Sign In  |  Register  |  About San Anselmo  |  Contact Us

San Anselmo, CA
September 01, 2020 1:33pm
7-Day Forecast | Traffic
  • Search Hotels in San Anselmo

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Oceaneering Reports Second Quarter 2023 Results

Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported net income of $19.0 million, or $0.19 per share, on revenue of $598 million for the three months ended June 30, 2023. Adjusted net income was $18.7 million, or $0.18 per share, reflecting the impact of $4.8 million of pre-tax adjustments associated with foreign exchange losses recognized during the quarter, $(2.3) million tax effect on adjustments associated with foreign exchange losses and $(2.8) million of discrete tax adjustments, primarily due to changes in valuation allowances and uncertain tax positions.

During the prior quarter ended March 31, 2023, Oceaneering reported net income of $4.1 million, or $0.04 per share, on revenue of $537 million. Adjusted net income was $5.4 million, or $0.05 per share, reflecting the impact of $0.3 million of pre-tax adjustments associated with foreign exchange gains recognized during the quarter and $1.5 million of discrete tax adjustments, primarily due to changes in valuation allowances and share-based compensation.

Adjusted 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 Adjusted EBITDA and Margins, Free Cash Flow, 2023 Adjusted EBITDA and Free Cash Flow Estimates, 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30,

 

Mar 31,

 

Jun 30,

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2023

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

597,910

 

$

524,031

 

$

536,987

 

$

1,134,897

 

$

970,190

 

Gross Margin

 

 

101,080

 

 

76,041

 

 

77,565

 

 

178,645

 

 

121,521

 

Income (Loss) from Operations

 

 

49,199

 

 

22,850

 

 

26,750

 

 

75,949

 

 

21,811

 

Net Income (Loss)

 

 

19,002

 

 

3,720

 

 

4,060

 

 

23,062

 

 

(15,490

)

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) Per Share

 

$

0.19

 

$

0.04

 

$

0.04

 

$

0.23

 

$

(0.15

)

 

 

 

 

 

For the second quarter of 2023:

  • Net income was $19.0 million and consolidated adjusted EBITDA was $74.8 million
  • Consolidated operating income was $49.2 million
  • Cash position decreased by $1.0 million, from $505 million to $504 million

As of June 30, 2023:

  • Remotely Operated Vehicles (ROV): fleet count was 250; Q2 utilization was 70%; and Q2 average revenue per day on hire was $9,077
  • Manufactured Products backlog was $418 million

Revised guidance for 2023:

  • Net income in the range of $75 million to $90 million
  • Consolidated adjusted EBITDA in the range of $275 million to $310 million
  • Free cash flow generation in the range of $90 million to $130 million
  • Capital expenditures in the range of $90 million to $110 million

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "Our energy-focused activity levels continue to increase, and we remain confident that the resurgence in offshore activity remains firmly in place. Based on our year-to-date results and our current expectations for the second half of 2023, we are narrowing our adjusted EBITDA guidance by raising the lower bound of the previous range and adjusting the range higher for our projected free cash flow. We now expect to generate between $275 million and $310 million of adjusted EBITDA and $90 million to $130 million of free cash flow for the full year.

“We produced operating income of $49.2 million in the second quarter of 2023, our highest quarterly operating income since 2015. Our energy-focused businesses are demonstrating quantifiable improvements from accelerating deepwater fundamentals. For the first half of 2023, our energy segments generated an 18% increase in revenue and nearly a 100% increase in operating income as compared with the first half of 2022. We expect these strong offshore market dynamics to continue for the foreseeable future, with robust bidding activity supporting our expectation for growing backlog and increasing activity in our energy segments. Market dynamics are also favorable for our Aerospace and Defense Technologies (ADTech) segment.

“Our second quarter 2023 results increased significantly compared to the first quarter of 2023, as we generated adjusted EBITDA of $74.8 million. This result was slightly outside the low end of the guidance range provided at the beginning of the quarter, primarily due to negative impacts from higher project costs in our entertainment business and project delays in our Offshore Projects Group (OPG) segment. During the second quarter of 2023, all of our operating segments generated higher revenue and, with the exception of our Manufactured Products segment, each of our operating segments reported operating income growth, led by the increases in our OPG and Subsea Robotics (SSR) segments.

Segment Results

"Sequentially, SSR revenue increased over 10% and operating income increased significantly as expected, with healthy demand for ROV and tooling services being slightly offset by some project delays and related vessel preparation costs in our survey business. SSR EBITDA margin of 30% improved slightly as compared to the first quarter of 2023.

"Second quarter 2023 ROV days on hire were sequentially higher by 13% with increases for both drill support and vessel-based services. Fleet utilization rose, averaging 70% for the quarter as compared to 63% during the first quarter. Average ROV revenue per day on hire of $9,077 for the quarter was 2% lower than the first quarter of 2023. The decline in average ROV revenue per day on hire was primarily due to increased equipment standby rates, which do not include crewing charges. This slight decline in average revenue per day on hire does not change our expectation for continued growth in average revenue per day on hire for 2023.

"Manufactured Products generated second quarter 2023 operating income of $10.6 million on an 11% sequential increase in revenue. Revenue increased primarily due to the receipt of certain umbilical materials that did not contribute to current quarter operating results. Operating results declined modestly as compared to the first quarter of 2023 with project losses in our entertainment business offsetting consistent positive energy-related manufacturing performance. Our Manufactured Products backlog on June 30, 2023 declined to $418 million, compared to our March 31, 2023 backlog of $446 million. Bidding activity remains strong in our energy and autonomous mobile robotics (AMR) businesses. Our book-to-bill ratio was 0.79 for the six months ended June 30, 2023, and 1.19 for the trailing 12 months.

"Second quarter 2023 OPG revenue and operating income increased significantly compared to the first quarter of 2023, primarily due to greater activity and utilization across all geographic regions and partially offset by certain planned installation work in the Gulf of Mexico shifting into the third quarter of 2023. Operating income margin improved, from 5% in the first quarter of 2023 to 13% in the second quarter of 2023, as a result of higher overall utilization driven by seasonal demand.

"Integrity Management and Digital Solutions (IMDS) second quarter 2023 operating income was higher on a 5% increase in revenue as compared to the previous quarter. An increase in scope on several international projects contributed to the revenue increase. Operating income margin of 6% improved slightly from 5% recorded in the first quarter of 2023.

"ADTech second quarter 2023 operating income increased as compared to the first quarter of 2023 on a 3% increase in revenue. Operating income margin of 12% increased as expected from the 9% margin achieved in the first quarter of 2023. At the corporate level for the second quarter of 2023, Unallocated Expenses of $36.0 million remained relatively flat as compared to the first quarter of 2023.

Third Quarter Outlook

"On a consolidated basis, we expect a sequential increase in third quarter 2023 results, with Adjusted EBITDA in the range of $75 million to $85 million on a high-single digit percentage increase in revenue. For the third quarter, as compared to the second quarter, we anticipate increased revenue and operating results in our SSR and OPG segments on continuing robust offshore activity. Operating income margin for Manufactured Products is projected to be in the mid-single digit range on a mid-teens percentage increase in revenue. IMDS revenue is forecast to be relatively flat with operating income margin remaining in the mid-single digit range. We expect improved operating income and operating income margin for ADTech on a modest improvement in revenue. Unallocated Expenses, based on our improved outlook, are forecast to be in the mid-$40 million range as we anticipate higher accruals for performance-based incentive compensation to be booked during the third quarter of 2023.

Full Year 2023 Guidance

"For the full year of 2023, at the segment level, as compared to 2022:

  • For SSR, we expect operating income to improve significantly on a high-teens percentage increase in revenue, and EBITDA margin to average in the low 30% range. ROV fleet utilization is expected to average in the mid- to high-60% range for the year.
  • For Manufactured Products, we forecast a significant increase in revenue and operating income, as compared to 2022. Although we expect lower operating income margin during the second half of the year as a result of changes in project mix, we continue to expect operating margin for the full year to improve over 2022, averaging in the mid-single digit percentage range for the year. Bidding activity in our energy and AMR businesses remains robust and we continue to expect our full-year book-to-bill ratio to be in the range of 1.2 to 1.4.
  • For OPG, we expect slightly higher revenue, significantly higher operating income results and improved operating income margin to the low- to mid-teens percentage range, driven by more efficient vessel utilization and increased international activity. Robust offshore activity is expected to continue through the fourth quarter.
  • For IMDS, we forecast relatively flat operating income results on modestly higher revenue, with operating income margin remaining in the mid-single digit percentage range for the year.
  • For ADTech, we expect higher operating income results on increased revenue with an annual operating income margin in the low-teens percentage range.

"We expect Unallocated Expenses to be in the high-$30 million range for the fourth quarter of 2023. We forecast our 2023 cash tax payments to be in the range of $65 million to $70 million, and continue to expect our organic capital expenditures to total between $90 million and $110 million. Based on our first half performance, current backlog and prospects for the remainder of the year, we are narrowing our adjusted EBITDA guidance for full-year 2023 by raising the lower bound of the previous range, and now expect to generate between $275 million and $310 million of adjusted EBITDA.

Free Cash Flow

"Our cash balance at quarter-end was relatively unchanged from the prior quarter at $504 million. During the quarter, we received a CARES Act tax refund of $22.7 million during the quarter, which was offset by increased working capital usage. We are increasing our free cash flow generation guidance range to $90 million to $130 million for the full year. This guidance change reflects the inclusion of the CARES Act tax refund, which is partially offset by a higher amount of working capital required as a result of our improved outlook for the fourth quarter of 2023. We expect meaningful free cash generation during the second half of 2023 which is consistent with the last several years."

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 concerning Oceaneering’s: full-year guidance for net income, consolidated adjusted EBITDA, free cash flow generation, and capital expenditures; third quarter guidance for consolidated adjusted EBITDA and revenue, operating segment revenues and operating results and operating margins; guidance range for Unallocated Expenses and the anticipated basis for such; expected second half of 2023 Manufactured Products’ operating margin result and the basis for such; expected full-year 2023 operating segments’ performance, including operating income, operating margins, EBITDA margins, revenues, ROV fleet utilization rate, Manufactured Products book-to-bill ratio, and directional OPG vessel utilization; expected Unallocated Expenses for the fourth quarter of 2023; forecasted 2023 cash tax payments; expected second half of 2023 free cash generation; higher amount of working capital anticipated to move into 2024; and characterization of market fundamentals, conditions and dynamics, offshore energy activity levels, pricing levels, day rates, average ROV revenue per day on hire, bidding activity, outlook, performance, opportunities, results, and financials as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, significant (which is used herein to indicate a change of 20% or greater), or healthy.

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; actions by members of OPEC and other oil exporting countries; decisions about offshore developments to be made by oil and gas exploration, development and production companies; 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; the continuing effects of the COVID-19 pandemic and variants thereof, and the governmental, customer, supplier, and other responses thereto; cancellations of contracts, change orders and other contractual modifications, force majeure declarations and the exercise of contractual suspension rights 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 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 10-Q 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 technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, manufacturing, and entertainment industries.

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

 

 

 

 

 

 

 

 

 

 

 

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun 30, 2023

 

Dec 31, 2022

 

 

 

 

 

 

 

 

(in thousands)

ASSETS

 

 

 

 

 

 

 

 

 

 

Current assets (including cash and cash equivalents of $504,019 and $568,745)

 

 

 

 

 

$

1,375,321

 

 

$

1,297,060

 

Net property and equipment

 

 

 

 

 

 

 

426,054

 

 

 

438,449

 

Other assets

 

 

 

 

 

 

 

 

363,493

 

 

 

296,174

 

Total Assets

 

 

 

 

 

$

2,164,868

 

 

$

2,031,683

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

$

615,044

 

 

$

568,414

 

Long-term debt

 

 

 

 

 

 

 

 

700,404

 

 

 

700,973

 

Other long-term liabilities

 

 

 

 

 

 

297,938

 

 

 

236,492

 

Equity

 

 

 

 

 

 

 

 

551,482

 

 

 

525,804

 

Total Liabilities and Equity

 

 

 

 

 

$

2,164,868

 

 

$

2,031,683

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2023

 

Jun 30, 2022

 

Mar 31, 2023

 

Jun 30, 2023

 

Jun 30, 2022

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

597,910

 

 

$

524,031

 

 

$

536,987

 

 

$

1,134,897

 

 

$

970,190

 

Cost of services and products

 

 

496,830

 

 

 

447,990

 

 

 

459,422

 

 

 

956,252

 

 

 

848,669

 

Gross margin

 

 

101,080

 

 

 

76,041

 

 

 

77,565

 

 

 

178,645

 

 

 

121,521

 

Selling, general and administrative expense

 

 

51,881

 

 

 

53,191

 

 

 

50,815

 

 

 

102,696

 

 

 

99,710

 

Income (loss) from operations

 

 

49,199

 

 

 

22,850

 

 

 

26,750

 

 

 

75,949

 

 

 

21,811

 

Interest income

 

 

4,154

 

 

 

767

 

 

 

4,466

 

 

 

8,620

 

 

 

1,563

 

Interest expense

 

 

(9,517

)

 

 

(9,619

)

 

 

(9,283

)

 

 

(18,800

)

 

 

(19,062

)

Equity in income (losses) of unconsolidated affiliates

 

 

479

 

 

 

318

 

 

 

639

 

 

 

1,118

 

 

 

612

 

Other income (expense), net

 

 

(5,846

)

 

 

583

 

 

 

78

 

 

 

(5,768

)

 

 

1,027

 

Income (loss) before income taxes

 

 

38,469

 

 

 

14,899

 

 

 

22,650

 

 

 

61,119

 

 

 

5,951

 

Provision (benefit) for income taxes

 

 

19,467

 

 

 

11,179

 

 

 

18,590

 

 

 

38,057

 

 

 

21,441

 

Net Income (Loss)

 

$

19,002

 

 

$

3,720

 

 

$

4,060

 

 

$

23,062

 

 

$

(15,490

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

102,004

 

 

 

101,430

 

 

 

102,029

 

 

 

102,017

 

 

 

100,110

 

Diluted earnings (loss) per share

 

$

0.19

 

 

$

0.04

 

 

$

0.04

 

 

$

0.23

 

 

$

(0.15

)

 

 

 

 

 

 

 

 

 

 

 

The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q.

SEGMENT INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

 

 

 

Jun 30, 2023

 

Jun 30, 2022

 

Mar 31, 2023

 

Jun 30, 2023

 

Jun 30, 2022

 

 

 

 

 

($ in thousands)

Subsea Robotics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

186,512

 

 

$

157,123

 

 

$

169,161

 

 

$

355,673

 

 

$

285,112

 

 

Gross margin

 

 

$

53,204

 

 

$

37,004

 

 

$

44,631

 

 

$

97,835

 

 

$

58,962

 

Operating income (loss)

 

 

$

42,227

 

 

$

25,938

 

 

$

33,654

 

 

$

75,881

 

 

$

37,490

 

Operating income (loss) %

 

 

 

23

%

 

 

17

%

 

 

20

%

 

 

21

%

 

 

13

%

 

ROV days available

 

 

 

22,750

 

 

 

22,750

 

 

 

22,500

 

 

 

45,250

 

 

 

45,250

 

 

ROV days utilized

 

 

 

16,032

 

 

 

14,631

 

 

 

14,228

 

 

 

30,260

 

 

 

26,473

 

 

ROV utilization

 

 

 

70

%

 

 

64

%

 

 

63

%

 

 

67

%

 

 

59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manufactured Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

124,882

 

 

$

105,456

 

 

$

112,939

 

 

$

237,821

 

 

$

188,148

 

 

Gross margin

 

 

$

19,020

 

 

$

7,918

 

 

$

19,754

 

 

$

38,774

 

 

$

18,920

 

Operating income (loss)

 

 

$

10,607

 

 

$

(1,365

)

 

$

11,280

 

 

$

21,887

 

 

$

1,278

 

Operating income (loss) %

 

 

 

8

%

 

 

(1

)%

 

 

10

%

 

 

9

%

 

 

1

%

Backlog at end of period

 

 

$

418,000

 

 

$

335,000

 

 

$

446,000

 

 

$

418,000

 

 

$

335,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Offshore Projects Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

130,547

 

 

$

116,457

 

 

$

104,307

 

 

$

234,854

 

 

$

213,854

 

 

Gross margin

 

 

$

24,602

 

 

$

25,441

 

 

$

13,024

 

 

$

37,626

 

 

$

33,178

 

Operating income (loss)

 

 

$

17,132

 

 

$

17,535

 

 

$

5,514

 

 

$

22,646

 

 

$

18,201

 

Operating income (loss) %

 

 

 

13

%

 

 

15

%

 

 

5

%

 

 

10

%

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Integrity Management & Digital Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

63,166

 

 

$

59,438

 

 

$

60,083

 

 

$

123,249

 

 

$

116,008

 

 

Gross margin

 

 

$

10,264

 

 

$

9,222

 

 

$

8,849

 

 

$

19,113

 

 

$

18,421

 

Operating income (loss)

 

 

$

3,844

 

 

$

3,436

 

 

$

3,082

 

 

$

6,926

 

 

$

6,944

 

Operating income (loss) %

 

 

 

6

%

 

 

6

%

 

 

5

%

 

 

6

%

 

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace and Defense Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

92,803

 

 

$

85,557

 

 

$

90,497

 

 

$

183,300

 

 

$

167,068

 

 

Gross margin

 

 

$

17,675

 

 

$

15,744

 

 

$

15,100

 

 

$

32,775

 

 

$

32,614

 

Operating income (loss)

 

 

$

11,357

 

 

$

8,961

 

 

$

8,496

 

 

$

19,853

 

 

$

20,805

 

Operating income (loss) %

 

 

 

12

%

 

 

10

%

 

 

9

%

 

 

11

%

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unallocated Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

$

(23,685

)

 

$

(19,288

)

 

$

(23,793

)

 

$

(47,478

)

 

$

(40,574

)

Operating income (loss)

 

 

$

(35,968

)

 

$

(31,655

)

 

$

(35,276

)

 

$

(71,244

)

 

$

(62,907

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

597,910

 

 

$

524,031

 

 

$

536,987

 

 

$

1,134,897

 

 

$

970,190

 

 

Gross margin

 

 

$

101,080

 

 

$

76,041

 

 

$

77,565

 

 

$

178,645

 

 

$

121,521

 

Operating income (loss)

 

 

$

49,199

 

 

$

22,850

 

 

$

26,750

 

 

$

75,949

 

 

$

21,811

 

Operating income (loss) %

 

 

 

8

%

 

 

4

%

 

 

5

%

 

 

7

%

 

 

2

%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELECTED CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

Jun 30, 2023

 

Jun 30, 2022

 

Mar 31, 2023

 

Jun 30, 2023

 

Jun 30, 2022

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures, including Acquisitions

 

 

$

22,428

 

$

16,495

 

$

18,308

 

$

40,736

 

$

35,814

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

 

Energy Services and Products

 

 

 

 

 

 

 

 

 

 

 

Subsea Robotics

 

 

$

13,356

 

$

17,531

 

$

14,940

 

$

28,296

 

$

36,532

Manufactured Products

 

 

 

3,013

 

 

3,020

 

 

3,044

 

 

6,057

 

 

6,092

Offshore Projects Group

 

 

 

6,976

 

 

7,107

 

 

7,128

 

 

14,104

 

 

14,404

Integrity Management & Digital Solutions

 

 

 

939

 

 

1,034

 

 

858

 

 

1,797

 

 

2,064

Total Energy Services and Products

 

 

 

24,284

 

 

28,692

 

 

25,970

 

 

50,254

 

 

59,092

Aerospace and Defense Technologies

 

 

 

632

 

 

821

 

 

653

 

 

1,285

 

 

1,477

Unallocated Expenses

 

 

 

1,130

 

 

1,347

 

 

1,198

 

 

2,328

 

 

2,310

Total Depreciation and Amortization

 

 

$

26,046

 

$

30,860

 

$

27,821

 

$

53,867

 

$

62,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 certain rules and regulations promulgated by the Securities and Exchange Commission). 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, 2023 Adjusted EBITDA Estimates, and Free Cash Flow, as well as the following by segment: EBITDA, EBITDA Margins, Adjusted EBITDA and Adjusted EBITDA Margins. We define EBITDA Margin as EBITDA divided by revenue. Adjusted EBITDA and Adjusted EBITDA Margins 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 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 purposes and for comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA Margins and Free Cash Flow (and the Adjusted amounts thereof) may not be comparable to similarly titled measures other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

(continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

Jun 30, 2023

Jun 30, 2022

Mar 31, 2023

 

 

 

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

 

$

19,002

 

 

$

0.19

 

$

3,720

 

 

$

0.04

 

$

4,060

 

 

$

0.04

 

 

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

4,845

 

 

 

 

 

(928

)

 

 

 

 

(267

)

 

 

 

Total pre-tax adjustments

 

 

4,845

 

 

 

 

 

(928

)

 

 

 

 

(267

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(2,387

)

 

 

 

 

142

 

 

 

 

 

84

 

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

(3

)

 

 

 

 

(3

)

 

 

 

 

(1,367

)

 

 

 

Uncertain tax positions

 

 

4,312

 

 

 

 

 

(593

)

 

 

 

 

89

 

 

 

 

Valuation allowances

 

 

(8,678

)

 

 

 

 

3,419

 

 

 

 

 

3,576

 

 

 

 

Other

 

 

1,563

 

 

 

 

 

1,689

 

 

 

 

 

(793

)

 

 

 

Total discrete tax adjustments

 

 

(2,806

)

 

 

 

 

4,512

 

 

 

 

 

1,505

 

 

 

 

Total of adjustments

 

 

(348

)

 

 

 

 

3,726

 

 

 

 

 

1,322

 

 

 

 

Adjusted Net Income (Loss)

 

$

18,654

 

 

$

0.18

 

$

7,446

 

 

$

0.07

 

$

5,382

 

 

$

0.05

 

 

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

 

 

 

 

102,004

 

 

 

 

101,430

 

 

 

 

102,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended

 

 

 

 

Jun 30, 2023

Jun 30, 2022

 

 

 

 

 

 

 

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

 

 

 

 

 

$

23,062

 

 

$

0.23

 

$

(15,490

)

 

$

(0.15

)

 

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

4,578

 

 

 

 

 

(1,334

)

 

 

 

Total pre-tax adjustments

 

 

 

 

 

 

4,578

 

 

 

 

 

(1,334

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

(2,303

)

 

 

 

 

232

 

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

(1,370

)

 

 

 

 

137

 

 

 

 

Uncertain tax positions

 

 

 

 

 

 

4,401

 

 

 

 

 

(1,225

)

 

 

 

Valuation allowances

 

 

 

 

 

 

(5,102

)

 

 

 

 

18,346

 

 

 

 

Other

 

 

 

 

 

 

770

 

 

 

 

 

367

 

 

 

 

Total discrete tax adjustments

 

 

 

 

 

 

(1,301

)

 

 

 

 

17,625

 

 

 

 

Total of adjustments

 

 

 

 

 

 

974

 

 

 

 

 

16,523

 

 

 

 

Adjusted Net Income (Loss)

 

 

 

 

 

$

24,036

 

 

$

0.24

 

$

1,033

 

 

$

0.01

 

 

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

 

 

 

 

 

 

 

 

102,017

 

 

 

 

101,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

Jun 30, 2023

 

Jun 30, 2022

 

Mar 31, 2023

 

Jun 30, 2023

 

Jun 30, 2022

 

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

$

19,002

 

 

$

3,720

 

 

$

4,060

 

 

$

23,062

 

 

$

(15,490

)

Depreciation and amortization

 

 

 

26,046

 

 

 

30,860

 

 

 

27,821

 

 

 

53,867

 

 

 

62,879

 

Subtotal

 

 

 

45,048

 

 

 

34,580

 

 

 

31,881

 

 

 

76,929

 

 

 

47,389

 

Interest expense, net of interest income

 

 

5,363

 

 

 

8,852

 

 

 

4,817

 

 

 

10,180

 

 

 

17,499

 

Amortization included in interest expense

 

 

37

 

 

 

(166

)

 

 

26

 

 

 

63

 

 

 

34

 

Provision (benefit) for income taxes

 

 

 

19,467

 

 

 

11,179

 

 

 

18,590

 

 

 

38,057

 

 

 

21,441

 

EBITDA

 

 

 

69,915

 

 

 

54,445

 

 

 

55,314

 

 

 

125,229

 

 

 

86,363

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

4,845

 

 

 

(928

)

 

 

(267

)

 

 

4,578

 

 

 

(1,334

)

Total of adjustments

 

 

 

4,845

 

 

 

(928

)

 

 

(267

)

 

 

4,578

 

 

 

(1,334

)

Adjusted EBITDA

 

 

$

74,760

 

 

$

53,517

 

 

$

55,047

 

 

$

129,807

 

 

$

85,029

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

$

597,910

 

 

$

524,031

 

 

$

536,987

 

 

$

1,134,897

 

 

$

970,190

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin %

 

 

 

12

%

 

 

10

%

 

 

10

%

 

 

11

%

 

 

9

%

Adjusted EBITDA margin %

 

 

 

13

%

 

 

10

%

 

 

10

%

 

 

11

%

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2023

 

Jun 30, 2022

 

Mar 31, 2023

 

Jun 30, 2023

 

Jun 30, 2022

 

 

(in thousands)

Net Income (loss)

 

$

19,002

 

 

$

3,720

 

 

$

4,060

 

 

$

23,062

 

 

$

(15,490

)

Non-cash adjustments:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

26,046

 

 

 

30,860

 

 

 

27,821

 

 

 

53,867

 

 

 

62,879

 

Other non-cash

 

 

2,923

 

 

 

788

 

 

 

(188

)

 

 

2,735

 

 

 

1,380

 

Other increases (decreases) in cash from operating activities

 

 

(27,520

)

 

 

(79,349

)

 

 

(74,612

)

 

 

(102,132

)

 

 

(173,251

)

Cash flow provided by (used in) operating activities

 

 

20,451

 

 

 

(43,981

)

 

 

(42,919

)

 

 

(22,468

)

 

 

(124,482

)

Purchases of property and equipment

 

 

(22,428

)

 

 

(16,495

)

 

 

(18,308

)

 

 

(40,736

)

 

 

(35,814

)

Free Cash Flow

 

$

(1,977

)

 

$

(60,476

)

 

$

(61,227

)

 

$

(63,204

)

 

$

(160,296

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 Adjusted EBITDA Estimates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ending

 

 

 

 

 

 

 

 

September 30, 2023

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Income (loss) before income taxes

 

 

 

 

 

 

 

$

47,000

 

 

$

51,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

23,000

 

 

 

29,000

 

Subtotal

 

 

 

 

 

 

 

 

70,000

 

 

 

80,000

 

Interest expense, net of interest income

 

 

 

 

 

 

 

 

5,000

 

 

 

5,000

 

Adjusted EBITDA

 

 

 

 

 

 

 

$

75,000

 

 

$

85,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ending

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Income (loss) before income taxes

 

 

 

 

 

 

 

$

145,000

 

 

$

175,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

110,000

 

 

 

115,000

 

Subtotal

 

 

 

 

 

 

 

 

255,000

 

 

 

290,000

 

Interest expense, net of interest income

 

 

 

 

 

 

 

 

20,000

 

 

 

20,000

 

Adjusted EBITDA

 

 

 

 

 

 

 

$

275,000

 

 

$

310,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 Free Cash Flow Estimate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ending

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Net income (loss)

 

 

 

 

 

 

 

$

75,000

 

 

$

90,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

110,000

 

 

 

115,000

 

Other increases (decreases) in cash from operating activities

 

 

 

 

 

 

(5,000

)

 

 

35,000

 

Cash flow provided by (used in) operating activities

 

 

 

 

 

 

180,000

 

 

 

240,000

 

Purchases of property and equipment

 

 

 

 

 

 

 

 

(90,000

)

 

 

(110,000

)

Free Cash Flow

 

 

 

 

 

 

 

$

90,000

 

 

$

130,000

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended June 30, 2023

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

42,227

 

 

$

10,607

 

 

$

17,132

 

 

$

3,844

 

 

$

11,357

 

 

$

(35,968

)

 

$

49,199

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,356

 

 

 

3,013

 

 

 

6,976

 

 

 

939

 

 

 

632

 

 

 

1,130

 

 

 

26,046

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,330

)

 

 

(5,330

)

EBITDA

 

 

55,583

 

 

 

13,620

 

 

 

24,108

 

 

 

4,783

 

 

 

11,989

 

 

 

(40,168

)

 

 

69,915

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,845

 

 

 

4,845

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,845

 

 

 

4,845

 

Adjusted EBITDA

 

$

55,583

 

 

$

13,620

 

 

$

24,108

 

 

$

4,783

 

 

$

11,989

 

 

$

(35,323

)

 

$

74,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

186,512

 

 

$

124,882

 

 

$

130,547

 

 

$

63,166

 

 

$

92,803

 

 

 

 

$

597,910

 

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

 

 

23

%

 

 

8

%

 

 

13

%

 

 

6

%

 

 

12

%

 

 

 

 

8

%

EBITDA Margin

 

 

30

%

 

 

11

%

 

 

18

%

 

 

8

%

 

 

13

%

 

 

 

 

12

%

Adjusted EBITDA Margin

 

 

30

%

 

 

11

%

 

 

18

%

 

 

8

%

 

 

13

%

 

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2022

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

25,938

 

 

$

(1,365

)

 

$

17,535

 

 

$

3,436

 

 

$

8,961

 

 

$

(31,655

)

 

$

22,850

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

17,531

 

 

 

3,020

 

 

 

7,107

 

 

 

1,034

 

 

 

821

 

 

 

1,347

 

 

 

30,860

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

735

 

 

 

735

 

EBITDA

 

 

43,469

 

 

 

1,655

 

 

 

24,642

 

 

 

4,470

 

 

 

9,782

 

 

 

(29,573

)

 

 

54,445

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(928

)

 

 

(928

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(928

)

 

 

(928

)

Adjusted EBITDA

 

$

43,469

 

 

$

1,655

 

 

$

24,642

 

 

$

4,470

 

 

$

9,782

 

 

$

(30,501

)

 

$

53,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

157,123

 

 

$

105,456

 

 

$

116,457

 

 

$

59,438

 

 

$

85,557

 

 

 

 

$

524,031

 

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

 

 

17

%

 

 

(1

)%

 

 

15

%

 

 

6

%

 

 

10

%

 

 

 

 

4

%

EBITDA Margin

 

 

28

%

 

 

2

%

 

 

21

%

 

 

8

%

 

 

11

%

 

 

 

 

10

%

Adjusted EBITDA Margin

 

 

28

%

 

 

2

%

 

 

21

%

 

 

8

%

 

 

11

%

 

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended March 31, 2023

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

33,654

 

 

$

11,280

 

 

$

5,514

 

 

$

3,082

 

 

$

8,496

 

 

$

(35,276

)

 

$

26,750

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

14,940

 

 

 

3,044

 

 

 

7,128

 

 

 

858

 

 

 

653

 

 

 

1,198

 

 

 

27,821

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

743

 

 

 

743

 

EBITDA

 

 

48,594

 

 

 

14,324

 

 

 

12,642

 

 

 

3,940

 

 

 

9,149

 

 

 

(33,335

)

 

 

55,314

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(267

)

 

 

(267

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(267

)

 

 

(267

)

Adjusted EBITDA

 

$

48,594

 

 

$

14,324

 

 

$

12,642

 

 

$

3,940

 

 

$

9,149

 

 

$

(33,602

)

 

$

55,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

169,161

 

 

$

112,939

 

 

$

104,307

 

 

$

60,083

 

 

$

90,497

 

 

 

 

$

536,987

 

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

 

 

20

%

 

 

10

%

 

 

5

%

 

 

5

%

 

 

9

%

 

 

 

 

5

%

EBITDA Margin

 

 

29

%

 

 

13

%

 

 

12

%

 

 

7

%

 

 

10

%

 

 

 

 

10

%

Adjusted EBITDA Margin

 

 

29

%

 

 

13

%

 

 

12

%

 

 

7

%

 

 

10

%

 

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Six Months Ended June 30, 2023

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

75,881

 

 

$

21,887

 

 

$

22,646

 

 

$

6,926

 

 

$

19,853

 

 

$

(71,244

)

 

$

75,949

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

28,296

 

 

 

6,057

 

 

 

14,104

 

 

 

1,797

 

 

 

1,285

 

 

 

2,328

 

 

 

53,867

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,587

)

 

 

(4,587

)

EBITDA

 

 

104,177

 

 

 

27,944

 

 

 

36,750

 

 

 

8,723

 

 

 

21,138

 

 

 

(73,503

)

 

 

125,229

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,578

 

 

 

4,578

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,578

 

 

 

4,578

 

Adjusted EBITDA

 

$

104,177

 

 

$

27,944

 

 

$

36,750

 

 

$

8,723

 

 

$

21,138

 

 

$

(68,925

)

 

$

129,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

355,673

 

 

$

237,821

 

 

$

234,854

 

 

$

123,249

 

 

$

183,300

 

 

 

 

$

1,134,897

 

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

 

 

21

%

 

 

9

%

 

 

10

%

 

 

6

%

 

 

11

%

 

 

 

 

7

%

EBITDA Margin

 

 

29

%

 

 

12

%

 

 

16

%

 

 

7

%

 

 

12

%

 

 

 

 

11

%

Adjusted EBITDA Margin

 

 

29

%

 

 

12

%

 

 

16

%

 

 

7

%

 

 

12

%

 

 

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2022

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

37,490

 

 

$

1,278

 

 

$

18,201

 

 

$

6,944

 

 

$

20,805

 

 

$

(62,907

)

 

$

21,811

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

36,532

 

 

 

6,092

 

 

 

14,404

 

 

 

2,064

 

 

 

1,477

 

 

 

2,310

 

 

 

62,879

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,673

 

 

 

1,673

 

EBITDA

 

 

74,022

 

 

 

7,370

 

 

 

32,605

 

 

 

9,008

 

 

 

22,282

 

 

 

(58,924

)

 

 

86,363

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,334

)

 

 

(1,334

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,334

)

 

 

(1,334

)

Adjusted EBITDA

 

$

74,022

 

 

$

7,370

 

 

$

32,605

 

 

$

9,008

 

 

$

22,282

 

 

$

(60,258

)

 

$

85,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

285,112

 

 

$

188,148

 

 

$

213,854

 

 

$

116,008

 

 

$

167,068

 

 

 

 

$

970,190

 

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

 

 

13

%

 

 

1

%

 

 

9

%

 

 

6

%

 

 

12

%

 

 

 

 

2

%

EBITDA Margin

 

 

26

%

 

 

4

%

 

 

15

%

 

 

8

%

 

 

13

%

 

 

 

 

9

%

Adjusted EBITDA Margin

 

 

26

%

 

 

4

%

 

 

15

%

 

 

8

%

 

 

13

%

 

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 SanAnselmo.com & California Media Partners, LLC. All rights reserved.