Try our mobile app

Oceaneering Reports Fourth Quarter and Full Year 2020 Results

Published: 2021-02-24 22:01:00 ET
<<<  go to OII company page

HOUSTON, Feb. 24, 2021 /PRNewswire/ -- Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported a net loss of $25.0 million, or $(0.25) per share, on revenue of $424 million for the three months ended December 31, 2020.  Adjusted net income was $1.8 million, or $0.02 per share, reflecting the impact of $9.8 million of pre-tax adjustments associated with asset impairments and write-offs, restructuring and other expenses, and foreign exchange losses recognized during the quarter, and $9.6 million of discrete tax adjustments.

During the prior quarter ended September 30, 2020, Oceaneering reported a net loss of $79.4 million, or $(0.80) per share, on revenue of $440 million.  Adjusted net loss was $17.6 million, or $(0.18) per share, reflecting the impact of $68.7 million of pre-tax adjustments associated with goodwill impairment, write-offs of fixed assets, inventory write-downs, restructuring expenses, and foreign exchange losses recognized during the quarter, and $6.3 million of discrete tax adjustments.

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 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, 2021 Adjusted 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

Year Ended

Dec 31,

Sep 30,

Dec 31,

2020

2019

2020

2020

2019

Revenue

$

424,262

$

560,810

$

439,743

$

1,827,889

$

2,048,124

Gross Margin

45,001

(20,387)

29,651

163,941

98,244

Income (Loss) from Operations

480

(254,170)

(60,620)

(446,079)

(290,713)

Net Income (Loss)

(25,000)

(262,912)

(79,365)

(496,751)

(348,444)

Diluted Earnings (Loss) Per Share

$

(0.25)

$

(2.66)

$

(0.80)

$

(5.01)

$

(3.52)

 

For the full year 2020:

  • Consolidated Adjusted EBITDA was $184 million
  • Consolidated Adjusted Operating Income was $20.6 million
  • Cash flow from operations was $137 million and free cash flow was $76.0 million
  • Cash position increased by $78.4 million, from $374 million to $452 million
  • Cost improvement activities achieved the high end of $125 million to $160 million guidance range issued in the second quarter 2020

As of December 31, 2020:

  • Remotely Operated Vehicles (ROV): fleet count was 250; Q4 fleet utilization was 54%; and Q4 average revenue per day on hire was $7,325
  • Manufactured Products:  backlog was $266 million and trailing 12-month book-to-bill ratio was 0.4

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "We were pleased that our consolidated fourth quarter adjusted EBITDA of $47.1 million was sequentially higher than the third quarter 2020 and exceeded both our guidance and consensus estimates.  Each of our five operating segments recorded sequential improvement in adjusted operating income and adjusted EBITDA, despite lower revenue in three out of the five segments.  Fourth quarter 2020 consolidated adjusted operating income of $9.6 million was the best quarterly performance in 2020 and $4.0 million higher than in the third quarter.  Free cash flow generated during the fourth quarter 2020 was $89.4 million.  As a result of good operating cash flow, working capital efficiencies, and capital expenditure discipline, our cash position increased by $93.2 million during the fourth quarter 2020.  As of December 31, 2020, our cash position stood at $452 million.

"Our fourth quarter 2020 Subsea Robotics (SSR) adjusted operating income improved on lower revenue.  Adjusted fourth quarter operating results included recognition of approximately $3.0 million of cost structure improvements achieved throughout 2020.  Consequently, our SSR quarterly adjusted EBITDA margin of 33% was better than expected, up from the 31% achieved during the third quarter 2020, and consistent with the margin achieved during the first nine months of 2020.

"Sequentially, our fourth quarter 2020 ROV fleet count remained at 250 systems.  ROV days on hire declined 8% as compared to the third quarter 2020 due to expected lower seasonal activity.  Sequentially, our days on hire declined for both drill support and vessel-based services.  Fleet utilization declined to 54% in the fourth quarter 2020 from 59% in the third quarter 2020.  Average ROV revenue per day of on hire of $7,325 was 1% higher over the third quarter.

"Our ROV fleet use during the quarter was 60% in drill support and 40% in vessel-based activity.  As of December 31, 2020, we had ROV contracts on 75 of the 129 floating rigs under contract, or 58%, a slight market share increase from September 30, 2020, when we had ROV contracts on 76 of the 133 floating rigs under contract, or 57%.  Subject to quarterly variances, we continue to expect our drill support market share to generally approximate 60%.

"Manufactured Products (MP) fourth quarter 2020 adjusted operating income improved from the third quarter on lower segment revenue, which was adversely affected by supplier-related delays in our energy products businesses.  Adjusted operating income margin increased to 9% in the fourth quarter 2020, from 5% in the third quarter of 2020, due primarily to favorable contract close-outs and supply chain savings. The COVID-19 pandemic continued to dampen demand for our mobility solutions products during the fourth quarter 2020.  Our Manufactured Products backlog on December 31, 2020 was $266 million, compared to our September 30, 2020 backlog of $318 million.  Our book-to-bill ratio was 0.4 for the full year 2020, as compared with the trailing 12-month book-to-bill of 0.5 at September 30, 2020.

"Our fourth quarter 2020 Offshore Projects Group (OPG) adjusted operating income increased on lower revenue.  Revenue declined less than expected, as the Gulf of Mexico (GoM) experienced higher amounts of installation work and intervention, maintenance, and repair (IMR) activities with customers having pushed work into the fourth quarter due to several third quarter 2020 hurricanes.  The sequential increase in adjusted operating income was due to better activity-based pricing in the GoM and continued cost improvement.  During the quarter, engineering work continued on the Angola riserless light well intervention project.

"Integrity Management and Digital Solutions (IMDS) fourth quarter 2020 adjusted operating income was higher than third quarter on a marginal increase in revenue.  The improvement in adjusted operating income was largely driven by more effective use of personnel, as we continue to transform how and where work is performed.

"Aerospace and Defense Technologies (ADTech) fourth quarter 2020 adjusted operating income improved from the third quarter on higher revenue.  Adjusted operating income margin rose as a result of project mix and better-than-expected performance in our subsea defense technologies business.  At the corporate level, Unallocated Expenses were higher primarily due to increased incentive compensation accruals related to better fourth quarter operating and financial performance.

"For the year, activity levels and operating performance within our energy segments were lower than originally projected for 2020.  The COVID-19 pandemic negatively impacted operator investments in oil and gas projects, due to a decline in crude oil demand and pricing, and entertainment business spending, due to limited theme park attendance.  Activity levels and performance within our ADTech segment met expectations for the year.

"Compared to 2019, our 2020 consolidated revenue declined 11% to $1.8 billion, with revenue decreases in each of our four energy segments being partially offset by the revenue increase in ADTech.  2020 operating performance benefited considerably from the cost improvement measures instituted during the year, despite the headwinds of lower activity in our energy segments.  Consolidated 2020 adjusted operating results and adjusted EBITDA improved by $59.6 million and $19.5 million, respectively, led by our Manufactured Products and ADTech segments.  In 2020, each of our operating segments, with the exception of OPG, contributed positive adjusted operating income, and all our operating segments contributed positive adjusted EBITDA.  Overall, we generated adjusted EBITDA of $184 million.  We generated $137 million in cash flow from operations and invested $60.7 million in capital expenditures.  We ended the year with $452 million in cash.

"We anticipate our full year 2021 to yield positive free cash flow in excess of the amount generated in 2020, and the midpoint of our consolidated adjusted EBITDA range to approximate 2020 consolidated adjusted EBITDA.  Based on year-end 2020 backlog and anticipated order intake, we forecast generally flat consolidated revenue, with higher revenue in ADTech and IMDS to offset substantially lower revenue from our Manufactured Products segment.  We forecast relatively flat revenue in our SSR and OPG segments.  These projections assume no significant incremental COVID-19 impacts and generally stable oil and gas prices.  For the year, we anticipate generating $160 million to $210 million of adjusted EBITDA, with positive operating income and adjusted EBITDA contributions from each of our operating segments.  Apart from seasonality, we view pricing and margins in the current energy markets to be stable.  We forecast improved annual operating results in our SSR, OPG, IMDS, and ADTech segments, and lower operating results in our Manufactured Products segment.

"For SSR, our forecast for improved results is based on essentially flat ROV days on hire, minor shifts in geographic mix, and generally stable pricing.  Results for tooling-based services are expected to be flat, with activity levels generally following ROV days on hire.  Survey results are projected to improve on higher geoscience activity.  We forecast adjusted EBITDA margins to be consistent with those achieved in 2020.

"We expect Manufactured Products segment performance to decline, primarily as a result of the decreased order intake in our energy businesses during 2020.  We continue to closely monitor the impact of the COVID-19 pandemic on our mobility solutions businesses, and currently expect to see marginally higher activity and contribution from these businesses in 2021.  We forecast that our operating income margins will be in the low- to mid-single digit range for the year.

"OPG operating results are expected to improve in 2021, on generally stable offshore activity and margins, as compared to the last half of 2020.  Operating results and adjusted EBITDA are forecast to improve, largely due to the efficiency and cost improvement measures implemented in 2020 and improved year-over-year contribution from our Angola riserless light well intervention campaign.  Vessel day rates remain competitive but stable, and we expect to see opportunities for pricing improvements during periods of higher activity.  We also anticipate reduced charter obligations and increased flexibility on third-party vessels and an overall improvement in fleet utilization.  As has been the case over the last several years, this segment has the highest amount of speculative work incorporated in our guidance.

"IMDS results are forecast to improve on higher revenue, with the operating income margin averaging in the high-single digit range for the year.  Good order intake at the end of 2020 is expected to begin benefiting the business in the second quarter of 2021.

"Our 2021 ADTech revenue is expected to be higher, producing improved results with operating income margins consistent with those achieved in 2020.  Growth in this segment is expected to be broad-based, with revenue growth in each of our three government-focused businesses.

"For 2021, we anticipate Unallocated Expenses to average in the low- to mid-$30 million range per quarter as we forecast higher accrual rates for projected short- and long-term performance-based incentive compensation expense, as compared to 2020.

"Interest expense, net of interest income, is expected to be approximately $40 million, and we expect our 2021 cash tax payments to be in the range of $35 million to $40 million.  This includes taxes incurred in countries that impose tax on the basis of in-country revenue and bear no relationship to the profitability of such operations.  These cash tax payments do not include the impact of approximately $28 million of CARES Act tax refunds expected to be received in 2021.

"Our first quarter 2021 adjusted EBITDA is forecast to be in the range of $45 million to $50 million on sequentially higher revenue.  We expect sequentially lower activity and operating results in our SSR and MP segments, sequentially higher revenue and operating results in our IMDS segment, and sequentially higher revenue and relatively flat operating results in our ADTech segment.  OPG operating results are forecast to improve compared to the fourth quarter of 2020 on substantially higher revenue as we have commenced operations on the Angola riserless light well intervention project.

"Our priority continues to be generating cash.  In 2021, we expect to generate positive free cash flow in excess of the amount generated in 2020.  We forecast our organic capital expenditures to total between $50 million and $70 million.  This includes approximately $35 million to $40 million of maintenance capital expenditures and $15 million to $30 million of growth capital expenditures.  We remain committed to maintaining strong liquidity and believe that our cash position, undrawn revolving credit facility, and debt maturity profile should provide us ample resources and time to address potential opportunities to improve our returns."  

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, future expected business and financial performance and prospects of Oceaneering.  More specifically, the forward-looking statements in this press release include the statements about Oceaneering's: backlog, to the extent backlog may be an indicator of future revenue or profitability; anticipated full year 2021 free cash flow and other consolidated financial results and the associated comparisons and explanations; expected 2021 activity in individual segments; financial results outlook for the full year and first quarter 2021, including anticipated revenue, costs, operating income, operating results, operating income margins, Adjusted EBITDA, Adjusted EBITDA contributions, and Adjusted EBITDA margins from each of our operating segments, and the associated comparisons and explanations, including speculative work for our OPG segment; assessment of the current energy markets; demand and activity levels in our business units; characterization of and timing of benefits from order intake at the end of 2020; anticipated full year 2021 and quarterly Unallocated Expenses and the associated explanations; expectations about full year 2021 interest expense, income tax payments, and CARES Act tax refunds, and the associated explanations; expected 2021 capital expenditures; and characterization of our liquidity, cash position, revolving credit facility, and debt maturity profile.

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, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth and the supply and demand of offshore drilling rigs; decisions about offshore developments to be made by oil and gas exploration, development and production companies; actions by members of OPEC and other oil-exporting countries; the use of subsea completions and our ability to capture associated market share; general economic and business conditions and industry trends; the strength of the industry segments in which we are involved; cancellations of contracts, change orders and other contractual modifications and the resulting adjustments to our backlog; collections from our customers; our future financial performance, including as a result of the availability, terms and deployment of capital; the consequences of significant changes in currency exchange rates; the volatility and uncertainties of credit markets; changes in tax laws, regulations and interpretation by taxing authorities; changes in, or our ability to comply with, other laws and governmental regulations, including those relating to the environment; the effects of competition; the continuing effects of the COVID-19 pandemic and any other public health threats that could limit access to customers', vendors' or our facilities or offices, impose travel restrictions on our personnel, or otherwise adversely affect our operations or demand for our services; the continued availability of qualified personnel; our ability to obtain raw materials and parts on a timely basis and, in some cases, from limited sources; operating risks normally incident to offshore exploration, development and production operations; hurricanes and other adverse weather and sea conditions; cost and time associated with drydocking of our vessels; the highly competitive nature of our businesses; adverse outcomes from legal or regulatory proceedings; the risks associated with integrating businesses we acquire; rapid technological changes; and social, political, military and economic situations in foreign countries where we do business and the possibilities of civil disturbances, war, other armed conflicts or terrorist attacks.  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 10Q filed with the Securities and Exchange Commission.  You should not place undue reliance on forward-looking statements. Except to the extent required by applicable law, Oceaneering undertakes no obligation to update or revise any forward-looking statement.

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, aerospace, and entertainment industries.

For more information on Oceaneering, please visit www.oceaneering.com.

Contact:Mark PetersonVice President, Corporate Development and Investor RelationsOceaneering International, Inc.713-329-4507investorrelations@oceaneering.com

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

Dec 31, 2020

Dec 31, 2019

(in thousands)

ASSETS

Current assets (including cash and cash equivalents of $452,016 and $373,655)

$

1,170,263

$

1,244,436

Net property and equipment

591,107

776,532

Other assets

284,472

719,695

Total Assets

$

2,045,842

$

2,740,663

LIABILITIES AND EQUITY

Current liabilities

$

437,116

$

600,956

Long-term debt

805,251

796,516

Other long-term liabilities

245,318

267,782

Equity

558,157

1,075,409

Total Liabilities and Equity

$

2,045,842

$

2,740,663

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended

For the Year Ended

Dec 31, 2020

Dec 31, 2019

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019

(in thousands, except per share amounts)

Revenue

$

424,262

$

560,810

$

439,743

$

1,827,889

$

2,048,124

Cost of services and products

379,261

581,197

410,092

1,663,948

1,949,880

Gross margin

45,001

(20,387)

29,651

163,941

98,244

Selling, general and administrative expense

42,839

59,717

49,396

195,695

214,891

Long-lived assets impairments

1,682

159,353

70,445

159,353

Goodwill impairment

14,713

40,875

343,880

14,713

Income (loss) from operations

480

(254,170)

(60,620)

(446,079)

(290,713)

Interest income

881

1,352

414

3,083

7,893

Interest expense, net of amounts capitalized

(10,577)

(11,706)

(9,250)

(43,900)

(42,711)

Equity in income (losses) of unconsolidated affiliates

266

941

131

2,268

1,331

Other income (expense), net

(645)

(3,687)

(2,836)

(14,269)

(6,621)

Income (loss) before income taxes

(9,595)

(267,270)

(72,161)

(498,897)

(330,821)

Provision (benefit) for income taxes

15,405

(4,358)

7,204

(2,146)

17,623

Net Income (Loss)

$

(25,000)

$

(262,912)

$

(79,365)

$

(496,751)

$

(348,444)

Weighted average diluted shares outstanding

99,306

98,930

99,297

99,233

98,876

Diluted earnings (loss) per share

$

(0.25)

$

(2.66)

$

(0.80)

$

(5.01)

$

(3.52)

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 Year Ended

Dec 31, 2020

Dec 31, 2019 *

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019 *

($ in thousands)

Subsea Robotics (SSR)

Revenue

$

114,711

$

151,104

$

119,617

$

493,332

$

583,652

Gross margin

$

24,777

$

(8,228)

$

13,378

$

78,952

$

57,601

Operating income (loss)

$

14,477

$

(21,650)

$

2,127

$

(65,817)

$

11,627

Operating income (loss) %

13

%

(14)

%

2

%

(13)

%

2

%

ROV Days available

22,999

25,576

23,000

91,499

100,480

ROV Days utilized

12,456

14,836

13,601

54,411

58,347

ROV Utilization

54

%

58

%

59

%

59

%

58

%

Manufactured Products (MP)

Revenue

$

99,899

$

163,862

$

110,416

$

477,419

$

498,350

Gross margin

$

20,092

$

16,789

$

11,242

$

62,962

$

48,865

Operating income (loss)

$

12,218

$

4,660

$

(38,198)

$

(88,253)

$

5,730

Operating income (loss) %

12

%

3

%

(35)

%

(18)

%

1

%

Backlog at end of period

$

266,000

$

548,000

$

318,000

$

266,000

$

548,000

Offshore Projects Group (OPG)

Revenue

$

67,821

$

91,773

$

73,212

$

289,127

$

380,966

Gross margin

$

(2,367)

$

(15,824)

$

(1,633)

$

1,265

$

4,339

Operating income (loss)

$

(9,940)

$

(167,221)

$

(12,282)

$

(105,680)

$

(170,013)

Operating income (loss) %

(15)

%

(182)

%

(17)

%

(37)

%

(45)

%

Integrity Management & Digital Solutions (IMDS)

Revenue

$

54,307

$

68,029

$

53,933

$

226,938

$

266,086

Gross margin

$

7,396

$

(6,133)

$

7,129

$

29,772

$

15,361

Operating income (loss)

$

892

$

(48,858)

$

793

$

(121,675)

$

(52,527)

Operating income (loss) %

2

%

(72)

%

1

%

(54)

%

(20)

%

Aerospace and Defense Technologies (ADTech)

Revenue

$

87,524

$

86,042

$

82,565

$

341,073

$

319,070

Gross margin

$

20,328

$

17,228

$

16,668

$

71,794

$

60,462

Operating income (loss)

$

16,525

$

12,360

$

13,097

$

56,023

$

42,574

Operating income (loss) %

19

%

14

%

16

%

16

%

13

%

Unallocated Expenses

Gross margin

$

(25,225)

$

(24,219)

$

(17,133)

$

(80,804)

$

(88,384)

Operating income (loss)

$

(33,692)

$

(33,461)

$

(26,157)

$

(120,677)

$

(128,104)

Total

Revenue

$

424,262

$

560,810

$

439,743

$

1,827,889

$

2,048,124

Gross margin

$

45,001

$

(20,387)

$

29,651

$

163,941

$

98,244

Operating income (loss)

$

480

$

(254,170)

$

(60,620)

$

(446,079)

$

(290,713)

Operating income (loss) %

%

(45)

%

(14)

%

(24)

%

(14)

%

The above Segment Information does not include adjustments for non-recurring transactions.   See the tables in our Reconciliations of Non-GAAP to GAAP Financial Information section for financial measures that management considers representative of our ongoing operations.

* Recast to reflect segment changes.

SELECTED CASH FLOW INFORMATION

For the Three Months Ended

For the Year Ended

Dec 31, 2020

Dec 31, 2019

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019

(in thousands)

Capital Expenditures, including Acquisitions

$

14,847

$

18,837

$

7,980

$

60,687

147,684

For the Three Months Ended

For the Year Ended

Dec 31, 2020

Dec 31, 2019 *

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019 *

(in thousands)

Depreciation and amortization:

Energy Services and Products

Subsea Robotics

$

23,210

$

44,170

$

25,144

$

212,621

$

140,087

Manufactured Products

3,193

5,779

44,028

66,772

20,732

Offshore Projects Group

16,979

27,286

15,147

115,288

58,044

Integrity Management & Digital Solutions

1,255

30,990

866

127,221

37,160

Total Energy Services and Products

44,637

108,225

85,185

521,902

256,023

Aerospace and Defense Technologies

667

646

654

2,666

2,644

Unallocated Expenses

1,146

1,199

1,712

4,327

4,760

   Total Depreciation and Amortization

$

46,450

$

110,070

$

87,551

$

528,895

$

263,427

In the three months ended December 31, 2020, goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $9.6 million.

In the three months ended September 30, 2020, goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $48 million.

In the year ended December 31, 2020, goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $368 million.

In the three months and year ended December 31, 2019, goodwill and long-lived asset impairment expense, reflected in the depreciation and amortization expense above, was $59 million.

* Recast to reflect segment changes.

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, 2021 Adjusted 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

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

For the Three Months Ended

Dec 31, 2020

Dec 31, 2019

Sep 30, 2020

Net Income(Loss)

Diluted EPS

Net Income(Loss)

Diluted EPS

Net Income(Loss)

Diluted EPS

(in thousands, except per share amounts)

Net income (loss) and diluted EPS as reported in accordance with GAAP

$

(25,000)

$

(0.25)

$

(262,912)

$

(2.66)

$

(79,365)

$

(0.80)

Pre-tax adjustments for the effects of:

Long-lived assets impairments

1,682

159,353

Long-lived assets write-offs

9,571

44,653

7,243

Inventory write-downs

21,285

7,038

Goodwill impairment

14,713

40,875

Restructuring expenses and other

(2,176)

11,751

11,048

Foreign currency (gains) losses

720

3,477

2,462

Total pre-tax adjustments

9,797

255,232

68,666

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

7,432

(50,653)

(13,211)

Discrete tax items:

    Share-based compensation

13

2

16

    Uncertain tax positions

3,033

1,276

(55)

    U.S. CARES Act

    Tax reform

272

    Valuation allowances

5,635

59,667

6,599

    Other

889

(356)

(278)

Total discrete tax adjustments

9,570

60,861

6,282

Total of adjustments

26,799

265,440

61,737

Adjusted Net Income (Loss)

$

1,799

$

0.02

$

2,528

$

0.03

$

(17,628)

$

(0.18)

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

99,712

99,721

99,297

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

For the Year Ended

Dec 31, 2020

Dec 31, 2019

Net Income(Loss)

Diluted EPS

Net Income(Loss)

Diluted EPS

(in thousands, except per share amounts)

Net income (loss) and diluted EPS as reported in accordance with GAAP

$

(496,751)

$

(5.01)

$

(348,444)

$

(3.52)

Pre-tax adjustments for the effects of:

Long-lived assets impairments

70,445

159,353

Long-lived assets write-offs

24,142

44,653

Inventory write-downs

7,038

21,285

Goodwill impairment

343,880

14,713

Restructuring expenses and other

21,210

11,751

Foreign currency (gains) losses

14,140

6,320

Total pre-tax adjustments

480,855

258,075

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

(53,465)

(51,250)

Discrete tax items:

    Share-based compensation

1,032

989

    Uncertain tax positions

(5,939)

3,046

    U.S. CARES Act

(32,625)

    Tax reform

(8,220)

    Valuation allowances

80,687

61,174

    Other

(326)

2,018

Total discrete tax adjustments

42,829

59,007

Total of adjustments

470,219

265,832

Adjusted Net Income (Loss)

$

(26,532)

$

(0.27)

$

(82,612)

$

(0.84)

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

99,233

98,876

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

EBITDA and Adjusted EBITDA and Margins

For the Three Months Ended

For the Year Ended

Dec 31, 2020

Dec 31, 2019

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019

($ in thousands)

Net income (loss)

$

(25,000)

$

(262,912)

$

(79,365)

$

(496,751)

$

(348,444)

Depreciation and amortization

46,450

110,070

87,551

528,895

263,427

Subtotal

21,450

(152,842)

8,186

32,144

(85,017)

Interest expense, net of interest income

9,696

10,354

8,836

40,817

34,818

Amortization included in interest expense

322

(335)

317

639

(1,345)

Provision (benefit) for income taxes

15,405

(4,358)

7,204

(2,146)

17,623

EBITDA

46,873

(147,181)

24,543

71,454

(33,921)

Adjustments for the effects of:

Long-lived assets impairments

1,682

159,353

70,445

159,353

Inventory write-downs

21,285

7,038

7,038

21,285

Restructuring expenses and other

(2,176)

11,751

11,048

21,210

11,751

Foreign currency (gains) losses

720

3,477

2,462

14,140

6,320

Total of adjustments

226

195,866

20,548

112,833

198,709

Adjusted EBITDA

$

47,099

$

48,685

$

45,091

$

184,287

$

164,788

Revenue

$

424,262

$

560,810

$

439,743

$

1,827,889

$

2,048,124

EBITDA margin %

11

%

(26)

%

6

%

4

%

(2)

%

Adjusted EBITDA margin %

11

%

9

%

10

%

10

%

8

%

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Free Cash Flow

For the Three Months Ended

For the Year Ended

Dec 31, 2020

Dec 31, 2019

Sep 30, 2020

Dec 31, 2020

Dec 31, 2019

(in thousands)

Net Income (loss)

$

(25,000)

$

(262,912)

$

(79,365)

$

(496,751)

$

(348,444)

Non-cash adjustments:

Depreciation and amortization, including goodwill impairment

46,450

110,070

87,551

528,895

263,427

Long-lived assets impairments

1,682

159,353

70,445

159,353

Other non-cash

4,209

21,340

9,423

9,047

16,436

Other increases (decreases) in cash from operating activities

76,943

17,551

9,386

25,011

66,797

Cash flow provided by (used in) operating activities

104,284

45,402

26,995

136,647

157,569

Purchases of property and equipment

(14,847)

(18,837)

(7,980)

(60,687)

(147,684)

Free Cash Flow

$

89,437

$

26,565

$

19,015

$

75,960

$

9,885

2021 Adjusted EBITDA Estimates

For the Year Ended

December 31, 2021

Low

High

(in thousands)

Income (loss) before income taxes

$

(25,000)

$

20,000

Depreciation and amortization

145,000

150,000

Subtotal

120,000

170,000

Interest expense, net of interest income

40,000

40,000

Adjusted EBITDA

$

160,000

$

210,000

For the Three Months Ended

March 31, 2021

Low

High

(in thousands)

Income (loss) before income taxes

$

$

3,000

Depreciation and amortization

35,000

37,000

Subtotal

35,000

40,000

Interest expense, net of interest income

10,000

10,000

Adjusted EBITDA

$

45,000

$

50,000

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Adjusted Operating Income (Loss) and Margins by Segment

For the Three Months Ended December 31, 2020

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpenses

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

14,477

$

12,218

$

(9,940)

$

892

$

16,525

$

(33,692)

$

480

Adjustments for the effects of:

Long-lived assets impairments

1,304

378

1,682

Long-lived assets write-offs

9,401

170

9,571

Restructuring expenses and other

221

(3,489)

643

422

27

(2,176)

Total of adjustments

221

(3,489)

11,348

970

27

9,077

Adjusted Operating Income (Loss)

$

14,698

$

8,729

$

1,408

$

1,862

$

16,552

$

(33,692)

$

9,557

Revenue

$

114,711

$

99,899

$

67,821

$

54,307

$

87,524

$

424,262

Operating income (loss) % as reported in accordance with GAAP

13

%

12

%

(15)

%

2

%

19

%

%

Operating income (loss)% using adjusted amounts

13

%

9

%

2

%

3

%

19

%

2

%

For the Three Months Ended December 31, 2019 *

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpenses

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

(21,650)

$

4,660

$

(167,221)

$

(48,858)

$

12,360

$

(33,461)

$

(254,170)

Adjustments for the effects of:

Long-lived assets impairments

142,615

16,738

159,353

Long-lived assets write-offs

11,340

482

18,723

14,108

44,653

Inventory write-downs

15,433

2,107

2,771

719

255

21,285

Goodwill impairment

14,713

14,713

Restructuring expenses and other

4,228

757

3,526

3,082

102

56

11,751

Total of adjustments

31,001

3,346

167,635

49,360

357

56

251,755

Adjusted Operating Income (Loss)

$

9,351

$

8,006

$

414

$

502

$

12,717

$

(33,405)

$

(2,415)

Revenue

$

151,104

$

163,862

$

91,773

$

68,029

$

86,042

$

560,810

Operating income (loss) % as reported in accordance with GAAP

(14)

%

3

%

(182)

%

(72)

%

14

%

(45)

%

Operating income (loss)% using adjusted amounts

6

%

5

%

%

1

%

15

%

%

* Recast to reflect segment changes.

For the Three Months Ended September 30, 2020

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

2,127

$

(38,198)

$

(12,282)

$

793

$

13,097

$

(26,157)

$

(60,620)

Adjustments for the effects of:

Long-lived assets write-offs

7,243

7,243

Inventory write-downs

7,038

7,038

Goodwill impairment

40,875

40,875

Restructuring expenses and other

2,535

2,559

5,326

83

545

11,048

Total of adjustments

9,573

43,434

12,569

83

545

66,204

Adjusted Operating Income (Loss)

$

11,700

$

5,236

$

287

$

876

$

13,642

$

(26,157)

$

5,584

Revenue

$

119,617

$

110,416

$

73,212

$

53,933

$

82,565

$

439,743

Operating income (loss) % as reported in accordance with GAAP

2

%

(35)

%

(17)

%

1

%

16

%

(14)

%

Operating income (loss) % using adjusted amounts

10

%

5

%

%

2

%

17

%

1

%

Adjusted Operating Income (Loss) and Margins by Segment

For the Year Ended December 31, 2020

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpenses

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

(65,817)

$

(88,253)

$

(105,680)

$

(121,675)

$

56,023

$

(120,677)

$

(446,079)

Adjustments for the effects of:

Long-lived assets impairments

61,074

8,826

545

70,445

Long-lived assets write-offs

7,328

16,644

170

24,142

Inventory write-downs

7,038

7,038

Goodwill impairment

102,118

52,263

66,285

123,214

343,880

Restructuring expenses and other

5,055

2,266

8,590

4,272

572

455

21,210

Total of adjustments

121,539

115,603

100,345

128,201

572

455

466,715

Adjusted Operating Income (Loss)

$

55,722

$

27,350

$

(5,335)

$

6,526

$

56,595

$

(120,222)

$

20,636

Revenue

$

493,332

$

477,419

$

289,127

$

226,938

$

341,073

$

1,827,889

Operating income (loss) % as reported in accordance with GAAP

(13)

%

(18)

%

(37)

%

(54)

%

16

%

(24)

%

Operating income (loss)% using adjusted amounts

11

%

6

%

(2)

%

3

%

17

%

1

%

For the Year Ended December 31, 2019 *

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpenses

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

11,627

$

5,730

$

(170,013)

$

(52,527)

$

42,574

$

(128,104)

$

(290,713)

Adjustments for the effects of:

Long-lived assets impairments

142,615

16,738

159,353

Long-lived assets write-offs

11,340

482

18,723

14,108

44,653

Inventory write-downs

15,433

2,107

2,771

719

255

21,285

Goodwill impairment

14,713

14,713

Restructuring expenses and other

4,228

757

3,526

3,082

102

56

11,751

Total of adjustments

31,001

3,346

167,635

49,360

357

56

251,755

Adjusted Operating Income (Loss)

$

42,628

$

9,076

$

(2,378)

$

(3,167)

$

42,931

$

(128,048)

$

(38,958)

Revenue

$

583,652

$

498,350

$

380,966

$

266,086

$

319,070

$

2,048,124

Operating income (loss) % as reported in accordance with GAAP

2

%

1

%

(45)

%

(20)

%

13

%

(14)

%

Operating income (loss)% using adjusted amounts

7

%

2

%

(1)

%

(1)

%

13

%

(2)

%

* Recast to reflect segment changes.

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

EBITDA and Adjusted EBITDA and Margins by Segment

For the Three Months Ended December 31, 2020

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpensesand other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

14,477

$

12,218

$

(9,940)

$

892

$

16,525

$

(33,692)

$

480

Adjustments for the effects of:

Depreciation and amortization

23,210

3,193

16,979

1,255

667

1,146

46,450

Other pre-tax

(57)

(57)

EBITDA

37,687

15,411

7,039

2,147

17,192

(32,603)

46,873

Adjustments for the effects of:

Long-lived assets impairments

1,304

378

1,682

Inventory write-downs

Restructuring expenses and other

221

(3,489)

643

422

27

(2,176)

Foreign currency (gains) losses

720

720

Total of adjustments

221

(3,489)

1,947

800

27

720

226

Adjusted EBITDA

$

37,908

$

11,922

$

8,986

$

2,947

$

17,219

$

(31,883)

$

47,099

Revenue

$

114,711

$

99,899

$

67,821

$

54,307

$

87,524

$

424,262

Operating income (loss) % as reported in accordance with GAAP

13

%

12

%

(15)

%

2

%

19

%

%

EBITDA Margin

33

%

15

%

10

%

4

%

20

%

11

%

Adjusted EBITDA Margin

33

%

12

%

13

%

5

%

20

%

11

%

For the Three Months Ended December 31, 2019 *

SSR

MP

OPG

IMDS

ADTech

UnallocatedExpensesand other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

(21,650)

$

4,660

$

(167,221)

$

(48,858)

$

12,360

$

(33,461)

$

(254,170)

Adjustments for the effects of:

Depreciation and amortization

44,170

5,779

27,286

30,990

646

1,199

110,070

Other pre-tax

(3,081)

(3,081)

EBITDA

22,520

10,439

(139,935)

(17,868)

13,006

(35,343)

(147,181)

Adjustments for the effects of:

Long-lived assets impairments

142,615

16,738

159,353

Inventory write-downs

15,433

2,107

2,771

719

255

21,285

Restructuring expenses and other

4,228

757

3,526

3,082

102

56

11,751

Foreign currency (gains) losses

3,477

3,477

Total of adjustments

19,661

2,864

148,912

20,539

357

3,533

195,866

Adjusted EBITDA

$

42,181

$

13,303

$

8,977

$

2,671

$

13,363

$

(31,810)

$

48,685

Revenue

$

151,104

$

163,862

$

91,773

$

68,029

$

86,042

$

560,810

Operating income (loss) % as reported in accordance with GAAP

(14)

%

3

%

(182)

%

(72)

%

14

%

(45)

%

EBITDA Margin

15

%

6

%

(152)

%

(26)

%

15

%

(26)

%

Adjusted EBITDA Margin

28

%

8

%

10

%

4

%

16

%

9

%

* Recast to reflect segment changes.

For the Three Months Ended September 30, 2020

SSR

MP

OPG

IMDS

ADTech

Unallocated

Expensesand other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

2,127

$

(38,198)

$

(12,282)

$

793

$

13,097

$

(26,157)

$

(60,620)

Adjustments for the effects of:

Depreciation and amortization

25,144

44,028

15,147

866

654

1,712

87,551

Other pre-tax

(2,388)

(2,388)

EBITDA

27,271

5,830

2,865

1,659

13,751

(26,833)

24,543

Adjustments for the effects of:

Inventory write-downs

7,038

7,038

Restructuring expenses and other

2,535

2,559

5,326

83

545

11,048

Foreign currency (gains) losses

2,462

2,462

Total of adjustments

9,573

2,559

5,326

83

545

2,462

20,548

Adjusted EBITDA

$

36,844

$

8,389

$

8,191

$

1,742

$

14,296

$

(24,371)

$

45,091

Revenue

$

119,617

$

110,416

$

73,212

$

53,933

$

82,565

$

439,743

Operating income (loss) % as reported in accordance with GAAP

2

%

(35)

%

(17)

%

1

%

16

%

(14)

%

EBITDA Margin

23

%

5

%

4

%

3

%

17

%

6

%

Adjusted EBITDA Margin

31

%

8

%

11

%

3

%

17

%

10

%

EBITDA and Adjusted EBITDA and Margins by Segment

For the Year Ended December 31, 2020

SSR

MP

OPG

IMDS

ADTech

Unallocated

Expenses

and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

(65,817)

$

(88,253)

$

(105,680)

$

(121,675)

$

56,023

$

(120,677)

$

(446,079)

Adjustments for the effects of:

Depreciation and amortization

212,621

66,772

115,288

127,221

2,666

4,327

528,895

Other pre-tax

(11,362)

(11,362)

EBITDA

146,804

(21,481)

9,608

5,546

58,689

(127,712)

71,454

Adjustments for the effects of:

Long-lived assets impairments

61,074

8,826

545

70,445

Inventory write-downs

7,038

7,038

Restructuring expenses and other

5,055

2,266

8,590

4,272

572

455

21,210

Foreign currency (gains) losses

14,140

14,140

Total of adjustments

12,093

63,340

17,416

4,817

572

14,595

112,833

Adjusted EBITDA

$

158,897

$

41,859

$

27,024

$

10,363

$

59,261

$

(113,117)

$

184,287

Revenue

$

493,332

$

477,419

$

289,127

$

226,938

$

341,073

$

1,827,889

Operating income (loss) % as reported in accordance with GAAP

(13)

%

(18)

%

(37)

%

(54)

%

16

%

(24)

%

EBITDA Margin

30

%

(4)

%

3

%

2

%

17

%

4

%

Adjusted EBITDA Margin

32

%

9

%

9

%

5

%

17

%

10

%

For the Year Ended December 31, 2019 *

SSR

MP

OPG

IMDS

ADTech

Unallocated

Expenses

and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

11,627

$

5,730

$

(170,013)

$

(52,527)

$

42,574

$

(128,104)

$

(290,713)

Adjustments for the effects of:

Depreciation and amortization

140,087

20,732

58,044

37,160

2,644

4,760

263,427

Other pre-tax

(6,635)

(6,635)

EBITDA

151,714

26,462

(111,969)

(15,367)

45,218

(129,979)

(33,921)

Adjustments for the effects of:

Long-lived assets impairments

142,615

16,738

159,353

Inventory write-downs

15,433

2,107

2,771

719

255

21,285

Restructuring expenses and other

4,228

757

3,526

3,082

102

56

11,751

Foreign currency (gains) losses

6,320

6,320

Total of adjustments

19,661

2,864

148,912

20,539

357

6,376

198,709

Adjusted EBITDA

$

171,375

$

29,326

$

36,943

$

5,172

$

45,575

$

(123,603)

$

164,788

Revenue

$

583,652

$

498,350

$

380,966

$

266,086

$

319,070

$

2,048,124

Operating income (loss) % as reported in accordance with GAAP

2

%

1

%

(45)

%

(20)

%

13

%

(14)

%

EBITDA Margin

26

%

5

%

(29)

%

(6)

%

14

%

(2)

%

Adjusted EBITDA Margin

29

%

6

%

10

%

2

%

14

%

8

%

* Recast to reflect segment changes.

 

Cision View original content:http://www.prnewswire.com/news-releases/oceaneering-reports-fourth-quarter-and-full-year-2020-results-301234892.html

SOURCE Oceaneering International, Inc.