HOUSTON--(BUSINESS WIRE)--Oil States International, Inc. (NYSE: OIS):
|
Three Months Ended |
|
% Change |
||||||||||||||
(Unaudited, In Thousands, Except Per Share Amounts) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
Sequential |
|
Year-over-
|
||||||||
Consolidated results: |
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
194,289 |
|
|
$ |
183,529 |
|
|
$ |
189,394 |
|
|
6 |
% |
|
3 |
% |
Operating income(2) |
$ |
6,190 |
|
|
$ |
3,269 |
|
|
$ |
5,058 |
|
|
89 |
% |
|
22 |
% |
Net income |
$ |
4,212 |
|
|
$ |
558 |
|
|
$ |
2,143 |
|
|
655 |
% |
|
97 |
% |
Diluted earning per share |
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
0.03 |
|
|
600 |
% |
|
133 |
% |
Adjusted EBITDA(1) |
$ |
23,441 |
|
|
$ |
19,016 |
|
|
$ |
21,962 |
|
|
23 |
% |
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues by segment: |
|
|
|
|
|
|
|
|
|
||||||||
Offshore/Manufactured Products |
$ |
111,043 |
|
|
$ |
94,086 |
|
|
$ |
96,037 |
|
|
18 |
% |
|
16 |
% |
Well Site Services |
|
59,831 |
|
|
|
64,536 |
|
|
|
60,509 |
|
|
(7 |
)% |
|
(1 |
)% |
Downhole Technologies |
|
23,415 |
|
|
|
24,907 |
|
|
|
32,848 |
|
|
(6 |
)% |
|
(29 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) by segment: |
|
|
|
|
|
|
|
|
|
||||||||
Offshore/Manufactured Products(2) |
$ |
17,804 |
|
|
$ |
11,253 |
|
|
$ |
13,373 |
|
|
58 |
% |
|
33 |
% |
Well Site Services |
|
3,285 |
|
|
|
4,732 |
|
|
|
2,359 |
|
|
(31 |
)% |
|
39 |
% |
Downhole Technologies |
|
(4,118 |
) |
|
|
(2,536 |
) |
|
|
(342 |
) |
|
(62 |
)% |
|
n.m. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Segment EBITDA (a non-GAAP measure(1)): |
|||||||||||||||||
Offshore/Manufactured Products |
$ |
24,442 |
|
|
$ |
15,981 |
|
|
$ |
18,304 |
|
|
53 |
% |
|
34 |
% |
Well Site Services |
|
9,716 |
|
|
|
11,425 |
|
|
|
9,723 |
|
|
(15 |
)% |
|
— |
% |
Downhole Technologies |
|
(88 |
) |
|
|
1,639 |
|
|
|
4,100 |
|
|
n.m. |
|
n.m. |
||
___________________ |
|
(1) |
Adjusted EBITDA and Adjusted Segment EBITDA are non-GAAP measures, see "Reconciliations of GAAP to Non-GAAP Financial Information" tables below for reconciliations to their most comparable GAAP measures as well as further clarification and explanation. |
(2) |
Operating income in the third quarter of 2023 included charges of $1.6 million associated with the Offshore/Manufactured Products segment's ongoing consolidation of certain manufacturing and service locations. Operating income in the third quarter of 2022 included a $6.1 million gain related to the Offshore/Manufactured Products segment’s settlement of outstanding litigation against certain service providers. |
Oil States International, Inc. reported net income of $4.2 million, or $0.07 per share, and Adjusted EBITDA of $23.4 million for the third quarter of 2023 on revenues of $194.3 million. Reported third quarter 2023 net income included facility consolidation charges of $1.6 million ($1.3 million after-tax, or $0.02 per share). These results compare to revenues of $183.5 million, net income of $0.6 million, or $0.01 per share, and Adjusted EBITDA of $19.0 million reported in the second quarter of 2023.
Oil States' President and Chief Executive Officer, Cindy B. Taylor, stated,
"Our third quarter results benefited from growth in offshore and international spending, with significant sequential and year-over-year increases in offshore-project activity and backlog conversion. However, our quarterly performance was tempered by an industry-wide decline in U.S. well completions which has been ongoing since the start of 2023. We believe the U.S. activity declines were triggered by weaker commodity prices in effect earlier this year. With currently improved commodity pricing, we expect U.S. activity to recover into 2024.
"Reported revenues in our Offshore/Manufactured Products segment rose 18% sequentially and 16% year-over-year to $111 million in the third quarter of 2023 – the segment's highest revenue level since the fourth quarter of 2016. Segment backlog increased for a fifth consecutive quarter totaling $348 million as of September 30 – benefiting from our customers' increased planned investments in traditional and non-traditional offshore projects outside the United States. We received two notable project awards in the third quarter, including a production facility equipment order and a contract for our Merlin™ Deepsea Mineral Riser System designed for use in harvesting seabed minerals at extreme water depths. These minerals are critical components for the development of large-scale battery technology. The segment's bookings totaled $129 million, yielding a quarterly book-to-bill ratio of 1.2x.
"The receipt of another contract award for our Merlin™ Deepsea Mineral Riser System this quarter demonstrates the industry's recognition of our expertise and the technologies we have developed to enable pathways toward a lower-carbon multi-source energy mix to meet growing global energy demands. We are connecting the energy future by leveraging our rich oil and gas heritage in the support of additional energy sources while augmenting our core technologies, setting the stage for longer-term growth.
"Our continued investments in technology and innovation were also recently recognized by Gulf Energy, with our Active Seat Gate Valve receiving the 2023 Gulf Energy Information Excellence Award for Best Production Technology. This proprietary valve-technology provides operators with exceptional sealing performance while substantially reducing the amount of heavy grease used during valve operations and personnel intervention at the wellhead.
"In the third quarter, we generated cash flow from operations of $14 million and invested $2 million in net capital expenditures. With no short-term debt outstanding, cash on-hand increased to $53 million during the period. We expect to enhance our liquidity position and reduce our net debt in future quarters.
"We remain very encouraged by the continued up-cycle in offshore and international activity, customer acceptance of our recent technology introductions and growing backlog levels in our Offshore/Manufactured Products segment coupled with an improving commodity price environment."
Business Segment Results
(See Segment Data and Adjusted Segment EBITDA tables below)
Offshore/Manufactured Products
Offshore/Manufactured Products reported revenues of $111.0 million – the segment's highest revenue levels since the fourth quarter of 2016, operating income of $17.8 million and Adjusted Segment EBITDA of $24.4 million in the third quarter of 2023, compared to revenues of $94.1 million, operating income of $11.3 million and Adjusted Segment EBITDA of $16.0 million reported in the second quarter of 2023. During the third quarter of 2023, the segment recorded charges of $1.6 million associated with ongoing consolidation of certain manufacturing and service locations to gain operational efficiencies. Adjusted Segment EBITDA margin in the third quarter of 2023 was 22%, compared to 17% in the second quarter of 2023.
Backlog totaled $348 million as of September 30, 2023, an increase of $10 million, or 3%, from June 30, 2023 and $90 million, or 35%, from September 30, 2022. The current quarter-end backlog is at its highest level since December 31, 2015. Third quarter 2023 bookings totaled $129 million, yielding a quarterly book-to-bill ratio of 1.2x (1.2x year-to-date).
Well Site Services
Well Site Services reported revenues of $59.8 million, operating income of $3.3 million and Adjusted Segment EBITDA of $9.7 million in the third quarter of 2023, compared to revenues of $64.5 million, operating income of $4.7 million and Adjusted Segment EBITDA of $11.4 million reported in the second quarter of 2023. Adjusted Segment EBITDA margin was 16% in the third quarter of 2023, compared to 18% in the second quarter of 2023.
Downhole Technologies
Downhole Technologies reported revenues of $23.4 million and an operating loss of $4.1 million while Adjusted Segment EBITDA was essentially breakeven in the third quarter of 2023, compared to revenues of $24.9 million, an operating loss of $2.5 million and Adjusted Segment EBITDA of $1.6 million reported in the second quarter of 2023.
Corporate
Corporate operating expenses in the third quarter of 2023 totaled $10.8 million.
Interest Expense, Net
Net interest expense totaled $1.9 million in the third quarter of 2023, which included $0.5 million of non-cash amortization of deferred debt issuance costs.
Income Taxes
The Company recognized tax expense of $0.2 million on pre-tax income of $4.4 million during the third quarter of 2023. In the second quarter of 2023, the Company recognized tax expense of $0.9 million on pre-tax income of $1.4 million.
Cash Flows
During the third quarter of 2023, the Company generated cash flows from operations of $13.6 million and invested $6.0 million ($2.3 million net of proceeds from sales of property and equipment) in new equipment to support future growth.
Financial Condition
Cash on-hand increased $10.5 million in the quarter, totaling $52.9 million at September 30, 2023. No borrowings were outstanding under the Company's asset-based revolving credit facility (the "ABL Facility") at September 30, 2023. Liquidity (cash plus borrowing availability) totaled $137.4 million at September 30, 2023, with amounts available to be drawn under the ABL Facility totaling $84.5 million.
Conference Call Information
The call is scheduled for October 27, 2023 at 11 a.m. Central Daylight Time, is being webcast and can be accessed from the Company's website at www.ir.oilstatesintl.com. Participants may also join the conference call by dialing 1 (888) 210-3346 in the United States or by dialing +1 (646) 960-0253 internationally and using the passcode 7534957. A replay of the conference call will be available approximately two hours after the completion of the call and can be accessed from the Company's website at www.ir.oilstatesintl.com.
About Oil States
Oil States International, Inc. is a global provider of manufactured products and services to customers in the energy, industrial and military sectors. The Company's manufactured products include highly engineered capital equipment and consumable products. Oil States is headquartered in Houston, Texas with manufacturing and service facilities strategically located across the globe. Oil States is publicly traded on the New York Stock Exchange under the symbol "OIS".
For more information on the Company, please visit Oil States International's website at www.oilstatesintl.com.
Cautionary Language Concerning Forward Looking Statements
The foregoing contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements included herein are based on current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those forward-looking statements. Such risks and uncertainties include, among others, the level of supply and demand for oil and natural gas, fluctuations in the current and future prices of oil and natural gas, the level of exploration, drilling and completion activity, general global economic conditions, the cyclical nature of the oil and natural gas industry, geopolitical conflicts and tensions, the financial health of our customers, the actions of the Organization of Petroleum Exporting Countries ("OPEC") and other producing nations with respect to crude oil production levels and pricing, the impact of environmental matters, including executive actions and regulatory efforts to adopt environmental or climate change regulations that may result in increased operating costs or reduced oil and natural gas production or demand globally, our ability to access and the cost of capital in the bank and capital markets, our ability to develop new competitive technologies and products, and other factors discussed in the "Business" and "Risk Factors" sections of the Company's Annual Report on Form 10-K for the year ended December 31, 2022 and the subsequently filed Quarterly Reports on Form 10-Q and Periodic Reports on Form 8-K. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof, and, except as required by law, the Company undertakes no obligation to update those statements or to publicly announce the results of any revisions to any of those statements to reflect future events or developments.
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||
(In Thousands, Except Per Share Amounts) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||||||||
Products |
$ |
102,636 |
|
|
$ |
92,630 |
|
|
$ |
99,743 |
|
|
$ |
295,106 |
|
|
$ |
284,537 |
|
Services |
|
91,653 |
|
|
|
90,899 |
|
|
|
89,651 |
|
|
|
278,911 |
|
|
|
250,735 |
|
|
|
194,289 |
|
|
|
183,529 |
|
|
|
189,394 |
|
|
|
574,017 |
|
|
|
535,272 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Product costs |
|
80,188 |
|
|
|
72,659 |
|
|
|
81,576 |
|
|
|
231,524 |
|
|
|
225,765 |
|
Service costs |
|
70,239 |
|
|
|
69,371 |
|
|
|
69,723 |
|
|
|
211,668 |
|
|
|
194,294 |
|
Cost of revenues (exclusive of depreciation and amortization expense presented below) |
|
150,427 |
|
|
|
142,030 |
|
|
|
151,299 |
|
|
|
443,192 |
|
|
|
420,059 |
|
Selling, general and administrative expense |
|
24,241 |
|
|
|
23,528 |
|
|
|
23,374 |
|
|
|
71,785 |
|
|
|
70,964 |
|
Depreciation and amortization expense |
|
15,416 |
|
|
|
15,537 |
|
|
|
16,413 |
|
|
|
46,209 |
|
|
|
51,469 |
|
Other operating income, net(1) |
|
(1,985 |
) |
|
|
(835 |
) |
|
|
(6,750 |
) |
|
|
(2,503 |
) |
|
|
(6,852 |
) |
|
|
188,099 |
|
|
|
180,260 |
|
|
|
184,336 |
|
|
|
558,683 |
|
|
|
535,640 |
|
Operating income (loss) |
|
6,190 |
|
|
|
3,269 |
|
|
|
5,058 |
|
|
|
15,334 |
|
|
|
(368 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net |
|
(1,928 |
) |
|
|
(2,059 |
) |
|
|
(2,637 |
) |
|
|
(6,378 |
) |
|
|
(7,947 |
) |
Other income, net |
|
186 |
|
|
|
210 |
|
|
|
491 |
|
|
|
672 |
|
|
|
1,892 |
|
Income (loss) before income taxes |
|
4,448 |
|
|
|
1,420 |
|
|
|
2,912 |
|
|
|
9,628 |
|
|
|
(6,423 |
) |
Income tax provision |
|
(236 |
) |
|
|
(862 |
) |
|
|
(769 |
) |
|
|
(2,700 |
) |
|
|
(6,002 |
) |
Net income (loss) |
$ |
4,212 |
|
|
$ |
558 |
|
|
$ |
2,143 |
|
|
$ |
6,928 |
|
|
$ |
(12,425 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
0.03 |
|
|
$ |
0.11 |
|
|
$ |
(0.20 |
) |
Diluted |
|
0.07 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.11 |
|
|
|
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
62,651 |
|
|
|
62,803 |
|
|
|
62,674 |
|
|
|
62,760 |
|
|
|
61,292 |
|
Diluted |
|
63,060 |
|
|
|
63,174 |
|
|
|
62,676 |
|
|
|
63,135 |
|
|
|
61,292 |
|
________________ |
|
(1) |
Other operating income, net for the three months and nine months ended September 30, 2023 included facility consolidation charges of $1.6 million associated with the Offshore/Manufactured Products segment's ongoing consolidation and relocation of certain manufacturing and service locations. Other operating income, net for the three and nine months ended September 30, 2022 included a gain of $6.1 million related to the Offshore/Manufactured Products segment's settlement of outstanding litigation against certain service providers. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(In Thousands) |
|||||||
|
September 30, 2023 |
|
December 31, 2022 |
||||
|
(Unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
52,904 |
|
|
$ |
42,018 |
|
Accounts receivable, net |
|
189,249 |
|
|
|
218,769 |
|
Inventories, net |
|
206,541 |
|
|
|
182,658 |
|
Prepaid expenses and other current assets |
|
36,015 |
|
|
|
19,317 |
|
Total current assets |
|
484,709 |
|
|
|
462,762 |
|
|
|
|
|
||||
Property, plant, and equipment, net |
|
279,146 |
|
|
|
303,835 |
|
Operating lease assets, net |
|
22,002 |
|
|
|
23,028 |
|
Goodwill, net |
|
79,399 |
|
|
|
79,282 |
|
Other intangible assets, net |
|
157,077 |
|
|
|
169,798 |
|
Other noncurrent assets |
|
25,687 |
|
|
|
25,687 |
|
Total assets |
$ |
1,048,020 |
|
|
$ |
1,064,392 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt |
$ |
589 |
|
|
$ |
17,831 |
|
Accounts payable |
|
58,489 |
|
|
|
73,251 |
|
Accrued liabilities |
|
49,138 |
|
|
|
49,057 |
|
Current operating lease liabilities |
|
6,461 |
|
|
|
6,142 |
|
Income taxes payable |
|
2,593 |
|
|
|
2,605 |
|
Deferred revenue |
|
50,370 |
|
|
|
44,790 |
|
Total current liabilities |
|
167,640 |
|
|
|
193,676 |
|
|
|
|
|
||||
Long-term debt |
|
135,437 |
|
|
|
135,066 |
|
Long-term operating lease liabilities |
|
18,768 |
|
|
|
20,658 |
|
Deferred income taxes |
|
7,386 |
|
|
|
6,652 |
|
Other noncurrent liabilities |
|
20,425 |
|
|
|
18,782 |
|
Total liabilities |
|
349,656 |
|
|
|
374,834 |
|
|
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Common stock |
|
772 |
|
|
|
766 |
|
Additional paid-in capital |
|
1,127,443 |
|
|
|
1,122,292 |
|
Retained earnings |
|
278,955 |
|
|
|
272,027 |
|
Accumulated other comprehensive loss |
|
(77,271 |
) |
|
|
(78,941 |
) |
Treasury stock |
|
(631,535 |
) |
|
|
(626,586 |
) |
Total stockholders' equity |
|
698,364 |
|
|
|
689,558 |
|
Total liabilities and stockholders' equity |
$ |
1,048,020 |
|
|
$ |
1,064,392 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(In Thousands) |
|||||||
(Unaudited) |
|||||||
|
Nine Months Ended September 30, |
||||||
|
2023 |
|
2022 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net income (loss) |
$ |
6,928 |
|
|
$ |
(12,425 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization expense |
|
46,209 |
|
|
|
51,469 |
|
Stock-based compensation expense |
|
5,157 |
|
|
|
5,167 |
|
Amortization of deferred financing costs |
|
1,344 |
|
|
|
1,416 |
|
Deferred income tax provision (benefit) |
|
(66 |
) |
|
|
1,295 |
|
Gains on disposals of assets |
|
(3,335 |
) |
|
|
(1,538 |
) |
Settlement of disputes with seller of GEODynamics, Inc. |
|
— |
|
|
|
620 |
|
Other, net |
|
(614 |
) |
|
|
459 |
|
Changes in operating assets and liabilities, net of effect from acquired business: |
|
|
|
||||
Accounts receivable |
|
29,538 |
|
|
|
(27,745 |
) |
Inventories |
|
(23,754 |
) |
|
|
(18,680 |
) |
Accounts payable and accrued liabilities |
|
(17,515 |
) |
|
|
8,873 |
|
Deferred revenue |
|
5,580 |
|
|
|
7,496 |
|
Other operating assets and liabilities, net |
|
2,905 |
|
|
|
2,586 |
|
Net cash flows provided by operating activities |
|
52,377 |
|
|
|
18,993 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(23,370 |
) |
|
|
(13,263 |
) |
Proceeds from disposition of property and equipment |
|
4,374 |
|
|
|
2,211 |
|
Acquisition of business, net of cash acquired |
|
— |
|
|
|
(8,125 |
) |
Other, net |
|
(120 |
) |
|
|
(168 |
) |
Net cash flows used in investing activities |
|
(19,116 |
) |
|
|
(19,345 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Revolving credit facility borrowings |
|
35,693 |
|
|
|
9,830 |
|
Revolving credit facility repayments |
|
(35,693 |
) |
|
|
(9,830 |
) |
Repayment of 1.50% convertible senior notes |
|
(17,315 |
) |
|
|
(6,272 |
) |
Payment of promissory note to seller of GEODynamics, Inc. |
|
— |
|
|
|
(10,000 |
) |
Other debt and finance lease repayments |
|
(340 |
) |
|
|
(541 |
) |
Payment of financing costs |
|
(101 |
) |
|
|
(81 |
) |
Purchases of treasury stock |
|
(3,001 |
) |
|
|
— |
|
Shares added to treasury stock as a result of net share settlements due to vesting of stock awards |
|
(1,948 |
) |
|
|
(1,002 |
) |
Net cash flows used in financing activities |
|
(22,705 |
) |
|
|
(17,896 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
330 |
|
|
|
(1,501 |
) |
Net change in cash and cash equivalents |
|
10,886 |
|
|
|
(19,749 |
) |
Cash and cash equivalents, beginning of period |
|
42,018 |
|
|
|
52,852 |
|
Cash and cash equivalents, end of period |
$ |
52,904 |
|
|
$ |
33,103 |
|
|
|
|
|
||||
Cash paid (received) for: |
|
|
|
||||
Interest |
$ |
4,353 |
|
|
$ |
4,605 |
|
Income taxes, net |
|
(34 |
) |
|
|
(67 |
) |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||||||||||||||
SEGMENT DATA |
|||||||||||||||||||
(In Thousands) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues(1): |
|
|
|
|
|
|
|
|
|
||||||||||
Offshore/Manufactured Products |
|
|
|
|
|
|
|
|
|
||||||||||
Project-driven: |
|
|
|
|
|
|
|
|
|
||||||||||
Products |
$ |
45,527 |
|
|
$ |
32,210 |
|
|
$ |
38,911 |
|
|
$ |
116,869 |
|
|
$ |
113,853 |
|
Services |
|
30,391 |
|
|
|
24,846 |
|
|
|
23,421 |
|
|
|
79,867 |
|
|
|
71,714 |
|
|
|
75,918 |
|
|
|
57,056 |
|
|
|
62,332 |
|
|
|
196,736 |
|
|
|
185,567 |
|
Military and other products |
|
7,195 |
|
|
|
7,965 |
|
|
|
9,995 |
|
|
|
22,157 |
|
|
|
23,104 |
|
Short-cycle products |
|
27,930 |
|
|
|
29,065 |
|
|
|
23,710 |
|
|
|
84,435 |
|
|
|
67,945 |
|
Total Offshore/Manufactured Products |
|
111,043 |
|
|
|
94,086 |
|
|
|
96,037 |
|
|
|
303,328 |
|
|
|
276,616 |
|
Well Site Services |
|
59,831 |
|
|
|
64,536 |
|
|
|
60,509 |
|
|
|
191,425 |
|
|
|
163,500 |
|
Downhole Technologies |
|
23,415 |
|
|
|
24,907 |
|
|
|
32,848 |
|
|
|
79,264 |
|
|
|
95,156 |
|
Total revenues |
$ |
194,289 |
|
|
$ |
183,529 |
|
|
$ |
189,394 |
|
|
$ |
574,017 |
|
|
$ |
535,272 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
||||||||||
Offshore/Manufactured Products |
$ |
17,804 |
|
|
$ |
11,253 |
|
|
$ |
13,373 |
|
|
$ |
40,147 |
|
|
$ |
33,010 |
|
Well Site Services |
|
3,285 |
|
|
|
4,732 |
|
|
|
2,359 |
|
|
|
14,983 |
|
|
|
(435 |
) |
Downhole Technologies |
|
(4,118 |
) |
|
|
(2,536 |
) |
|
|
(342 |
) |
|
|
(8,173 |
) |
|
|
(3,332 |
) |
Corporate |
|
(10,781 |
) |
|
|
(10,180 |
) |
|
|
(10,332 |
) |
|
|
(31,623 |
) |
|
|
(29,611 |
) |
Total operating income (loss) |
$ |
6,190 |
|
|
$ |
3,269 |
|
|
$ |
5,058 |
|
|
$ |
15,334 |
|
|
$ |
(368 |
) |
________________ |
|
(1) |
The Company revised its supplemental disclosure of disaggregated revenue information in the second quarter of 2023. Prior-period disclosures of disaggregated revenue information were conformed with the current-period presentation. |
(2) |
Operating income for the three months and nine months ended September 30, 2023 included facility consolidation charges of $1.6 million associated with the Offshore/Manufactured Products segment's ongoing consolidation and relocation of certain manufacturing and service locations. |
(3) |
Operating income (loss) for the three and nine months ended September 30, 2022 included a gain of $6.1 million related to the Offshore/Manufactured Products segment's settlement of outstanding litigation against certain service providers. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||||||||||
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||
ADJUSTED EBITDA (A) |
|||||||||||||||
(In Thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss) |
$ |
4,212 |
|
$ |
558 |
|
$ |
2,143 |
|
$ |
6,928 |
|
$ |
(12,425 |
) |
Interest expense, net |
|
1,928 |
|
|
2,059 |
|
|
2,637 |
|
|
6,378 |
|
|
7,947 |
|
Income tax provision |
|
236 |
|
|
862 |
|
|
769 |
|
|
2,700 |
|
|
6,002 |
|
Depreciation and amortization expense |
|
15,416 |
|
|
15,537 |
|
|
16,413 |
|
|
46,209 |
|
|
51,469 |
|
Facility consolidation charges |
|
1,649 |
|
|
— |
|
|
— |
|
|
1,649 |
|
|
— |
|
Settlement of disputes with seller of GEODynamics, Inc. |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
620 |
|
Gains on extinguishment of 1.50% convertible senior notes |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(157 |
) |
Adjusted EBITDA |
$ |
23,441 |
|
$ |
19,016 |
|
$ |
21,962 |
|
$ |
63,864 |
|
$ |
53,456 |
|
________________ |
|
(A) |
The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, facility consolidation charges and loss on settlement of disputes with the seller of GEODynamics, Inc., less gains on extinguishment of 1.50% convertible senior notes (the "2023 Notes"). Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles ("GAAP") and should not be considered in isolation from or as a substitute for net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted EBITDA as a supplemental disclosure because its management believes that Adjusted EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted EBITDA to compare and to monitor the performance of the Company and its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted EBITDA to net income (loss), which is the most directly comparable measure of financial performance calculated under GAAP. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES |
|||||||||||||||||||
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||
ADJUSTED SEGMENT EBITDA (B) |
|||||||||||||||||||
(In Thousands) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Offshore/Manufactured Products: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
$ |
17,804 |
|
|
$ |
11,253 |
|
|
$ |
13,373 |
|
|
$ |
40,147 |
|
|
$ |
33,010 |
|
Other income (expense), net |
|
68 |
|
|
|
81 |
|
|
|
(141 |
) |
|
|
314 |
|
|
|
(55 |
) |
Depreciation and amortization expense |
|
4,921 |
|
|
|
4,647 |
|
|
|
5,072 |
|
|
|
14,236 |
|
|
|
15,651 |
|
Facility consolidation charges |
|
1,649 |
|
|
|
— |
|
|
|
— |
|
|
|
1,649 |
|
|
|
— |
|
Adjusted Segment EBITDA |
$ |
24,442 |
|
|
$ |
15,981 |
|
|
$ |
18,304 |
|
|
$ |
56,346 |
|
|
$ |
48,606 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Well Site Services: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss) |
$ |
3,285 |
|
|
$ |
4,732 |
|
|
$ |
2,359 |
|
|
$ |
14,983 |
|
|
$ |
(435 |
) |
Other income, net |
|
118 |
|
|
|
129 |
|
|
|
632 |
|
|
|
358 |
|
|
|
2,496 |
|
Depreciation and amortization expense |
|
6,313 |
|
|
|
6,564 |
|
|
|
6,732 |
|
|
|
19,023 |
|
|
|
22,059 |
|
Adjusted Segment EBITDA |
$ |
9,716 |
|
|
$ |
11,425 |
|
|
$ |
9,723 |
|
|
$ |
34,364 |
|
|
$ |
24,120 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Downhole Technologies: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating loss |
$ |
(4,118 |
) |
|
$ |
(2,536 |
) |
|
$ |
(342 |
) |
|
$ |
(8,173 |
) |
|
$ |
(3,332 |
) |
Other expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(86 |
) |
Depreciation and amortization expense |
|
4,030 |
|
|
|
4,175 |
|
|
|
4,442 |
|
|
|
12,480 |
|
|
|
13,249 |
|
Adjusted Segment EBITDA |
$ |
(88 |
) |
|
$ |
1,639 |
|
|
$ |
4,100 |
|
|
$ |
4,307 |
|
|
$ |
9,831 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating loss |
$ |
(10,781 |
) |
|
$ |
(10,180 |
) |
|
$ |
(10,332 |
) |
|
$ |
(31,623 |
) |
|
$ |
(29,611 |
) |
Other expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(463 |
) |
Depreciation and amortization expense |
|
152 |
|
|
|
151 |
|
|
|
167 |
|
|
|
470 |
|
|
|
510 |
|
Settlement of disputes with seller of GEODynamics, Inc. |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
620 |
|
Gains on extinguishment of 1.50% convertible senior notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(157 |
) |
Adjusted Segment EBITDA |
$ |
(10,629 |
) |
|
$ |
(10,029 |
) |
|
$ |
(10,165 |
) |
|
$ |
(31,153 |
) |
|
$ |
(29,101 |
) |
________________ |
|
(B) |
The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, facility consolidation charges and loss on settlement of disputes with the seller of GEODynamics, Inc., less gains on extinguishment of the 2023 Notes. Adjusted Segment EBITDA is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for operating income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted Segment EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted Segment EBITDA as supplemental disclosure because its management believes that Adjusted Segment EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted Segment EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted Segment EBITDA to operating income (loss), which is the most directly comparable measure of financial performance calculated under GAAP. |