,092
Total current liabilities			185,677			158,355
Long-term debt			279,044			430,436
Other liabilities and deferred credits			98,397			94,025
Commitments and contingencies
Equity:
Common stock			40			37
Additional paid-in capital			1,367,521			1,352,388
Accumulated deficit			(352,526	)		(210,783	)
Accumulated other comprehensive income (loss)			(236	)		2,194
Total stockholders’ equity			1,014,799			1,143,836
Noncontrolling interests			1,611			1,087
Total equity			1,016,410			1,144,923
Total liabilities and equity	$		1,579,528			1,827,739

5

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

	Three Months Ended						Twelve Months Ended
	December 31, 2019			December 31, 2018			December 31, 2019			December 31, 2018
Net loss	$	(60,574	)	$	(90,377	)	$	(141,219	)	$	(171,771	)
Other comprehensive income (loss):
Unrealized gains (losses) on available for sale    securities, net of tax of $0, $0, $0, and  $0,    respectively		—			—			—			(256	)
Change in supplemental executive retirement plan    pension liability, net of tax of $0, $0, $0 and    $0, respectively		(2,121	)		2,214			(2,121	)		2,214
Change in pension plan minimum liability,     net of tax of $0, $0, $0, and $0, respectively		(309	)		1,919			(309	)		1,919
Change in other benefit plan minimum liability,    net of tax of $0, $0, $0 and $0, respectively		—			(1,536	)		—			(1,536	)
Total comprehensive loss	$	(63,004	)	$	(87,780	)	$	(143,649	)	$	(169,430	)

6

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

	Twelve Months Ended			Three Months Ended			Twelve Months Ended
	December 31, 2019			December 31, 2019			December 31, 2018
Operating activities:
Net loss	$	(141,219	)		(60,574	)		(171,771	)
Adjustments to reconcile net loss to net cash provided by    (used in) operating activities:
Depreciation and amortization		77,045			19,416			51,332
Amortization of deferred drydocking and survey costs		24,886			8,810			6,961
Amortization of debt premiums and discounts		(4,877	)		(3,315	)		(1,856	)
Provision for deferred income taxes		672			(87	)		572
Gain on asset dispositions, net		(2,263	)		(1,216	)		(10,624	)
Impairment of due from affiliate		—			—			20,083
Long-lived asset impairments and other		37,773			32,549			61,132
Loss on debt extinguishment		—			—			8,119
Changes in investments in, at equity, and advances to    unconsolidated companies		1,039			604			28,177
Compensation expense – stock based		19,603			3,004			13,406
Changes in operating assets and liabilities, net:
Trade and other receivables		1,086			12,882			9,088
Changes in due to/from affiliate, net		22,193			7,295			28,644
Accounts payable		(4,439	)		3,828			(15,174	)
Accrued expenses		8,189			18,763			(13,489	)
Deferred drydocking and survey costs		(70,437	)		(26,736	)		(25,968	)
Other, net		(674	)		(9,942	)		7,427
Net cash provided by (used in) operating activities		(31,423	)		5,281			(3,941	)
Cash flows from investing activities:
Proceeds from sales of assets		28,847			3,755			46,115
Additions to properties and equipment		(17,998	)		(4,067	)		(21,391	)
Cash and cash equivalents from stock based merger		—			—			43,806
Net cash provided by (used in) investing activities		10,849			(312	)		68,530
Cash flows from financing activities:
Principal payments on long-term debt		(133,693	)		(127,235	)		(105,169	)
Premium paid for redemption of secured notes		(11,402	)		(11,402	)		—
Cash payments to General Unsecured Creditors		—			—			(8,377	)
Loss on debt extinguishment		—			—			(8,119	)
Cash received for issuance of common stock		—			—			3
Tax on share-based award		(4,467	)		(1,355	)		(4,400	)
Other		—			(1	)		(2,000	)
Net cash used in financing activities		(149,562	)		(139,993	)		(128,062	)
Net change in cash, cash equivalents and restricted cash		(170,136	)		(135,024	)		(55,591	)
Cash, cash equivalents and restricted cash at beginning of period		397,744			362,632			453,335
Cash, cash equivalents and restricted cash at end of period	$	227,608			227,608			397,744
	Year			Three Months			Year
	Ended			Ended			Ended
	December 31, 2019			December 31, 2018			December 31, 2018
Supplemental disclosure of cash flow information:
Cash paid during the year for:
Interest, net of amounts capitalized	$	32,687			8,205			32,326
Income taxes		14,378			3,992			16,828
Supplemental disclosure of noncash investing activities:					—
Merger with GulfMark		—			—			285,492
Supplemental disclosure of noncash financing activities:
Common stock issued for GulfMark merger		—			—			285,492

7

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(In thousands)

	Common stock		Additional paid-in capital			Retained earnings (deficit)			Accumulated other comprehensive income (loss)			Non controlling interest			Total
Balance at December 31, 2017	$	22		1,059,120			(39,266	)		(147	)		2,215			1,021,944
Total comprehensive income (loss)		—		—			(171,517	)		2,341			(254	)		(169,430	)
Issuance of common stock from exercise of    warrants		6		(3	)		—			—			—			3
Issuance of common stock for GulfMark business    combination		9		285,483			—			—			—			285,492
Amortization of restricted stock units		—		8,914			—			—			—			8,914
Cash paid to noncontrolling interests		—		(1,126	)		—			—			(874	)		(2,000	)
Balance at December 31, 2018	$	37		1,352,388			(210,783	)		2,194			1,087			1,144,923
Total comprehensive income (loss)		—		—			(141,743	)		(2,430	)		524			(143,649	)
Issuance of common stock from exercise of    warrants		3		(3	)		—			—			—			—
Amortization of restricted stock units		—		15,136			—			—			—			15,136
Balance at December 31, 2019	$	40		1,367,521			(352,526	)		(236	)		1,611			1,016,410

8

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

	Three Months Ended										Twelve Months Ended
	December 31, 2019					December 31, 2018					December 31, 2019					December 31, 2018
(In thousands)			%					%					%					%
Vessel revenues:
Americas	$	33,333		29	%		31,813		29	%		136,958		29	%		118,534		30	%
Middle East/Asia Pacific		26,651		23	%		19,474		18	%		90,321		19	%		80,195		20	%
Europe/Mediterranean		29,180		25	%		20,717		19	%		123,711		26	%		56,263		14	%
West Africa		27,375		23	%		36,523		34	%		126,025		26	%		142,214		36	%
Total vessel revenues	$	116,539		100	%		108,527		100	%		477,015		100	%		397,206		100	%
Vessel operating costs:
Crew costs	$	46,071		40	%		45,133		42	%		187,599		39	%		153,340		39	%
Repair and maintenance		15,181		13	%		9,405		9	%		47,761		10	%		33,721		8	%
Insurance and loss reserves		1,174		1	%		637		1	%		6,129		1	%		51		(<1	%)
Fuel, lube and supplies		9,782		8	%		9,315		9	%		36,359		8	%		34,489		9	%
Other		13,726		12	%		10,477		10	%		51,348		11	%		47,979		12	%
Total vessel operating costs		85,935		74	%		74,967		69	%		329,196		69	%		269,580		68	%
Vessel operating margin (A)	$	30,604		26	%		33,560		31	%		147,819		31	%		127,626		32	%

Note (A): Vessel operating margin equals revenues less vessel operating costs and excludes general and administrative expenses and depreciation and amortization.

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

	Three Months Ended												Twelve Months Ended
	December 31, 2019						December 31, 2018						December 31, 2019						December 31, 2018
(In thousands)				%						%						%						%
Vessel operating profit (loss):
Americas	$	(2,507	)		(2	%)		(2,944	)		(3	%)		(805	)		(0	%)		8,860			2	%
Middle East/Asia Pacific		(1,946	)		(2	%)		(2,088	)		(2	%)		(6,044	)		(1	%)		(4,417	)		(1	%)
Europe/Mediterranean		(521	)		(0	%)		(2,606	)		(2	%)		(1,289	)		(0	%)		(9,359	)		(2	%)
West Africa		(3,593	)		(3	%)		3,373			3	%		8,298			2	%		7,240			2	%
Other operating profit		1,353			1	%		975			1	%		6,734			1	%		3,742			1	%
		(7,214	)		(6	%)		(3,290	)		(3	%)		6,894			1	%		6,066			1	%
Corporate expenses (A)		(11,493	)		(10	%)		(18,764	)		(17	%)		(57,988	)		(12	%)		(42,972	)		(11	%)
Gain (loss) on asset dispositions, net		1,217			1	%		8,938			8	%		2,263			0	%		10,624			3	%
Impairment of due from affiliates		0			0	%		(20,083	)		(18	%)		0			0	%		(20,083	)		(5	%)
Long-lived asset impairments		(32,549	)		(27	%)		(36,878	)		(33	%)		(37,773	)		(8	%)		(61,132	)		(15	%)
Operating loss	$	(50,039	)		(42	%)		(70,077	)		(64	%)		(86,604	)		(18	%)		(107,497	)		(26	%)

Note (A):  General and administrative expenses for the three and twelve months ended December 31, 2019 includes stock-based compensation of $3.0 million and $19.6 million, respectively.  General and administrative expenses for the three and twelve months ended December 31, 2018 included stock-based compensation of $3.6 million and $13.6 million, respectively. In addition, general and administrative costs for the three and twelve months ended December 31, 2019 includes $2.1 million and $12.6 million, respectively, of severance and similar costs related to integrating Tidewater and GulfMark operations.

9

TIDEWATER INC.

CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) – QUARTERLY DATA

(Unaudited)

(In thousands, except per share data) 

		Three Months Ended															Twelve Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,			December 31,			December 31,
		2019			2019			2019			2019			2018			2019			2018
Revenues:
Vessel revenues	$		116,539			117,173			123,641			119,662			108,527			477,015			397,206
Other operating revenues			2,237			2,592			2,218			2,487			1,707			9,534			9,314
Total revenues			118,776			119,765			125,859			122,149			110,234			486,549			406,520
Costs and expenses:
Vessel operating costs			85,935			80,619			80,439			82,203			74,967			329,196			269,580
Costs of other operating revenues			916			534			586			764			733			2,800			5,530
General and administrative (A)			22,406			30,474			23,696			27,140			36,487			103,716			110,023
Depreciation and amortization			28,226			25,735			25,038			22,932			20,101			101,931			58,293
Gain on asset dispositions, net			(1,217	)		(270	)		494			(1,270	)		(8,938	)		(2,263	)		(10,624	)
Impairment of due from affiliate			—			—			—			—			20,083			—			20,083
Asset impairments and other			32,549			5,224			—			—			36,878			37,773			61,132
Total operating costs and expenses			168,815			142,316			130,253			131,769			180,311			573,153			514,017
Operating loss			(50,039	)		(22,551	)		(4,394	)		(9,620	)		(70,077	)		(86,604	)		(107,497	)
Other income (expense):
Foreign exchange gain (loss)			(945	)		173			11			(508	)		1,455			(1,269	)		106
Equity in net earnings (losses) of    unconsolidated companies			(2,717	)		(468	)		95			(62	)		(3,871	)		(3,152	)		(18,864	)
Interest income and other			690			1,579			1,859			2,470			5,799			6,598			11,294
Loss on debt extinguishment			—			—			—			—			(8,119	)		—			(8,119	)
Interest and other debt costs			(6,282	)		(7,468	)		(7,582	)		(7,736	)		(7,708	)		(29,068	)		(30,439	)
Total other expense			(9,254	)		(6,184	)		(5,617	)		(5,836	)		(12,444	)		(26,891	)		(46,022	)
Loss before income taxes			(59,293	)		(28,735	)		(10,011	)		(15,456	)		(82,521	)		(113,495	)		(153,519	)
Income tax expense			1,281			15,071			5,542			5,830			7,856			27,724			18,252
Net loss	$		(60,574	)		(43,806	)		(15,553	)		(21,286	)		(90,377	)		(141,219	)		(171,771	)
Less: Net income (loss) attributable to    noncontrolling interests			(721	)		394			406			445			132			524			(254	)
Net loss attributable to Tidewater Inc.	$		(59,853	)		(44,200	)		(15,959	)		(21,731	)		(90,509	)		(141,743	)		(171,517	)
Basic loss per common share	$		(1.52	)		(1.15	)		(0.42	)		(0.58	)		(2.83	)		(3.71	)		(6.45	)
Diluted loss per common share	$		(1.52	)		(1.15	)		(0.42	)		(0.58	)		(2.83	)		(3.71	)		(6.45	)
Weighted average common shares    outstanding (B)			39,504,154			38,537,165			37,570,629			37,178,580			31,974,802			38,204,934			26,589,883
Dilutive effect of stock options and restricted    stock			—			—			—			—			—			—			—
Adjusted weighted average common shares			39,504,154			38,537,165			37,570,629			37,178,580			31,974,802			38,204,934			26,589,883
Vessel operating margin	$		30,604			36,554			43,202			37,459			33,560			147,819			127,626
Note (A): Restructuring and merger-related    items:
Professional services costs included in    general and administrative expenses    related to the business combination    with GulfMark	$		—			—			—			88			4,465			88			4,553
Integration related costs  related to the    business combination with GulfMark			2,123			6,293			460			3,651			—			12,527			10,404
Total	$		2,123			6,293			460			3,739			4,465			12,615			14,957
Note (B):
Shares issuable upon the exercise of New    Creditor Warrants held by U.S. citizens    included in weighted average shares    outstanding			—			—			—			—			2,547			—			2,547
Total shares outstanding including warrants
Common shares outstanding																		39,941,327			26,589,883
New Creditor Warrants    (strike price $0.001 per common share)																		821,308			2,220,857
GulfMark Creditor Warrants    (strike price $0.01 per common share)																		1,165,066			2,189,709
Total																		41,927,701			41,388,846

10

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands) 

		December 31,			September 30,			June 30,			March 31,			December 31,
ASSETS		2019			2019			2019			2019			2018
Current assets:
Cash and cash equivalents	$		218,290			359,332			369,549			391,060			371,791
Restricted cash			5,755			3,300			13,614			6,975			25,953
Trade and other receivables, net			110,180			123,133			121,155			112,853			111,266
Due from affiliates			125,972			124,757			121,959			119,049			132,951
Marine operating supplies			21,856			21,303			29,141			29,337			29,505
Assets held for sale			39,287			—			—			—			—
Prepaid expenses and other current assets			15,956			13,116			14,460			14,844			11,836
Total current assets			537,296			644,941			669,878			674,118			683,302
Investments in, at equity, and advances to    unconsolidated companies			—			—			658			774			1,039
Net properties and equipment			938,961			1,022,786			1,041,054			1,065,297			1,089,857
Deferred drydocking and survey costs			66,936			49,025			41,029			30,602			22,215
Other assets			36,335			37,269			39,651			38,507			31,326
Total assets	$		1,579,528			1,754,021			1,792,270			1,809,298			1,827,739
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$		27,501			23,672			24,170			29,739			31,939
Accrued costs and expenses			74,000			54,792			56,675			56,025			61,784
Due to affiliates			50,186			41,676			39,060			40,245			34,972
Current portion of long-term debt			9,890			9,689			10,002			9,957			8,568
Other current liabilities			24,100			30,024			24,442			20,115			21,092
Total current liabilities			185,677			159,853			154,349			156,081			158,355
Long-term debt			279,044			419,905			424,911			427,436			430,436
Other liabilities and deferred credits			98,397			96,499			97,471			98,096			94,025
Commitments and contingencies
Equity:
Common stock			40			39			38			37			37
Additional paid-in capital			1,367,521			1,365,872			1,359,842			1,356,436			1,352,388
Accumulated deficit			(352,526	)		(292,673	)		(248,473	)		(232,514	)		(210,783	)
Accumulated other comprehensive income (loss)			(236	)		2,194			2,194			2,194			2,194
Total stockholders’ equity			1,014,799			1,075,432			1,113,601			1,126,153			1,143,836
Noncontrolling interests			1,611			2,332			1,938			1,532			1,087
Total equity			1,016,410			1,077,764			1,115,539			1,127,685			1,144,923
Total liabilities and equity	$		1,579,528			1,754,021			1,792,270			1,809,298			1,827,739
Supplemental Information
Due from related parties, net of due to related parties:
Sonatide (Angola)	$		57,771			64,660			66,690			62,591			79,829
DTDW (Nigeria)			18,015			18,421			16,209			16,213			18,150
Total	$		75,786			83,081			82,899			78,804			97,979

11

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,		September 30,		June 30,		March 31,		December 31,
		2019		2019		2019		2019		2018
VESSEL REVENUE BY VESSEL CLASS
Americas fleet:
Deepwater	$		22,883		24,575		26,991		25,214		21,412
Towing-supply			8,639		7,831		7,448		8,576		8,283
Other			1,811		741		760		1,489		2,118
Total	$		33,333		33,147		35,199		35,279		31,813
Middle East/Asia Pacific fleet:
Deepwater	$		16,015		14,960		12,130		10,502		8,705
Towing-supply			10,636		7,805		8,319		9,954		10,959
Other			-		-		-		-		(190	)
Total	$		26,651		22,765		20,449		20,456		19,474
Europe/Mediterranean fleet:
Deepwater	$		28,652		30,608		34,104		27,577		19,876
Towing-supply			528		338		923		981		841
Total	$		29,180		30,946		35,027		28,558		20,717
West Africa fleet:
Deepwater	$		14,066		14,923		14,977		15,949		15,287
Towing-supply			9,981		11,598		14,015		15,184		16,807
Other			3,328		3,794		3,974		4,236		4,429
Total	$		27,375		30,315		32,966		35,369		36,523
Worldwide fleet:
Deepwater	$		81,616		85,066		88,202		79,242		65,278
Towing-supply			29,784		27,572		30,705		34,695		36,890
Other			5,139		4,535		4,734		5,725		6,359
Total	$		116,539		117,173		123,641		119,662		108,527

12

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,			September 30,			June 30,			March 31,			December 31,
	2019			2019			2019			2019			2018
AVERAGE NUMBER OF VESSELS:
Americas fleet:
Deepwater		31			32			34			37			35
Towing-supply		17			17			18			27			20
Other		4			5			6			7			7
Total		52			54			58			71			62
Stacked vessels		(15	)		(17	)		(20	)		(32	)		(27	)
Active vessels		37			37			38			39			35
Middle East/Asia Pacific fleet:
Deepwater		27			26			24			24			20
Towing-supply		28			26			26			27			28
Total		55			52			50			51			48
Stacked vessels		(10	)		(11	)		(9	)		(10	)		(11	)
Active vessels		44			41			41			41			37
Europe/Mediterranean fleet:
Deepwater		42			42			44			45			31
Towing-supply		3			3			3			3			4
Total		45			45			47			48			35
Stacked vessels		(15	)		(13	)		(13	)		(14	)		(10	)
Active vessels		30			32			34			34			25
West Africa fleet:
Deepwater		27			29			30			30			28
Towing-supply		19			20			22			31			31
Other		21			21			21			22			23
Total		67			70			73			83			82
Stacked vessels		(22	)		(22	)		(23	)		(29	)		(29	)
Active vessels		45			48			50			54			53
Worldwide fleet:
Deepwater		126			129			132			136			114
Towing-supply		68			66			69			88			83
Other		25			26			27			29			30
Total		219			221			228			253			227
Stacked vessels		(62	)		(63	)		(65	)		(85	)		(77	)
Active vessels		157			158			163			168			150
Total active		157			158			163			168			150
Total stacked		62			63			65			85			77
Total joint venture and other vessels		4			4			4			4			5
Total		223			225			232			257			232

13

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,		September 30,		June 30,		March 31,		December 31,
	2019		2019		2019		2019		2018
AVAILABLE DAYS - TOTAL FLEET:
Americas fleet:
Deepwater		2,852		2,932		3,112		3,332		3,271
Towing-supply		1,580		1,552		1,638		2,426		1,806
Other		368		460		484		619		644
Total		4,800		4,944		5,234		6,377		5,721
Middle East/Asia Pacific fleet:
Deepwater		2,453		2,370		2,184		2,160		1,840
Towing-supply		2,576		2,392		2,369		2,457		2,588
Other		—		—		—		—		—
Total		5,029		4,762		4,553		4,617		4,428
Europe/Mediterranean fleet:
Deepwater		3,848		3,874		4,024		4,040		2,806
Towing-supply		276		276		273		294		368
Total		4,124		4,150		4,297		4,334		3,174
West Africa fleet:
Deepwater		2,439		2,723		2,730		2,668		2,606
Towing-supply		1,779		1,840		1,974		2,790		2,852
Other		1,932		1,932		1,976		1,980		2,122
Total		6,150		6,495		6,680		7,438		7,580
Worldwide fleet:
Deepwater		11,592		11,899		12,050		12,200		10,523
Towing-supply		6,211		6,060		6,254		7,967		7,614
Other		2,300		2,392		2,460		2,599		2,766
Total		20,103		20,351		20,764		22,766		20,903

14

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,		September 30,		June 30,		March 31,		December 31,
	2019		2019		2019		2019		2018
OUT-OF-SERVICE - STACKED DAYS:
Americas fleet:
Deepwater		656		723		798		992		1,288
Towing-supply		568		632		728		1,467		932
Other		184		184		241		380		296
Total		1,408		1,539		1,767		2,839		2,516
Middle East/Asia Pacific fleet:
Deepwater		552		552		494		617		572
Towing-supply		399		460		303		270		391
Other		—		—		—		—		—
Total		951		1,012		797		887		963
Europe/Mediterranean fleet:
Deepwater		1,196		1,104		1,092		1,122		736
Towing-supply		153		92		91		114		184
Total		1,349		1,196		1,183		1,236		920
West Africa fleet:
Deepwater		766		768		698		630		625
Towing-supply		583		552		700		1,486		1,361
Other		643		736		689		540		681
Total		1,992		2,056		2,087		2,656		2,667
Worldwide fleet:
Deepwater		3,170		3,147		3,082		3,361		3,221
Towing-supply		1,703		1,736		1,822		3,337		2,868
Other		827		920		930		920		977
Total		5,700		5,803		5,834		7,618		7,066

15

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,		September 30,		June 30,		March 31,		December 31,
	2019		2019		2019		2019		2018
AVAILABLE DAYS - ACTIVE FLEET: (A)
Americas fleet:
Deepwater		2,196		2,209		2,314		2,340		1,983
Towing-supply		1,012		920		910		959		874
Other		184		276		243		239		348
Total		3,392		3,405		3,467		3,538		3,205
Middle East/Asia Pacific fleet:
Deepwater		1,901		1,818		1,690		1,543		1,268
Towing-supply		2,177		1,932		2,066		2,187		2,197
Other		—		—		—		—		—
Total		4,078		3,750		3,756		3,730		3,465
Europe/Mediterranean fleet:
Deepwater		2,652		2,770		2,932		2,918		2,070
Towing-supply		123		184		182		180		184
Total		2,775		2,954		3,114		6,159		2,254
West Africa fleet:
Deepwater		1,673		1,955		2,032		2,038		1,981
Towing-supply		1,196		1,288		1,274		1,304		1,491
Other		1,289		1,196		1,287		1,440		1,441
Total		4,158		4,439		4,593		4,782		4,913
Worldwide fleet:
Deepwater		8,422		8,752		8,968		8,839		7,302
Towing-supply		4,508		4,324		4,432		4,630		4,746
Other		1,473		1,472		1,530		1,679		1,789
Total		14,403		14,548		14,930		15,148		13,837
Note (A):  Available Days - Active Fleet equals Available Days - Total Fleet less Out-Of-Service - Stacked Days.

16

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,			September 30,			June 30,			March 31,			December 31,
	2019			2019			2019			2019			2018
UTILIZATION - TOTAL FLEET: (A)
Americas fleet:
Deepwater		61.7	%		64.5	%		65.8	%		61.9	%		49.9	%
Towing-supply		58.6			53.1			43.5			35.4			42.8
Other		50.0			21.0			19.0			26.3			35.3
Total		59.8	%		56.9	%		54.5	%		48.4	%		46.0	%
Middle East/Asia Pacific fleet:
Deepwater		66.7	%		65.4	%		62.1	%		57.8	%		57.6	%
Towing-supply		70.0			61.7			61.1			64.8			62.3
Total		68.4	%		63.6	%		61.6	%		61.5	%		60.3	%
Europe/Mediterranean fleet:
Deepwater		60.0	%		64.0	%		63.0	%		60.1	%		66.2	%
Towing-supply		31.6			24.5			56.9			59.9			39.0
Total		58.1	%		61.4	%		62.7	%		60.1	%		63.1	%
West Africa fleet:
Deepwater		46.9	%		50.6	%		51.7	%		52.9	%		58.5	%
Towing-supply		43.8			46.3			50.3			40.0			46.5
Other		56.6			55.6			55.1			57.9			57.3
Total		49.1	%		50.9	%		52.3	%		49.4	%		53.6	%
Worldwide fleet:
Deepwater		59.1	%		61.4	%		61.0	%		58.6	%		57.7	%
Towing-supply		57.9			53.1			52.9			47.0			50.6
Other		55.6			49.0			48.0			50.4			52.2
Total		58.3	%		57.5	%		57.0	%		53.6	%		54.4	%
Note (A):  Utilization Total Fleet equals Days Worked / Available Days Total Fleet.

17

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

	Three Months Ended
	December 31,			September 30,			June 30,			March 31,			December 31,
	2019			2019			2019			2019			2018
UTILIZATION - ACTIVE FLEET: (A)
Americas fleet:
Deepwater		80.1	%		85.7	%		88.4	%		88.2	%		82.3	%
Towing-supply		91.4			89.6			78.4			89.5			88.4
Other		100.0			35.0			37.9			68.2			65.4
Total		84.6	%		82.6	%		82.3	%		87.2	%		82.1	%
Middle East/Asia Pacific fleet:
Deepwater		86.1	%		85.3	%		80.3	%		80.9	%		83.6	%
Towing-supply		82.9			76.4			70.1			72.8			73.3
Total		84.4	%		80.7	%		74.7	%		76.1	%		77.1	%
Europe/Mediterranean fleet:
Deepwater		87.1	%		89.5	%		86.5	%		83.2	%		89.8	%
Towing-supply		70.9			36.8			85.3			97.8			78.0
Total		86.4	%		86.3	%		86.5	%		84.1	%		88.8	%
West Africa fleet:
Deepwater		68.3	%		70.5	%		69.4	%		69.2	%		77.0	%
Towing-supply		65.1			66.1			77.9			85.6			88.9
Other		84.9			89.9			84.6			79.7			84.3
Total		72.5	%		74.4	%		76.0	%		76.8	%		82.8	%
Worldwide fleet:
Deepwater		81.3	%		83.4	%		82.0	%		80.9	%		83.2	%
Towing-supply		79.8			74.5			74.7			80.8			81.2
Other		86.8			79.6			77.2			78.0			80.7
Total		81.4	%		80.4	%		79.3	%		80.6	%		82.2	%
Note (A):  Utilization Active Fleet equals Days Worked / Available Days - Active Fleet.

18

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

		Three Months Ended
		December 31,		September 30,		June 30,		March 31,		December 31,
		2019		2019		2019		2019		2018
AVERAGE VESSEL DAY RATES: (A)
Americas fleet:
Deepwater	$		13,001		12,986		13,186		12,217		13,127
Towing-supply			9,337		9,504		10,442		9,993		10,722
Other			9,838		7,674		8,259		9,135		9,311
Total	$		11,617		11,783		12,341		11,436		12,091
Middle East/Asia Pacific fleet:
Deepwater	$		9,784		9,648		8,942		8,417		8,215
Towing-supply			5,897		5,285		5,747		6,255		6,801
Other			—		—		—		—		—
Total	$		7,746		7,520		7,293		7,205		7,291
Europe/Mediterranean fleet:
Deepwater	$		12,336		12,342		13,443		11,356		10,696
Towing-supply			6,055		4,995		5,941		5,566		5,867
Total	$		12,171		12,147		13,010		10,964		10,350
West Africa fleet:
Deepwater	$		12,304		10,827		10,615		11,307		10,023
Towing-supply			12,810		13,628		14,115		13,601		12,675
Other			3,041		3,530		3,650		3,693		3,645
Total	$		9,075		9,174		9,439		9,627		8,982
Worldwide fleet:
Deepwater	$		11,892		11,651		11,998		11,082		10,747
Towing-supply			8,284		8,564		9,279		9,271		9,574
Other			4,137		3,871		4,009		4,370		4,407
Total	$		9,940		10,021		10,442		9,806		9,545

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

19

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Americas
Vessel revenues	$		33,333			33,147			35,199			35,279			31,813
Vessel operating costs:
Crew costs	$		15,307			15,108			16,008			17,099			15,596
Repairs and maintenance			3,067			3,061			2,328			3,620			2,438
Insurance and loss reserves			299			305			(1,118	)		741			(38	)
Fuel, lube and supplies			1,853			1,919			2,115			2,445			2,350
Other			4,082			2,461			2,772			2,771			2,523
Total vessel operating costs	$		24,607			22,854			22,105			26,676			22,869
Vessel operating margin ($)	$		8,726			10,293			13,094			8,603			8,944
Vessel operating margin (%)			26.2	%		31.1	%		37.2	%		24.4	%		28.1	%
Americas - Select operating statistics
Average vessels - Total fleet			52			54			58			71			62
Utilization - Total fleet			59.8	%		56.9	%		54.5	%		48.3	%		46.0	%
Average vessels - Active fleet			37			37			38			39			35
Utilization - Active fleet			84.6	%		82.6	%		82.3	%		87.2	%		82.1	%
Average day rates	$		11,617			11,783			12,341			11,436			12,091
Vessels commencing drydocks		1			4			6			6				3
Cash paid for deferred drydocking and    survey costs	$		5,381			5,368			6,637			2,178			3,406
Deferred drydocking and survey costs - beginning    balance	$		15,678			12,154			8,463			7,245			4,638
Cash paid for deferred drydocking and survey    costs			5,381			5,368			6,637			2,178			3,406
Amortization of deferred drydocking and survey    costs			(2,498	)		(1,964	)		(1,228	)		(960	)		(799	)
Disposals, intersegment transfers and other			—			120			(1,718	)		—			—
Deferred drydocking and survey costs - ending    balance	$		18,561			15,678			12,154			8,463			7,245

20

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Middle East/Asia Pacific
Vessel revenues	$		26,651			22,765			20,449			20,456			19,474
Vessel operating costs:
Crew costs	$		10,308			9,243			8,986			8,627			8,372
Repairs and maintenance			3,838			2,317			1,673			1,581			2,377
Insurance and loss reserves			790			356			186			589			154
Fuel, lube and supplies			1,937			2,431			2,350			2,335			2,402
Other			2,864			1,318			1,844			1,733			1,947
Total vessel operating costs	$		19,738			15,665			15,039			14,865			15,252
Vessel operating margin ($)	$		6,913			7,100			5,410			5,591			4,222
Vessel operating margin (%)			25.9	%		31.2	%		26.5	%		27.3	%		21.7	%
Middle East/Asia Pacific - Select operating    statistics
Average vessels - Total fleet			55			52			50			51			48
Utilization - Total fleet			68.4	%		63.6	%		61.6	%		61.5	%		60.3	%
Average vessels - Active fleet			44			41			41			41			37
Utilization - Active fleet			84.4	%		80.7	%		74.7	%		76.1	%		77.1	%
Average day rates	$		7,746			7,520			7,293			7,205			7,291
Vessels commencing drydocks			3			3			2			7			3
Cash paid for deferred drydocking and    survey costs	$		6,072			2,269			4,324			4,481			2,459
Deferred drydocking and survey costs - beginning    balance	$		12,572			11,961			9,178			5,961			4,099
Cash paid for deferred drydocking and survey    costs			6,072			2,269			4,324			4,481			2,459
Amortization of deferred drydocking and survey    costs			(2,131	)		(1,911	)		(1,493	)		(1,264	)		(597	)
Disposals, intersegment transfers and other			—			253			(48	)		—			—
Deferred drydocking and survey costs - ending    balance	$		16,513			12,572			11,961			9,178			5,961

21

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Europe/Mediterranean
Vessel revenues	$		29,180			30,946			35,027			28,558			20,717
Vessel operating costs:
Crew costs	$		11,984			12,974			13,001			13,059			9,271
Repairs and maintenance			3,617			3,307			3,914			2,578			2,349
Insurance and loss reserves			367			503			693			561			380
Fuel, lube and supplies			1,808			1,614			1,314			1,891			1,294
Other			2,098			2,658			2,902			2,994			2,008
Total vessel operating costs	$		19,874			21,056			21,824			21,083			15,302
Vessel operating margin ($)	$		9,306			9,890			13,203			7,475			5,415
Vessel operating margin (%)			31.9	%		32.0	%		37.7	%		26.2	%		26.1	%
Europe/Mediterranean - Select operating    statistics
Average vessels - Total fleet			45			45			47			48			35
Utilization - Total fleet			58.1	%		61.4	%		62.7	%		60.1	%		63.1	%
Average vessels - Active fleet			30			32			34			34			25
Utilization - Active fleet			86.4	%		86.3	%		86.5	%		84.1	%		88.8	%
Average day rates	$		12,171			12,147			13,010			10,964			10,350
Vessels commencing drydocks			3			1			-			6			2
Cash paid for deferred drydocking and    survey costs	$		3,378			316			3,030			2,432			1,635
Deferred drydocking and survey costs - beginning    balance	$		7,379			8,596			5,831			4,278			3,279
Cash paid for deferred drydocking and survey    costs			3,378			316			3,030			2,432			1,635
Amortization of deferred drydocking and survey    costs			(1,335	)		(1,160	)		(1,448	)		(879	)		(636	)
Disposals, intersegment transfers and other			(16	)		(373	)		1,183			—			—
Deferred drydocking and survey costs - ending    balance	$		9,406			7,379			8,596			5,831			4,278

22

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
West Africa
Vessel revenues	$		27,375			30,315			32,966			35,369			36,523
Vessel operating costs:
Crew costs	$		8,472			8,868			9,196			9,360			11,894
Repairs and maintenance			4,659			3,282			2,996			1,923			2,241
Insurance and loss reserves			(282	)		863			989			287			141
Fuel, lube and supplies			4,184			2,817			2,672			2,674			3,272
Other			4,682			5,214			5,618			5,335			3,998
Total vessel operating costs	$		21,715			21,044			21,471			19,579			21,546
Vessel operating margin ($)	$		5,660			9,271			11,495			15,790			14,977
Vessel operating margin (%)			20.7	%		30.6	%		34.9	%		44.6	%		41.0	%
West Africa - Select operating statistics
Average vessels - Total fleet			67			70			73			83			82
Utilization - Total fleet			49.1	%		50.9	%		52.3	%		49.4	%		53.6	%
Average vessels - Active fleet			45			48			50			54			53
Utilization - Active fleet			72.5	%		74.4	%		76.0	%		76.8	%		82.8	%
Average day rates	$		9,075			9,174			9,439			9,627			8,982
Vessels commencing drydocks			1			4			4			5			4
Cash paid for deferred drydocking and    survey costs	$		11,905			7,060			2,412			3,194			1,380
Deferred drydocking and survey costs - beginning    balance	$		13,397			8,318			7,129			4,731			4,037
Cash paid for deferred drydocking and survey    costs			11,905			7,060			2,412			3,194			1,380
Amortization of deferred drydocking and survey    costs			(2,846	)		(1,653	)		(1,321	)		(796	)		(686	)
Disposals, intersegment transfers and other			—			(328	)		98			—			—
Deferred drydocking and survey costs - ending    balance	$		22,456			13,397			8,318			7,129			4,731

23

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Worldwide
Vessel revenues	$		116,539			117,173			123,641			119,662			108,527
Vessel operating costs:
Crew costs	$		46,071			46,193			47,191			48,145			45,133
Repairs and maintenance			15,181			11,967			10,911			9,702			9,405
Insurance and loss reserves			1,174			2,027			750			2,178			636
Fuel, lube and supplies			9,782			8,781			8,451			9,345			9,317
Other			13,726			11,651			13,136			12,833			10,476
Total vessel operating costs	$		85,935			80,619			80,439			82,203			74,967
Vessel operating margin ($)	$		30,604			36,554			43,202			37,459			33,500
Vessel operating margin (%)			26.3	%		31.2	%		34.9	%		31.3	%		30.9	%
Worldwide - Select operating statistics
Average vessels - Total fleet			219			220			228			253			227
Utilization - Total fleet			58.3	%		57.5	%		57.0	%		53.6	%		54.4	%
Average vessels - Active fleet			157			158			163			168			150
Utilization - Active fleet			81.4	%		80.4	%		79.3	%		80.6	%		82.2	%
Average day rates	$		9,940			10,021			10,442			9,806			9,545
Vessels commencing drydocks			8			12			12			24			12
Cash paid for deferred drydocking and    survey costs	$		26,736			15,013			16,403			12,285			8,880
Deferred drydocking and survey costs - beginning    balance	$		49,026			41,029			30,601			22,215			16,053
Cash paid for deferred drydocking and survey    costs			26,736			15,013			16,403			12,285			8,880
Amortization of deferred drydocking and survey    costs			(8,810	)		(6,688	)		(5,490	)		(3,898	)		(2,718	)
Disposals, intersegment transfers and other			(16	)		(328	)		(485	)		—			—
Deferred drydocking and survey costs - ending    balance	$		66,936			49,026			41,029			30,602			22,215

24

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Net loss	$		(60,574	)		(43,806	)		(15,553	)		(21,286	)		(90,377	)
Interest and other debt costs			6,282			7,468			7,582			7,736			7,707
Income tax expense			1,281			15,071			5,542			5,830			7,856
Depreciation			19,416			19,047			19,548			19,034			17,383
Amortization of deferred drydocking and survey costs			8,810			6,688			5,490			3,898			2,718
EBITDA (A), (B), (C), (D)	$		(24,785	)		4,468			22,609			15,212			(54,713	)
Impairment of Due from affiliate						-			-			-			20,083
Long-lived asset impairments			32,549			5,224			-			-			36,878
One time charges			2,123			6,293			460			3,739			12,161
Loss on debt extinguishment						-			-			-			8,119
Adjusted EBITDA (A), (B), (C), (D)	$		9,887			15,985			23,069			18,951			22,528
Note (A):  EBITDA excludes interest and other debt costs, income tax expense, depreciation and amortization. Additionally, Adjusted EBITDA excludes impairment charges, merger and integration related costs and loss on the extinguishment of debt prior to maturity.
Note (B):  EBITDA and Adjusted EBITDA for the three months ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018 includes non-cash, stock-based compensation expense of $2,972, $7,384, $3,588, $5,627 and $3,439, respectively.
Note (C):  EBITDA and Adjusted EBITDA for the three months ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018 includes foreign exchange gains (losses) of $(945), $173, $11, $(508), and $1,454, respectively.
Note (D):  EBITDA and Adjusted EBITDA equity in net (earnings) losses of unconsolidated companies for the three months ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018 includes foreign exchange gains (losses) of $0, $0, $0, $0 and $0, 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) before interest and other debt costs, income tax expense, depreciation and amortization.  Additionally, Adjusted EBITDA excludes impairment charges, merger and integration related costs and losses on the extinguishment of debt prior to maturity. 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.

25

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In thousands)

		Three Months Ended
		December 31,			September 30,			June 30,			March 31,			December 31,
		2019			2019			2019			2019			2018
Net cash provided by (used in) operating activities	$		5,281			(15,981	)		(17,566	)		(3,157	)		(26,171	)
Cash interest expense			8,205			8,189			7,974			8,319			8,108
Interest income			(690	)		(1,579	)		(1,859	)		(2,470	)		(5,799	)
Loss on debt extinguishment			-			-			-			-			8,119
Additions to properties and equipment			(4,067	)		(5,058	)		(5,757	)		(3,116	)		(12,275	)
Free cash flow before proceeds from asset sales	$		8,729			(14,429	)		(17,208	)		(424	)		(28,018	)
Proceeds from asset sales			3,755			4,526			10,915			9,651			29,616
Free cash flow	$		12,484			(9,903	)		(6,293	)		9,227			1,598
Annual free cash flow			5,515

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, proceeds from asset sales, cash interest expense, interest income and loss on debt extinguishment.  Free cash flow is not defined by U.S. GAAP and is not a substitute for net cash provided by operating activities.

Contacts

Tidewater Inc.

Jason Stanley

Vice President,

Investor Relations and Marketing

713-470-5300

SOURCE: Tidewater Inc.

26