Third Quarter 2026 Results
- As compared to the third quarter of 2025:
- Revenue increased 6% to
$785 million . - Operating income increased 7% to
$92.2 million . - Net income attributable to Oceaneering decreased 26% to
$52.6 million . - Adjusted EBITDA increased 7% to
$119 million .
- Revenue increased 6% to
- Cash Generation
- Cash flow provided by operating activities was
$163 million . - Free cash flow was
$142 million .
- Cash flow provided by operating activities was
- Balance Sheet and Capital Allocation
- Quarter-end cash and cash equivalents totaled
$735 million , compared to$506 million at the end of the same period last year. - Shares repurchased were 101,038 for approximately
$5.0 million .
- Quarter-end cash and cash equivalents totaled
“As we look ahead, we expect to see typical seasonality and changes in geographic and project mix in the fourth quarter. Beyond the fourth quarter, we expect improved performance in 2027, with EBITDA increasing compared to 2026.
“Third-quarter bookings included meaningful awards across SSR, Manufactured Products, and Aerospace and Defense Technologies (ADTech). Together with our existing backlog and sales opportunities across our businesses, this provides a solid foundation as we enter 2027. Based on our current expectations, we are initiating full-year 2027 EBITDA guidance in the range of
Third Quarter 2026 Segment Results
As compared to the third quarter of 2025:
- SSR revenue increased to
$233 million , operating income rose 16% to$75.4 million , and EBITDA margin expanded to 39%. Higher ROV revenue per day utilized, increased Survey activity, and improved margins in ROV operations and in Survey contributed to the year-over-year improvements. ROV revenue per day utilized increased to$11,781 , while ROV fleet utilization remained at 65%. Increased ROV activity inEurope ,Guyana , andWest Africa largely offset lower activity in theU.S . Gulf. - Manufactured Products revenue increased 8%, while operating income was relatively flat at
$25.1 million and margin decreased to 15%. Umbilical manufacturing activity was relatively stable compared with the prior year. Increased revenue was primarily attributable to the final resolution of a legacy mobility solutions contract, while lower activity and profitability inGrayloc Products affected operating results. As ofSeptember 30, 2026 , backlog was$435 million . The book-to-bill ratio was 0.77 for the 12-month period ending onSeptember 30, 2026 . - OPG revenue, operating income, and margin remained relatively flat. Results benefited from a favorable mix of installation projects, which more than offset lower activity in
West Africa and a less favorable project mix in theU.S . Gulf. Integrity Management and Digital Solutions (IMDS) revenue increased 7% while operating income was relatively flat. Increased activity in theMiddle East ,Europe , and theU.S . Gulf was partially offset by lower activity inWest Africa , a shift in project mix, and increased costs in theMiddle East .- ADTech revenue increased 7% to
$135 million , operating income decreased to$14.7 million , and margin declined to 11%. The lower operating results reflect increases in pass-through activities and certain program costs. - At the corporate level, Unallocated Expenses increased to
$50.0 million , consistent with expectations.
Fourth Quarter 2026 Guidance
As compared to the fourth quarter of 2025:
Consolidated fourth quarter 2026 revenue is expected to increase and EBITDA is expected to be in the range of
At the segment level, for the fourth quarter of 2026:
- SSR revenue is expected to increase and operating income is expected to decrease, reflecting lower ROV utilization as certain rigs transit from the
U.S . Gulf to other regions, a shift in ROV geographic mix, and increased mobilization costs. - Manufactured Products revenue and operating income are expected to increase.
- OPG revenue is expected to remain relatively flat and operating income is expected to decrease on changes in project mix.
- IMDS revenue and operating income are expected to increase.
- ADTech revenue and operating income are expected to increase.
- Unallocated Expenses are expected to be in the
$50 million range.
Initial Full-Year 2027 Guidance
- Consolidated EBITDA is expected to be in the range of
$430 million to$480 million . - Free cash flow generation is expected to exceed the level forecasted for 2026.
- Share repurchase activity is expected to continue.
Oceaneering will provide more specific guidance on its expectations for 2027 in its fourth quarter 2026 earnings release and conference call.
Liquidity
During the third quarter, Oceaneering completed a series of financing transactions that strengthened its capital structure, including the issuance of
Non-GAAP Financial Measures
Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (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, 2026 Consolidated EBITDA Estimate, 2026 Free Cash Flow Estimate, 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.
Conference Call Details
Oceaneering has scheduled a conference call and webcast on
Forward-Looking Statements
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: expectation that full-year free cash flow generation will be in line with prior guidance; fourth quarter 2026 guidance for consolidated revenue, consolidated EBITDA, revenue and operating income by segment, and Unallocated Expenses; implied full-year 2026 guidance for consolidated adjusted EBITDA; initial full-year 2027 guidance for consolidated EBITDA and free cash flow; the expectation that share repurchase activity will continue in 2027; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamics, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days utilized, average ROV revenue per day utilized, vessel utilization, growth, bidding activity, outlook, performance, opportunities, and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, considerable, healthy, or significant (which is used herein to indicate a change of 20% or greater).
The forward-looking statements included in this release are based on Oceaneering's 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. 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; the indirect consequences of climate change and climate-related business trends; actions by members of
About Oceaneering
Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, and manufacturing industries.
For more information, please visit www.oceaneering.com.
| |||||||||||||||||||
| |||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||
|
|
|
|
|
| ||||||||||||||
|
|
|
| ||||||||||||||||
|
|
|
| (in thousands) | |||||||||||||||
ASSETS |
|
|
|
|
| ||||||||||||||
Current assets (including cash and cash equivalents of |
|
| $ | 1,691,204 |
| $ | 1,512,400 |
| |||||||||||
Net property and equipment |
|
|
|
| 440,711 |
|
| 451,693 |
| ||||||||||
Other assets |
|
|
|
| 643,531 |
|
| 703,161 |
| ||||||||||
Total Assets |
|
|
| $ | 2,775,446 |
| $ | 2,667,254 |
| ||||||||||
|
|
|
|
|
| ||||||||||||||
LIABILITIES AND EQUITY |
|
|
|
| |||||||||||||||
Current liabilities |
|
|
| $ | 769,849 |
| $ | 761,726 |
| ||||||||||
Long-term debt |
|
|
|
| 491,417 |
|
| 487,417 |
| ||||||||||
Other long-term liabilities |
|
|
| 287,298 |
|
| 341,448 |
| |||||||||||
Equity |
|
|
|
| 1,226,882 |
|
| 1,076,663 |
| ||||||||||
Total Liabilities and Equity |
|
|
| $ | 2,775,446 |
| $ | 2,667,254 |
| ||||||||||
|
|
|
|
|
| ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||
|
|
|
|
|
| ||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||
| |||||||||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||||
|
|
|
|
|
| ||||||||||||||
Revenue | $ | 784,554 |
| $ | 742,898 |
| $ | 768,184 |
| $ | 2,245,167 |
| $ | 2,115,582 |
| ||||
Cost of services and products |
| 619,996 |
|
| 590,166 |
|
| 611,202 |
|
| 1,796,357 |
|
| 1,679,412 |
| ||||
Gross margin |
| 164,558 |
|
| 152,732 |
|
| 156,982 |
|
| 448,810 |
|
| 436,170 |
| ||||
Selling, general and administrative expense |
| 72,405 |
|
| 66,224 |
|
| 68,745 |
|
| 210,632 |
|
| 197,001 |
| ||||
Operating income (loss) |
| 92,153 |
|
| 86,508 |
|
| 88,237 |
|
| 238,178 |
|
| 239,169 |
| ||||
Interest income |
| 5,789 |
|
| 3,704 |
|
| 4,904 |
|
| 15,754 |
|
| 10,365 |
| ||||
Interest expense, net of amounts capitalized |
| (8,755 | ) |
| (9,381 | ) |
| (8,456 | ) |
| (26,316 | ) |
| (27,928 | ) | ||||
Equity in income (losses) of unconsolidated affiliates |
| 357 |
|
| 97 |
|
| 1,210 |
|
| 1,844 |
|
| 770 |
| ||||
Gain (loss) on extinguishment of debt |
| (19,034 | ) |
| — |
|
| — |
|
| (19,034 | ) |
| — |
| ||||
Other income (expense), net |
| (1,439 | ) |
| (1,021 | ) |
| 182 |
|
| (449 | ) |
| 5,325 |
| ||||
Income (loss) before income taxes |
| 69,071 |
|
| 79,907 |
|
| 86,077 |
|
| 209,977 |
|
| 227,701 |
| ||||
Provision (benefit) for income taxes |
| 16,509 |
|
| 8,618 |
|
| 22,497 |
|
| 57,728 |
|
| 51,593 |
| ||||
Net income (loss) |
| 52,562 |
|
| 71,289 |
|
| 63,580 |
|
| 152,249 |
|
| 176,108 |
| ||||
Net income (loss) attributable to noncontrolling interest |
| (56 | ) |
| — |
|
| (1,435 | ) |
| (1,491 | ) |
| — |
| ||||
Net income (loss) attributable to Oceaneering | $ | 52,618 |
| $ | 71,289 |
| $ | 65,015 |
| $ | 153,740 |
| $ | 176,108 |
| ||||
|
|
|
|
|
| ||||||||||||||
Weighted average diluted shares outstanding |
| 100,805 |
|
| 101,057 |
|
| 100,727 |
|
| 100,714 |
|
| 101,446 |
| ||||
Diluted earnings (loss) per share | $ | 0.52 |
| $ | 0.71 |
| $ | 0.65 |
| $ | 1.53 |
| $ | 1.74 |
| ||||
|
|
|
|
|
| ||||||||||||||
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 Nine Months Ended | |||||||||||||||||
|
|
|
|
| |||||||||||||||||||
|
|
|
| ($ in thousands) | |||||||||||||||||||
Subsea Robotics |
|
|
|
|
|
|
|
| |||||||||||||||
|
| Revenue |
| $ | 232,995 |
| $ | 218,767 |
| $ | 232,016 |
| $ | 679,284 |
| $ | 643,529 |
| |||||
Operating income (loss) |
| $ | 75,363 |
| $ | 65,142 |
| $ | 66,325 |
| $ | 197,196 |
| $ | 189,279 |
| |||||||
Operating income (loss) % |
|
| 32 | % |
| 30 | % |
| 29 | % |
| 29 | % |
| 29 | % | |||||||
| ROV days available |
|
| 23,000 |
|
| 23,000 |
|
| 22,750 |
|
| 68,250 |
|
| 68,250 |
| ||||||
| ROV days utilized |
|
| 14,897 |
|
| 14,962 |
|
| 14,930 |
|
| 43,501 |
|
| 45,344 |
| ||||||
| ROV utilization |
|
| 65 | % |
| 65 | % |
| 66 | % |
| 64 | % |
| 66 | % | ||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Manufactured Products |
|
|
|
|
|
| |||||||||||||||||
|
| Revenue |
| $ | 168,156 |
| $ | 156,395 |
| $ | 149,030 |
| $ | 460,834 |
| $ | 436,566 |
| |||||
Operating income (loss) |
| $ | 25,066 |
| $ | 24,651 |
| $ | 21,935 |
| $ | 73,086 |
| $ | 52,090 |
| |||||||
Operating income (loss) % |
|
| 15 | % |
| 16 | % |
| 15 | % |
| 16 | % |
| 12 | % | |||||||
Backlog at end of period |
| $ | 435,000 |
| $ | 568,000 |
| $ | 445,000 |
| $ | 435,000 |
| $ | 568,000 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
|
| ||||||||||||||||||
|
| Revenue |
| $ | 172,523 |
| $ | 171,046 |
| $ | 182,843 |
| $ | 490,742 |
| $ | 485,268 |
| |||||
Operating income (loss) |
| $ | 24,222 |
| $ | 23,692 |
| $ | 30,019 |
| $ | 72,585 |
| $ | 81,021 |
| |||||||
Operating income (loss) % |
|
| 14 | % |
| 14 | % |
| 16 | % |
| 15 | % |
| 17 | % | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
|
| ||||||||||||||||||
|
| Revenue |
| $ | 75,806 |
| $ | 70,781 |
| $ | 70,844 |
| $ | 214,534 |
| $ | 217,566 |
| |||||
Operating income (loss) |
| $ | 2,752 |
| $ | 2,756 |
| $ | 100 |
| $ | 1,854 |
| $ | 10,865 |
| |||||||
Operating income (loss) % |
|
| 4 | % |
| 4 | % |
| — | % |
| 1 | % |
| 5 | % | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Aerospace and Defense Technologies |
|
|
|
|
|
| |||||||||||||||||
|
| Revenue |
| $ | 135,074 |
| $ | 125,909 |
| $ | 133,451 |
| $ | 399,773 |
| $ | 332,653 |
| |||||
Operating income (loss) |
| $ | 14,749 |
| $ | 16,557 |
| $ | 16,425 |
| $ | 39,285 |
| $ | 43,521 |
| |||||||
Operating income (loss) % |
|
| 11 | % |
| 13 | % |
| 12 | % |
| 10 | % |
| 13 | % | |||||||
|
|
|
|
|
|
|
|
| |||||||||||||||
Unallocated Expenses |
|
|
|
|
|
| |||||||||||||||||
Operating income (loss) |
| $ | (49,999 | ) | $ | (46,290 | ) | $ | (46,567 | ) | $ | (145,828 | ) | $ | (137,607 | ) | |||||||
|
|
|
|
|
|
|
| ||||||||||||||||
Total |
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
| Revenue |
| $ | 784,554 |
| $ | 742,898 |
| $ | 768,184 |
| $ | 2,245,167 |
| $ | 2,115,582 |
| ||||
Operating income (loss) |
| $ | 92,153 |
| $ | 86,508 |
| $ | 88,237 |
| $ | 238,178 |
| $ | 239,169 |
| |||||||
Operating income (loss) % |
|
| 12 | % |
| 12 | % |
| 11 | % |
| 11 | % |
| 11 | % | |||||||
| |||||||||||||||||||||||
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 Nine Months Ended |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
| (in thousands) |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Capital expenditures, including acquisitions |
|
| $ | 21,112 |
| $ | 24,215 |
| $ | 23,180 |
| $ | 61,697 |
| $ | 80,575 |
| |||
Capitalized cloud-based service contract costs |
|
|
| 5,676 |
|
| 7,161 |
|
| 7,648 |
|
| 20,288 |
|
| 11,424 |
| |||
| Total Capital Expenditures |
|
| $ | 26,788 |
| $ | 31,376 |
| $ | 30,828 |
| $ | 81,985 |
| $ | 91,999 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Energy Services and Products |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
| Subsea Robotics |
|
| $ | 14,342 |
| $ | 13,283 |
| $ | 14,220 |
| $ | 42,280 |
| $ | 37,404 |
| ||
| Manufactured Products |
|
|
| 2,753 |
|
| 2,768 |
|
| 2,779 |
|
| 8,306 |
|
| 8,159 |
| ||
|
|
|
| 4,731 |
|
| 4,290 |
|
| 4,679 |
|
| 14,165 |
|
| 13,642 |
| |||
|
|
|
| 2,077 |
|
| 1,830 |
|
| 1,966 |
|
| 5,985 |
|
| 5,399 |
| |||
Total Energy Services and Products |
|
|
| 23,903 |
|
| 22,171 |
|
| 23,644 |
|
| 70,736 |
|
| 64,604 |
| |||
Aerospace and Defense Technologies |
|
|
| 950 |
|
| 1,082 |
|
| 1,016 |
|
| 2,972 |
|
| 2,815 |
| |||
Unallocated Expenses |
|
|
| 1,725 |
|
| 2,870 |
|
| 2,769 |
|
| 7,470 |
|
| 8,552 |
| |||
| Total Depreciation and Amortization |
|
| $ | 26,578 |
| $ | 26,123 |
| $ | 27,429 |
| $ | 81,178 |
| $ | 75,971 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION
In addition to financial results determined in accordance with
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 | |||||||||||||||||||
| ||||||||||||||||||||
| Net Income (Loss) | Diluted EPS | Net Income (Loss) | Diluted EPS | Net Income (Loss) | Diluted EPS | ||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||
|
|
|
| |||||||||||||||||
Net income (loss) attributable to Oceaneering and diluted EPS (GAAP) | $ | 52,618 |
| $ | 0.52 | $ | 71,289 |
| $ | 0.71 | $ | 65,015 |
| $ | 0.65 | |||||
Net income (loss) attributable to noncontrolling interest (GAAP) |
| (56 | ) |
|
| — |
|
|
| (1,435 | ) |
| ||||||||
Adjustments, net of tax effect, for the effects of: |
|
|
|
|
|
| ||||||||||||||
Foreign currency (gains) losses |
| 1,012 |
|
|
| 97 |
|
|
| (335 | ) |
| ||||||||
Total adjustments, net of tax effect |
| 1,012 |
|
|
| 97 |
|
|
| (335 | ) |
| ||||||||
|
|
|
|
|
|
| ||||||||||||||
Discrete tax items: |
|
|
|
|
|
| ||||||||||||||
Share-based compensation |
| (4 | ) |
|
| (4 | ) |
|
| (16 | ) |
| ||||||||
Uncertain tax positions |
| (3,759 | ) |
|
| (1,106 | ) |
|
| 736 |
|
| ||||||||
Valuation allowances |
| (1,815 | ) |
|
| (6,279 | ) |
|
| (748 | ) |
| ||||||||
Other |
| 2,030 |
|
|
| (8,236 | ) |
|
| (99 | ) |
| ||||||||
Total discrete tax adjustments |
| (3,548 | ) |
|
| (15,625 | ) |
|
| (127 | ) |
| ||||||||
Total of adjustments |
| (2,536 | ) |
|
| (15,528 | ) |
|
| (462 | ) |
| ||||||||
Adjusted Net Income (Loss) (non-GAAP) | $ | 50,026 |
| $ | 0.50 | $ | 55,761 |
| $ | 0.55 | $ | 63,118 |
| $ | 0.63 | |||||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) (GAAP) |
|
| 100,805 |
|
| 101,057 |
|
| 100,727 | |||||||||||
| |||||||||||||
| For the Nine Months Ended | ||||||||||||
| |||||||||||||
| Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||
| (in thousands, except per share amounts) | ||||||||||||
|
|
|
| ||||||||||
Net income (loss) attributable to Oceaneering and diluted EPS (GAAP) | $ | 153,740 |
| $ | 1.53 | $ | 176,108 |
| $ | 1.74 | |||
Net income (loss) attributable to noncontrolling interest (GAAP) |
| (1,491 | ) |
|
| — |
|
| |||||
Adjustments, net of tax effect, for the effects of: |
|
|
|
| |||||||||
Foreign currency (gains) losses |
| (1,986 | ) |
|
| (246 | ) |
| |||||
Total adjustments, net of tax effect |
| (1,986 | ) |
|
| (246 | ) |
| |||||
|
|
|
|
| |||||||||
Discrete tax items: |
|
|
|
| |||||||||
Share-based compensation |
| (2,189 | ) |
|
| (1,109 | ) |
| |||||
Uncertain tax positions |
| (3,596 | ) |
|
| (3,526 | ) |
| |||||
Valuation allowances |
| (2,140 | ) |
|
| (11,993 | ) |
| |||||
|
| 892 |
|
|
| (9,665 | ) |
| |||||
Total discrete tax adjustments |
| (7,033 | ) |
|
| (26,293 | ) |
| |||||
Total of adjustments |
| (9,019 | ) |
|
| (26,539 | ) |
| |||||
Adjusted Net Income (Loss) (non-GAAP) | $ | 143,230 |
| $ | 1.42 | $ | 149,569 |
| $ | 1.47 | |||
Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss) (GAAP) |
|
| 100,714 |
|
| 101,446 | |||||||
| EBITDA and Adjusted EBITDA and Margins | |||||||||||||||||||
| |||||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||
| |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||
|
|
|
|
|
| ||||||||||||||
Net income (loss) attributable to Oceaneering (GAAP) | $ | 52,618 |
| $ | 71,289 |
| $ | 65,015 |
| $ | 153,740 |
| $ | 176,108 |
| ||||
Net income (loss) attributable to noncontrolling interest (GAAP) |
| (56 | ) |
| — |
|
| (1,435 | ) |
| (1,491 | ) |
| — |
| ||||
Depreciation and amortization |
| 26,578 |
|
| 26,123 |
|
| 27,429 |
|
| 81,178 |
|
| 75,971 |
| ||||
Subtotal |
| 79,140 |
|
| 97,412 |
|
| 91,009 |
|
| 233,427 |
|
| 252,079 |
| ||||
Interest expense, net of interest income |
| 2,966 |
|
| 5,677 |
|
| 3,552 |
|
| 10,562 |
|
| 17,563 |
| ||||
Amortization included in interest expense |
| (443 | ) |
| (1,627 | ) |
| (1,433 | ) |
| (3,525 | ) |
| (4,773 | ) | ||||
Provision (benefit) for income taxes |
| 16,509 |
|
| 8,618 |
|
| 22,497 |
|
| 57,728 |
|
| 51,593 |
| ||||
EBITDA (non-GAAP) |
| 98,172 |
|
| 110,080 |
|
| 115,625 |
|
| 298,192 |
|
| 316,462 |
| ||||
Adjustments for the effects of: |
|
|
|
|
| ||||||||||||||
(Gain) loss on extinguishment of debt |
| 19,034 |
|
| — |
|
| — |
|
| 19,034 |
|
| — |
| ||||
Foreign currency (gains) losses |
| 2,156 |
|
| 999 |
|
| (1,113 | ) |
| 315 |
|
| (5,481 | ) | ||||
Total of adjustments |
| 21,190 |
|
| 999 |
|
| (1,113 | ) |
| 19,349 |
|
| (5,481 | ) | ||||
Adjusted EBITDA (non-GAAP) | $ | 119,362 |
| $ | 111,079 |
| $ | 114,512 |
| $ | 317,541 |
| $ | 310,981 |
| ||||
|
|
|
|
|
| ||||||||||||||
Revenue | $ | 784,554 |
| $ | 742,898 |
| $ | 768,184 |
| $ | 2,245,167 |
| $ | 2,115,582 |
| ||||
|
|
|
|
|
| ||||||||||||||
EBITDA margin % (non-GAAP) |
| 13 | % |
| 15 | % |
| 15 | % |
| 13 | % |
| 15 | % | ||||
Adjusted EBITDA margin % (non-GAAP) |
| 15 | % |
| 15 | % |
| 15 | % |
| 14 | % |
| 15 | % | ||||
|
|
|
|
|
| ||||||||||||||
| |||||||||||||||||||
Free Cash Flow | |||||||||||||||||||
| |||||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||
| |||||||||||||||||||
| (in thousands) | ||||||||||||||||||
Net Income (loss) (GAAP) | $ | 52,562 |
| $ | 71,289 |
| $ | 63,580 |
| $ | 152,249 |
| $ | 176,108 |
| ||||
Non-cash adjustments: |
|
|
|
|
| ||||||||||||||
Depreciation and amortization |
| 26,578 |
|
| 26,123 |
|
| 27,429 |
|
| 81,178 |
|
| 75,971 |
| ||||
Other non-cash |
| 20,749 |
|
| (204 | ) |
| 20,176 |
|
| 50,093 |
|
| 19,896 |
| ||||
Other increases (decreases) in cash from operating activities |
| 63,145 |
|
| 4,055 |
|
| (55,979 | ) |
| (124,398 | ) |
| (174,243 | ) | ||||
Cash flow provided by (used in) operating activities (GAAP) |
| 163,034 |
|
| 101,263 |
|
| 55,206 |
|
| 159,122 |
|
| 97,732 |
| ||||
Purchases of property and equipment |
| (21,112 | ) |
| (24,215 | ) |
| (23,180 | ) |
| (61,697 | ) |
| (80,575 | ) | ||||
Free Cash Flow (non-GAAP) | $ | 141,922 |
| $ | 77,048 |
| $ | 32,026 |
| $ | 97,425 |
| $ | 17,157 |
| ||||
|
|
|
|
|
| ||||||||||||||
| |||||||
2027 Consolidated EBITDA Estimate | |||||||
|
|
| |||||
| For the Year Ending | ||||||
| |||||||
| Low | High | |||||
| (in thousands) | ||||||
Income (loss) before income taxes | $ | 310,000 |
| $ | 347,000 |
| |
Depreciation and amortization |
| 105,000 |
|
| 114,000 |
| |
Subtotal |
| 415,000 |
|
| 461,000 |
| |
Interest expense, net of interest income |
| 21,000 |
|
| 26,000 |
| |
Amortization included in interest expense |
| (6,000 | ) |
| (7,000 | ) | |
Consolidated EBITDA | $ | 430,000 |
| $ | 480,000 |
| |
|
|
| |||||
|
|
| |||||
2026 Consolidated EBITDA Estimate | |||||||
|
|
| |||||
| For the Three Months Ending | ||||||
| |||||||
| Low | High | |||||
| (in thousands) | ||||||
Income (loss) before income taxes | $ | 50,000 |
| $ | 67,000 |
| |
Depreciation and amortization |
| 29,000 |
|
| 25,000 |
| |
Subtotal |
| 79,000 |
|
| 92,000 |
| |
Interest expense, net of interest income |
| 7,000 |
|
| 5,000 |
| |
Amortization included in interest expense |
| (1,000 | ) |
| (2,000 | ) | |
Consolidated EBITDA | $ | 85,000 |
| $ | 95,000 |
| |
|
|
| |||||
|
|
| |||||
2026 Free Cash Flow Estimate | |||||||
|
|
| |||||
| For the Year Ending | ||||||
| |||||||
| Low | High | |||||
| (in thousands) | ||||||
Net income (loss) | $ | 183,000 |
| $ | 194,000 |
| |
Depreciation and amortization |
| 110,000 |
|
| 106,000 |
| |
Other increases (decreases) in cash from operating activities |
| (88,000 | ) |
| (65,000 | ) | |
Cash flow provided by (used in) operating activities |
| 205,000 |
|
| 235,000 |
| |
Purchases of property and equipment |
| (105,000 | ) |
| (115,000 | ) | |
Free Cash Flow | $ | 100,000 |
| $ | 120,000 |
| |
|
|
| |||||
EBITDA and Adjusted EBITDA and Margins by Segment | |||||||||||||||||||||||||||||
| For the Three Months Ended | ||||||||||||||||||||||||||||
| SSR | MP | OPG | IMDS | ADTech | Unallocated Expenses and other | Total | ||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||
Operating Income (Loss) (GAAP) | $ | 75,363 |
| $ | 25,066 |
| $ | 24,222 |
| $ | 2,752 |
| $ | 14,749 |
| $ | (49,999 | ) | $ | 92,153 |
| ||||||||
Adjustments for the effects of: |
|
|
|
|
|
|
| ||||||||||||||||||||||
| Depreciation and amortization |
| 14,342 |
|
| 2,753 |
|
| 4,731 |
|
| 2,077 |
|
| 950 |
|
| 1,725 |
|
| 26,578 |
| |||||||
| Other pre-tax |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| (20,559 | ) |
| (20,559 | ) | |||||||
| EBITDA (non-GAAP) |
| 89,705 |
|
| 27,819 |
|
| 28,953 |
|
| 4,829 |
|
| 15,699 |
|
| (68,833 | ) |
| 98,172 |
| |||||||
Adjustments for the effects of: |
|
|
|
|
|
|
| ||||||||||||||||||||||
| (Gain) loss on extinguishment of debt |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 19,034 |
|
| 19,034 |
| |||||||
| Foreign currency (gains) losses |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 2,156 |
|
| 2,156 |
| |||||||
|
| Total of adjustments |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 21,190 |
|
| 21,190 |
| ||||||
Adjusted EBITDA (non-GAAP) | $ | 89,705 |
| $ | 27,819 |
| $ | 28,953 |
| $ | 4,829 |
| $ | 15,699 |
| $ | (47,643 | ) | $ | 119,362 |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||
Revenue | $ | 232,995 |
| $ | 168,156 |
| $ | 172,523 |
| $ | 75,806 |
| $ | 135,074 |
|
| $ | 784,554 |
| ||||||||||
Operating income (loss) % (GAAP) |
| 32 | % |
| 15 | % |
| 14 | % |
| 4 | % |
| 11 | % |
|
| 12 | % | ||||||||||
EBITDA Margin (non-GAAP) |
| 39 | % |
| 17 | % |
| 17 | % |
| 6 | % |
| 12 | % |
|
| 13 | % | ||||||||||
Adjusted EBITDA Margin (non-GAAP) |
| 39 | % |
| 17 | % |
| 17 | % |
| 6 | % |
| 12 | % |
|
| 15 | % | ||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||
|
|
| For the Three Months Ended | ||||||||||||||||||||||||||
|
|
| SSR | MP | OPG | IMDS | ADTech | Unallocated Expenses and other | Total | ||||||||||||||||||||
|
|
| ($ in thousands) | ||||||||||||||||||||||||||
Operating Income (Loss) (GAAP) | $ | 65,142 |
| $ | 24,651 |
| $ | 23,692 |
| $ | 2,756 |
| $ | 16,557 |
| $ | (46,290 | ) | $ | 86,508 |
| ||||||||
Adjustments for the effects of: |
|
|
|
|
|
|
| ||||||||||||||||||||||
| Depreciation and amortization |
| 13,283 |
|
| 2,768 |
|
| 4,290 |
|
| 1,830 |
|
| 1,082 |
|
| 2,870 |
|
| 26,123 |
| |||||||
| Other pre-tax |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| (2,551 | ) |
| (2,551 | ) | |||||||
| EBITDA (non-GAAP) |
| 78,425 |
|
| 27,419 |
|
| 27,982 |
|
| 4,586 |
|
| 17,639 |
|
| (45,971 | ) |
| 110,080 |
| |||||||
Adjustments for the effects of: |
|
|
|
|
|
|
| ||||||||||||||||||||||
| Foreign currency (gains) losses |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 999 |
|
| 999 |
| |||||||
|
| Total of adjustments |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 999 |
|
| 999 |
| ||||||
Adjusted EBITDA (non-GAAP) | $ | 78,425 |
| $ | 27,419 |
| $ | 27,982 |
| $ | 4,586 |
| $ | 17,639 |
| $ | (44,972 | ) | $ | 111,079 |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||
Revenue | $ | 218,767 |
| $ | 156,395 |
| $ | 171,046 |
| $ | 70,781 |
| $ | 125,909 |
|
| $ | 742,898 |
| ||||||||||
Operating income (loss) % (GAAP) |
| 30 | % |
| 16 | % |
| 14 | % |
| 4 | % |
| 13 | % |
|
| 12 | % | ||||||||||
EBITDA Margin (non-GAAP) |
| 36 | % |
| 18 | % |
| 16 | % |
| 6 | % |
| 14 | % |
|
| 15 | % | ||||||||||
Adjusted EBITDA Margin (non-GAAP) |
| 36 | % |
| 18 | % |
| 16 | % |
| 6 | % |
| 14 | % |
|
| 15 | % | ||||||||||
| |||||||||||||||||||||||||||||
|
| For the Three Months Ended | ||||||||||||||||||||||||||||
|
| SSR |
| MP |
| OPG |
| IMDS |
| ADTech |
| Unallocated Expenses and other |
| Total | ||||||||||||||||
|
| ($ in thousands) | ||||||||||||||||||||||||||||
Operating Income (Loss) (GAAP) |
| $ | 66,325 |
|
| $ | 21,935 |
|
| $ | 30,019 |
|
| $ | 100 |
|
| $ | 16,425 |
|
| $ | (46,567 | ) |
| $ | 88,237 |
| ||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| Depreciation and amortization |
|
| 14,220 |
|
|
| 2,779 |
|
|
| 4,679 |
|
|
| 1,966 |
|
|
| 1,016 |
|
|
| 2,769 |
|
|
| 27,429 |
| |
| Other pre-tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (41 | ) |
|
| (41 | ) | |
| EBITDA (non-GAAP) |
|
| 80,545 |
|
|
| 24,714 |
|
|
| 34,698 |
|
|
| 2,066 |
|
|
| 17,441 |
|
|
| (43,839 | ) |
|
| 115,625 |
| |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| Foreign currency (gains) losses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,113 | ) |
|
| (1,113 | ) | |
|
| Total of adjustments |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,113 | ) |
|
| (1,113 | ) |
Adjusted EBITDA (non-GAAP) |
| $ | 80,545 |
|
| $ | 24,714 |
|
| $ | 34,698 |
|
| $ | 2,066 |
|
| $ | 17,441 |
|
| $ | (44,952 | ) |
| $ | 114,512 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Revenue |
| $ | 232,016 |
|
| $ | 149,030 |
|
| $ | 182,843 |
|
| $ | 70,844 |
|
| $ | 133,451 |
|
|
|
| $ | 768,184 |
| ||||
Operating income (loss) % (GAAP) |
|
| 29 | % |
|
| 15 | % |
|
| 16 | % |
|
| — | % |
|
| 12 | % |
|
|
|
| 11 | % | ||||
EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 17 | % |
|
| 19 | % |
|
| 3 | % |
|
| 13 | % |
|
|
|
| 15 | % | ||||
Adjusted EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 17 | % |
|
| 19 | % |
|
| 3 | % |
|
| 13 | % |
|
|
|
| 15 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
EBITDA and Adjusted EBITDA and Margins by Segment | ||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
|
|
|
| For the Nine Months Ended | ||||||||||||||||||||||||||
|
|
|
| SSR |
| MP |
| OPG |
| IMDS |
| ADTech |
| Unallocated Expenses and other |
| Total | ||||||||||||||
|
|
|
| ($ in thousands) | ||||||||||||||||||||||||||
Operating Income (Loss) (GAAP) |
| $ | 197,196 |
|
| $ | 73,086 |
|
| $ | 72,585 |
|
| $ | 1,854 |
|
| $ | 39,285 |
|
| $ | (145,828 | ) |
| $ | 238,178 |
| ||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| Depreciation and amortization |
|
| 42,280 |
|
|
| 8,306 |
|
|
| 14,165 |
|
|
| 5,985 |
|
|
| 2,972 |
|
|
| 7,470 |
|
|
| 81,178 |
| |
| Other pre-tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (21,164 | ) |
|
| (21,164 | ) | |
| EBITDA (non-GAAP) |
|
| 239,476 |
|
|
| 81,392 |
|
|
| 86,750 |
|
|
| 7,839 |
|
|
| 42,257 |
|
|
| (159,522 | ) |
|
| 298,192 |
| |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| (Gain) loss on extinguishment of debt |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 19,034 |
|
|
| 19,034 |
| |
| Foreign currency (gains) losses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 315 |
|
|
| 315 |
| |
|
| Total of adjustments |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 19,349 |
|
|
| 19,349 |
|
Adjusted EBITDA (non-GAAP) |
| $ | 239,476 |
|
| $ | 81,392 |
|
| $ | 86,750 |
|
| $ | 7,839 |
|
| $ | 42,257 |
|
| $ | (140,173 | ) |
| $ | 317,541 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Revenue |
| $ | 679,284 |
|
| $ | 460,834 |
|
| $ | 490,742 |
|
| $ | 214,534 |
|
| $ | 399,773 |
|
|
|
| $ | 2,245,167 |
| ||||
Operating income (loss) % (GAAP) |
|
| 29 | % |
|
| 16 | % |
|
| 15 | % |
|
| 1 | % |
|
| 10 | % |
|
|
|
| 11 | % | ||||
EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 18 | % |
|
| 18 | % |
|
| 4 | % |
|
| 11 | % |
|
|
|
| 13 | % | ||||
Adjusted EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 18 | % |
|
| 18 | % |
|
| 4 | % |
|
| 11 | % |
|
|
|
| 14 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
| For the Nine Months Ended | ||||||||||||||||||||||||||
|
|
|
| SSR |
| MP |
| OPG |
| IMDS |
| ADTech |
| Unallocated Expenses and other |
| Total | ||||||||||||||
|
|
|
| ($ in thousands) | ||||||||||||||||||||||||||
Operating Income (Loss) (GAAP) |
| $ | 189,279 |
|
| $ | 52,090 |
|
| $ | 81,021 |
|
| $ | 10,865 |
|
| $ | 43,521 |
|
| $ | (137,607 | ) |
| $ | 239,169 |
| ||
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| Depreciation and amortization |
|
| 37,404 |
|
|
| 8,159 |
|
|
| 13,642 |
|
|
| 5,399 |
|
|
| 2,815 |
|
|
| 8,552 |
|
|
| 75,971 |
| |
| Other pre-tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,322 |
|
|
| 1,322 |
| |
| EBITDA (non-GAAP) |
|
| 226,683 |
|
|
| 60,249 |
|
|
| 94,663 |
|
|
| 16,264 |
|
|
| 46,336 |
|
|
| (127,733 | ) |
|
| 316,462 |
| |
Adjustments for the effects of: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
| Foreign currency (gains) losses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (5,481 | ) |
|
| (5,481 | ) | |
|
| Total of adjustments |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (5,481 | ) |
|
| (5,481 | ) |
Adjusted EBITDA (non-GAAP) |
| $ | 226,683 |
|
| $ | 60,249 |
|
| $ | 94,663 |
|
| $ | 16,264 |
|
| $ | 46,336 |
|
| $ | (133,214 | ) |
| $ | 310,981 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Revenue |
| $ | 643,529 |
|
| $ | 436,566 |
|
| $ | 485,268 |
|
| $ | 217,566 |
|
| $ | 332,653 |
|
|
|
| $ | 2,115,582 |
| ||||
Operating income (loss) % (GAAP) |
|
| 29 | % |
|
| 12 | % |
|
| 17 | % |
|
| 5 | % |
|
| 13 | % |
|
|
|
| 11 | % | ||||
EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 14 | % |
|
| 20 | % |
|
| 7 | % |
|
| 14 | % |
|
|
|
| 15 | % | ||||
Adjusted EBITDA Margin (non-GAAP) |
|
| 35 | % |
|
| 14 | % |
|
| 20 | % |
|
| 7 | % |
|
| 14 | % |
|
|
|
| 15 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20261021046121/en/
Senior Director, Investor Relations
713-329-4755
investorrelations@oceaneering.com
Source: