Exhibit 99.1 OIL STATES ANNOUNCES FOURTH QUARTER EARNINGS OF $0.82 PER SHARE HOUSTON, Feb. 7 /PRNewswire-FirstCall/ -- Oil States International, Inc. (NYSE: OIS) today reported net income for the quarter ended December 31, 2005 of $41.4 million, or $0.82 per diluted share. These results compare to $15.5 million, or $0.31 per diluted share, reported in the fourth quarter of 2004. Net income for the fourth quarter of 2005 included the benefit of a reduction in the estimated annual effective tax rate and the Company's recognition of a $4.6 million income tax benefit related to the reversal of substantially all of its remaining valuation allowances applied against net operating loss carryforwards. The combined tax rate benefit in the quarter totaled approximately $0.13 per diluted share. As activity in many of its key markets improved combined with the results of current year acquisitions and capital expenditures, Oil States recognized year-over-year growth in revenues and EBITDA (defined as net income plus interest, taxes, depreciation and amortization) in the fourth quarter of 2005 of 53% and 101%, respectively.(A) The Company generated $447.1 million of revenues and $72.4 million of EBITDA in the fourth quarter of 2005 compared to $293.1 million and $36.0 million, respectively, in the fourth quarter of 2004. The improved results were primarily generated by increased volumes and prices in the Tubular Services segment, increased U.S. drilling activity, incremental benefits of capital expenditures and acquisitions completed over the past twelve months and significantly improved Offshore Products results. This year-over-year improvement was generated by higher earnings from all business segments. Tubular Services benefited from continued strong U.S. land drilling activity driving demand for its oil country tubular goods ("OCTG") and from the acquisition of Phillips Casing and Tubing, L.P. ("Phillips"), completed in June 2005. Well Site Services reported significantly higher revenues and EBITDA due to strong U.S. land drilling activity, capital investments made in the past year and contributions from the Elenburg and Stinger acquisitions completed in the first half of 2005. Offshore Products also improved significantly year-over-year as activity increased with the recovery in deepwater development spending. The Company's effective tax rate in the fourth quarter of 2005 was 24.8% compared to an effective tax rate of 36.4% in the fourth quarter of 2004. For the year ended December 31, 2005, the Company reported net income of $121.8 million, or $2.41 per diluted share, on revenues of $1.5 billion and EBITDA of $242.6 million. During 2004, the Company reported net income of $59.4 million, or $1.19 per diluted share, on revenues of $971.0 million and EBITDA of $132.1 million. This performance represents year-over-year increases in revenues and EBITDA of 58% and 84%, respectively. As a result, operating income doubled, increasing to $194.6 million from $95.1 million in 2004. The 2004 results included the Company's recognition of a $6.9 million income tax benefit related to the partial reversal of valuation allowances applied against net operating loss carryforwards. The effective tax rate in 2004 was 33.1% compared to 33.3% during 2005. BUSINESS SEGMENT RESULTS Well Site Services Well Site Services finished 2005 with significant growth. The fourth quarter of 2005 benefited from an 18.4% increase in the U.S. rig count, capital investments made over the past year and acquisitions completed in the segment. For the fourth quarter of 2005, Well Site Services generated $152.8 million of revenues and $40.4 million of EBITDA compared to $88.5 million of revenues and $21.3 million of EBITDA in the fourth quarter of 2004. The 73% year-over-year increase in revenues and 89% increase in EBITDA at Well Site Services were primarily due to the acquisition of Stinger in May 2005, higher accommodations manufacturing activity, improved U.S. drilling and completion activity, benefits of recent capital expenditures primarily in the drilling services and rental tools businesses and improved pricing in several product lines. During the fourth quarter, rental tools generated $44.5 million of revenues and $16.4 million of EBITDA compared to $18.3 million and $6.4 million, respectively, in the fourth quarter of 2004. The acquisition of Stinger contributed $23.7 million of revenues and $10.5 million of EBITDA. Land drilling reported a 119% year-over-year increase in revenues and 228% increase in EBITDA due to contributions from the Elenburg acquisition, additional rigs added to the fleet, pricing improvements and movement from footage to daywork contracts in its Texas operations. Elenburg contributed $7.5 million of revenues and $2.4 million of EBITDA during the fourth quarter of 2005. Accommodations' revenues were up 43% year-over-year in the fourth quarter; however, EBITDA was down 6% due to revenue mix weighted more to lower margin manufacturing work and increased repair and maintenance costs in Canada incurred in preparation for the winter drilling season. During the quarter, the Company also experienced lower than expected activity due to extended warm weather in Canada and significant holiday downtime. Offshore Products During the fourth quarter of 2005, Offshore Products generated revenues of $76.5 million and EBITDA of $12.4 million compared to revenues of $60.7 million and EBITDA of $4.9 million in the fourth quarter of 2004 as deepwater development spending continued to increase. Gross margin percentage for the fourth quarter increased to 25% from 16% in the fourth quarter of 2004 primarily due to increased service work and repair products delivered for hurricane recovery work. At the end of the fourth quarter of 2005, backlog totaled $110.7 million compared to $119.4 million as of September 30, 2005 and $97.5 million as of December 31, 2004. Tubular Services Tubular Services had its fourth consecutive record quarter generating $217.8 million of revenues and $22.5 million of EBITDA compared to $143.9 million of revenues and $12.7 million of EBITDA in the fourth quarter of 2004. These record results were primarily due to contributions from the Phillips acquisition, increased OCTG pricing and increased U.S. drilling activity which strengthened demand for our tubular products and services. Fourth quarter gross margin percentage was 11.0% compared to 10.4% in the fourth quarter of 2004. OCTG shipments during the fourth quarter were 118,600 tons compared to 97,800 tons shipped in the fourth quarter of 2004. The Company's OCTG inventory as of December 31, 2005 was $274.2 million compared to $241.5 million at September 30, 2005 and $123.6 million at December 31, 2004. As of December 31, 2005, approximately 67% of Oil States' OCTG inventory was committed to customer orders. "Oil States finished 2005 with strong fourth quarter results as activity reached record levels in the majority of our markets," stated Douglas E. Swanson, Oil States' President and Chief Executive Officer. "Overall, we are expecting another strong year for Oil States in 2006. Our current expectation for first quarter 2006 earnings is in a range of $0.75 to $0.80 per diluted share after expensing stock options, which is estimated to reduce first quarter 2006 earnings by approximately $0.02 per diluted share." Oil States International, Inc. is a diversified oilfield services company. With locations around the world, Oil States is a leading manufacturer of products for deepwater production facilities and subsea pipelines, and a leading supplier of a broad range of services to the oil and gas industry, including production-related rental tools, work force accommodations and logistics, oil country tubular goods distribution, hydraulic workover services and land drilling services. Oil States is organized in three business segments -- Offshore Products, Tubular Services and Well Site Services, and is publicly traded on the New York Stock Exchange under the symbol OIS. For more information on the Company, please visit Oil States International's website at http://www.oilstatesintl.com . The foregoing contains forward-looking statements within the meaning of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements included herein are based on current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those 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 "Business" section of the Form 10-K for the year ended December 31, 2004 filed by Oil States with the SEC on March 2, 2005. Oil States International, Inc. Unaudited Condensed Consolidated Statements of Income (in thousands, except per share amounts) (unaudited) Three Months Ended Twelve Months Ended December 31, December 31, ---------------------------- ---------------------------- 2005 2004 2005 2004 ------------ ------------ ------------ ------------ Revenue $ 447,081 $ 293,102 $ 1,531,636 $ 971,012 Costs and expenses: Cost of sales 352,556 239,805 1,206,187 774,638 Selling, general and administrative 22,506 17,733 84,672 64,810 Depreciation and amortization 13,007 9,511 46,704 35,988 Other expense / (income) (93) (407) (488) 460 Operating income 59,105 26,460 194,561 95,116 Interest income 162 141 475 363 Interest expense (4,589) (2,204) (13,903) (7,667) Other income 336 26 1,374 956 Income before income taxes 55,014 24,423 182,507 88,768 Income tax expense (13,649) (8,885) (60,694) (29,406) Net income applicable to common stock $ 41,365 $ 15,538 $ 121,813 $ 59,362 Net income per common share Basic $ 0.84 $ 0.31 $ 2.47 $ 1.20 Diluted $ 0.82 $ 0.31 $ 2.41 $ 1.19 Average shares outstanding Basic 49,069 49,532 49,344 49,329 Diluted 50,481 50,424 50,479 50,027 Oil States International, Inc. Consolidated Balance Sheets (in thousands) Dec. 31, Sep. 30, Dec. 31, 2005 2005 2004 ------------ ------------ ------------ (unaudited) (unaudited) (audited) Assets Current assets Cash $ 15,298 $ 17,329 $ 19,740 Accounts receivable 274,070 250,867 198,297 Inventory 360,926 334,590 209,825 Prepaid and other current assets 13,450 4,755 7,322 Total current assets 663,744 607,541 435,184 Property, plant and equipment, net 310,452 290,319 227,343 Goodwill 339,703 340,784 258,046 Other intangible assets, net 14,879 13,979 7,108 Other long term assets 14,094 13,370 5,931 Total assets $ 1,342,872 $ 1,265,993 $ 933,612 Liabilities and stockholders' equity Current liabilities Accounts payable and accrued liabilities $ 214,504 $ 179,886 $ 159,265 Income taxes payable 7,023 10,084 5,821 Current debt 3,901 3,937 228 Deferred revenue 34,046 29,016 25,420 Other current liabilities 3,223 2,280 2,296 Total current liabilities 262,697 225,203 193,030 Long term debt (B) 402,109 403,038 173,887 Deferred income taxes 35,259 37,570 28,871 Other liabilities 8,823 8,713 7,800 Total liabilities 708,888 674,524 403,588 Stockholders' equity Common stock 504 503 496 Additional paid-in capital 350,667 348,292 338,906 Retained earnings 289,993 248,628 168,180 Accumulated other comprehensive income 23,137 24,363 22,759 Treasury stock (30,317) (30,317) (317) Total stockholders' equity 633,984 591,469 530,024 Total liabilities and stockholders' equity $ 1,342,872 $ 1,265,993 $ 933,612 Oil States International, Inc. Segment Data (in thousands) (unaudited) Three Months Ended Twelve Months Ended December 31, December 31, ---------------------------- ---------------------------- 2005 2004 2005 2004 ------------ ------------ ------------ ------------ Revenues Accommodations $ 71,984 $ 50,475 $ 287,340 $ 189,998 Drilling Services 26,107 11,905 86,706 46,435 Workover Services 10,173 7,874 39,885 33,557 Rental Tools 44,524 18,265 134,820 66,917 Well Site Services 152,788 88,519 548,751 336,907 Offshore Products 76,502 60,695 271,197 206,791 Tubular Services 217,791 143,888 711,688 427,314 Total Revenues $ 447,081 $ 293,102 $ 1,531,636 $ 971,012 EBITDA (A) Accommodations $ 10,499 $ 11,115 $ 52,856 $ 43,906 Drilling Services 10,851 3,311 30,934 13,731 Workover Services 2,595 519 8,692 4,544 Rental Tools 16,425 6,401 48,508 20,468 Well Site Services 40,370 21,346 140,990 82,649 Offshore Products 12,439 4,859 36,436 16,042 Tubular Services 22,478 12,717 76,716 41,807 Corporate / Other (2,839) (2,925) (11,503) (8,438) Total EBITDA $ 72,448 $ 35,997 $ 242,639 $ 132,060 Operating Income / (Loss) Accommodations $ 6,898 $ 8,600 $ 39,701 $ 33,634 Drilling Services 9,183 2,469 25,167 10,468 Workover Services 1,558 (477) 4,747 641 Rental Tools 12,606 3,811 35,078 10,723 Well Site Services 30,245 14,403 104,693 55,466 Offshore Products 9,902 2,529 26,552 7,225 Tubular Services 21,818 12,476 74,887 40,928 Corporate / Other (2,860) (2,948) (11,571) (8,503) Total Operating Income $ 59,105 $ 26,460 $ 194,561 $ 95,116 Oil States International, Inc. Additional Quarterly Segment and Operating Data (unaudited) Three Months Ended December 31, ---------------------------- 2005 2004 ------------ ------------ Supplemental Operating Data Accommodations Operating Statistics Average Mandays Served 6,009 6,252 Average Camps Rented Canadian Side-by-Side Camps 34 26 US Offshore Steel Buildings (10 foot wide) 174 132 Hydraulic Workover Services Operating Statistics Average Units Available 29 30 Utilization 31.2% 27.0% Average Day Rate ($ in thousands per day) $ 12.2 $ 10.6 Average Daily Cash Margin ($ in thousands per day) $ 4.0 $ 1.7 Land Drilling Operating Statistics Average Rigs Available 27 17 Utilization 90.7% 87.7% Implied Day Rate ($ in thousands per day) $ 11.6 $ 8.6 Implied Daily Cash Margin ($ in thousands per day) $ 5.1 $ 2.6 Offshore Products Backlog ($ in millions) $ 110.7 $ 97.5 Tubular Services Operating Data Shipments (Tons in thousands) 118.6 97.8 Quarter end Inventory ($ in thousands) $ 274,232 $ 123,555 Oil States International, Inc. Reconciliation of GAAP to Non-GAAP Financial Information (in thousands) (unaudited) Three Months Ended Twelve Months Ended December 31, December 31, ---------------------------- ---------------------------- 2005 2004 2005 2004 ------------ ------------ ------------ ------------ Net income $ 41,365 $ 15,538 $ 121,813 $ 59,362 Income tax expense 13,649 8,885 60,694 29,406 Depreciation and amortization 13,007 9,511 46,704 35,988 Interest income (162) (141) (475) (363) Interest expense 4,589 2,204 13,903 7,667 EBITDA $ 72,448 $ 35,997 $ 242,639 $ 132,060 (A) The term EBITDA consists of net income plus interest, taxes, depreciation and amortization. EBITDA is not a measure of financial performance under generally accepted accounting principles. You should not consider it in isolation from or as a substitute for net income or cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included EBITDA as a supplemental disclosure because its management believes that EBITDA provides useful information regarding our ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. (B) As of December 31, 2005, the Company had approximately $90.4 million available under its revolving credit facility. SOURCE Oil States International, Inc. -0- 02/07/2006 /CONTACT: Cindy B. Taylor of Oil States International, Inc., +1-713-652-0582/ /Web site: http://www.oilstatesintl.com /